EXHIBIT 99.2


                REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS



CSXT Trade Receivables Master Trust
c/o The Chase Manhattan Bank, as Trustee


We have  examined  the  twelve  monthly  CSXT  Trade  Receivables  Master  Trust
Certificateholders'  Distribution  Date Statements  filed on Forms 8-K, with the
Securities  and Exchange  Commission  during the fiscal year ended  December 29,
2000 with  respect to the 6.00% Trade  Receivables  Participation  Certificates,
Series  1998-1  (the  "Statements")  prepared  by CSX  Transportation,  Inc.  as
Servicer,  in compliance  with Section  5.02(a) of the Series 1998-1  Supplement
dated as of June 17,  1998  (the  "Supplement"),  to the  Amended  and  Restated
Pooling and Servicing Agreement dated as of October 27, 1993, (the "Agreement"),
among CSX Trade  Receivables  Corporation,  Seller,  CSX  Transportation,  Inc.,
Servicer,  and The Chase  Manhattan  Bank,  Trustee.  We have also  examined CSX
Transportation,  Inc.'s management's  assertion,  included in its representation
letter dated March 20, 2001 that the servicing has been  conducted in compliance
with the terms  and  conditions  as set forth in  Article  III,  Article  IV and
Section  8.08  of  the  Agreement.  CSX  Transportation,  Inc.'s  management  is
responsible  for preparing the  Statements  in  compliance  with the  applicable
section  of the  Supplement  and also  for the  Servicer's  compliance  with the
applicable  requirements of the Agreement.  Our  responsibility is to express an
opinion on the Statements  and on  management's  assertion  about the Servicer's
compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence  about the  Statements and the Servicer's
compliance  with the applicable  requirements  of the Agreement,  and performing
such other  procedures  as we  considered  necessary  in the  circumstances.  We
believe that our examination  provides a reasonable  basis for our opinion.  Our
examination does not provide a legal determination on the Servicer's  compliance
with applicable requirements of the Agreement.

In our opinion,  the Statements  referred to above are presented  fairly, in all
material  respects,  in accordance with Section  5.02(a) of the Supplement,  and
management's  assertion that the servicing has been conducted by the Servicer in
compliance with the terms and conditions as set forth in Article III, Article IV
and Section 8.08 of the Agreement during the fiscal year ended December 29, 2000
is fairly stated, in all material respects.

We have also compared the mathematical  calculations of each amount set forth in
the Statements referred to above with the Servicer's computer reports which were
the source of such amounts and found them to be in agreement pursuant to Section
3.07(b) of the Agreement.

This  report  is  intended  solely  for the  information  and  use of CSX  Trade
Receivables  Corporation,  Seller, CSX Transportation,  Inc., Servicer,  and The
Chase Manhattan Bank, Trustee,  and is not intended to be and should not be used
by anyone other than these specified parties.


                                          /s/  ERNST & YOUNG, LLP
                                          -----------------------
                                          Ernst & Young LLP

March 20, 2001
Jacksonville, Florida

                                      -1-