|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
Page 1
Chase Mortgage Finance Trust, Series 2000-S1
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 109,318,000.00 102,268,014.79 1,180,020.29 617,869.26 1,797,889.55 0.00 0.00 101,087,994.50
A2 10,554,000.00 10,554,000.00 0.00 67,061.88 67,061.88 0.00 0.00 10,554,000.00
A3 1,591,000.00 1,591,000.00 0.00 10,275.21 10,275.21 0.00 0.00 1,591,000.00
A4 3,152,000.00 3,152,000.00 0.00 20,356.67 20,356.67 0.00 0.00 3,152,000.00
A5 8,439,000.00 8,439,000.00 0.00 45,711.25 45,711.25 0.00 0.00 8,439,000.00
A6 17,037,000.00 17,037,000.00 0.00 102,931.88 102,931.88 0.00 0.00 17,037,000.00
A7 17,300,000.00 17,300,000.00 0.00 104,520.83 104,520.83 0.00 0.00 17,300,000.00
AP 235,695.00 228,953.04 239.85 0.00 239.85 0.00 0.00 228,713.19
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 3,413,000.00 3,396,715.54 2,432.92 20,521.82 22,954.74 0.00 0.00 3,394,282.62
B1 1,664,000.00 1,656,060.54 1,186.16 10,005.37 11,191.53 0.00 0.00 1,654,874.38
B2 875,000.00 870,825.11 623.73 5,261.24 5,884.97 0.00 0.00 870,201.38
B3 613,000.00 610,075.17 436.97 3,685.87 4,122.84 0.00 0.00 609,638.20
B4 437,000.00 434,914.94 311.51 2,627.61 2,939.12 0.00 0.00 434,603.43
B5 438,491.38 436,399.21 312.57 2,636.58 2,949.15 0.00 0.00 436,086.64
TOTALS 175,067,286.38 167,974,958.34 1,185,564.00 1,013,465.47 2,199,029.47 0.00 0.00 166,789,394.34
AX 168,855,745.69 161,919,076.84 0.00 80,249.38 80,249.38 0.00 0.00 160,739,099.72
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TRV0 935.50938354 10.79438235 5.65203590 16.44641825 924.71500119 A1 7.250000 %
A2 16162TRW8 1,000.00000000 0.00000000 6.35416714 6.35416714 1,000.00000000 A2 7.625000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust, Series 2000-S1
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A3 16162TRX6 1,000.00000000 0.00000000 6.45833438 6.45833438 1,000.00000000 A3 7.750000 %
A4 16162TRY4 1,000.00000000 0.00000000 6.45833439 6.45833439 1,000.00000000 A4 7.750000 %
A5 16162TRZ1 1,000.00000000 0.00000000 5.41666667 5.41666667 1,000.00000000 A5 6.500000 %
A6 16162TSA5 1,000.00000000 0.00000000 6.04166696 6.04166696 1,000.00000000 A6 7.250000 %
A7 16162TSB3 1,000.00000000 0.00000000 6.04166647 6.04166647 1,000.00000000 A7 7.250000 %
AP 16162TSC1 971.39540508 1.01762872 0.00000000 1.01762872 970.37777636 AP 0.000000 %
AR 16162TSD9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.250000 %
M 16162TSE7 995.22869616 0.71283914 6.01283914 6.72567829 994.51585702 M 7.250000 %
B1 16162TSF4 995.22868990 0.71283654 6.01284255 6.72567909 994.51585337 B1 7.250000 %
B2 16162TSG2 995.22869714 0.71283429 6.01284571 6.72568000 994.51586286 B2 7.250000 %
B3 16162TSJ6 995.22866232 0.71283850 6.01283850 6.72567700 994.51582382 B3 7.250000 %
B4 16162TSK3 995.22869565 0.71283753 6.01283753 6.72567506 994.51585812 B4 7.250000 %
B5 161626TSL1 995.22870894 0.71283043 6.01284340 6.72567383 994.51587851 B5 7.250000 %
TOTALS 959.48798781 6.77204762 5.78900542 12.56105304 952.71594019
AX 16162TSH0 958.91955692 0.00000000 0.47525407 0.47525407 951.93147893 AX 0.594737 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust, Series 2000-S1
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 1,065,211.09
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 46,068.15
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 537
Ending Principal Balance of Outstanding Mortgage Loans 166,789,394.35
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 43,939.45
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 1 68,134.71 0.04 %
2 Months 0 0.00 0.00 %
3+Months 1 132,293.84 0.08 %
Total 2 200,428.55 0.12 %
Number and Aggregate Principal Amounts of Mortgage Loans in
Foreclosure
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
<TABLE>
<CAPTION>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 39,494.80
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust, Series 2000-S1
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.59161 %
Class M Percentage 2.02216 %
Class B Percentage 2.38623 %
Class A Principal Balance 160,569,967.83
Class M Principal Balance 3,396,715.54
Class B Principal Balance 4,008,274.97
NON-PO Class A Percentage 95.58559 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.39 %
B1 Credit Support 1.40 %
B2 Credit Support 0.88 %
B3 Credit Support 0.52 %
B4 Credit Support 0.26 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust, Series 2000-S1
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.56345 %
Class M Percentage 2.03507 %
Class B Percentage 2.40147 %
Class A Principal Balance 159,389,707.69
Class M Principal Balance 3,394,282.62
Class B Principal Balance 4,005,404.02
NON-PO Class A Percentage 95.55736 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.40 %
B1 Credit Support 1.41 %
B2 Credit Support 0.89 %
B3 Credit Support 0.52 %
B4 Credit Support 0.26 %
Sec. 6.02(a)(xi) Current Period Realized Losses 0.00
Cumulative Period Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Mortgage Finance Trust, Series 2000-S2
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 35,841,000.00 36,679,568.97 604,754.21 94,682.66 699,436.87 0.00 171,021.60 36,245,836.36
A2 31,630,000.00 31,630,000.00 0.00 191,097.92 191,097.92 0.00 0.00 31,630,000.00
A3 45,985,464.00 42,319,535.96 326,079.89 246,863.96 572,943.85 0.00 0.00 41,993,456.07
A4 1,205,090.00 1,107,279.18 12,118.97 0.00 12,118.97 0.00 0.00 1,095,160.21
A5 3,305,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A6 23,506,000.00 23,506,000.00 0.00 142,015.42 142,015.42 0.00 0.00 23,506,000.00
A7 2,000,000.00 2,000,000.00 0.00 12,083.33 12,083.33 0.00 0.00 2,000,000.00
AP 218,369.00 217,176.02 211.20 0.00 211.20 0.00 0.00 216,964.82
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 3,151,450.00 3,138,847.44 2,165.91 19,617.80 21,783.71 0.00 0.00 3,136,681.53
B1 1,425,656.00 1,419,954.84 979.82 8,874.72 9,854.54 0.00 0.00 1,418,975.02
B2 675,311.00 672,610.45 464.12 4,203.82 4,667.94 0.00 0.00 672,146.33
B3 450,207.00 448,406.63 309.42 2,802.54 3,111.96 0.00 0.00 448,097.21
B4 300,139.00 298,938.76 206.28 1,868.37 2,074.65 0.00 0.00 298,732.48
B5 375,172.73 373,672.43 257.85 2,335.45 2,593.30 0.00 0.00 373,414.58
TOTALS 150,068,958.73 143,811,990.68 947,547.67 726,445.99 1,673,993.66 0.00 171,021.60 143,035,464.61
AX 141,990,248.97 135,774,464.67 0.00 49,082.24 49,082.24 0.00 0.00 135,005,167.92
A1C2 66,713,000.00 66,713,000.00 0.00 13,898.54 13,898.54 0.00 0.00 66,713,000.00
A1C4 45,985,464.00 42,319,535.96 0.00 22,923.08 22,923.08 0.00 0.00 41,993,456.07
A1C1 9,577,000.00 9,577,000.00 0.00 57,861.04 57,861.04 0.00 0.00 9,577,000.00
A1C3 25,964,000.00 26,826,918.41 601,737.26 0.00 601,737.26 0.00 171,021.60 26,396,202.75
A1C5 300,000.00 275,650.56 3,016.95 0.00 3,016.95 0.00 0.00 272,633.61
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust, Series 2000-S2
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TSM9 1,023.39691889 16.87325158 2.64174158 19.51499316 1,011.29534221 A1 3.097615 %
A2 16162TSN7 1,000.00000000 0.00000000 6.04166677 6.04166677 1,000.00000000 A2 7.250000 %
A3 16162TSP2 920.28072088 7.09093400 5.36830421 12.45923821 913.18978689 A3 7.000000 %
A4 16162TSQ0 918.83525712 10.05648541 0.00000000 10.05648541 908.77877171 A4 0.000000 %
A5 16162TSR8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A5 7.650000 %
A6 16162TSS6 1,000.00000000 0.00000000 6.04166681 6.04166681 1,000.00000000 A6 7.250000 %
A7 16162TST4 1,000.00000000 0.00000000 6.04166500 6.04166500 1,000.00000000 A7 7.250000 %
AP 16162TSU1 994.53686192 0.96717025 0.00000000 0.96717025 993.56969167 AP 0.000000 %
AR 16162TSV9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.500000 %
M 16162TSW7 996.00102810 0.68727411 6.22500754 6.91228165 995.31375399 M 7.500000 %
B1 16162TSX5 996.00102690 0.68727659 6.22500800 6.91228459 995.31375030 B1 7.500000 %
B2 16162TSY3 996.00102767 0.68726853 6.22501336 6.91228190 995.31375914 B2 7.500000 %
B3 16162TTA4 996.00101731 0.68728385 6.22500317 6.91228701 995.31373346 B3 7.500000 %
B4 16162TTB2 996.00105285 0.68728156 6.22501574 6.91229730 995.31377129 B4 7.500000 %
B5 16162TTC0 996.00104197 0.68728343 6.22499935 6.91228278 995.31375855 B5 7.500000 %
TOTALS 958.30604741 6.31408173 4.84074785 11.15482958 953.13158578
AX 16162TSZ0 956.22386505 0.00000000 0.34567331 0.34567331 950.80591026 AX 0.433797 %
A1C2 1,000.00000000 0.00000000 0.20833331 0.20833331 1,000.00000000 A1C2 0.250000 %
A1C4 920.28072088 0.00000000 0.49848535 0.49848535 913.18978689 A1C4 0.650000 %
A1C1 1,000.00000000 0.00000000 6.04166649 6.04166649 1,000.00000000 A1C1 7.250000 %
A1C3 1,033.23518757 23.17583038 0.00000000 23.17583038 1,016.64623132 A1C3 7.650000 %
A1C5 918.83520000 10.05650000 0.00000000 10.05650000 908.77870000 A1C5 0.000000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust, Series 2000-S2
Statement to Certificateholders
September 25 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust, Series 2000-S2
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 677,268.76
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 27,469.08
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 458
Ending Principal Balance of Outstanding Mortgage Loans 143,035,464.98
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 37,618.82
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 2 394,604.06 0.28 %
2 Months 0 0.00 0.00 %
3+Months 0 0.00 0.00 %
Total 2 394,604.06 0.28 %
Number and Aggregate Principal Amounts of Mortgage Loans in
Foreclosure
Group 1
Principal
Number Balance Percentage
1 66,169.59 0.05 %
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 38,667.86
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust, Series 2000-S2
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.58282 %
Class M Percentage 2.18260 %
Class B Percentage 2.23457 %
Class A Principal Balance 137,459,560.13
Class M Principal Balance 3,138,847.44
Class B Principal Balance 3,213,583.11
NON-PO Class A Percentage 95.57614 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.24 %
B1 Credit Support 1.25 %
B2 Credit Support 0.78 %
B3 Credit Support 0.47 %
B4 Credit Support 0.26 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Mortgage Finance Trust, Series 2000-S2
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.56191 %
Class M Percentage 2.19294 %
Class B Percentage 2.24515 %
Class A Principal Balance 136,687,417.45
Class M Principal Balance 3,136,681.53
Class B Principal Balance 3,211,365.63
NON-PO Class A Percentage 95.55516 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.25 %
B1 Credit Support 1.26 %
B2 Credit Support 0.78 %
B3 Credit Support 0.47 %
B4 Credit Support 0.26 %
Sec. 6.02(a)(xi) Current Period Realized Losses 0.00
Cumulative Period Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Mortgage Finance Trust, Series 2000-S3
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 98,250,500.00 95,112,042.36 548,741.75 614,265.27 1,163,007.02 0.00 0.00 94,563,300.61
A2 13,560,700.00 13,560,700.00 0.00 87,579.52 87,579.52 0.00 0.00 13,560,700.00
A3 12,423,400.00 12,383,622.89 8,287.49 79,977.56 88,265.05 0.00 0.00 12,375,335.40
AP 348,147.00 346,739.85 374.17 0.00 374.17 0.00 0.00 346,365.68
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,732,455.00 2,723,706.27 1,822.78 17,590.60 19,413.38 0.00 0.00 2,721,883.49
B1 1,236,071.00 1,232,113.36 824.57 7,957.40 8,781.97 0.00 0.00 1,231,288.79
B2 585,508.00 583,633.33 390.58 3,769.30 4,159.88 0.00 0.00 583,242.75
B3 390,339.00 389,089.20 260.39 2,512.87 2,773.26 0.00 0.00 388,828.81
B4 260,226.00 259,392.81 173.59 1,675.25 1,848.84 0.00 0.00 259,219.22
B5 325,281.91 324,240.43 216.99 2,094.05 2,311.04 0.00 0.00 324,023.44
TOTALS 130,112,727.91 126,915,280.50 561,092.31 817,421.82 1,378,514.13 0.00 0.00 126,354,188.19
AX 112,015,283.11 108,893,154.07 0.00 35,006.21 35,006.21 0.00 0.00 108,349,936.53
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TTD8 968.05657335 5.58512934 6.25203200 11.83716134 962.47144401 A1 7.750000 %
A2 16162TTE6 1,000.00000000 0.00000000 6.45833327 6.45833327 1,000.00000000 A2 7.750000 %
A3 16162TTF3 996.79821063 0.66708711 6.43765475 7.10474186 996.13112352 A3 7.750000 %
AP 16162TTG1 995.95817284 1.07474716 0.00000000 1.07474716 994.88342568 AP 0.000000 %
AR 16162TTH9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000 %
M 16162TTJ5 996.79821626 0.66708509 6.43765405 7.10473914 996.13113116 M 7.750000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust, Series 2000-S3
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
B1 16162TTK2 996.79820981 0.66708951 6.43765609 7.10474560 996.13112030 B1 7.750000 %
B2 16162TTL0 996.79821625 0.66707884 6.43765756 7.10473640 996.13113741 B2 7.750000 %
B3 16162TTN6 996.79816775 0.66708681 6.43766060 7.10474741 996.13108093 B3 7.750000 %
B4 16162TTP1 996.79820617 0.66707400 6.43767341 7.10474741 996.13113217 B4 7.750000 %
B5 16162TTQ9 996.79822342 0.66708290 6.43764666 7.10472956 996.13114052 B5 7.750000 %
TOTALS 975.42556012 4.31235529 6.28241244 10.59476772 971.11320483
AX 16162TTM8 972.12765122 0.00000000 0.31251280 0.31251280 967.27815635 AX 0.385768 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust, Series 2000-S3
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 476,136.53
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 32,727.96
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 334
Ending Principal Balance of Outstanding Mortgage Loans 126,354,188.17
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 33,304.69
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 0 0.00 0.00 %
2 Months 2 568,702.82 0.45 %
3+Months 0 0.00 0.00 %
Total 2 568,702.82 0.45 %
Number and Aggregate Principal Amounts of Mortgage Loans in
Foreclosure
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 45,814.67
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust, Series 2000-S3
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.65681 %
Class M Percentage 2.14608 %
Class B Percentage 2.19711 %
Class A Principal Balance 121,403,105.10
Class M Principal Balance 2,723,706.27
Class B Principal Balance 2,788,469.13
NON-PO Class A Percentage 95.64491 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.20 %
B1 Credit Support 1.23 %
B2 Credit Support 0.77 %
B3 Credit Support 0.46 %
B4 Credit Support 0.26 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust, Series 2000-S3
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.64044 %
Class M Percentage 2.15417 %
Class B Percentage 2.20539 %
Class A Principal Balance 120,845,701.69
Class M Principal Balance 2,721,883.49
Class B Principal Balance 2,786,603.00
NON-PO Class A Percentage 95.62846 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.21 %
B1 Credit Support 1.23 %
B2 Credit Support 0.77 %
B3 Credit Support 0.46 %
B4 Credit Support 0.26 %
Sec. 6.02(a)(xi) Current Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Mortgage Finance Trust Series 2000-S4
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 66,378,000.00 65,289,906.23 658,758.09 435,266.04 1,094,024.13 0.00 0.00 64,631,148.14
A2 5,000,000.00 4,935,452.07 39,078.87 32,903.01 71,981.88 0.00 0.00 4,896,373.20
A3 4,500,000.00 4,317,168.48 46,472.21 28,781.12 75,253.33 0.00 0.00 4,270,696.27
A4 2,348,000.00 2,348,000.00 0.00 15,653.33 15,653.33 0.00 0.00 2,348,000.00
A5 6,788,000.00 6,970,831.52 0.00 0.00 0.00 0.00 46,472.21 7,017,303.73
A6 7,957,000.00 7,957,000.00 0.00 53,046.67 53,046.67 0.00 0.00 7,957,000.00
A7 11,000,000.00 11,000,000.00 0.00 73,333.33 73,333.33 0.00 0.00 11,000,000.00
AP 1,359,081.00 1,354,312.61 1,229.29 0.00 1,229.29 0.00 0.00 1,353,083.32
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,200,000.00 2,194,476.67 1,414.85 14,629.84 16,044.69 0.00 0.00 2,193,061.82
B1 1,100,000.00 1,097,238.34 707.43 7,314.92 8,022.35 0.00 0.00 1,096,530.91
B2 495,000.00 493,757.26 318.34 3,291.72 3,610.06 0.00 0.00 493,438.92
B3 385,000.00 384,033.43 247.60 2,560.22 2,807.82 0.00 0.00 383,785.83
B4 220,000.00 219,447.68 141.49 1,462.98 1,604.47 0.00 0.00 219,306.19
B5 275,402.79 274,711.41 177.15 1,831.41 2,008.56 0.00 0.00 274,534.26
TOTALS 110,005,583.79 108,836,335.70 748,545.32 670,074.59 1,418,619.91 0.00 46,472.21 108,134,262.59
AX 83,710,463.55 82,630,532.55 0.00 18,984.01 18,984.01 0.00 0.00 81,950,058.85
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TTR7 983.60761442 9.92434376 6.55738407 16.48172783 973.68327066 A1 8.000000 %
A2 16162TTS5 987.09041400 7.81577400 6.58060200 14.39637600 979.27464000 A2 8.000000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust Series 2000-S4
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A3 16162TTT3 959.37077333 10.32715778 6.39580444 16.72296222 949.04361556 A3 8.000000 %
A4 16162TTU0 1,000.00000000 0.00000000 6.66666525 6.66666525 1,000.00000000 A4 8.000000 %
A5 16162TTV8 1,026.93451974 0.00000000 0.00000000 0.00000000 1,033.78074985 A5 8.000000 %
A6 16162TTW6 1,000.00000000 0.00000000 6.66666709 6.66666709 1,000.00000000 A6 8.000000 %
A7 16162TTX4 1,000.00000000 0.00000000 6.66666636 6.66666636 1,000.00000000 A7 8.000000 %
AP 16162TTY2 996.49146004 0.90450091 0.00000000 0.90450091 995.58695913 AP 0.000000 %
AR 16162TTZ9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 8.000000 %
M 16162TUA2 997.48939545 0.64311364 6.64992727 7.29304091 996.84628182 M 8.000000 %
B1 16162TUB0 997.48940000 0.64311818 6.64992727 7.29304545 996.84628182 B1 8.000000 %
B2 16162TUC8 997.48941414 0.64311111 6.64993939 7.29305051 996.84630303 B2 8.000000 %
B3 16162TUE4 997.48942857 0.64311688 6.64992208 7.29303896 996.84631169 B3 8.000000 %
B4 16162TUF1 997.48945455 0.64313636 6.64990909 7.29304545 996.84631818 B4 8.000000 %
B5 16162TUG9 997.48956792 0.64323967 6.64993263 7.29317230 996.84632825 B5 8.000000 %
TOTALS 989.37101145 6.80461204 6.09127798 12.89589002 982.98885261
AX 16162TUD6 987.09921133 0.00000000 0.22678180 0.22678180 978.97031476 AX 0.275695 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust Series 2000-S4
September 25 2000
<TABLE>
<CAPTION>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 631,703.21
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 27,069.62
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 278
Ending Principal Balance of Outstanding Mortgage Loans 108,134,262.61
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 28,560.47
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 0 0.00 0.00 %
2 Months 1 283,711.20 0.26 %
3+Months 0 0.00 0.00 %
Total 1 283,711.20 0.26 %
Number and Aggregate Principal Amounts of Mortgage Loans
in Foreclosure
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
<TABLE>
<CAPTION>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 31,009.50
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust Series 2000-S4
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.71497 %
Class M Percentage 2.01631 %
Class B Percentage 2.26872 %
Class A Principal Balance 104,172,670.91
Class M Principal Balance 2,194,476.67
Class B Principal Balance 2,469,188.12
NON-PO Class A Percentage 95.66098 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.30 %
B1 Credit Support 1.28 %
B2 Credit Support 0.82 %
B3 Credit Support 0.46 %
B4 Credit Support 0.26 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust Series 2000-S4
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.68993 %
Class M Percentage 2.02809 %
Class B Percentage 2.28197 %
Class A Principal Balance 103,473,604.67
Class M Principal Balance 2,193,061.82
Class B Principal Balance 2,467,596.12
NON-PO Class A Percentage 95.63532 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.31 %
B1 Credit Support 1.28 %
B2 Credit Support 0.82 %
B3 Credit Support 0.46 %
B4 Credit Support 0.26 %
Sec. 6.02(a)(xi) Current Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Mortgage Finance Trust, Series 2000-S5
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 52,218,000.00 51,057,960.66 366,482.32 340,386.40 706,868.72 0.00 0.00 50,691,478.34
A2 13,222,862.00 13,222,862.00 0.00 88,152.41 88,152.41 0.00 0.00 13,222,862.00
A3 11,498,436.00 11,477,096.03 7,432.42 74,122.91 81,555.33 0.00 0.00 11,469,663.61
A4 28,117,000.00 27,343,640.44 244,321.55 182,290.94 426,612.49 0.00 0.00 27,099,318.89
A5 6,695,000.00 6,695,000.00 0.00 44,633.33 44,633.33 0.00 0.00 6,695,000.00
A6 3,233,964.00 3,171,596.29 19,703.36 0.00 19,703.36 0.00 0.00 3,151,892.93
AP 265,255.00 264,598.79 213.68 0.00 213.68 0.00 0.00 264,385.11
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,040,896.00 2,037,108.30 1,319.21 13,156.32 14,475.53 0.00 0.00 2,035,789.09
B1 1,200,527.00 1,198,298.95 776.00 7,739.01 8,515.01 0.00 0.00 1,197,522.95
B2 540,237.00 539,234.37 349.20 3,482.56 3,831.76 0.00 0.00 538,885.17
B3 420,185.00 419,405.18 271.60 2,708.66 2,980.26 0.00 0.00 419,133.58
B4 240,105.00 239,659.39 155.20 1,547.80 1,703.00 0.00 0.00 239,504.19
B5 360,160.00 359,491.58 232.80 2,321.72 2,554.52 0.00 0.00 359,258.78
TOTALS 120,052,727.00 118,025,951.98 641,257.34 760,542.06 1,401,799.40 0.00 0.00 117,384,694.64
AX 113,453,778.79 111,442,903.96 0.00 46,149.82 46,149.82 0.00 0.00 110,806,745.21
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TUH7 977.78468459 7.01831399 6.51856448 13.53687847 970.76637060 A1 8.000000 %
A2 16162TUJ3 1,000.00000000 0.00000000 6.66666641 6.66666641 1,000.00000000 A2 8.000000 %
A3 16162TUK0 998.14409803 0.64638530 6.44634714 7.09273244 997.49771273 A3 7.750000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust, Series 2000-S5
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A4 16162TUL8 972.49494754 8.68946011 6.48329978 15.17275990 963.80548743 A4 8.000000 %
A5 16162TUM6 1,000.00000000 0.00000000 6.66666617 6.66666617 1,000.00000000 A5 8.000000 %
A6 16162TUN4 980.71477914 6.09263430 0.00000000 6.09263430 974.62214484 A6 0.000000 %
AP 16162TUP9 997.52611638 0.80556446 0.00000000 0.80556446 996.72055192 AP 0.000000 %
AR 16162TUQ7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000 %
M 16162TUR5 998.14409945 0.64638767 6.44634513 7.09273280 997.49771179 M 7.750000 %
B1 16162TUS3 998.14410671 0.64638280 6.44634398 7.09272678 997.49772392 B1 7.750000 %
B2 16162TUT1 998.14409232 0.64638298 6.44635595 7.09273893 997.49770934 B2 7.750000 %
B3 16162TUU8 998.14410319 0.64638195 6.44635101 7.09273296 997.49772124 B3 7.750000 %
B4 16162TUV6 998.14410362 0.64638387 6.44634639 7.09273026 997.49771975 B4 7.750000 %
B5 16162TUW4 998.14410262 0.64637939 6.44635717 7.09273656 997.49772323 B5 7.750000 %
TOTALS 983.11762614 5.34146417 6.33506692 11.67653110 977.77616197
AX 16162TUX2 982.27582323 0.00000000 0.40677200 0.40677200 976.66861687 AX 0.496934 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust, Series 2000-S5
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 564,785.36
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 29,835.47
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 328
Ending Principal Balance of Outstanding Mortgage Loans 117,384,694.91
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 30,971.98
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 0 0.00 0.00 %
2 Months 1 277,377.35 0.24 %
3+Months 0 0.00 0.00 %
Total 1 277,377.35 0.24 %
Number and Aggregate Principal Amounts of Mortgage Loans
in Foreclosure
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 23,862.09
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust, Series 2000-S5
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.93886 %
Class M Percentage 1.72598 %
Class B Percentage 2.33516 %
Class A Principal Balance 113,232,754.21
Class M Principal Balance 2,037,108.30
Class B Principal Balance 2,756,089.47
NON-PO Class A Percentage 95.92974 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.34 %
B1 Credit Support 1.32 %
B2 Credit Support 0.86 %
B3 Credit Support 0.51 %
B4 Credit Support 0.31 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust, Series 2000-S5
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.91932 %
Class M Percentage 1.73429 %
Class B Percentage 2.34639 %
Class A Principal Balance 112,594,600.87
Class M Principal Balance 2,035,789.09
Class B Principal Balance 2,754,304.66
NON-PO Class A Percentage 95.91011 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.35 %
B1 Credit Support 1.33 %
B2 Credit Support 0.87 %
B3 Credit Support 0.51 %
B4 Credit Support 0.31 %
Sec. 6.02(a)(xi) Current Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Mortgage Finance Trust
Series 2000-S6
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 134,596,000.00 133,970,375.22 147,601.22 865,225.34 1,012,826.56 0.00 0.00 133,822,774.00
A2 16,671,000.00 16,671,000.00 0.00 107,666.88 107,666.88 0.00 0.00 16,671,000.00
A3 4,396,000.00 4,334,891.25 61,503.41 27,996.17 89,499.58 0.00 0.00 4,273,387.84
A4 16,271,000.00 16,271,000.00 0.00 105,083.54 105,083.54 0.00 0.00 16,271,000.00
A5 9,462,000.00 9,523,108.75 0.00 0.00 0.00 0.00 61,503.41 9,584,612.16
AP 54,128.00 54,086.85 104.55 0.00 104.55 0.00 0.00 53,982.30
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 3,515,000.00 3,512,910.88 2,108.29 22,687.55 24,795.84 0.00 0.00 3,510,802.59
B1 2,185,000.00 2,183,701.36 1,310.56 14,103.07 15,413.63 0.00 0.00 2,182,390.80
B2 950,000.00 949,435.37 569.81 6,131.77 6,701.58 0.00 0.00 948,865.56
B3 760,000.00 759,548.30 455.85 4,905.42 5,361.27 0.00 0.00 759,092.45
B4 475,000.00 474,717.69 284.90 3,065.89 3,350.79 0.00 0.00 474,432.79
B5 665,771.99 665,376.29 399.33 4,297.22 4,696.55 0.00 0.00 664,976.96
TOTALS 190,000,999.99 189,370,151.96 214,337.92 1,161,162.85 1,375,500.77 0.00 61,503.41 189,217,317.45
AX 187,045,606.08 186,417,140.64 0.00 97,243.82 97,243.82 0.00 0.00 186,268,104.95
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TUY0 995.35183230 1.09662412 6.42831392 7.52493804 994.25520818 A1 7.750000 %
A2 16162TUZ7 1,000.00000000 0.00000000 6.45833363 6.45833363 1,000.00000000 A2 7.750000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust
Series 2000-S6
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A3 16162TVA1 986.09901046 13.99076661 6.36855551 20.35932211 972.10824386 A3 7.750000 %
A4 16162TVB9 1,000.00000000 0.00000000 6.45833323 6.45833323 1,000.00000000 A4 7.750000 %
A5 16162TVC7 1,006.45833333 0.00000000 0.00000000 0.00000000 1,012.95837666 A5 7.750000 %
AP 16162TVD5 999.23976500 1.93153266 0.00000000 1.93153266 997.30823234 AP 0.000000 %
AR 16162TVE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000 %
M 16162TVF0 999.40565576 0.59979801 6.45449502 7.05429303 998.80585775 M 7.750000 %
B1 16162TVG8 999.40565675 0.59979863 6.45449428 7.05429291 998.80585812 B1 7.750000 %
B2 16162TVH6 999.40565263 0.59980000 6.45449474 7.05429474 998.80585263 B2 7.750000 %
B3 16162TVJ2 999.40565789 0.59980263 6.45450000 7.05430263 998.80585526 B3 7.750000 %
B4 16162TVK9 999.40566316 0.59978947 6.45450526 7.05429474 998.80587368 B4 7.750000 %
B5 16162TVL7 999.40565238 0.59979994 6.45449203 7.05429197 998.80585244 B5 7.750000 %
TOTALS 996.67976469 1.12808838 6.11135126 7.23943963 995.87537676
AX 16162TVQ6 996.64004168 0.00000000 0.51989363 0.51989363 995.84325371 AX 0.625976 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust
Series 2000-S6
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 39,176.68
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 63,792.50
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 504
Ending Principal Balance of Outstanding Mortgage Loans 189,217,317.83
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 49,536.08
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 1 65,901.78 0.03 %
2 Months 0 0.00 0.00 %
3+Months 0 0.00 0.00 %
Total 1 65,901.78 0.03 %
Number and Aggregate Principal Amounts of Mortgage Loans in
Foreclosure
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust
Series 2000-S6
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 0.00
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.48731 %
Class M Percentage 1.85505 %
Class B Percentage 2.65764 %
Class A Principal Balance 180,824,462.07
Class M Principal Balance 3,512,910.88
Class B Principal Balance 5,032,779.01
NON-PO Class A Percentage 95.48602 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.66 %
B1 Credit Support 1.50 %
B2 Credit Support 1.00 %
B3 Credit Support 0.60 %
B4 Credit Support 0.35 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust
Series 2000-S6
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.48637 %
Class M Percentage 1.85543 %
Class B Percentage 2.65819 %
Class A Principal Balance 180,676,756.30
Class M Principal Balance 3,510,802.59
Class B Principal Balance 5,029,758.56
NON-PO Class A Percentage 95.48509 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.66 %
B1 Credit Support 1.51 %
B2 Credit Support 1.00 %
B3 Credit Support 0.60 %
B4 Credit Support 0.35 %
Sec. 6.02(a)(xi) Current Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Mortgage Finance Trust
Series 2000-S7
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 69,740,800.00 69,740,800.00 522,072.49 450,409.33 972,481.82 0.00 0.00 69,218,727.51
A2 30,181,000.00 30,181,000.00 0.00 194,918.96 194,918.96 0.00 0.00 30,181,000.00
A3 27,000,000.00 27,000,000.00 0.00 166,500.00 166,500.00 0.00 0.00 27,000,000.00
AP 94,770.00 94,770.00 68.11 0.00 68.11 0.00 0.00 94,701.89
AR 100.00 100.00 100.00 0.65 100.65 0.00 0.00 0.00
M 2,461,000.00 2,461,000.00 1,464.24 15,893.96 17,358.20 0.00 0.00 2,459,535.76
B1 1,530,000.00 1,530,000.00 910.31 9,881.25 10,791.56 0.00 0.00 1,529,089.69
B2 665,000.00 665,000.00 395.66 4,294.79 4,690.45 0.00 0.00 664,604.34
B3 532,000.00 532,000.00 316.53 3,435.83 3,752.36 0.00 0.00 531,683.47
B4 333,000.00 333,000.00 198.13 2,150.63 2,348.76 0.00 0.00 332,801.87
B5 464,171.63 464,171.63 276.17 2,997.78 3,273.95 0.00 0.00 463,895.46
TOTALS 133,001,841.63 133,001,841.63 525,801.64 850,483.18 1,376,284.82 0.00 0.00 132,476,039.99
A4 940,645.16 940,645.16 0.00 6,075.00 6,075.00 0.00 0.00 940,645.16
AX 128,946,996.41 128,946,996.41 0.00 71,164.63 71,164.63 0.00 0.00 128,424,048.94
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C>
A1 1,000.00000000 7.48589764 6.45833329 13.94423092 992.51410236 A1 7.750000%
A2 1,000.00000000 0.00000000 6.45833339 6.45833339 1,000.00000000 A2 7.750000%
A3 1,000.00000000 0.00000000 6.16666667 6.16666667 1,000.00000000 A3 7.400000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Mortgage Finance Trust
Series 2000-S7
Statement to Certificateholders
September 25 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C>
AP 1,000.00000000 0.71868735 0.00000000 0.71868735 999.28131265 AP 0.000000 %
AR 1,000.00000000 1,000.00000000 6.50000000 1,006.50000000 0.00000000 AR 7.750000 %
M 1,000.00000000 0.59497765 6.45833401 7.05331166 999.40502235 M 7.750000 %
B1 1,000.00000000 0.59497386 6.45833333 7.05330719 999.40502614 B1 7.750000 %
B2 1,000.00000000 0.59497744 6.45833083 7.05330827 999.40502256 B2 7.750000 %
B3 1,000.00000000 0.59498120 6.45832707 7.05330827 999.40501880 B3 7.750000 %
B4 1,000.00000000 0.59498498 6.45834835 7.05333333 999.40501502 B4 7.750000 %
B5 1,000.00000000 0.59497389 6.45834387 7.05331776 999.40502611 B5 7.750000 %
TOTALS 1,000.00000000 3.95334105 6.39452183 10.34786288 996.04665895
A4 1,000.00000000 0.00000000 6.45833334 6.45833334 1,000.00000000 A4 7.750000 %
AX 1,000.00000000 0.00000000 0.55189056 0.55189056 995.94447731 AX 0.662269 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Mortgage Finance Trust
Series 2000-S7
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 446,656.94
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 0.00
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 379
Ending Principal Balance of Outstanding Mortgage Loans 132,476,040.44
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 34,901.90
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
Group 1
Principal
Category Number Balance Percentage
1 Month 0 0.00 0.00 %
2 Months 0 0.00 0.00 %
3+Months 0 0.00 0.00 %
Total 0 0.00 0.00 %
Number and Aggregate Principal Amounts of Mortgage Loans
in Foreclosure
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(viii) Aggregate Number of REO Loans 0
Aggregate Balance of REO Loans 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Mortgage Finance Trust
Series 2000-S7
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(ix) Aggregate Recovered Advances for Current Period 0.00
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.49993 %
Class M Percentage 1.85035 %
Class B Percentage 2.64972 %
Class A Principal Balance 127,016,670.00
Class M Principal Balance 2,461,000.00
Class B Principal Balance 3,524,171.63
NON-PO Class A Percentage 95.49672 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.65 %
B1 Credit Support 1.50 %
B2 Credit Support 1.00 %
B3 Credit Support 0.60 %
B4 Credit Support 0.35 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Mortgage Finance Trust
Series 2000-S7
September 25 2000
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.48476 %
Class M Percentage 1.85659 %
Class B Percentage 2.65865 %
Class A Principal Balance 126,494,429.41
Class M Principal Balance 2,459,535.76
Class B Principal Balance 3,522,074.83
NON-PO Class A Percentage 95.48153 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.66 %
B1 Credit Support 1.51 %
B2 Credit Support 1.00 %
B3 Credit Support 0.60 %
B4 Credit Support 0.35 %
Sec. 6.02(a)(xi) Current Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
Sec. 6.02(a)(xv) Class A-3 Reserve Fund Balance 5,000.00
Sec. 6.02(a)(xvi) FSA Reserve Account
Beginning Balance 0.00
Deposit Amount 450.00
Withdrawals Amount 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Mortgage Finance Trust
Series 2000-S7
September 25 2000
<TABLE>
<S> <C> <C>
Ending Balance 450.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|