<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S1
Statement to Certificateholders
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
---------------------------------------------------------------------------------------------------------------------------
RIGINAL 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 109,318,000.00 100,139,128.63 879,005.95 605,007.24 1,484,013.19 0.00 0.00 99,260,122.68
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 235,695.00 228,481.89 2,948.82 0.00 2,948.82 0.00 0.00 225,533.07
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 3,413,000.00 3,391,826.26 2,479.85 20,492.28 22,972.13 0.00 0.00 3,389,346.41
B1 1,664,000.00 1,653,676.79 1,209.04 9,990.96 11,200.00 0.00 0.00 1,652,467.75
B2 875,000.00 869,571.64 635.77 5,253.66 5,889.43 0.00 0.00 868,935.87
B3 613,000.00 609,197.02 445.40 3,680.57 4,125.97 0.00 0.00 608,751.62
B4 437,000.00 434,288.92 317.52 2,623.83 2,941.35 0.00 0.00 433,971.40
B5 438,491.38 435,771.06 318.60 2,632.78 2,951.38 0.00 0.00 435,452.46
---------------------------------------------------------------------------------------------------------------------------
TOTALS 175,067,286.38 165,834,942.21 887,360.95 1,000,539.04 1,887,899.99 0.00 0.00 164,947,581.26
---------------------------------------------------------------------------------------------------------------------------
AX 168,855,745.69 159,790,029.57 0.00 79,014.30 79,014.30 0.00 0.00 159,218,051.68
---------------------------------------------------------------------------------------------------------------------------
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S1
Statement to Certificateholders
November 27 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 16162TRV0 916.03513264 8.04081624 5.53437897 13.57519521 907.99431640 A1 7.250000 %
A2 16162TRW8 1,000.00000000 0.00000000 6.35416714 6.35416714 1,000.00000000 A2 7.625000 %
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 969.39642334 12.51116910 0.00000000 12.51116910 956.88525425 AP 0.000000 %
AR 16162TSD9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.250000 %
M 16162TSE7 993.79615001 0.72658951 6.00418400 6.73077351 993.06956050 M 7.250000 %
B1 16162TSF4 993.79614784 0.72658654 6.00418269 6.73076923 993.06956130 B1 7.250000 %
B2 16162TSG2 993.79616000 0.72659429 6.00418286 6.73077714 993.06956571 B2 7.250000 %
B3 16162TSJ6 993.79611746 0.72659054 6.00419250 6.73078303 993.06952692 B3 7.250000 %
B4 16162TSK3 993.79615561 0.72659039 6.00418764 6.73077803 993.06956522 B4 7.250000 %
B5 16162TSL1 993.79618363 0.72658213 6.00417732 6.73075945 993.06960151 B5 7.250000 %
-------------------------------------------------------------------------------------------------------------- --------------------
TOTALS 947.26402425 5.06868512 5.71516850 10.78385362 942.19533912
-------------------------------------------------------------------------------------------------------------- --------------------
AX 16162TSH0 946.31088162 0.00000000 0.46793966 0.46793966 942.92350568 AX 0.593386 %
-------------------------------------------------------------------------------------------------------------- --------------------
</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]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S1
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 766,075.30
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 45,058.43
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 531
Ending Principal Balance of Outstanding Mortgage Loans 164,947,581.26
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 43,379.66
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
1 132,108.17 0.08%
--------------------------------------------------------------------------------
<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 48,294.88
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S1
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.54115 %
Class M Percentage 2.04530 %
Class B Percentage 2.41355 %
Class A Principal Balance 158,440,610.52
Class M Principal Balance 3,391,826.26
Class B Principal Balance 4,002,505.43
NON-PO Class A Percentage 95.53500 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.42 %
B1 Credit Support 1.42 %
B2 Credit Support 0.89 %
B3 Credit Support 0.53 %
B4 Credit Support 0.26 %
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.52044 %
Class M Percentage 2.05480 %
Class B Percentage 2.42476 %
Class A Principal Balance 157,558,655.75
Class M Principal Balance 3,389,346.41
Class B Principal Balance 3,999,579.10
NON-PO Class A Percentage 95.51431 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.43 %
B1 Credit Support 1.42 %
B2 Credit Support 0.90 %
B3 Credit Support 0.53 %
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>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S2
Statement to Certificateholders
November 27 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 36,096,108.42 1,916,896.09 94,065.61 2,010,961.70 0.00 167,345.65 34,346,557.98
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 41,180,357.07 872,739.37 240,218.75 1,112,958.12 0.00 0.00 40,307,617.70
A4 1,205,090.00 1,079,803.17 41,825.39 0.00 41,825.39 0.00 0.00 1,037,977.78
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 218,369.00 216,753.16 218.86 0.00 218.86 0.00 0.00 216,534.30
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 3,151,450.00 3,134,457.94 2,243.66 19,590.36 21,834.02 0.00 0.00 3,132,214.28
B1 1,425,656.00 1,417,969.11 1,014.99 8,862.31 9,877.30 0.00 0.00 1,416,954.12
B2 675,311.00 671,669.85 480.79 4,197.94 4,678.73 0.00 0.00 671,189.06
B3 450,207.00 447,779.55 320.52 2,798.62 3,119.14 0.00 0.00 447,459.03
B4 300,139.00 298,520.71 213.68 1,865.75 2,079.43 0.00 0.00 298,307.03
B5 375,172.73 373,149.87 267.10 2,332.19 2,599.29 0.00 0.00 372,882.77
TOTALS 150,068,958.73 142,052,568.85 2,836,220.45 719,128.20 3,555,348.65 0.00 167,345.65 139,383,694.05
AX 141,990,248.97 134,029,446.58 0.00 48,183.26 48,183.26 0.00 0.00 131,367,892.20
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 41,180,357.07 0.00 22,306.03 22,306.03 0.00 0.00 40,307,617.70
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 26,250,297.85 1,906,483.91 0.00 1,906,483.91 0.00 167,345.65 24,511,159.59
A1C5 300,000.00 268,810.57 10,412.18 0.00 10,412.18 0.00 0.00 258,398.39
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S2
Statement to Certificateholders
November 27 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 1,007.11778187 53.48333166 2.62452526 56.10785692 958.30356240 A1 3.127172 %
A2 16162TSN7 1,000.00000000 0.00000000 6.04166677 6.04166677 1,000.00000000 A2 7.250000 %
A3 16162TSP2 895.50813427 18.97859224 5.22379746 24.20238969 876.52954203 A3 7.000000 %
A4 16162TSQ0 896.03529197 34.70727498 0.00000000 34.70727498 861.32801699 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 992.60041489 1.00224849 0.00000000 1.00224849 991.59816641 AP 0.000000 %
AR 16162TSV9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.500000 %
M 16162TSW7 994.60817719 0.71194530 6.21630043 6.92824573 993.89623189 M 7.500000 %
B1 16162TSX5 994.60817336 0.71194594 6.21630323 6.92824917 993.89622742 B1 7.500000 %
B2 16162TSY3 994.60818793 0.71195346 6.21630626 6.92825972 993.89623448 B2 7.500000 %
B3 16162TTA4 994.60814692 0.71193917 6.21629606 6.92823523 993.89620774 B3 7.500000 %
B4 16162TTB2 994.60819820 0.71193680 6.21628645 6.92822326 993.89626140 B4 7.500000 %
B5 16162TTC0 994.60819021 0.71193874 6.21631002 6.92824876 993.89625147 B5 7.500000 %
-----------------------------------------------------------------------------------------------------------------------------
TOTALS 946.58195840 18.89944779 4.79198501 23.69143279 928.79763563
-----------------------------------------------------------------------------------------------------------------------------
AX 16162TSZ0 943.93416134 0.00000000 0.33934203 0.33934203 925.18953346 AX 0.431398 %
A1C2 1,000.00000000 0.00000000 0.20833331 0.20833331 1,000.00000000 A1C2 0.250000 %
A1C4 895.50813427 0.00000000 0.48506698 0.48506698 876.52954203 A1C4 0.650000 %
A1C1 1,000.00000000 0.00000000 6.04166649 6.04166649 1,000.00000000 A1C1 7.250000 %
A1C3 1,011.02672354 73.42797373 0.00000000 73.42797373 944.04404522 A1C3 7.650000 %
A1C5 896.03523333 34.70726667 0.00000000 34.70726667 861.32796667 A1C5 0.000000 %
-----------------------------------------------------------------------------------------------------------------------------
</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]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S2
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 2,567,173.06
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 41,478.70
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 450
Ending Principal Balance of Outstanding Mortgage Loans 139,383,694.41
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 37,158.59
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 4 999,273.58 0.72 %
2 Months 0 0.00 0.00 %
3+Months 0 0.00 0.00 %
Total 4 999,273.58 0.72 %
--------------------------------------------------------------------------------
Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Principal
Number Balance Percentage
--------------------------------------------------------------------------------
1 66,084.03 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 32,098.86
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S2
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.53437 %
Class M Percentage 2.20655 %
Class B Percentage 2.25909 %
Class A Principal Balance 135,709,021.82
Class M Principal Balance 3,134,457.94
Class B Principal Balance 3,209,089.09
NON-PO Class A Percentage 95.52754 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.26 %
B1 Credit Support 1.26 %
B2 Credit Support 0.79 %
B3 Credit Support 0.47 %
B4 Credit Support 0.26 %
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.45212 %
Class M Percentage 2.24719 %
Class B Percentage 2.30069 %
Class A Principal Balance 133,044,687.76
Class M Principal Balance 3,132,214.28
Class B Principal Balance 3,206,792.00
NON-PO Class A Percentage 95.44504 %
NON-PO Class A Prepayment Percentage 100.00000 %
M Credit Support 2.30 %
B1 Credit Support 1.29 %
B2 Credit Support 0.80 %
B3 Credit Support 0.48 %
B4 Credit Support 0.27 %
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>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S3
Statement to Certificateholders
November 27 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 92,710,888.90 400,470.45 598,757.82 999,228.27 0.00 0.00 92,310,418.45
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 12,366,900.22 8,709.89 79,869.56 88,579.45 0.00 0.00 12,358,190.33
AP 348,147.00 346,069.20 11,986.83 0.00 11,986.83 0.00 0.00 334,082.37
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,732,455.00 2,720,028.22 1,915.69 17,566.85 19,482.54 0.00 0.00 2,718,112.53
B1 1,236,071.00 1,230,449.53 866.59 7,946.65 8,813.24 0.00 0.00 1,229,582.94
B2 585,508.00 582,845.20 410.49 3,764.21 4,174.70 0.00 0.00 582,434.71
B3 390,339.00 388,563.78 273.66 2,509.47 2,783.13 0.00 0.00 388,290.12
B4 260,226.00 259,042.53 182.44 1,672.98 1,855.42 0.00 0.00 258,860.09
B5 325,281.91 323,802.58 228.05 2,091.22 2,319.27 0.00 0.00 323,574.53
-----------------------------------------------------------------------------------------------------------------------------------
TOTALS 130,112,727.91 124,489,290.16 425,044.09 801,758.28 1,226,802.37 0.00 0.00 124,064,246.07
-----------------------------------------------------------------------------------------------------------------------------------
AX 112,015,283.11 106,501,065.21 0.00 33,751.12 33,751.12 0.00 0.00 106,378,262.65
-----------------------------------------------------------------------------------------------------------------------------------
</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 943.61747676 4.07601437 6.09419616 10.17021053 939.54146238 A1 7.750000 %
A2 16162TTE6 1,000.00000000 0.00000000 6.45833327 6.45833327 1,000.00000000 A2 7.750000 %
A3 16162TTF3 995.45214837 0.70108746 6.42896148 7.13004894 994.75106090 A3 7.750000 %
AP 16162TTG1 994.03183138 34.43036993 0.00000000 34.43036993 959.60146145 AP 0.000000 %
AR 16162TTH9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000 %
M 16162TTJ5 995.45215566 0.70108748 6.42896223 7.13004972 994.75106818 M 7.750000 %
-----------------------------------------------------------------------------------------------------------------------------
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S3
Statement to Certificateholders
November 27 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 995.45214636 0.70108432 6.42895918 7.13004350 994.75106203 B1 7.750000 %
B2 16162TTL0 995.45215437 0.70108350 6.42896425 7.13004775 994.75107086 B2 7.750000 %
B3 16162TTN6 995.45210701 0.70108290 6.42895022 7.13003313 994.75102411 B3 7.750000 %
B4 16162TTP1 995.45214544 0.70108290 6.42895022 7.13003313 994.75106254 B4 7.750000 %
B5 16162TTQ9 995.45216025 0.70108418 6.42894651 7.13003069 994.75107607 B5 7.750000 %
TOTALS 956.78026400 3.26673721 6.16202806 9.42876527 953.51352679
--------------------------------------------------------------------------------------------------- ------------------------------
AX 16162TTM8 950.77262899 0.00000000 0.30130817 0.30130817 949.67632716 AX 0.380291 %
--------------------------------------------------------------------------------------------------- ------------------------------
</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]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S3
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 337,354.47
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 42,217.26
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 330
Ending Principal Balance of Outstanding Mortgage Loans 124,064,246.04
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 32,668.06
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
1 293,277.12 0.28 %
--------------------------------------------------------------------------------
<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 26,620.81
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust, Series 2000-S3
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.57815 %
Class M Percentage 2.18495 %
Class B Percentage 2.23690 %
Class A Principal Balance 118,984,558.32
Class M Principal Balance 2,720,028.22
Class B Principal Balance 2,784,703.62
NON-PO Class A Percentage 95.56582 %
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 %
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.56612 %
Class M Percentage 2.19089 %
Class B Percentage 2.24298 %
Class A Principal Balance 118,563,391.15
Class M Principal Balance 2,718,112.53
Class B Principal Balance 2,782,742.38
NON-PO Class A Percentage 95.55415 %
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 Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 6.02(a)(xiv) Compensating Interest Shortfall 0.00
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
<TABLE>
<CAPTION>
Chase Mortgage Finance Trust Series 2000-S4
Statement to Certificateholders
November 27 2000
----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 66,378,000.00 64,556,417.11 1,516,785.95 430,376.11 1,947,162.06 0.00 0.00 63,039,631.16
A2 5,000,000.00 4,891,940.00 89,978.83 32,612.93 122,591.76 0.00 0.00 4,801,961.17
A3 4,500,000.00 4,223,914.25 47,093.90 28,159.43 75,253.33 0.00 0.00 4,176,820.35
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 7,064,085.75 0.00 0.00 0.00 0.00 47,093.90 7,111,179.65
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 1,351,877.25 1,219.47 0.00 1,219.47 0.00 0.00 1,350,657.78
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,200,000.00 2,191,635.23 1,438.59 14,610.90 16,049.49 0.00 0.00 2,190,196.64
B1 1,100,000.00 1,095,817.62 719.30 7,305.45 8,024.75 0.00 0.00 1,095,098.32
B2 495,000.00 493,117.94 323.68 3,287.45 3,611.13 0.00 0.00 492,794.26
B3 385,000.00 383,536.18 251.75 2,556.91 2,808.66 0.00 0.00 383,284.43
B4 220,000.00 219,163.53 143.86 1,461.09 1,604.95 0.00 0.00 219,019.67
B5 275,402.79 274,355.67 180.07 1,829.04 2,009.11 0.00 0.00 274,175.60
----------------------------------------------------------------------------------------------------------------------------------
TOTALS 110,005,583.79 108,050,860.53 1,658,135.40 664,232.64 2,322,368.04 0.00 47,093.90 106,439,819.03
----------------------------------------------------------------------------------------------------------------------------------
AX 83,710,463.55 81,889,958.28 0.00 18,697.40 18,697.40 0.00 0.00 80,301,314.57
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------ -------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
------------------------------------------------------------------------------------------------------ -------------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
------------------------------------------------------------------------------------------------------ -------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TTR7 972.55743032 22.85073292 6.48371614 29.33444906 949.70669740 A1 8.000000%
A2 16162TTS5 978.38800000 17.99576600 6.52258600 24.51835200 960.39223400 A2 8.000000%
A3 16162TTT3 938.64761111 10.46531111 6.25765111 16.72296222 928.18230000 A3 8.000000%
A4 16162TTU0 1,000.00000000 0.00000000 6.66666525 6.66666525 1,000.00000000 A4 8.000000%
A5 16162TTV8 1,040.67262080 0.00000000 0.00000000 0.00000000 1,047.61043754 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 994.69954329 0.89727544 0.00000000 0.89727544 993.80226786 AP 0.000000%
AR 16162TTZ9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 8.000000%
M 16162TUA2 996.19783182 0.65390455 6.64131818 7.29522273 995.54392727 M 8.000000%
B1 16162TUB0 996.19783636 0.65390909 6.64131818 7.29522727 995.54392727 B1 8.000000%
B2 16162TUC8 996.19785859 0.65389899 6.64131313 7.29521212 995.54395960 B2 8.000000%
B3 16162TUE4 996.19787013 0.65389610 6.64132468 7.29522078 995.54397403 B3 8.000000%
B4 16162TUF1 996.19786364 0.65390909 6.64131818 7.29522727 995.54395455 B4 8.000000%
B5 16162TUG9 996.19785987 0.65384232 6.64132705 7.29516938 995.54401755 B5 8.000000%
------------------------------------------------------------------------------------------------------ -------------------------
TOTALS 982.23069055 15.07319304 6.03817204 21.11136508 967.58560214
------------------------------------------------------------------------------------------------------ -------------------------
AX 16162TUD6 978.25235708 0.00000000 0.22335798 0.22335798 959.27451796 AX 0.273988%
------------------------------------------------------------------------------------------------------ -------------------------
</TABLE>
--------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S4
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 1,539,916.65
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 30,158.97
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 274
Ending Principal Balance of Outstanding Mortgage Loans 106,439,819.04
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 28,354.35
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Category Number Principal Balance Percentage
--------------------------------------------------------------------------------
1 Month 3 1,139,941.66 1.07%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 3 1,139,941.66 1.07%
--------------------------------------------------------------------------------
Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Number Principal 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 39,166.24
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.68941%
Class M Percentage 2.02834%
Class B Percentage 2.28225%
Class A Principal Balance 103,393,234.36
Class M Principal Balance 2,191,635.23
Class B Principal Balance 2,465,990.94
NON-PO Class A Percentage 95.63480%
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%
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S4
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.62704%
Class M Percentage 2.05769%
Class B Percentage 2.31527%
Class A Principal Balance 101,785,250.12
Class M Principal Balance 2,190,196.64
Class B Principal Balance 2,464,372.28
NON-PO Class A Percentage 95.57084%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.35%
B1 Credit Support 1.30%
B2 Credit Support 0.83%
B3 Credit Support 0.47%
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>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S5
Statement to Certificateholders
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 52,218,000.00 50,114,095.97 390,340.89 334,093.97 724,434.86 0.00 0.00 49,723,755.08
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 11,462,166.37 7,582.05 74,026.49 81,608.54 0.00 0.00 11,454,584.32
A4 28,117,000.00 26,714,397.31 260,227.26 178,095.98 438,323.24 0.00 0.00 26,454,170.05
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 3,120,850.86 20,986.07 0.00 20,986.07 0.00 0.00 3,099,864.79
AP 265,255.00 264,089.79 237.44 0.00 237.44 0.00 0.00 263,852.35
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,040,896.00 2,034,458.38 1,345.76 13,139.21 14,484.97 0.00 0.00 2,033,112.62
B1 1,200,527.00 1,196,740.18 791.63 7,728.95 8,520.58 0.00 0.00 1,195,948.55
B2 540,237.00 538,532.92 356.23 3,478.03 3,834.26 0.00 0.00 538,176.69
B3 420,185.00 418,859.61 277.07 2,705.13 2,982.20 0.00 0.00 418,582.54
B4 240,105.00 239,347.64 158.32 1,545.79 1,704.11 0.00 0.00 239,189.32
B5 360,160.00 359,023.95 237.49 2,318.70 2,556.19 0.00 0.00 358,786.46
----------------------------------------------------------------------------------------------------------------------------------
TOTALS 120,052,727.00 116,380,424.98 682,540.21 749,917.99 1,432,458.20 0.00 0.00 115,697,884.77
----------------------------------------------------------------------------------------------------------------------------------
AX 113,453,778.79 109,809,497.64 0.00 45,269.01 45,269.01 0.00 0.00 109,132,723.36
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------ -------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
------------------------------------------------------------------------------------------------------ -------------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
------------------------------------------------------------------------------------------------------ -------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TUH7 959.70921847 7.47521717 6.39806140 13.87327856 952.23400130 A1 8.000000%
A2 16162TUJ3 1,000.00000000 0.00000000 6.66666641 6.66666641 1,000.00000000 A2 8.000000%
A3 16162TUK0 996.84569014 0.65939837 6.43796165 7.09736002 996.18629177 A3 7.750000%
A4 16162TUL8 950.11549276 9.25515738 6.33410321 15.58926059 940.86033538 A4 8.000000%
A5 16162TUM6 1,000.00000000 0.00000000 6.66666617 6.66666617 1,000.00000000 A5 8.000000%
A6 16162TUN4 965.02337688 6.48927137 0.00000000 6.48927137 958.53410551 A6 0.000000%
AP 16162TUP9 995.60720816 0.89513864 0.00000000 0.89513864 994.71206952 AP 0.000000%
AR 16162TUQ7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000%
M 16162TUR5 996.84568934 0.65939666 6.43796156 7.09735822 996.18629269 M 7.750000%
B1 16162TUS3 996.84570193 0.65940208 6.43796433 7.09736641 996.18629985 B1 7.750000%
B2 16162TUT1 996.84568069 0.65939578 6.43797074 7.09736653 996.18628491 B2 7.750000%
B3 16162TUU8 996.84569892 0.65940003 6.43794995 7.09734998 996.18629889 B3 7.750000%
B4 16162TUV6 996.84571333 0.65937819 6.43797505 7.09735324 996.18633515 B4 7.750000%
B5 16162TUW4 996.84570746 0.65940138 6.43797201 7.09737339 996.18630609 B5 7.750000%
------------------------------------------------------------------------------------------------------ -------------------------
TOTALS 969.41092375 5.68533699 6.24657189 11.93190889 963.72558676
------------------------------------------------------------------------------------------------------ -------------------------
AX 16162TUX2 967.87871511 0.00000000 0.39900839 0.39900839 961.91351689 AX 0.494701%
------------------------------------------------------------------------------------------------------ -------------------------
</TABLE>
--------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S5
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 605,516.66
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 38,705.42
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 325
Ending Principal Balance of Outstanding Mortgage Loans 115,697,885.04
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 30,540.16
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Category Number Principal 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
--------------------------------------------------------------------------------
Number Principal Balance Percentage
0 276,999.49 0.25%
--------------------------------------------------------------------------------
<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 34,924.78
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.88680%
Class M Percentage 1.74811%
Class B Percentage 2.36509%
Class A Principal Balance 111,593,462.30
Class M Principal Balance 2,034,458.38
Class B Principal Balance 2,752,504.30
NON-PO Class A Percentage 95.87744%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.37%
B1 Credit Support 1.34%
B2 Credit Support 0.88%
B3 Credit Support 0.52%
B4 Credit Support 0.31%
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S4
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.86527%
Class M Percentage 1.75726%
Class B Percentage 2.37747%
Class A Principal Balance 110,914,088.59
Class M Principal Balance 2,033,112.62
Class B Principal Balance 2,750,683.56
NON-PO Class A Percentage 95.85582%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.38%
B1 Credit Support 1.35%
B2 Credit Support 0.88%
B3 Credit Support 0.52%
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>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S6
Statement to Certificateholders
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 134,596,000.00 131,048,020.89 1,892,277.23 846,351.80 2,738,629.03 0.00 0.00 129,155,743.66
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 4,211,487.22 62,300.40 27,199.19 89,499.59 0.00 0.00 4,149,186.82
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 9,646,512.78 0.00 0.00 0.00 0.00 62,300.40 9,708,813.18
AP 54,128.00 53,497.93 96.93 0.00 96.93 0.00 0.00 53,401.00
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 3,515,000.00 3,508,673.25 2,151.47 22,660.18 24,811.65 0.00 0.00 3,506,521.78
B1 2,185,000.00 2,181,067.15 1,337.40 14,086.06 15,423.46 0.00 0.00 2,179,729.75
B2 950,000.00 948,290.06 581.48 6,124.37 6,705.85 0.00 0.00 947,708.58
B3 760,000.00 758,632.05 465.18 4,899.50 5,364.68 0.00 0.00 758,166.87
B4 475,000.00 474,145.04 290.74 3,062.19 3,352.93 0.00 0.00 473,854.30
B5 665,771.99 664,573.64 407.51 4,292.04 4,699.55 0.00 0.00 664,166.13
----------------------------------------------------------------------------------------------------------------------------------
TOTALS 190,000,999.99 186,436,900.01 1,959,908.34 1,141,425.75 3,101,334.09 0.00 62,300.40 184,539,292.07
----------------------------------------------------------------------------------------------------------------------------------
AX 187,045,606.08 183,500,910.71 0.00 95,599.82 95,599.82 0.00 0.00 181,606,725.68
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------ -------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
------------------------------------------------------------------------------------------------------ -------------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
------------------------------------------------------------------------------------------------------ -------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TUY0 973.63978788 14.05894105 6.28809029 20.34703134 959.58084683 A1 7.750000%
A2 16162TUZ7 1,000.00000000 0.00000000 6.45833363 6.45833363 1,000.00000000 A2 7.750000%
A3 16162TVA1 958.02712011 14.17206551 6.18725887 20.35932439 943.85505460 A3 7.750000%
A4 16162TVB9 1,000.00000000 0.00000000 6.45833323 6.45833323 1,000.00000000 A4 7.750000%
A5 16162TVC7 1,019.50039949 0.00000000 0.00000000 0.00000000 1,026.08467343 A5 7.750000%
AP 16162TVD5 988.35962903 1.79075525 0.00000000 1.79075525 986.56887378 AP 0.000000%
AR 16162TVE3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000%
M 16162TVF0 998.20007112 0.61208250 6.44670839 7.05879090 997.58798862 M 7.750000%
B1 16162TVG8 998.20006865 0.61208238 6.44670938 7.05879176 997.58798627 B1 7.750000%
B2 16162TVH6 998.20006316 0.61208421 6.44670526 7.05878947 997.58797895 B2 7.750000%
B3 16162TVJ2 998.20006579 0.61207895 6.44671053 7.05878947 997.58798684 B3 7.750000%
B4 16162TVK9 998.20008421 0.61208421 6.44671579 7.05880000 997.58800000 B4 7.750000%
B5 16162TVL7 998.20005945 0.61208643 6.44671158 7.05879801 997.58797302 B5 7.750000%
------------------------------------------------------------------------------------------------------ -------------------------
TOTALS 981.24167778 10.31525276 6.00747233 16.32272509 971.25432013
------------------------------------------------------------------------------------------------------ -------------------------
AX 16162TVQ6 981.04903160 0.00000000 0.51110433 0.51110433 970.92216966 AX 0.625173%
------------------------------------------------------------------------------------------------------ -------------------------
</TABLE>
--------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S6
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 1,783,277.69
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 84,090.99
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 494
Ending Principal Balance of Outstanding Mortgage Loans 184,539,292.46
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 48,768.79
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Category Number Principal Balance Percentage
--------------------------------------------------------------------------------
1 Month 1 65,835.02 0.04%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 1 65,835.02 0.04%
--------------------------------------------------------------------------------
Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Number Principal Balance Percentage
0 0 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 70,100.54
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.42184%
Class M Percentage 1.88196%
Class B Percentage 2.69620%
Class A Principal Balance 177,901,518.82
Class M Principal Balance 3,508,673.25
Class B Principal Balance 5,026,707.94
NON-PO Class A Percentage 95.42053%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.70%
B1 Credit Support 1.53%
B2 Credit Support 1.02%
B3 Credit Support 0.61%
B4 Credit Support 0.36%
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S6
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.37760%
Class M Percentage 1.90015%
Class B Percentage 2.72225%
Class A Principal Balance 176,009,144.66
Class M Principal Balance 3,506,521.78
Class B Principal Balance 5,023,625.63
NON-PO Class A Percentage 95.37626%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.72%
B1 Credit Support 1.54%
B2 Credit Support 1.03%
B3 Credit Support 0.62%
B4 Credit Support 0.36%
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>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S7
Statement to Certificateholders
November 27 2000
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 69,740,800.00 66,472,396.11 2,238,520.51 429,300.89 2,667,821.40 0.00 0.00 64,233,875.60
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 94,770.44 94,630.16 70.96 0.00 70.96 0.00 0.00 94,559.20
AR 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 2,461,000.00 2,458,060.62 1,493.47 15,874.97 17,368.44 0.00 0.00 2,456,567.15
B1 1,530,000.00 1,528,172.60 928.49 9,869.45 10,797.94 0.00 0.00 1,527,244.11
B2 665,000.00 664,205.73 403.56 4,289.66 4,693.22 0.00 0.00 663,802.17
B3 532,000.00 531,364.59 322.85 3,431.73 3,754.58 0.00 0.00 531,041.74
B4 333,000.00 332,602.27 202.08 2,148.06 2,350.14 0.00 0.00 332,400.19
B5 464,171.63 463,617.23 281.68 2,994.19 3,275.87 0.00 0.00 463,335.55
----------------------------------------------------------------------------------------------------------------------------------
TOTALS 133,001,842.07 129,726,049.31 2,242,223.60 829,327.91 3,071,551.51 0.00 0.00 127,483,825.71
----------------------------------------------------------------------------------------------------------------------------------
A4 940,645.16 940,645.16 0.00 6,075.00 6,075.00 0.00 0.00 940,645.16
AX 128,946,996.41 125,677,064.94 0.00 67,536.86 67,536.86 0.00 0.00 123,437,966.22
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------ -------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
------------------------------------------------------------------------------------------ -------------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
------------------------------------------------------------------------------------------ -------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A1 953.13498139 32.09771769 6.15566340 38.25338109 921.03726370 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%
AP 998.51979161 0.74875668 0.00000000 0.74875668 997.77103493 AP 0.000000%
AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 7.750000%
M 998.80561560 0.60685494 6.45061764 7.05747257 998.19876067 M 7.750000%
B1 998.80562092 0.60685621 6.45062092 7.05747712 998.19876471 B1 7.750000%
B2 998.80560902 0.60685714 6.45061654 7.05747368 998.19875188 B2 7.750000%
B3 998.80562030 0.60686090 6.45062030 7.05748120 998.19875940 B3 7.750000%
B4 998.80561562 0.60684685 6.45063063 7.05747748 998.19876877 B4 7.750000%
B5 998.80561421 0.60684450 6.45060966 7.05745416 998.19876971 B5 7.750000%
------------------------------------------------------------------------------------------ -------------------------
TOTALS 975.37032037 16.85859057 6.23546183 23.09405240 958.51172981
------------------------------------------------------------------------------------------ -------------------------
A4 1,000.00000000 0.00000000 6.45833334 6.45833334 1,000.00000000 A4 7.750000%
AX 974.64127462 0.00000000 0.52375675 0.52375675 957.27678547 AX 0.644861%
------------------------------------------------------------------------------------------ -------------------------
</TABLE>
--------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S7
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 2,163,393.13
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 367
Ending Principal Balance of Outstanding Mortgage Loans 12,483,826.17
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 34,042.28
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Category Number Principal Balance Percentage
--------------------------------------------------------------------------------
1 Month 1 79,747.87 0.06%
2 Months 1 298,768.61 0.23%
3+Months 0 0.00 0.00%
Total 2 378,516.48 0.29%
--------------------------------------------------------------------------------
Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Number Principal 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 0.00
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.39181%
Class M Percentage 1.89481%
Class B Percentage 2.71338%
Class A Principal Balance 123,748,026.27
Class M Principal Balance 2,458,060.62
Class B Principal Balance 3,519,962.42
NON-PO Class A Percentage 95.38845%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.72%
B1 Credit Support 1.54%
B2 Credit Support 1.02%
B3 Credit Support 0.61%
B4 Credit Support 0.36%
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S7
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.31361%
Class M Percentage 1.92696%
Class B Percentage 2.75943%
Class A Principal Balance 121,509,434.81
Class M Principal Balance 2,456,567.15
Class B Principal Balance 3,517,823.76
NON-PO Class A Percentage 95.31013%
NON-PO Class A Prepayment Percentage 100.00000%
M Credit Support 2.76%
B1 Credit Support 1.56%
B2 Credit Support 1.04%
B3 Credit Support 0.62%
B4 Credit Support 0.36%
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 900.00
Deposit Amount 450.00
Withdrawals Amount 0.00
Ending Balance 1,350.00
</TABLE>
[LOGO OMITTED] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S8
Statement to Certificateholders
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 25,000,000.00 25,000,000.00 26,474.91 158,333.33 184,808.24 0.00 0.00 24,973,525.09
A3 81,382,000.00 81,382,000.00 128,511.95 525,592.08 654,104.03 0.00 0.00 81,253,488.05
A4 13,091,000.00 13,091,000.00 0.00 84,546.04 84,546.04 0.00 0.00 13,091,000.00
A5 9,015,000.00 9,015,000.00 0.00 0.00 0.00 0.00 58,221.88 9,073,221.88
A6 15,000,000.00 15,000,000.00 0.00 96,875.00 96,875.00 0.00 0.00 15,000,000.00
AP 148,756.09 148,756.00 102.76 0.00 102.76 0.00 0.00 148,653.24
AR 100.00 100.00 100.00 0.65 100.65 0.00 0.00 0.00
M 2,400,000.00 2,400,000.00 1,474.19 15,500.00 16,974.19 0.00 0.00 2,398,525.81
B1 1,725,000.00 1,725,000.00 1,059.58 11,140.63 12,200.21 0.00 0.00 1,723,940.42
B2 750,000.00 750,000.00 460.69 4,843.75 5,304.44 0.00 0.00 749,539.31
B3 600,000.00 600,000.00 368.55 3,875.00 4,243.55 0.00 0.00 599,631.45
B4 375,000.00 375,000.00 230.34 2,421.88 2,652.22 0.00 0.00 374,769.66
B5 525,704.73 525,704.73 322.91 3,395.18 3,718.09 0.00 0.00 525,381.82
----------------------------------------------------------------------------------------------------------------------------------
TOTALS 150,012,560.82 150,012,560.73 159,105.88 906,523.54 1,065,629.42 0.00 58,221.88 149,911,676.73
----------------------------------------------------------------------------------------------------------------------------------
A2 483,870.97 483,870.97 0.00 3,125.00 3,125.00 0.00 0.00 483,358.55
AX 140,016,524.35 140,016,524.35 0.00 53,264.05 53,264.05 0.00 0.00 139,922,441.09
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------ -------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
------------------------------------------------------------------------------------------------------ -------------------------
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS RATE
------------------------------------------------------------------------------------------------------ -------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 16162TWF9 1,000.00000000 1.05899640 6.33333320 7.39232960 998.94100360 A1 7.600000%
A3 16162TWH5 1,000.00000000 1.57912008 6.45833329 8.03745337 998.42087992 A3 7.750000%
A4 16162TWJ1 1,000.00000000 0.00000000 6.45833321 6.45833321 1,000.00000000 A4 7.750000%
A5 16162TWK8 1,000.00000000 0.00000000 0.00000000 0.00000000 1,006.45833389 A5 7.750000%
A6 16162TWL6 1,000.00000000 0.00000000 6.45833333 6.45833333 1,000.00000000 A6 7.750000%
AP 16162TWM4 999.99939498 0.69079525 0.00000000 0.69079525 999.30859974 AP 0.000000%
AR 16162TWN2 1,000.00000000 1000.00000000 6.50000000 1,006.50000000 0.00000000 AR 7.750000%
M 16162TWP7 1,000.00000000 0.61424583 6.45833333 7.07257917 999.38575417 M 7.750000%
B1 16162TWQ5 1,000.00000000 0.61424928 6.45833623 7.07258551 999.38575072 B1 7.750000%
B2 16162TWR3 1,000.00000000 0.61425333 6.45833333 7.07258667 999.38574667 B2 7.750000%
B3 16162TWT9 1,000.00000000 0.61425000 6.45833333 7.07258333 999.38575000 B3 7.750000%
B4 16162TWU6 1,000.00000000 0.61424000 6.45834667 7.07258667 999.38576000 B4 7.750000%
B5 16162TWV4 1,000.00000000 0.61424214 6.45834022 7.07258236 999.38575786 B5 7.750000%
------------------------------------------------------------------------------------------------------ -------------------------
TOTALS 999.99999940 1.06061705 6.04298423 7.10360129 999.32749571
------------------------------------------------------------------------------------------------------ -------------------------
A2 16162TWG7 1,000.00000000 0.00000000 6.45833330 6.45833330 998.94099867 A2 7.750000%
AX 16162TWS1 1,000.00000000 0.00000000 0.38041260 0.38041260 999.32805602 AX 0.456495%
------------------------------------------------------------------------------------------------------ -------------------------
</TABLE>
--------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Andrew Cooper
The Chase Manattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor
New York, New York 10001
Tel: (212) 946-7113
Email: [email protected]
--------------------------------------------------------------------------------
[LOGO OMITTED] (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S8
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(iii) Aggregate Amount of Principal Prepayments 8,727.79
Aggregate Amount of Repurchase Proceeds 0.00
Sec. 6.02(a)(iv) Aggregate Servicer Advances 64,660.04
Sec. 6.02(a)(v) Number of Outstanding Mortgage Loans 386
Ending Principal Balance of Outstanding Mortgage Loans 149,911,676.82
Sec. 6.02(a)(vi) Aggregate Amount of Servicing Fees 39,365.80
Sec. 6.02(a)(vii) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Category Number Principal Balance Percentage
--------------------------------------------------------------------------------
1 Month 2 1,018,587.53 0.68%
2 Months 0 0.00 0.00%
3+Months 0 0.00 0.00%
Total 2 1,018,587.53 0.68%
--------------------------------------------------------------------------------
Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
--------------------------------------------------------------------------------
Group 1
--------------------------------------------------------------------------------
Number Principal 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 0.00
Sec. 6.02(a)(x) Credit Support Information Based Upon Beginning Balances
Class A Percentage 95.74989%
Class M Percentage 1.59987%
Class B Percentage 2.65025%
Class A Principal Balance 143,636,856.00
Class M Principal Balance 2,400,000.00
Class B Principal Balance 3,975,704.73
NON-PO Class A Percentage 95.74567%
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>
[LOGO OMITTED] (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
--------------------------------------------------------------------------------
Chase Mortgage Finance Trust Series 2000-S8
November 27, 2000
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Sec. 6.02(a)(x) Credit Support Information Based Upon Ending Balances
Class A Percentage 95.74964%
Class M Percentage 1.59996%
Class B Percentage 2.65040%
Class A Principal Balance 143,539,888.26
Class M Principal Balance 2,398,525.81
Class B Principal Balance 3,973,262.66
NON-PO Class A Percentage 95.74542%
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%
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>
[LOGO OMITTED] (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
