CHASE MORTGAGE FINANCE CORP
8-K, EX-20.1, 2000-12-29
ASSET-BACKED SECURITIES
Previous: CHASE MORTGAGE FINANCE CORP, 8-K, 2000-12-29
Next: COMSTOCK FUNDS INC, NSAR-A, 2000-12-29



<PAGE>


<TABLE>
<CAPTION>
                                                                                                                              Page 1
 Chase Mortgage Finance Trust, Series 2000-S1
                                                                Statement to Certificateholders
                                                                December 26 2000

     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      99,260,122.68    1,301,982.30     599,696.57    1,901,678.87      0.00        0.00       97,958,140.38
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         225,533.07          237.96           0.00          237.96      0.00        0.00          225,295.11
AR                100.00               0.00            0.00           0.00            0.00      0.00        0.00                0.00
M           3,413,000.00       3,389,346.41        2,504.23      20,477.30       22,981.53      0.00        0.00        3,386,842.18
B1          1,664,000.00       1,652,467.75        1,220.93       9,983.66       11,204.59      0.00        0.00        1,651,246.82
B2            875,000.00         868,935.87          642.02       5,249.82        5,891.84      0.00        0.00          868,293.85
B3            613,000.00         608,751.62          449.78       3,677.87        4,127.65      0.00        0.00          608,301.84
B4            437,000.00         433,971.40          320.64       2,621.91        2,942.55      0.00        0.00          433,650.76
B5            438,491.38         435,452.46          321.74       2,630.86        2,952.60      0.00        0.00          435,130.72
TOTALS    175,067,286.38     164,947,581.26    1,307,679.60     995,195.71    2,302,875.31      0.00        0.00      163,639,901.66

AX        168,855,745.69     159,218,051.68            0.00      78,733.07       78,733.07      0.00        0.00      157,915,663.72

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
A1        16162TRV0        907.99431640    11.91004501    5.48579895    17.39584396      896.08427139     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>

<TABLE>
<CAPTION>
                                                                                                                              Page 2
Chase Mortgage Finance Trust, Series 2000-S1
                                                            Statement to Certificateholders
                                                            December 26 2000
                                                                                                                       PASS-THROUGH
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                          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       956.88525425     1.00960988     0.00000000      1.00960988       955.87564437     AP       0.000000%
AR          16162TSD9         0.00000000     0.00000000     0.00000000      0.00000000         0.00000000     AR       7.250000%
M           16162TSE7       993.06956050     0.73373279     5.99979490      6.73352769       992.33582772     M        7.250000%
B1          16162TSF4       993.06956130     0.73373197     5.99979567      6.73352764       992.33582933     B1       7.250000%
B2          16162TSG2       993.06956571     0.73373714     5.99979429      6.73353143       992.33582857     B2       7.250000%
B3          16162TSJ6       993.06952692     0.73373573     5.99978793      6.73352365       992.33579119     B3       7.250000%
B4          16162TSK3       993.06956522     0.73372998     5.99979405      6.73352403       992.33583524     B4       7.250000%
B5          16162TSL1       993.06960151     0.73374304     5.99979867      6.73354172       992.33585846     B5       7.250000%
TOTALS                      942.19533912     7.46958285     5.68464692     13.15422977       934.72575627

AX          16162TSH0       942.92350568     0.00000000     0.46627415      0.46627415       935.21048440     AX       0.593399%



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]
</TABLE>


                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION



<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 3
Chase Mortgage Finance Trust, Series 2000-S1
                                                                    December 26 2000

<S>                                     <C>                                                                            <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                       1,185,768.32
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        67,091.93

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     527
                                        Ending Principal Balance of Outstanding Mortgage Loans                        163,639,901.66

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 43,147.54

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
                                                        Group 1
                                                                                                 Principal
                                                        Category              Number             Balance                  Percentage
                                                        1 Month                    2             1,132,456.64                  0.69%
                                                        2 Months                   0                     0.00                  0.00%
                                                        3+Months                   0                     0.00                  0.00%
                                                         Total                     2             1,132,456.64                  0.69%

                                        Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
                                                        Group 1
                                                                            Principal
                                                        Number              Balance                    Percentage
                                                             1              132,014.39                 0.08%

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                                    35,546.91
</TABLE>




                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION



<PAGE>
<TABLE>
<CAPTION>

                                                                                                                              Page 4
Chase Mortgage Finance Trust, Series 2000-S1
                                                                              December 26 2000
<S>                                     <C>                                                                                <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning 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)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.48798%
                                        Class M Percentage                                                                  2.06969%
                                        Class B Percentage                                                                  2.44233%
                                        Class A Principal Balance                                                     156,256,435.49
                                        Class M Principal Balance                                                       3,386,842.18
                                        Class B Principal Balance                                                       3,996,623.99
                                        NON-PO Class A Percentage                                                          95.48176%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.45%
                                        B1 Credit Support                                                                      1.44%
                                        B2 Credit Support                                                                      0.90%
                                        B3 Credit Support                                                                      0.53%
                                        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>


                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION


<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 1
Chase Mortgage Finance Trust, Series 2000-S2
                                                              Statement to Certificateholders
                                                              December 26 2000

     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      34,346,557.98       1,504.63     93,592.87       95,097.50     0.00      156,258.64      34,501,311.99
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      40,307,617.70     533,693.51    235,127.77      768,821.28     0.00            0.00      39,773,924.19
A4          1,205,090.00       1,037,977.78       6,044.07          0.00        6,044.07     0.00            0.00       1,031,933.71
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         216,534.30         217.21          0.00          217.21     0.00            0.00         216,317.09
AR                100.00               0.00           0.00          0.00            0.00     0.00            0.00               0.00
M           3,151,450.00       3,132,214.28       2,265.97     19,576.34       21,842.31     0.00            0.00       3,129,948.31
B1          1,425,656.00       1,416,954.12       1,025.08      8,855.96        9,881.04     0.00            0.00       1,415,929.04
B2            675,311.00         671,189.06         485.57      4,194.93        4,680.50     0.00            0.00         670,703.49
B3            450,207.00         447,459.03         323.71      2,796.62        3,120.33     0.00            0.00         447,135.32
B4            300,139.00         298,307.03         215.81      1,864.42        2,080.23     0.00            0.00         298,091.22
B5            375,172.73         372,882.77         269.76      2,330.52        2,600.28     0.00            0.00         372,613.01
TOTALS    150,068,958.73     139,383,694.05     546,045.32    713,536.10    1,259,581.42     0.00      156,258.64     138,993,907.37

AX        141,990,248.97     131,367,892.20           0.00     46,624.10       46,624.10     0.00            0.00     130,985,119.66
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      40,307,617.70           0.00     21,833.29       21,833.29     0.00            0.00      39,773,924.19

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      24,511,159.59           0.00          0.00            0.00     0.00      156,258.64      24,667,418.23
A1C5          300,000.00         258,398.39       1,504.63          0.00        1,504.63     0.00            0.00         256,893.76
</TABLE>




                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION


<PAGE>

<TABLE>
<CAPTION>
Chase Mortgage Finance Trust, Series 2000-S2                                                                                  Page 2
                                                                 Statement to Certificateholders
                                                                 December 26 2000
                                                                                                                        PASS-THROUGH
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                           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        958.30356240      0.04198069       2.61133534     2.65331603        962.62135515   A1       3.269948%
A2          16162TSN7      1,000.00000000      0.00000000       6.04166677     6.04166677      1,000.00000000   A2       7.250000%
A3          16162TSP2        876.52954203     11.60570023       5.11308900    16.71878922        864.92384180   A3       7.000000%
A4          16162TSQ0        861.32801699      5.01545113       0.00000000     5.01545113        856.31256587   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        991.59816641      0.99469247       0.00000000     0.99469247        990.60347394   AP       0.000000%
AR          16162TSV9          0.00000000      0.00000000       0.00000000     0.00000000          0.00000000   AR       7.500000%
M           16162TSW7        993.89623189      0.71902458       6.21185169     6.93087626        993.17720732   M        7.500000%
B1          16162TSX5        993.89622742      0.71902338       6.21184914     6.93087252        993.17720404   B1       7.500000%
B2          16162TSY3        993.89623448      0.71903168       6.21184906     6.93088073        993.17720280   B2       7.500000%
B3          16162TTA4        993.89620774      0.71902480       6.21185366     6.93087846        993.17718294   B3       7.500000%
B4          16162TTB2        993.89626140      0.71903351       6.21185517     6.93088869        993.17722788   B4       7.500000%
B5          16162TTC0        993.89625147      0.71902881       6.21185874     6.93088754        993.17722266   B5       7.500000%
TOTALS                       928.79763563      3.63862936       4.75472147     8.39335083        926.20025185

AX          16162TSZ0        925.18953346      0.00000000       0.32836128     0.32836128        922.49376707   AX       0.425895%
A1C2                       1,000.00000000      0.00000000       0.20833331     0.20833331      1,000.00000000   A1C2     0.250000%
A1C4                         876.52954203      0.00000000       0.47478677     0.47478677        864.92384180   A1C4     0.650000%

A1C1                       1,000.00000000      0.00000000       6.04166649     6.04166649      1,000.00000000   A1C1     7.250000%
A1C3                         944.04404522      0.00000000       0.00000000     0.00000000        950.06232591   A1C3     7.650000%
A1C5                         861.32796667      5.01543333       0.00000000     5.01543333        856.31253333   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]

                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION


<PAGE>


<TABLE>
<CAPTION>
                                                                                                                              Page 3
Chase Mortgage Finance Trust, Series 2000-S2
                                                                    Statement to Certificateholders
                                                                    December 26 2000

<S>                                     <C>                                                                         <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                         288,931.22
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        51,209.57

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     449
                                        Ending Principal Balance of Outstanding Mortgage Loans                        138,993,907.73

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 36,460.45

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
                                                               Group 1
                                                                                                     Principal
                                                              Category           Number                Balance            Percentage
                                                              1 Month               0                     0.00                 0.00%
                                                              2 Months              2               465,753.14                 0.34%
                                                              3+Months              0                     0.00                 0.00%
                                                               Total                2               465,753.14                 0.34%

                                        Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
                                                               Group 1
                                                                                  Principal
                                                               Number               Balance             Percentage
                                                                    1             66,040.80                  0.05%

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                                    41,334.72
</TABLE>




                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 4
Chase Mortgage Finance Trust, Series 2000-S2
                                                                              December 26 2000
<S>                                     <C>                                                                            <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning 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                                                       3,206,792.01
                                        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)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.44266%
                                        Class M Percentage                                                                  2.25186%
                                        Class B Percentage                                                                  2.30548%
                                        Class A Principal Balance                                                     132,659,486.98
                                        Class M Principal Balance                                                       3,129,948.31
                                        Class B Principal Balance                                                       3,204,472.08
                                        NON-PO Class A Percentage                                                          95.43556%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.31%
                                        B1 Credit Support                                                                      1.29%
                                        B2 Credit Support                                                                      0.81%
                                        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>



                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION



<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 1
Chase Mortgage Finance Trust, Series 2000-S3
                                                                Statement to Certificateholders
                                                                December 26 2000

        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      92,310,418.45     1,461,750.35    596,171.45     2,057,921.80      0.00       0.00      90,848,668.10
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      12,358,190.33         8,807.04     79,813.31        88,620.35      0.00       0.00      12,349,383.29
AP             348,147.00         334,082.37           291.82          0.00           291.82      0.00       0.00         333,790.55
AR                 100.00               0.00             0.00          0.00             0.00      0.00       0.00               0.00
M            2,732,455.00       2,718,112.53         1,937.06     17,554.48        19,491.54      0.00       0.00       2,716,175.47
B1           1,236,071.00       1,229,582.94           876.26      7,941.06         8,817.32      0.00       0.00       1,228,706.68
B2             585,508.00         582,434.71           415.07      3,761.56         4,176.63      0.00       0.00         582,019.64
B3             390,339.00         388,290.12           276.71      2,507.71         2,784.42      0.00       0.00         388,013.41
B4             260,226.00         258,860.09           184.48      1,671.80         1,856.28      0.00       0.00         258,675.61
B5             325,281.91         323,574.53           230.59      2,089.75         2,320.34      0.00       0.00         323,343.94
TOTALS     130,112,727.91     124,064,246.07     1,474,769.38    799,090.64     2,273,860.02      0.00       0.00     122,589,476.69

AX         112,015,283.11     106,378,262.65             0.00     33,716.51        33,716.51      0.00       0.00     104,917,936.76

    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
A1        16162TTD8       939.54146238    14.87779044    6.06787192     20.94566236      924.66367194        A1            7.750000%
A2        16162TTE6     1,000.00000000     0.00000000    6.45833327      6.45833327    1,000.00000000        A2            7.750000%
A3        16162TTF3       994.75106090     0.70890738    6.42443373      7.13334111      994.04215352        A3            7.750000%
AP        16162TTG1       959.60146145     0.83820915    0.00000000      0.83820915      958.76325230        AP            0.000000%
AR        16162TTH9         0.00000000     0.00000000    0.00000000      0.00000000        0.00000000        AR            7.750000%
M         16162TTJ5       994.75106818     0.70890829    6.42443517      7.13334346      994.04215989        M             7.750000%
</TABLE>



                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>
<TABLE>
<CAPTION>
                                                                                                                              Page 2
Chase Mortgage Finance Trust, Series 2000-S3
                                                                     Statement to Certificateholders
                                                                     December 26 2000
                                                                                                                        PASS-THROUGH
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                                  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     994.75106203     0.70890750       6.42443678       7.13334428     994.04215454      B1           7.750000%
B2          16162TTL0     994.75107086     0.70890577       6.42443827       7.13334404     994.04216509      B2           7.750000%
B3          16162TTN6     994.75102411     0.70889663       6.42444132       7.13333794     994.04212748      B3           7.750000%
B4          16162TTP1     994.75106254     0.70892224       6.42441570       7.13333794     994.04214029      B4           7.750000%
B5          16162TTQ9     994.75107607     0.70889279       6.42442735       7.13332014     994.04218329      B5           7.750000%
TOTALS                    953.51352679    11.33455123       6.14152553      17.47607676     942.17897556

AX          16162TTM8     949.67632716     0.00000000       0.30099919       0.30099919     936.63948211      AX           0.380340%
</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>

<TABLE>
<CAPTION>
                                                                                                                             Page 3
Chase Mortgage Finance Trust, Series 2000-S3
                                                                        December 26 2000

<S>                                     <C>                                                                            <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                       1,386,343.57
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        39,660.47

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     326
                                        Ending Principal Balance of Outstanding Mortgage Loans                        122,589,476.66

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 32,556.53

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
                                                              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              293,118.84                  0.28%

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                                    39,844.76
</TABLE>




                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 4
Chase Mortgage Finance Trust, Series 2000-S3
                                                                                December 26 2000
<S>                                     <C>                                                                            <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning 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                                                       2,782,742.39
                                        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)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.51598%
                                        Class M Percentage                                                                  2.21567%
                                        Class B Percentage                                                                  2.26835%
                                        Class A Principal Balance                                                     117,092,541.94
                                        Class M Principal Balance                                                       2,716,175.47
                                        Class B Principal Balance                                                       2,780,759.27
                                        NON-PO Class A Percentage                                                          95.50374%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.27%
                                        B1 Credit Support                                                                      1.27%
                                        B2 Credit Support                                                                      0.79%
                                        B3 Credit Support                                                                      0.48%
                                        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>

<TABLE>
<CAPTION>
                                                                                                                              Page 1
Chase Mortgage Finance Trust Series 2000-S4
                                                               Statement to Certificateholders
                                                               December 26 2000

      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     63,039,631.16      1,575,750.75    420,264.21    1,996,014.96     0.00         0.00        61,463,880.41
A2         5,000,000.00      4,801,961.17         93,476.74     32,013.07      125,489.81     0.00         0.00         4,708,484.43
A3         4,500,000.00      4,176,820.35         47,407.86     27,845.47       75,253.33     0.00         0.00         4,129,412.49
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      7,111,179.65              0.00          0.00            0.00     0.00    47,407.86         7,158,587.51
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      1,350,657.78         15,608.84          0.00       15,608.84     0.00         0.00         1,335,048.94
AR               100.00              0.00              0.00          0.00            0.00     0.00         0.00                 0.00
M          2,200,000.00      2,190,196.64          1,437.26     14,601.31       16,038.57     0.00         0.00         2,188,759.38
B1         1,100,000.00      1,095,098.32            718.63      7,300.66        8,019.29     0.00         0.00         1,094,379.69
B2           495,000.00        492,794.26            323.38      3,285.30        3,608.68     0.00         0.00           492,470.88
B3           385,000.00        383,284.43            251.52      2,555.23        2,806.75     0.00         0.00           383,032.91
B4           220,000.00        219,019.67            143.73      1,460.13        1,603.86     0.00         0.00           218,875.94
B5           275,402.79        274,175.60            179.90      1,827.84        2,007.74     0.00         0.00           273,995.70
TOTALS   110,005,583.79    106,439,819.03      1,735,298.61    653,186.55    2,388,485.16     0.00    47,407.86       104,751,928.28

AX        83,710,463.55     80,301,314.57              0.00     18,223.41       18,223.41     0.00         0.00        78,897,926.69

    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
A1        16162TTR7    949.70669740      23.73905134    6.33137802     30.07042936      925.96764606     A1                8.000000%
A2        16162TTS5    960.39223400      18.69534800    6.40261400     25.09796200      941.69688600     A2                8.000000%
</TABLE>



                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>
<TABLE>
<CAPTION>
                                                                                                                              Page 2
Chase Mortgage Finance Trust Series 2000-S4
                                                                  Statement to Certificateholders
                                                                  December 26 2000
    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          928.18230000      10.53508000      6.18788222       16.72296222      917.64722000     A3     8.000000%
A4         16162TTU0        1,000.00000000       0.00000000      6.66666525        6.66666525    1,000.00000000     A4     8.000000%
A5         16162TTV8        1,047.61043754       0.00000000      0.00000000        0.00000000    1,054.59450648     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          993.80226786      11.48484895      0.00000000       11.48484895      982.31741890     AP     0.000000%
AR         16162TTZ9            0.00000000       0.00000000      0.00000000        0.00000000        0.00000000     AR     8.000000%
M          16162TUA2          995.54392727       0.65330000      6.63695909        7.29025909      994.89062727     M      8.000000%
B1         16162TUB0          995.54392727       0.65330000      6.63696364        7.29026364      994.89062727     B1     8.000000%
B2         16162TUC8          995.54395960       0.65329293      6.63696970        7.29026263      994.89066667     B2     8.000000%
B3         16162TUE4          995.54397403       0.65329870      6.63696104        7.29025974      994.89067532     B3     8.000000%
B4         16162TUF1          995.54395455       0.65331818      6.63695455        7.29027273      994.89063636     B4     8.000000%
B5         16162TUG9          995.54401755       0.65322505      6.63696980        7.29019485      994.89079250     B5     8.000000%
TOTALS                        967.58560214      15.77464116      5.93775813       21.71239930      952.24191965

AX         16162TUD6          959.27451796       0.00000000      0.21769572        0.21769572      942.50973348     AX     0.272326%
</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>

<TABLE>
<CAPTION>
                                                                                                                              Page 3
Chase Mortgage Finance Trust Series 2000-S4
                                                                             December 26 2000

<S>                                     <C>                                                                             <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                       1,617,834.01
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        62,623.52

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     271
                                        Ending Principal Balance of Outstanding Mortgage Loans                        104,751,928.28

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 27,931.58

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
                                               Group 1
                                                                                                Principal
                                               Category                   Number                  Balance                 Percentage
                                               1 Month                         3               942,420.50                      0.90%
                                               2 Months                        2               809,991.76                      0.77%
                                               3+Months                        0                     0.00                      0.00%
                                                Total                          5             1,752,412.26                      1.67%

                                        Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
                                               Group 1
                                                                                    Principal
                                                Number                                Balance                             Percentage
                                                     0                                   0.00                                  0.00%

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                                    19,246.15
</TABLE>




                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 4
Chase Mortgage Finance Trust Series 2000-S4
                                                                                December 26 2000
<S>                                     <C>                                                                           <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning Balances
                                        Class A Percentage                                                                 95.62704%
                                        Class M Percentage                                                                  2.05769%
                                        Class B Percentage                                                                  2.31527%
                                        Class A Principal Balance                                                     101,785,250.11
                                        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)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.55950%
                                        Class M Percentage                                                                  2.08947%
                                        Class B Percentage                                                                  2.35104%
                                        Class A Principal Balance                                                     100,100,413.78
                                        Class M Principal Balance                                                       2,188,759.38
                                        Class B Principal Balance                                                       2,462,755.12
                                        NON-PO Class A Percentage                                                          95.50217%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.38%
                                        B1 Credit Support                                                                      1.32%
                                        B2 Credit Support                                                                      0.85%
                                        B3 Credit Support                                                                      0.48%
                                        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>

<TABLE>
<CAPTION>
                                                                                                                              Page 1
Chase Mortgage Finance Trust, Series 2000-S5
                                                              Statement to Certificateholders
                                                              December 26 2000

        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     49,723,755.08     532,351.52     331,491.70       863,843.22       0.00        0.00       49,191,403.56
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     11,454,584.32       7,655.70      73,977.52        81,633.22       0.00        0.00       11,446,928.62
A4         28,117,000.00     26,454,170.05     354,901.01     176,361.13       531,262.14       0.00        0.00       26,099,269.04
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      3,099,864.79      28,621.06           0.00        28,621.06       0.00        0.00        3,071,243.73
AP            265,255.00        263,852.35         218.56           0.00           218.56       0.00        0.00          263,633.79
AR                100.00              0.00           0.00           0.00             0.00       0.00        0.00                0.00
M           2,040,896.00      2,033,112.62       1,358.84      13,130.52        14,489.36       0.00        0.00        2,031,753.78
B1          1,200,527.00      1,195,948.55         799.31       7,723.83         8,523.14       0.00        0.00        1,195,149.24
B2            540,237.00        538,176.69         359.69       3,475.72         3,835.41       0.00        0.00          537,817.00
B3            420,185.00        418,582.54         279.76       2,703.35         2,983.11       0.00        0.00          418,302.78
B4            240,105.00        239,189.32         159.86       1,544.76         1,704.62       0.00        0.00          239,029.46
B5            360,160.00        358,786.46         239.80       2,317.16         2,556.96       0.00        0.00          358,546.66
TOTALS    120,052,727.00    115,697,884.77     926,945.11     745,511.43     1,672,456.54       0.00        0.00      114,770,939.66

AX        113,453,778.79    109,132,723.36           0.00      44,833.45        44,833.45        0.00       0.00      108,211,081.40

                                                                                                                        PASS-THROUGH
  FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                                RATES
                            PRIOR                                                           CURRENT                          CURRENT
                            PRINCIPAL                                                       PRINCIPAL         CLASS        PASS THRU
CLASS     CUSIP             FACTOR             PRINCIPAL       INTEREST      TOTAL          FACTOR                              RATE
A1        16162TUH7          952.23400130      10.19478954     6.34822667    16.54301620      942.03921177     A1          8.000000%
A2        16162TUJ3        1,000.00000000       0.00000000     6.66666641     6.66666641    1,000.00000000     A2          8.000000%
A3        16162TUK0          996.18629177       0.66580359     6.43370281     7.09950640      995.52048818     A3          7.750000%
</TABLE>


                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 2
Chase Mortgage Finance Trust, Series 2000-S5
                                                           Statement to Certificateholders
                                                           December 26 2000

                                                                                                                        PASS-THROUGH
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                                  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        940.86033538    12.62229292      6.27240211    18.89469502      928.23804247    A4               8.000000%
A5       16162TUM6      1,000.00000000     0.00000000      6.66666617     6.66666617    1,000.00000000    A5               8.000000%
A6       16162TUN4        958.53410551     8.85014799      0.00000000     8.85014799      949.68395752    A6               0.000000%
AP       16162TUP9        994.71206952     0.82396185      0.00000000     0.82396185      993.88810767    AP               0.000000%
AR       16162TUQ7          0.00000000     0.00000000      0.00000000     0.00000000        0.00000000    AR               7.750000%
M        16162TUR5        996.18629269     0.66580561      6.43370363     7.09950924      995.52048708    M                7.750000%
B1       16162TUS3        996.18629985     0.66579927      6.43369953     7.09949880      995.52050058    B1               7.750000%
B2       16162TUT1        996.18628491     0.66580038      6.43369484     7.09949522      995.52048453    B2               7.750000%
B3       16162TUU8        996.18629889     0.66580197      6.43371372     7.09951569      995.52049692    B3               7.750000%
B4       16162TUV6        996.18633515     0.66579205      6.43368526     7.09947731      995.52054310    B4               7.750000%
B5       16162TUW4        996.18630609     0.66581519      6.43369614     7.09951133      995.52049089    B5               7.750000%
TOTALS                    963.72558676     7.72114997      6.20986669    13.93101666      956.00443678

AX       16162TUX2        961.91351689     0.00000000      0.39516930     0.39516930      953.79001523    AX               0.492979%
</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>

<TABLE>
<CAPTION>
                                                                                                                              Page 3
Chase Mortgage Finance Trust, Series 2000-S5
                                                                       December 26 2000
<S>                                      <C>                                                                             <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                         849,578.74
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        53,422.67

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     323
                                        Ending Principal Balance of Outstanding Mortgage Loans                        114,770,939.93

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 30,361.06

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
                                                      Group 1
                                                                                                      Principal
                                                     Category                  Number                   Balance           Percentage
                                                     1 Month                         1               270,737.03                0.24%
                                                     2 Months                        0                     0.00                0.00%
                                                     3+Months                        0                     0.00                0.00%
                                                      Total                          1               270,737.03                0.24%

                                        Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
                                                               Group 1
                                                                                  Principal
                                                                Number              Balance                Percentage
                                                                     1           276,808.64                     0.26%

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                                    34,595.94
</TABLE>





                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 4
Chase Mortgage Finance Trust, Series 2000-S5
                                                                                   December 26 2000
<S>                                     <C>                                                                           <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning 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)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.83466%
                                        Class M Percentage                                                                  1.77027%
                                        Class B Percentage                                                                  2.39507%
                                        Class A Principal Balance                                                     109,990,340.74
                                        Class M Principal Balance                                                       2,031,753.78
                                        Class B Principal Balance                                                       2,748,845.13
                                        NON-PO Class A Percentage                                                          95.82507%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.40%
                                        B1 Credit Support                                                                      1.36%
                                        B2 Credit Support                                                                      0.89%
                                        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>

                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 1
Chase Mortgage Finance Trust

Series 2000-S6
                                                                Statement to Certificateholders
                                                                December 26 2000

   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      129,155,743.66      525,503.22     834,130.84   1,359,634.06     0.00           0.00     128,630,240.44
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        4,149,186.82       62,702.75      26,796.83      89,499.58     0.00           0.00       4,086,484.07
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        9,708,813.18            0.00           0.00           0.00     0.00      62,702.75       9,771,515.93
AP            54,128.00           53,401.00          123.59           0.00         123.59     0.00           0.00          53,277.41
AR               100.00                0.00            0.00           0.00           0.00     0.00           0.00               0.00
M          3,515,000.00        3,506,521.78        2,179.82      22,646.29      24,826.11     0.00           0.00       3,504,341.96
B1         2,185,000.00        2,179,729.75        1,355.02      14,077.42      15,432.44     0.00           0.00       2,178,374.73
B2           950,000.00          947,708.58          589.14       6,120.62       6,709.76     0.00           0.00         947,119.44
B3           760,000.00          758,166.87          471.31       4,896.49       5,367.80     0.00           0.00         757,695.56
B4           475,000.00          473,854.30          294.57       3,060.31       3,354.88     0.00           0.00         473,559.73
B5           665,771.99          664,166.13          412.88       4,289.41       4,702.29     0.00           0.00         663,753.25
TOTALS   190,000,999.99      184,539,292.07      593,632.30   1,128,768.63   1,722,400.93     0.00      62,702.75     184,008,362.52

AX       187,045,606.08      181,606,725.68            0.00      94,167.29      94,167.29     0.00           0.00     181,080,127.44

    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
A1         16162TUY0         959.58084683    3.90430042   6.19729294    10.10159336      955.67654641      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>

<TABLE>
<CAPTION>
                                                                                                                              Page 2
Chase Mortgage Finance Trust

Series 2000-S6
                                                             Statement to Certificateholders
                                                             December 26 2000
                                                                                                                        PASS-THROUGH
 FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                                 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        943.85505460      14.26359190      6.09573021     20.35932211          929.59146269    A3       7.750000%
A4        16162TVB9      1,000.00000000       0.00000000      6.45833323      6.45833323        1,000.00000000    A4       7.750000%
A5        16162TVC7      1,026.08467343       0.00000000      0.00000000      0.00000000        1,032.71147009    A5       7.750000%
AP        16162TVD5        986.56887378       2.28329146      0.00000000      2.28329146          984.28558232    AP       0.000000%
AR        16162TVE3          0.00000000       0.00000000      0.00000000      0.00000000            0.00000000    AR       7.750000%
M         16162TVF0        997.58798862       0.62014794      6.44275676      7.06290469          996.96784068    M        7.750000%
B1        16162TVG8        997.58798627       0.62014645      6.44275515      7.06290160          996.96783982    B1       7.750000%
B2        16162TVH6        997.58797895       0.62014737      6.44275789      7.06290526          996.96783158    B2       7.750000%
B3        16162TVJ2        997.58798684       0.62014474      6.44275000      7.06289474          996.96784211    B3       7.750000%
B4        16162TVK9        997.58800000       0.62014737      6.44275789      7.06290526          996.96785263    B4       7.750000%
B5        16162TVL7        997.58797302       0.62015225      6.44276128      7.06291354          996.96782077    B5       7.750000%
TOTALS                     971.25432013       3.12436408      5.94085626      9.06522034          968.45996879

AX        16162TVQ6        970.92216966       0.00000000      0.50344561      0.50344561          968.10682290    AX       0.622228%
</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>

<TABLE>
<CAPTION>
                                                                                                                              Page 3
Chase Mortgage Finance Trust

Series 2000-S6
                                                                         December 26 2000

<S>                                     <C>                                                                             <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                         416,201.52
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        77,236.52

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     493
                                        Ending Principal Balance of Outstanding Mortgage Loans                        184,008,362.92

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 48,272.40

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
                                                     Group 1
                                                                                                 Principal
                                                     Category              Number                  Balance                Percentage
                                                     1 Month                    2               333,493.05                     0.18%
                                                     2 Months                   0                     0.00                     0.00%
                                                     3+Months                   0                     0.00                     0.00%
                                                      Total                     2               333,493.05                     0.18%

                                        Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
                                                               Group 1
                                                                                   Principal
                                                               Number               Balance        Percentage
                                                                   0                   0.00             0.00%

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>

<TABLE>
<CAPTION>
                                                                                                                              Page 4
Chase Mortgage Finance Trust

Series 2000-S6
                                                                                December 26 2000

<S>                                     <C>                                                                               <C>
Sec. 6.02(a)(ix)                        Aggregate Recovered Advances for Current Period                                    81,903.38

Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning 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%
</TABLE>



                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>
<TABLE>
<CAPTION>
                                                                                                                              Page 5
Chase Mortgage Finance Trust

Series 2000-S6
                                                                              December 26 2000

<S>                                     <C>                                                                              <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.36714%
                                        Class M Percentage                                                                  1.90445%
                                        Class B Percentage                                                                  2.72841%
                                        Class A Principal Balance                                                     175,483,517.85
                                        Class M Principal Balance                                                       3,504,341.96
                                        Class B Principal Balance                                                       5,020,502.71
                                        NON-PO Class A Percentage                                                          95.36580%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.73%
                                        B1 Credit Support                                                                      1.55%
                                        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>





                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION


<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 1
Chase Mortgage Finance Trust

Series 2000-S7

                                                                                   Statement to Certificateholders
                                                                                   December 26 2000

        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        64,233,875.60      1,773,403.84    414,843.78    2,188,247.62       0.00      0.00     62,460,471.76
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            94,559.20            123.84          0.00          123.84       0.00      0.00         94,435.36
AR                100.00                 0.00              0.00          0.00            0.00       0.00      0.00              0.00
M           2,461,000.00         2,456,567.15          1,507.61     15,865.33       17,372.94       0.00      0.00      2,455,059.54
B1          1,530,000.00         1,527,244.11            937.28      9,863.45       10,800.73       0.00      0.00      1,526,306.83
B2            665,000.00           663,802.17            407.38      4,287.06        4,694.44       0.00      0.00        663,394.79
B3            532,000.00           531,041.74            325.90      3,429.64        3,755.54       0.00      0.00        530,715.84
B4            333,000.00           332,400.19            204.00      2,146.75        2,350.75       0.00      0.00        332,196.19
B5            464,171.63           463,335.55            284.35      2,992.38        3,276.73       0.00      0.00        463,051.20
TOTALS    133,001,842.07       127,483,825.71      1,777,194.20    814,847.35    2,592,041.55       0.00      0.00    125,706,631.51

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       123,437,966.22              0.00     65,954.61       65,954.61       0.00      0.00    121,665,908.15

                                                                                                                        PASS-THROUGH
    FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                              RATES
          PRIOR                                                                          CURRENT                             CURRENT
          PRINCIPAL                                                                      PRINCIPAL           CLASS         PASS THRU
CLASS     FACTOR             PRINCIPAL             INTEREST            TOTAL             FACTOR                                 RATE
A1           921.03726370    25.42849867           5.94836566          31.37686433         895.60876503       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>

<TABLE>
<CAPTION>

                                                                                                                              Page 2
Chase Mortgage Finance Trust

Series 2000-S7

                                                                                   Statement to Certificateholders
                                                                                   December 26 2000
                                                                                                                        PASS-THROUGH
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                                                  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             997.77103493      1.30673657     0.00000000      1.30673657          996.46429836        AP                 0.000000%
AR               0.00000000      0.00000000     0.00000000      0.00000000            0.00000000        AR                 7.750000%
M              998.19876067      0.61260057     6.44670053      7.05930110          997.58616010        M                  7.750000%
B1             998.19876471      0.61260131     6.44669935      7.05930065          997.58616340        B1                 7.750000%
B2             998.19875188      0.61260150     6.44670677      7.05930827          997.58615038        B2                 7.750000%
B3             998.19875940      0.61259398     6.44669173      7.05928571          997.58616541        B3                 7.750000%
B4             998.19876877      0.61261261     6.44669670      7.05930931          997.58615616        B4                 7.750000%
B5             998.19876971      0.61259668     6.44671024      7.05930692          997.58617303        B5                 7.750000%
TOTALS         958.51172981     13.36217734     6.12658695     19.48876429          945.14955247

A4           1,000.00000000      0.00000000     6.45833334      6.45833334        1,000.00000000        A4                 7.750000%
AX             957.27678547      0.00000000     0.51148621      0.51148621          943.53425467        AX                 0.641177%
</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>

<TABLE>
<CAPTION>
                                                                                                                              Page 3
Chase Mortgage Finance Trust Series 2000-S7

                                                                          December 26 2000

<S>                                     <C>                                                                            <C>
Sec. 6.02(a)(iii)                       Aggregate Amount of Principal Prepayments                                       1,698,945.05
                                        Aggregate Amount of Repurchase Proceeds                                                 0.00

Sec. 6.02(a)(iv)                        Aggregate Servicer Advances                                                        56,222.71

Sec. 6.02(a)(v)                         Number of Outstanding Mortgage Loans                                                     363
                                        Ending Principal Balance of Outstanding Mortgage Loans                        125,706,631.96

Sec. 6.02(a)(vi)                        Aggregate Amount of Servicing Fees                                                 33,453.88

Sec. 6.02(a)(vii)                       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency

                                                               Group 1
                                                                                                          Principal
                                                              Category              Number                  Balance       Percentage
                                                              1 Month                    3               527,428.93            0.42%
                                                              2 Months                   1                79,696.38            0.06%
                                                              3+Months                   1               298,605.70            0.24%
                                                               Total                     5               905,731.01            0.72%

                                        Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
                                                               Group 1
                                                                                    Principal
                                                               Number                 Balance            Percentage
                                                                    0                    0.00                 0.00%

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
</TABLE>




                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 4
Chase Mortgage Finance Trust Series 2000-S7

                                                                                   December 26 2000

<S>                                     <C>                                                                              <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Beginning Balances
                                        Class A Percentage                                                                 95.31361%
                                        Class M Percentage                                                                  1.92696%
                                        Class B Percentage                                                                  2.75943%
                                        Class A Principal Balance                                                     121,509,434.80
                                        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%
</TABLE>






                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                              Page 5
Chase Mortgage Finance Trust Series 2000-S7


                                                                                   December 26 2000

<S>                                     <C>                                                                              <C>
Sec. 6.02(a)(x)                         Credit Support Information Based Upon Ending Balances
                                        Class A Percentage                                                                 95.25027%
                                        Class M Percentage                                                                  1.95301%
                                        Class B Percentage                                                                  2.79672%
                                        Class A Principal Balance                                                     119,735,907.12
                                        Class M Principal Balance                                                       2,455,059.54
                                        Class B Principal Balance                                                       3,515,664.85
                                        NON-PO Class A Percentage                                                          95.24670%
                                        NON-PO Class A Prepayment Percentage                                              100.00000%
                                        M Credit Support                                                                       2.80%
                                        B1 Credit Support                                                                      1.58%
                                        B2 Credit Support                                                                      1.06%
                                        B3 Credit Support                                                                      0.63%
                                        B4 Credit Support                                                                      0.37%

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                                                                   1,350.00
                                        Deposit Amount                                                                        450.00
                                        Withdrawals Amount                                                                      0.00
                                        Ending Balance                                                                      1,800.00

</TABLE>


                                  (C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION


<PAGE>
<TABLE>
<CAPTION>

                                                                                                                        Page 1 of 3
----------------------------------------------------------------------------------------------------------------------------------
                                            Chase Mortgage Finance Trust Series 2000-S8
                                                  Statement to Certificateholders
                                                         December 26, 2000
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
                                                      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  24,973,525.09    694,693.79    158,165.66     852,859.45         0.00          0.00  24,278,831.30
        A3      81,382,000.00  81,253,488.05  1,896,048.42    524,762.11   2,420,810.53         0.00          0.00  79,357,439.63
        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   9,073,221.88          0.00          0.00           0.00         0.00     58,597.89   9,131,819.77
        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     148,653.24        107.87          0.00         107.87         0.00          0.00     148,545.37
        AR             100.00           0.00          0.00          0.00           0.00         0.00          0.00           0.00
        M        2,400,000.00   2,398,525.81      1,485.69     15,490.48      16,976.17         0.00          0.00   2,397,040.12
        B1       1,725,000.00   1,723,940.42      1,067.84     11,133.78      12,201.62         0.00          0.00   1,722,872.58
        B2         750,000.00     749,539.31        464.28      4,840.77       5,305.05         0.00          0.00     749,075.03
        B3         600,000.00     599,631.45        371.42      3,872.62       4,244.04         0.00          0.00     599,260.03
        B4         375,000.00     374,769.66        232.14      2,420.39       2,652.53         0.00          0.00     374,537.52
        B5         525,704:73    525,,381.82        325.43      3,393.09       3,718.52         0.00          0.00     525,056.39
 ----------------------------------------------------------------------------------------------------------------------------------
    TOTALS     150,012 560.82 149,911,678.73  2,594,796.88    905,499.94   3,500,296.82         0.00     58,597.89 147,375,477.74
----------------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------------
       A2          483,870.97     483,358.55          0.00      3,121.69       3,121.69         0.00          0.00     469,912.86
       AX      140,016,524.35 139,922,441.09          0.00     53,228.47      53,228.47         0.00          0.00 137,393,617.69
----------------------------------------------------------------------------------------------------------------------------------
</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    998.94100360    27.78775160    6.32662640   34.11437800   971.15325200        A1        7.600000%
    A3      16162TWH5    998.42087992    23.29813005    6.44813485   29.74626490   975.12274987        A3        7.750000%
    A4      16162TWJ1  1,000.00000000     0.00000000    6.45833321    6.45833321 1,000.00000000        A4        7.750000
    A5      16162TWK8  1,006.45833389     0.00000000    0.00000000    0.00000000 1,012.95837715        A5        7.750000
    A6      16162TWL6  1,000.00000000     0.00000000    6.45833333    6.45833333 1,000.00000000        A6        7.750000%
    AP      16162TWM4    999.30859974     0.72514678    0.00000000    0.72514678   998.58345295        AP        0.000000%
    AR      16162TWN2      0.00000000     0.00000000    0.00000000    0.00000000     0.00000000        AR        7.750000%
    M       16162TWP7    999.38575417     0.61903750    6.45436667    7.07340417   998.76671667        M         7.750000%
    B1      16162TWQ5    999.38575072     0.61903768    6.45436522    7.07340290   998.76671304        B1        7.750000%
    B2      16162TWR3    999.38574667     0.61904000    6.45436000    7.07340000   998.76670667        B2        7.750000%
    B3      16162TWT9     999.38575000     0.61903333   6.45436667   7.07340000   998.76671667        B3        7.750000%
    B4      16162TWU6    999.38576000     0.61904000    6.45437333    7.07341333   998.76672000        B4        7.750000%
    B5      16162TWV4    999.38575786     0.61903571    6.45436460    7.07340031   998.76672215        B5        7.750000%
------------------------------------------------------------------------------------------------  ---------------------------------
  TOTALS                 999.32749571    17.29719742    6.03616081   23.33335823   982.42091818
------------------------------------------------------------------------------------------------  ---------------------------------

------------------------------------------------------------------------------------------------  ---------------------------------
    A2      16162TWG7    998.9409986      0.00000000    6.45149264    6.45149264   971.15323947        A2        7.750000%
    AX      16162TWS1    999.3280560      0.00000000    0.38015849    0.38015849   981.26716349        AX        0.456497%
------------------------------------------------------------------------------------------------  ---------------------------------
</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]                          (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION

<PAGE>



<TABLE>
<CAPTION>

                                                                                                                        Page 2 of 3

                                              Chase Mortgage Finance Trust Series 2000-S8
                                                           December 26, 2000
<S>                      <C>                                                                        <C>
 Sec. 6.02(a)(iii)       Aggregate Amount of Principal Prepayments                                                     2,443,329.87
                         Aggregate Amount of Repurchase Proceeds                                                               0.00
 Sec. 6.02(a)(iv)        Aggregate Servicer Advances                                                                      66,097.93
 Sec. 6.02(a)(v)         Number of Outstanding Mortgage Loans                                                                   380
                         Ending Principal Balance of Outstanding Mortgage Loans                                      147,375,477.83
 Sec. 6.02(a)(vi)        Aggregate Amount of Servicing Fees                                                               39,339.32
 Sec. 6.02(a)(vii)       Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
</TABLE>

<TABLE>
<CAPTION>
                             ------------------------------------------------------------------------------
                                                  Group 1
                             ------------------------------------------------------------------------------
                             Category l           Number              Principal                Percentage
                             ------------------------------------------------------------------------------
<S>                          <C>                  <C>           <C>                            <C>
                             1 Month                   3             953,426.01                     0.65%
                             ------------------------------------------------------------------------------
                             2 Month                   0                   0.00                     0.00%
                             ------------------------------------------------------------------------------
                             3 Month                   0                   0.00                     0.00%
                             ------------------------------------------------------------------------------
                              Total                    3             953,426.01                     0.65%
                             ------------------------------------------------------------------------------
</TABLE>

 Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure

<TABLE>
<CAPTION>
                                             ---------------------------------------------------------
                                                                Group 1
                                             ---------------------------------------------------------
                                             Number            Principal Balance            Percentage
                                             ---------------------------------------------------------
<S>                                          <C>          <C>                       <C>
                                                  0                         0.00                 0.00%
                                             ---------------------------------------------------------
</TABLE>

<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                                                57,437.83
 Sec. 6.02(a)(x)         Credit Support Information Based Upon Beginning 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%
</TABLE>


[LOGO]                           (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION


<PAGE>



<TABLE>
<CAPTION>

                                                                                                                   Page 3 of 3

----------------------------------------------------------------------------------------------------------------------------------
                                            Chase Mortgage Finance Trust Series 2000-S8
                                                         December 26, 2000
----------------------------------------------------------------------------------------------------------------------------------

<S>                     <C>                                                                     <C>
Sec. 6.02(a)(x)         Credit Support Information Based Upon Ending Balances
                        Class A Percentage                                                                              95.67917%
                        Class M Percentage                                                                               1.62649%
                        Class B Percentage                                                                                2.69434
                        Class A Principal Balance                                                                  141,007,636.06
                        Class M Principal Balance                                                                    2,397,040.12
                        Class B Principal Balance                                                                    3,970,801.56
                        NON-PO Class A Percentage                                                                       95.67481%
                        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
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]                          (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission