EX-20 3 g72274bex20.txt MONTHLY REPORT EXHIBIT 20 Chase Bank, Trustee Determination Date: 03-Oct-01 Manufactured Housing Contracts Remittance Date: 08-Oct-01 Senior/Subordinated Pass-Through Certificates Series 2001 B For the Period Ended: 25-Sep-01 Lock-Out Date: Sep-06

Chase Bank, Trustee Determination Date: 03-Oct-01 Manufactured Housing Contracts Remittance Date: 08-Oct-01 Senior/Subordinated Pass-Through Certificates Series 2001 B For the Period Ended: 25-Sep-01 Lock-Out Date: Sep-06 Computation of Available Distribution Amount (i) Certificate Account Balance at Monthly Cutoff-Vanderbilt 4,788,711.17 Certificate Account Balance at Monthly Cutoff-SubServicer-21st 1,369,528.37 (ii) Monthly Advance made 0.00 (iii) Section 5.05 Certificate Fund Income-Vanderbilt 7,030.77 (iii) Section 5.05 Certificate Fund Income-SubServicer-21st 1,639.02 (v) Principal due Holders 0.00 Less: (i) Scheduled Payments of principal and interest due subsequent to the Due Period-Vanderbilt 179,494.67 (i) Scheduled Payments of principal and interest due subsequent to the Due Period-SubServicer-21st 46,988.99 (ii) Due to the Servicer Pursuant to Section 6.02: (i) Section 3.05 Purchases (Due Seller) 0.00 (ii) Reimbursement for taxes from Liquidation Proceeds 0.00 (iii) Monthly Servicing Fee 337,807.26 (iv) Reimburseable Liquidation Expenses 0.00 (v) Section 6.04 (c) reimbursement 0.00 (vi) Section 8.06 reimbursement 0.00 (vii) Amounts not required to be deposited-SubServicer-21st 0.00 Total Due Servicer 337,807.26 Available Distribution Amount-Vanderbilt 4,278,440.01 Available Distribution Amount-SubServicer-21st 1,324,178.40 To Class A and B 4,946,692.91 Monthly Excess Cashflow 655,925.50 Weighted Average Remaining Term (months) 221.00 Scheduled Balance Computation Prior Month Balance 324,294,973.51 Current Balance 321,318,981.65 Adv Principal 43,253.40 Del Principal 130,015.82 Pool Scheduled Balance 321,232,219.23 Principal Payments in Full 2,453,594.77 Partial Prepayments 234,300.31 Scheduled Principal 374,859.20 Collateral Balance 321,318,981.65

VANDERBILT MOR & FI INC HO CO SE SU PS THR CER SER 2001-B 8-K