|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: CHASE COMMERCIAL MORTGAGE SECURITIES CORP, 8-K/A, 1998-09-04 |
Next: CASELLA WASTE SYSTEMS INC, 10-Q, 1998-09-04 |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report: August 18, 1998
CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
(formerly known as "Chemical Commercial Mortgage Securities Corp.")
-------------------------------------------------------------------
(Exact Name of Registrant)
New York 333-05271 13-3728743
-------------- ------------- ------------------
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification No.)
incorporation)
380 Madison Avenue, New York 10017-2951
Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (212) 622-3510
<PAGE>
Item 5. Other Events.
On or about 7/18/98, Chase Commercial Mortgage Securities Corp.
(the "Depositor") made the distributions to holders of its Mortgage
Pass-Through Certificates, Series 1996-1 and Series 1996-2 contemplated by
the Pooling and Servicing Agreement dated as of July 1, 1996 (the "Pooling and
Servicing Agreement") among the Depositor, The Chase Manhattan Bank, as
Servicer, Lennar Partners Inc., as Special Servicer, LaSalle National Bank, as
Trustee and ABN Amro Bank N.V., as Fiscal Agent.
On or about 7/19/98, Chase Commercial Mortgage Securities Corp.
(the "Depositor") made the distributions to holders of its Mortgage
Pass-Through Certificates, Series 1997-1 contemplated by the Pooling and
Servicing Agreement dated as of June 1, 1997 (collectively, the "Pooling and
Servicing Agreements") among the Depositor, The Chase Manhattan Bank, as
Servicer, Midland Loan Services, as Special Servicer, LaSalle National Bank,
as Trustee and ABN Amro Bank N.V., as Fiscal Agent.
On or about 7/18/98, Chase Commercial Mortgage Securities Corp.
(the "Depositor") made the distributions to holders of its Mortgage
Pass-Through Certificates, Series 1997-2 contemplated by the Pooling and
Servicing Agreement dated as of December 1, 1997 (the "Pooling and Servicing
Agreement") among the Depositor, The Chase Manhattan Bank, as Servicer, Lennar
Partners Inc., as Special Servicer, State Street Bank and Trust Company, as
Trustee.
On or about 7/18/98, Chase Commercial Mortgage Securities Corp.
(the "Depositor") made the distributions to holders of its Mortgage
Pass-Through Certificates Series 1998-1 contemplated by the Pooling and
Servicing Agreement dated as of May 1, 1998 among the Depositor, The Chase
Manhattan Bank, as Servicer, CRIIMI MAE Services Limited Partnership
as Special Servicer and State Street Bank and Trust Company, as Trustee.
Copies of the Certificateholders' Reports with respect to such
distributions delivered pursuant to Section 4.02 of the Pooling and Servicing
Agreements are being filed as exhibits to this Current Report on Form 8-K.
Item 7(c). Exhibits
Exhibits Description
-------- -----------
20.1 Monthly Reports with respect to the
August 18, 1998 and August 19, 1998 distributions
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
Dated: September 4, 1998
THE CHASE MANHATTAN BANK,
as Paying Agent, on behalf of
Chase Commercial Mortgage
Securities Corp.
By: /s/ Norma Catone
-------------------
Name: Norma Catone
Title: Vice President
<PAGE>
INDEX TO EXHIBITS
-----------------
Exhibit No. Description
----------- -----------
20.1 Monthly Reports with respect to the
distribution to Certificateholders on
August 18, 1998 and August 19, 1998
<PAGE>
<TABLE>
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-through Certificates
Series 1996-1
Statement to Certificateholders
DIST DATE. 18-AUG-1998 PAGE: 1
RECORD DATE: 31-JUL-1998
Collateral
Original Beginning Prepayment Support Ending
Class Cusip # Certificate Certificate Principal Interest Penalties Deficit Total Certificate
Balance Balance Distribution Distribution (PP/YMCI) Allocation/ Distribution Balance
(Reimb)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AA0 190,000,000.00 179,718,762.58 467,537.06 1,138,218.83 0.00 0.00 1,605,755.89 179,251,225.52
A2 161505AB8 123,421,002.00 123,421,002.00 0.00 781,666.35 0.00 0.00 781,666.35 123,421,002.00
P 161505AC6 1,222,154.00 1,184,457.50 1,693.56 0.00 0.00 0.00 1,693.56 1,182,763.94
B 161505AE2 26,589,563.00 26,589,563.00 0.00 168,400.57 0.00 0.00 168,400.57 26,589,563.00
C 161505AF9 22,157,969.00 22,157,969.00 0.00 140,333.80 0.00 0.00 140,333.80 22,157,969.00
D 161505AG7 15,510,578.00 15,510,578.00 0.00 98,233.66 0.00 0.00 98,233.66 15,510,578.00
E 161505AH5 11,078,984.00 11,078,984.00 0.00 70,166.90 0.00 0.00 70,166.90 11,078,984.00
F 161505AJ1 24,373,766.00 24,373,766.00 0.00 154,367.18 0.00 0.00 154,367.18 24,373,766.00
G 161505AK8 17,726,375.00 17,726,375.00 0.00 112,267.04 0.00 0.00 112,267.04 17,726,375.00
H 161505AL6 11,078,984.00 11,078,984.00 0.00 49,299.49 0.00 0.00 49,299.49 11,078,984.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL 443,159,375.00 432,840,441.08 469,230.62 2,712,953.82 0.00 0.00 3,182,184.44 432,371,210.46
Original Beginning Prepayment Ending
Class Cusip # Notional Notional Interest Penalties Total Notional
Balance Balance Distribution (PP/YMCI) Distribution Balance
X 161505AD4 443,159,377.53 432,840,443.61 295,977.07 0.00 295,977.07 432,371,212.99
Factor Information Per $1000
Class Cusip # Principal Interest End Prin Pass Thru Rate
Distribution Distribution Balance
<S> <C> <C> <C> <C> <C>
A1 161505AA0 2.46072137 5.99062542 943.42750274 7.60000%
A2 161505AB8 0.00000000 6.33333337 1000.00000000 7.60000%
P 161505AC6 1.38571735 0.00000082 967.76997007 0.00000%
B 161505AE2 0.00000000 6.33333350 1000.00000000 7.60000%
C 161505AF9 0.00000000 6.33333317 1000.00000000 7.60000%
D 161505AG7 0.00000000 6.33333329 1000.00000000 7.60000%
E 161505AH5 0.00000000 6.33333345 1000.00000000 7.60000%
F 161505AJ1 0.00000000 6.33333314 1000.00000000 7.60000%
G 161505AK8 0.00000000 6.33333324 1000.00000000 7.60000%
H 161505AL6 0.00000000 4.44982049 1000.00000000 7.60000%
R 0.00000000 0.00000000 0.00000000 0.00000%
Factor Information Per $1000 Pass Througn Rate
Class Cusip # Interest Ending Notional Current Pass Next Pass
Distribution Balance Through Rate Through Rate
<S> <C> <C> <C> <C> <C>
X 161505AD4 0.66787951 975.65624223 0.82057% 0.82056%
</TABLE>
<PAGE>
<TABLE>
DIST DATE: 18-AUG-1998 PAGE: 2
RECORD DATE: 31-JUL-1998
<S> <C>
Sec 4.02 (a) (iii) P & I Advances 355,863.75
Sec 4.02 (a) (iv) Servicing Compensation 51,175.98
Sec 4.02 (a) (v) Aggregate Stated Prinicioal Balance Beginning Balance Ending Balance
Mortgage Loans 432,840,443.61 432,371,212.99
REO Loans Outstand 0.00 0.00
Sec 4.02 (a) (vi) Aggregate Number of Mongage Loans 87
Aggregate Mortgage Principal Balance 432,371,212.99
Weighted Average Remaining Term to Maturity 88.70
Weighted Average Mortgage Rate 8.53409%
Sec 4.02(a) (vii) Loans Delinquent Period Number Aggregate Principal
Balance
1 Month 0 0.00
2 Months 0 0.00
3 Months or more 1 3,010,826.05
In Foreclosure 0 0.00
Sec 4.02(a) (viii) Appraisal Value of REO Property 0.00
Sec 4.02 (a) (ix) Available Distribution Amount 3,478,161.51
Sec 4.02 (a) (x) Accrued Certificate Interest Class Accrued Cert InterCert Deferred Interest
A1 1,138,218.83 0.00
A2 781,666.35 0.00
B 168,400.57 0.00
C 140,333.80 0.00
D 98,233.66 0.00
E 70,166.80 0.00
F 154,367.18 0.00
G 112,267.04 0.00
H 70,166.90 0.00
X 295,977.07 0.00
Sec 4.02 (a) (xiii) Scheduled Principal Distribution Amount 469,230.62
Sec 4.02 (a) (xiii) Unscheduled Pnncipal Distrinution Amount 0.00
Sec 4.02 (a) (xvi) Appraisal Reduction Amounts Loan Number Appraisal ReductioAppraisal Reductions
Effected Amounts
563970082 914,881.65 17,353.94
Sec 4.02 (a) (xvii) Number of Loans Extended or Modified 0
Sec 4.02 (a) (xvii) Stated Principal Balance of Mortgage Loans Extended or Modified 0.00
Sec 4.02 (a) (xviii) Class Unpaid Interest Shortfall Class Current Unpaid Cumulative Unpaid
Interest ShortfallInterest Shortfall
A1 0.00 0.00
A2 0.00 0.00
B 0.00 0.00
C 0.00 0.00
D 0.00 0.00
E 0.00 0.00
F 0.00 0.00
G 0.00 0.00
H 20,867.41 32,241.84
X 0.00 0.00
Sec 4.02 (a) (xix) Distribution to Residual Certificates 0.00
</TABLE>
<PAGE>
<TABLE>
RUN DATE:07/20/98 08:50:44 Chase Commercial Mortgage Securities Corp. Page 1
DIST. DATE: 20-JUL-1998 Commercial Mortgage Pass-Through Certificates
REC. DATE: 30-JUN-1998
Series 1996-2
Monthly Certificate Holders Report
CLAS CUSIP BEG. BALANCE PRIN. DIST. INT. DIST. PREP PENAL COLL DEFICIT TOTAL DIST END BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 161505AN2 51,150,448.72 167,521.30 285,590.01 0.00 0.00 453,111.31 50,982,927.42
A-2 161505AP7 128,080,472.00 0.00 736,462.71 0.00 0.00 736,462.71 128,080,472.00
B 161505AQ5 17,027,021.00 0.00 97,905.37 0.00 0.00 97,905.37 17,027,021.00
C 161505AR3 15,717,250.00 0.00 90,374.19 0.00 0.00 90,374.19 15,717,250.00
D 161505AS1 13,097,708.00 0.00 75,311.82 0.00 0.00 75,311.82 13,097,708.00
E 161505AT9 5,239,083.00 0.00 30,124.73 0.00 0.00 30,124.73 5,239,083.00
F 161505AV4 13,097,708.00 0.00 75,311.82 0.00 0.00 75,311.82 13,097,708.00
G 161505AW2 9,168,396.00 0.00 52,718.28 0.00 0.00 52,718.28 9,168,396.00
H 161505AX0 6,548,854.00 0.00 37,655.91 0.00 0.00 37,655.91 6,548,854.00
R N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00
X 161505AU6 259,126,942.36 0.00 316,649.87 0.00 0.00 316,649.87 258,959,421.06
TOTAL: 259,126,940.72 167,521.30 1,798,104.71 0.00 0.00 1,965,626.01 258,959,419.42
1
<PAGE>
RUN DATE:07/20/98 08:50:44 Chase Commercial Mortgage Securities Corp. Page 2
DIST. DATE: 20-JUL-1998 Commercial Mortgage Pass-Through Certificates
REC. DATE: 30-JUN-1998
Series 1996-2
Monthly Certificate Holders Report
CLAS CUSIP ACCR INT PRIN FACTOR INT FACTOR E. BAL FACTOR CURR RATE NEXT RATE
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 161505A 285,590.01 3.10352961 5.29089167 944.51884410 6.70000 6.70000
A-2 161505A 736,462.71 0.00000000 5.74999997 1,000.00000000 6.90000 6.90000
B 161505A 97,905.37 0.00000000 5.74999996 1,000.00000000 6.90000 6.90000
C 161505A 90,374.19 0.00000000 5.75000016 1,000.00000000 6.90000 6.90000
D 161505A 75,311.82 0.00000000 5.74999992 1,000.00000000 6.90000 6.90000
E 161505A 30,124.73 0.00000000 5.75000052 1,000.00000000 6.90000 6.90000
F 161505A 75,311.82 0.00000000 5.74999992 1,000.00000000 6.90000 6.90000
G 161505A 52,718.28 0.00000000 5.75000033 1,000.00000000 6.90000 6.90000
H 161505A 37,655.91 0.00000000 5.74999992 1,000.00000000 6.90000 6.90000
R N/A 0.00 0.00000000 0.00000000 0.00000000 0.00000 0.00000
X 161505A 0.00 0.00000000 1.20879877 988.56768339 1.46638 1.46640
TOTAL: 1,481,454.84
</TABLE>
<PAGE>
RUN DATE:07/20/98 08:50:45 Chase Commercial Mortgage Securities Corp.
DIST. DATE: 20-JUL-1998 Commercial Mortgage Pass-Through Certificates
REC. DATE: 30-JUN-1998
Page 3 Series 1996-2
Monthly Certificate Holders Report
P & I Advances 22,302.10
Servicing Compensation 21,318.46
Trustee Compensation 1,857.08
Beginning Balance(Mortgage Loans) 259,126,942.36
Ending Balance(Mortgage Loans) 258,959,421.06
Beginning Balance(REO Loans) 0.00
Ending Balance(REO Loans) 0.00
Aggregate Number of Mortgage Loans 96
Aggregate Mortgage Principal Balance 258,959,421.06
Weighted Average Remaining Term to Maturity 92.59
Weighted Average Mortgage Rate 8.43435%
# of Loans Delinquent(1 month) 0
Balance of Loans Delinquent(1 month) 0.00
# of Loans Delinquent(2 month) 0
Balance of Loans Delinquent(2 month) 0.00
# of Loans Delinquent(3 month) 1
Balance of Loans Delinquent(3 month) 3,307,483.32
# of Loans Delinquent(In Foreclosure) 0
Balance of Loans Delinquent(In Foreclosure) 0.00
Appraisal Value of REO Property 0.00
Available Distribution Amount 1,967,483.09
Scheduled Principal Distribution Amount 167,521.30
Unscheduled Principal Distribution Amount 0.00
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE COMMERCIAL MORTGAGE SECURITIES CORP
COMMERCIAL MORTGAGE PASS-THROUGH
SERIES 1997-1
DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE: 19-Aug-1998 PAGE # 1
RECORD DATE: 31-Jul-1998
- ------------------------------------------------------------------------------------------------------------------------------------
Collateral
Original Beginning Prepayment Support Total Ending
Class Cusip# Certificate Certificate Principal Interest Penalties Deficit Distribution Principal
Balance Balance Distribution Distribution (PP/YMC) (Allocation/ Balance
Reimb)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 161505AY8 100,600,000.00 93,707,042.12 17,636,568.08 567,708.49 1,264,782.86 0.00 19,469,059.43 76,070,474.04
A-2 161505AZ5 283,717,991.00 283,717,991.00 0.00 1,742,501.33 0.00 0.00 1,742,501.33 283,717,991.00
B 161505BB7 26,688,749.00 26,688,749.00 0.00 163,913.40 0.00 0.00 163,913.40 26,688,749.00
C 161505BC5 26,688,749.00 26,688,749.00 0.00 163,913.40 0.00 0.00 163,913.40 26,688,749.00
D 161505BD3 29,357,624.00 29,357,624.00 0.00 180,304.74 0.00 0.00 180,304.74 29,357,624.00
E 161505BE1 10,675,500.00 10,675,500.00 0.00 65,565.36 0.00 0.00 65,565.36 10,675,500.00
F 161505BF8 29,357,624.00 29,357,624.00 0.00 180,304.74 N/A 0.00 180,304.74 29,357,624.00
G 161505BG6 5,337,750.00 5,337,750.00 0.00 32,782.68 N/A 0.00 32,782.68 5,337,750.00
H 161505BH4 8,006,625.00 8,006,625.00 0.00 49,174.02 N/A 0.00 49,174.02 8,006,625.00
I 161505BJ0 13,344,374.00 13,344,374.00 0.00 81,956.70 N/A 0.00 81,956.70 13,344,374.00
R N/A N/A N/A N/A 0.00 N/A N/A 0.00 N/A
LR N/A N/A N/A N/A 0.00 N/A N/A 0.00 N/A
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 533,774,986.00 526,882,028.12 17,636,568.08 3,228,124.86 1,264,782.86 0.00 22,129,475.80 509,245,460.04
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Original Beginning Prepayment Total Ending
Class Cusip# Notional Notional Interest Penalties Distribution Notional
Balance Balance Distribution (PP/YMC) Balance
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 Component 100,600,000.00 93,707,042.12 N/A N/A N/A 76,070,474.04
WAC Component 533,774,986.00 526,882,027.39 N/A N/A N/A 509,245,459.31
X 161505BA9 533,774,986.00 526,882,028.12 613,081.65 202,602.98 815,684.63 509,245,460.04
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- ---------------------------------------------------------------------------------------------------------------
Principal Interest End. Principal Pass Through
Class Cusip# Distribution Distribution Balance Rate
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 161505AY8 175.3137980119 5.6432255467 756.1677339960 7.2700000%
A-2 161505AZ5 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
B 161505BB7 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
C 161505BC5 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
D 161505BD3 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
E 161505BE1 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
F 161505BF8 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
G 161505BG6 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
H 161505BH4 0.0000000000 6.1416666667 1000.0000000000 7.3700000%
I 161505BJ0 0.0000000000 6.1416666158 1000.0000000000 7.3700000%
R N/A N/A N/A N/A N/A
LR N/A N/A N/A N/A N/A
- ---------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- ------------------------------------------------------------------------------------------------------------
Interest Ending Notional Current Pass Next Pass
Class Cusip# Distribution Balance Through Rate Through Rate
- ------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 Component N/A N/A 0.1000000% 0.10000000%
WAC Component N/A N/A 1.3785386% 1.42144301%
X 161505BA9 1.1485770 954.0451939 1.3963239% 1.43638089%
- ------------------------------------------------------------------------------------------------------------
<PAGE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE COMMERCIAL MORTGAGE SECURITIES CORP
COMMERCIAL MORTGAGE PASS-THROUGH
SERIES 1997-1
DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE: 20-Jul-1998 PAGE # 2
RECORD DATE: 30-Jun-1998
<S> <C> <C>
SECTION 4.02 (a)(iii) P & I Advances 495,098.12
SECTION 4.02 (a)(iv) Servicing Compensation 42,954.46
SECTION 4.02 (a)(iv) Trustee Compensation 2,810.04
SECTION 4.02 (a)(iv) Special Servicing Compensation 0.00
------------------------------------------------------------
SECTION 4.02 (a)(v) Aggregate Stated Principal Balance Beginning Balance Ending Balance
------------------------------------------------------------
------------------------------------------------------------
Mortgage Loans 526,882,027.39 509,245,459.31
Reo Loans Outstanding 0.00 0.00
------------------------------------------------------------
SECTION 4.02 (a)(vi) Aggregate Number of Mortgages Loans 105
Aggregate Mortgage Principal Balance 509,245,459.31
Weighted Average Remaining Term to Maturity N/A
Weighted Average Mortgage Rate 8.896%
------------------------------------------------------------
SECTION 4.02 (a)(vii) Loans Delinquent Period Number Aggr Principal Balance
------------------------------------------------------------
------------------------------------------------------------
1 Month 0 0.00
2 Months 0 0.00
3 Months or more 1 1,721,810.91
In Foreclosure 0 0.00
------------------------------------------------------------
SECTION 4.02 (a)(viii) Appraisal Value of REO Property 0.00
SECTION 4.02 (a)(ix) Available Distribution Amount 22,945,160.43
------------------------------------------------------------
SECTION 4.02 (a)(x) Accrued Certificate Interest Class Accrued Cert Interest Cert Deferred Interest
------------------------------------------------------------
------------------------------------------------------------
A-1 567,708.50 0.00
A-2 1,742,501.33 0.00
B 163,913.40 0.00
C 163,913.40 0.00
D 180,304.74 0.00
E 65,565.36 0.00
F 180,304.74 0.00
G 32,782.68 0.00
H 49,174.02 0.00
I 81,956.70 0.00
X 613,081.65 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xiii) Scheduled Principal Distribution Amount 558,070.07
SECTION 4.02 (a)(xiii) Unscheduled Principal Distribution Amount 17,078,498.01
------------------------------------------------------------
SECTION 4.02 (a)(xvi) Appraisal Reduction Amounts Loan Number Appraisal Reduct Effect Appraisal Reduct Amt
------------------------------------------------------------
------------------------------------------------------------
------------------------------------------------------------
SECTION 4.02 (a)(xvii) Number of Loans Extended or Modified 0.00
SECTION 4.02 (a)(xvii) Stated Principal Balance of Mortgage Loans Extended or Modified 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xviii) Class Unpaid Interest Shortfall Class Current Cumulative
Unpaid Interest Shortfall Unpaid Interest Shortfall
------------------------------------------------------------
------------------------------------------------------------
A-1 0.00 0.00
A-2 0.00 0.00
B 0.00 0.00
C 0.00 0.00
D 0.00 0.00
E 0.00 0.00
F 0.00 0.00
G 0.00 0.00
H 0.00 0.00
I 0.00 1,241.69
X 0.00 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xx) Distribution to Residual Certificates 0.00
====================================================================================================================================
</TABLE>
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE COMMERCIAL MORTGAGE SECURITIES CORP
COMMERCIAL MORTGAGE PASS-THROUGH
SERIES 1997-2
DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE: 19-Aug-1998 PAGE # 1
RECORD DATE: 31-Jul-1998
- ------------------------------------------------------------------------------------------------------------------------------------
Collateral
Original Beginning Prepayment Support Total Ending
Class Cusip# Certificate Certificate Principal Interest Penalties Deficit Distribution Principal
Balance Balance Distribution Distribution (PP/YMC) (Allocation/ Balance
Reimb)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 161505BK7 196,000,000.00 190,817,568.24 11,110,238.67 1,025,644.43 262,076.27 0.00 12,397,959.37 179,707,329.57
A-2 161505BL5 390,074,509.00 390,074,509.00 0.00 2,145,409.80 0.00 0.00 2,145,409.80 390,074,509.00
B 161505BN1 32,559,695.00 32,559,695.00 0.00 179,078.32 0.00 0.00 179,078.32 32,559,695.00
C 161505BP6 48,839,542.00 48,839,542.00 0.00 268,617.48 0.00 0.00 268,617.48 48,839,542.00
D 161505BQ4 44,769,581.00 44,769,581.00 0.00 246,232.70 0.00 0.00 246,232.70 44,769,581.00
E 161505BR2 12,209,885.00 12,209,885.00 0.00 67,154.37 0.00 0.00 67,154.37 12,209,885.00
F 161505BS0 48,839,542.00 48,839,542.00 0.00 268,617.48 N/A 0.00 268,617.48 48,839,542.00
G 161505BT8 6,104,943.00 6,104,943.00 0.00 33,577.19 N/A 0.00 33,577.19 6,104,943.00
H 161505BU5 12,209,886.00 12,209,886.00 0.00 67,154.37 N/A 0.00 67,154.37 12,209,886.00
I 161505BV3 8,139,924.00 8,139,924.00 0.00 44,769.58 N/A 0.00 44,769.58 8,139,924.00
J 161505BW1 14,244,866.00 14,244,866.00 0.00 76,270.43 N/A 0.00 76,270.43 14,244,866.00
R N/A N/A N/A N/A 0.00 N/A 0.00 0.00 0.00
LR N/A N/A N/A N/A 0.00 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 813,992,373.00 808,809,941.24 11,110,238.67 4,422,526.15 262,076.27 0.00 15,794,841.08 797,699,702.57
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Original Beginning Prepayment Total Ending
Class Cusip# Notional Notional Interest Penalties Distribution Notional
Balance Balance Distribution (PP/YMC) Balance
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 Component 196,000,000.00 190,817,568.24 N/A N/A N/A 179,707,329.57
WAC Component 813,992,373.00 808,809,941.24 N/A N/A N/A 797,699,702.57
X 161505BM3 813,992,373.00 808,809,941.24 1,081,517.91 478,189.47 1,559,707.39 797,699,702.57
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- ---------------------------------------------------------------------------------------------------------------
Principal Interest End. Principal Pass Through
Class Cusip# Distribution Distribution Balance Rate
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 161505BK7 56.6848911735 5.2328797413 916.8741304592 6.4500000%
A-2 161505BL5 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
B 161505BN1 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
C 161505BP6 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
D 161505BQ4 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
E 161505BR2 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
F 161505BS0 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
G 161505BT8 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
H 161505BU5 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
I 161505BV3 0.0000000000 5.5000000000 1000.0000000000 6.6000000%
J 161505BW1 0.0000000000 5.3542397309 1000.0000000000 6.6000000%
R N/A N/A N/A N/A N/A
LR N/A N/A N/A N/A N/A
- ---------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- ---------------------------------------------------------------------------------------------------------------
Interest Ending Notional Current Pass Next Pass
Class Cusip# Distribution Balance Through Rate Through Rate
- ---------------------------------------------------------------------------------------------------------------
A-1 Component N/A N/A 0.1500000% 0.15000000%
WAC Component N/A N/A 1.5577342% 1.55649208%
X 161505BM3 1.3286585 979.9842468 1.6046063% 1.60130370%
- ---------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE COMMERCIAL MORTGAGE SECURITIES CORP
COMMERCIAL MORTGAGE PASS-THROUGH
SERIES 1997-2
DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE: 19-Aug-1998 PAGE # 2
RECORD DATE: 31-Jul-1998
<S> <C> <C>
SECTION 4.02 (a)(iii) P & I Advances 387,827.19
SECTION 4.02 (a)(iv) Servicing Compensation 62,669.07
SECTION 4.02 (a)(iv) Trustee Compensation 3,875.58
SECTION 4.02 (a)(iv) Special Servicing Compensation 0.00
------------------------------------------------------------
SECTION 4.02 (a)(v) Aggregate Stated Principal Balance Beginning Balance Ending Balance
------------------------------------------------------------
------------------------------------------------------------
Mortgage Loans 808,818,162.13 797,707,923.46
Reo Loans Outstanding 0.00 0.00
------------------------------------------------------------
SECTION 4.02 (a)(vi) Aggregate Number of Mortgages Loans 168
Aggregate Mortgage Principal Balance 797,707,923.46
Weighted Average Remaining Term to Maturity 109.00
Weighted Average Mortgage Rate 8.16%
------------------------------------------------------------
SECTION 4.02 (a)(vii) Loans Delinquent Period Number Aggr Principal Balance
------------------------------------------------------------
------------------------------------------------------------
1 Month 1 2,954,325.56
2 Months 0 0.00
3 Months or more 1 4,963,182.03
In Foreclosure 0 0.00
------------------------------------------------------------
SECTION 4.02 (a)(viii) Appraisal Value of REO Property 0.00
SECTION 4.02 (a)(ix) Available Distribution Amount 16,614,282.73
------------------------------------------------------------
SECTION 4.02 (a)(x) Accrued Certificate Interest Class Accrued Cert Interest Cert Deferred Interest
------------------------------------------------------------
------------------------------------------------------------
A-1 1,025,644.43 0.00
A-2 2,145,409.80 0.00
B 179,078.32 0.00
C 268,617.48 0.00
D 246,232.70 0.00
E 67,154.37 0.00
F 268,617.48 0.00
G 33,577.19 0.00
H 67,154.37 0.00
I 44,769.58 0.00
J 78,346.76 0.00
X 1,081,517.91 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xiii) Scheduled Principal Distribution Amount 714,180.17
SECTION 4.02 (a)(xiii) Unscheduled Principal Distribution Amount 10,396,058.50
------------------------------------------------------------
SECTION 4.02 (a)(xvi) Appraisal Reduction Amounts Loan Number Appraisal Reduct Effect Appraisal Reduct Amt
------------------------------------------------------------
------------------------------------------------------------
------------------------------------------------------------
SECTION 4.02 (a)(xvii) Number of Loans Extended or Modified 0.00
SECTION 4.02 (a)(xvii) Stated Principal Balance of Mortgage Loans Extended or Modified 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xviii) Class Unpaid Interest Shortfall Class Current Cumulative
Unpaid Interest Shortfall Unpaid Interest Shortfall
------------------------------------------------------------
------------------------------------------------------------
A-1 0.00 0.00
A-2 0.00 0.00
B 0.00 0.00
C 0.00 0.00
D 0.00 0.00
E 0.00 0.00
F 0.00 0.00
G 0.00 0.00
H 0.00 0.00
I 0.00 0.00
J 3,452.38 5,528.72
X 0.00 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xx) Distribution to Residual Certificates 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE COMMERCIAL MORTGAGE SECURITIES CORP
COMMERCIAL MORTGAGE PASS-THROUGH
SERIES 1998-1
DISTRIBUTION STATEMENT
====================================================================================================================================
PAGE # 1
RECORD DATE: 31-Jul-1998
- ------------------------------------------------------------------------------------------------------------------------------------
Collateral
Original Beginning Prepayment Support Total Ending
Class Cusip# Certificate Certificate Principal Interest Penalties Deficit Distribution Principal
Balance Balance Distribution Distribution (PP/YMC) (Allocation/ Balance
Reimb)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 161505BX9 132,600,000.00 131,226,009.33 661,185.58 693,310.75 0.00 0.00 1,354,496.33 130,564,823.75
A-2 161505BY7 464,448,593.00 464,448,593.00 0.00 2,538,985.64 0.00 0.00 2,538,985.64 464,448,593.00
B 161505CB6 32,714,991.00 32,714,991.00 0.00 178,841.95 0.00 0.00 178,841.95 32,714,991.00
C 161505CC4 49,072,487.00 49,072,487.00 0.00 268,262.93 0.00 0.00 268,262.93 49,072,487.00
D 161505CD2 44,983,113.00 44,983,113.00 0.00 245,907.68 0.00 0.00 245,907.68 44,983,113.00
E 161505CE0 12,268,122.00 12,268,122.00 0.00 67,065.73 0.00 0.00 67,065.73 12,268,122.00
F 161505CF7 36,804,365.00 36,804,365.00 0.00 201,197.20 N/A 0.00 201,197.20 36,804,365.00
G 161505CG5 8,178,748.00 8,178,748.00 0.00 44,710.49 N/A 0.00 44,710.49 8,178,748.00
H 161505CH3 18,402,183.00 18,402,183.00 0.00 97,224.87 N/A 0.00 97,224.87 18,402,183.00
I 161505CJ9 4,089,374.00 4,089,374.00 0.00 21,605.53 N/A 0.00 21,605.53 4,089,374.00
J 161505CK6 14,312,809.00 14,312,809.00 0.00 75,619.34 N/A 0.00 75,619.34 14,312,809.00
R N/A N/A N/A N/A 0.00 N/A N/A 0.00 N/A
LR N/A N/A N/A N/A 0.00 N/A N/A 0.00 N/A
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 817,874,785.00 816,500,794.33 661,185.58 4,432,732.11 0.00 0.00 5,093,917.69 815,839,608.75
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Original Beginning Prepayment Total Ending
Class Cusip# Notional Notional Interest Penalties Distribution Notional
Balance Balance Distribution (PP/YMC) Balance
- ------------------------------------------------------------------------------------------------------------------------------------
X 161505CA8 817,874,785.00 816,500,794.33 557,073.30 0.00 557,073.30 815,839,608.75
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- ---------------------------------------------------------------------------------------------------------------
Principal Interest End. Principal Pass Through
Class Cusip# Distribution Distribution Balance Rate
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 161505BX9 4.9863165913 5.2285878582 984.6517628205 6.3400000%
A-2 161505BY7 0.0000000000 5.4666666629 1000.0000000000 6.5600000%
B 161505CB6 0.0000000000 5.4666666422 1000.0000000000 6.5600000%
C 161505CC4 0.0000000000 5.4666666884 1000.0000000000 6.5600000%
D 161505CD2 0.0000000000 5.4666665689 1000.0000000000 6.5600000%
E 161505CE0 0.0000000000 5.4666663732 1000.0000000000 6.5600000%
F 161505CF7 0.0000000000 5.4666667935 1000.0000000000 6.5600000%
G 161505CG5 0.0000000000 5.4666667808 1000.0000000000 6.5600000%
H 161505CH3 0.0000000000 5.2833335045 1000.0000000000 6.3400000%
I 161505CJ9 0.0000000000 5.2833343196 1000.0000000000 6.3400000%
J 161505CK6 0.0000000000 5.2833332716 1000.0000000000 6.3400000%
R N/A N/A N/A N/A N/A
LR N/A N/A N/A N/A N/A
- ---------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
- ---------------------------------------------------------------------------------------------------------------
Interest Ending Notional Current Pass Next Pass
Class Cusip# Distribution Balance Through Rate Through Rate
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
X 161505CA8 0.6811230 997.5116286 0.8187230% 0.81887459%
- ---------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE COMMERCIAL MORTGAGE SECURITIES CORP
COMMERCIAL MORTGAGE PASS-THROUGH
SERIES 1998-1
DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE: 18-Aug-1998 PAGE # 2
RECORD DATE: 31-Jul-1998
<S> <C>
SECTION 4.02 (a)(iii) P & I Advances 69,784.78
SECTION 4.02 (a)(iv) Servicing Compensation 50,050.51
SECTION 4.02 (a)(iv) Trustee Compensation 4,082.53
SECTION 4.02 (a)(iv) Special Servicing Compensation 10,215.04
------------------------------------------------------------
SECTION 4.02 (a)(v) Aggregate Stated Principal Balance Beginning Balance Ending Balance
------------------------------------------------------------
------------------------------------------------------------
Mortgage Loans 816,506,715.29 815,845,529.71
Reo Loans Outstanding 0.00 0.00
------------------------------------------------------------
SECTION 4.02 (a)(vi) Aggregate Number of Mortgages Loans 78
Aggregate Mortgage Principal Balance 815,845,529.71
Weighted Average Remaining Term to Maturity 151.94
Weighted Average Mortgage Rate 7.32%
------------------------------------------------------------
SECTION 4.02 (a)(vii) Loans Delinquent Period Number Aggr Principal Balance
------------------------------------------------------------
------------------------------------------------------------
1 Month 0 0.00
2 Months 0 0.00
3 Months or more 0 0.00
In Foreclosure 0 0.00
------------------------------------------------------------
SECTION 4.02 (a)(viii) Appraisal Value of REO Property 0.00
SECTION 4.02 (a)(ix) Available Distribution Amount 5,650,990.99
------------------------------------------------------------
SECTION 4.02 (a)(x) Accrued Certificate Interest Class Accrued Cert Interest Cert Deferred Interest
------------------------------------------------------------
------------------------------------------------------------
A-1 693,310.75 0.00
A-2 2,538,985.64 0.00
B 178,841.95 0.00
C 268,262.93 0.00
D 245,907.68 0.00
E 67,065.73 0.00
F 201,197.20 0.00
G 44,710.49 0.00
H 97,224.87 0.00
I 21,605.53 0.00
J 75,619.34 0.00
X 557,073.30 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xiii) Scheduled Principal Distribution Amount 661,185.58
SECTION 4.02 (a)(xiii) Unscheduled Principal Distribution Amount 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xvi) Appraisal Reduction Amounts Loan Number Appraisal Reduct Effect Appraisal Reduct Amt
------------------------------------------------------------
------------------------------------------------------------
------------------------------------------------------------
SECTION 4.02 (a)(xvii) Number of Loans Extended or Modified 0.00
SECTION 4.02 (a)(xvii) Stated Principal Balance of Mortgage Loans Extended or Modified 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xviii) Class Unpaid Interest Shortfall Class Current Cumulative
Unpaid Interest Shortfall Unpaid Interest Shortfall
------------------------------------------------------------
------------------------------------------------------------
A-1 0.00 0.00
A-2 0.00 0.00
B 0.00 0.00
C 0.00 0.00
D 0.00 0.00
E 0.00 0.00
F 0.00 0.00
G 0.00 0.00
H 0.00 0.00
I 0.00 0.00
J 0.00 0.00
X 0.00 0.00
------------------------------------------------------------
SECTION 4.02 (a)(xx) Distribution to Residual Certificates 0.00
</TABLE>
|
|