|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: CHASE COMMERCIAL MORTGAGE SECURITIES CORP, 8-K, 2000-06-30 |
Next: MICRO COMPONENT TECHNOLOGY INC, 10-K405, 2000-06-30 |
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 124,730,238.61 11,258,831.16 789,958.18 12,048,789.34 0.00 0.00 113,471,407.45
A2 123,421,002.00 123,421,002.00 0.00 781,666.35 781,666.35 0.00 0.00 123,421,002.00
P 1,222,154.00 633,331.32 1,077.97 0.00 1,077.97 0.00 0.00 632,253.35
B 26,589,563.00 26,589,563.00 0.00 168,400.57 168,400.57 0.00 0.00 26,589,563.00
C 22,157,969.00 22,157,969.00 0.00 140,333.80 140,333.80 0.00 0.00 22,157,969.00
D 15,510,578.00 15,510,578.00 0.00 98,233.66 98,233.66 0.00 0.00 15,510,578.00
E 11,078,984.00 11,078,984.00 0.00 70,166.90 70,166.90 0.00 0.00 11,078,984.00
F 24,373,766.00 24,373,766.00 0.00 154,367.18 154,367.18 0.00 0.00 24,373,766.00
G 17,726,375.00 17,726,375.00 0.00 112,267.04 112,267.04 0.00 0.00 17,726,375.00
H 11,078,984.00 10,868,668.10 0.00 45,686.21 45,686.21 0.00 0.00 10,868,668.10
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 443,159,375.00 377,090,475.03 11,259,909.13 2,361,079.89 13,620,989.02 0.00 0.00 365,830,565.90
X 443,159,377.53 377,090,477.57 0.00 260,460.28 260,460.28 0.00 0.00 365,830,568.44
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AA0 656.47494005 59.25700611 4.15767463 63.41468074 597.21793395 A1 7.600000 %
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000 %
P 161505AC6 518.20909640 0.88202469 0.00000000 0.88202469 517.32707171 P 0.000000 %
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000 %
C 161505AF9 1,000.00000000 0.00000000 6.33333317 6.33333317 1,000.00000000 C 7.600000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505AG7 1,000.00000000 0.00000000 6.33333329 6.33333329 1,000.00000000 D 7.600000 %
E 161505AH5 1,000.00000000 0.00000000 6.33333345 6.33333345 1,000.00000000 E 7.600000 %
F 161505AJ1 1,000.00000000 0.00000000 6.33333314 6.33333314 1,000.00000000 F 7.600000 %
G 161505AK8 1,000.00000000 0.00000000 6.33333324 6.33333324 1,000.00000000 G 7.600000 %
H 161505AL6 981.01667987 0.00000000 4.12368228 4.12368228 981.01667987 H 7.600000 %
TOTALS 850.91390661 25.40826115 5.32783469 30.73609583 825.50564546
X 161505AD4 850.91390748 0.00000000 0.58773501 0.58773501 825.50564648 X 0.828852 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
June 19 2000
<TABLE>
<S> <C>
Available Distribution Amount 13,881,449.30
Scheduled Principal Distribution Amount 476,784.38
Unscheduled Principal Distribution Amount 10,783,124.75
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 67.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.55 %
</TABLE>
<TABLE>
<CAPTION>
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 2 16,725,700.03 4.57 %
Total 2 16,725,700.03 4.57 %
</TABLE>
<TABLE>
<S> <C>
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 215981.1
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
June 19 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 195,415.55
Master Servicer Unreimbursed P&I Advances Outstanding 1,117,384.97
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0.00
Interest Paid to Servicer in Respect of Advances Made 0.00
Current Period Accrued Servicing Fees 42,291.78
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Class Unpaid Interest Shortfall 0
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
June 19 2000
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
* Class A-1 & Class X total interest
distribution include yield maintenance
charge reallocation from April, 1999.
Please refer to Class A-1 Yield
Maintenance Charge Receipts and Class X
Yield Maintenance Charge Receipt on page 4.
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
May 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 38,335,247.82 235,731.06 214,038.47 449,769.53 0.00 0.00 38,099,516.76
A2 128,080,472.00 128,080,472.00 0.00 736,462.71 736,462.71 0.00 0.00 128,080,472.00
B 17,027,021.00 17,027,021.00 0.00 97,905.37 97,905.37 0.00 0.00 17,027,021.00
C 15,717,250.00 15,717,250.00 0.00 90,374.19 90,374.19 0.00 0.00 15,717,250.00
D 13,097,708.00 13,097,708.00 0.00 75,311.82 75,311.82 0.00 0.00 13,097,708.00
E 5,239,083.00 5,239,083.00 0.00 30,124.73 30,124.73 0.00 0.00 5,239,083.00
F 13,097,708.00 13,097,708.00 0.00 75,311.82 75,311.82 0.00 0.00 13,097,708.00
G 9,168,396.00 9,168,396.00 0.00 52,718.28 52,718.28 0.00 0.00 9,168,396.00
H 6,548,854.00 6,548,854.00 0.00 32,051.58 32,051.58 0.00 0.00 6,548,854.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 261,954,163.00 246,311,739.82 235,731.06 1,404,298.97 1,640,030.03 0.00 0.00 246,076,008.76
X 261,954,164.00 246,311,741.47 0.00 302,478.29 302,478.29 0.00 0.00 246,076,010.41
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AN2 710.20566671 4.36719584 3.96531503 8.33251086 705.83847087 A1 6.700000 %
A2 161505AP7 1,000.00000000 0.00000000 5.74999997 5.74999997 1,000.00000000 A2 6.900000 %
B 161505AQ5 1,000.00000000 0.00000000 5.74999996 5.74999996 1,000.00000000 B 6.900000 %
C 161505AR3 1,000.00000000 0.00000000 5.75000016 5.75000016 1,000.00000000 C 6.900000 %
D 161505AS1 1,000.00000000 0.00000000 5.74999992 5.74999992 1,000.00000000 D 6.900000 %
E 161505AT9 1,000.00000000 0.00000000 5.75000052 5.75000052 1,000.00000000 E 6.900000 %
F 161505AV4 1,000.00000000 0.00000000 5.74999992 5.74999992 1,000.00000000 F 6.900000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
May 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000 %
H 161505AX0 1,000.00000000 0.00000000 4.89422730 4.89422730 1,000.00000000 H 6.900000 %
TOTALS 940.28564768 0.89989431 5.36085762 6.26075192 939.38575338
X 161505AU6 940.28565039 0.00000000 1.15469930 1.15469930 939.38575609 X 1.473636 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mtg. Securities Corp. Series 1996-2
May 19 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47350506 %
Available Distribution Amount 1,942,508.32
Scheduled Principal Distribution Amount 235,731.06
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 68.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45 %
</TABLE>
<TABLE>
<CAPTION>
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 1 3,213,486.94 1.31 %
Total 1 3,213,486.94 1.31 %
</TABLE>
<TABLE>
<S> <C>
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
May 19 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 26,528.30
Master Servicer Unreimbursed P&I Advances Outstanding 382,168.50
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0.00
Interest Paid to Servicer in Respect of Advances Made 0.00
Trustee Compensation 1,765.23
Current Period Accrued Servicing Fees 20,343.10
Current Period Sprecial Servicing Fees 533.74
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Current Period Unpaid Interest Shortfalls
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
May 19 2000
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 49,925,449.20 647,744.32 302,465.01 950,209.33 0.00 0.00 49,277,704.88
A2 283,717,991.00 283,717,991.00 0.00 1,742,501.33 1,742,501.33 0.00 0.00 283,717,991.00
B 26,688,749.00 26,688,749.00 0.00 163,913.40 163,913.40 0.00 0.00 26,688,749.00
C 26,688,749.00 26,688,749.00 0.00 163,913.40 163,913.40 0.00 0.00 26,688,749.00
D 29,357,624.00 29,357,624.00 0.00 180,304.74 180,304.74 0.00 0.00 29,357,624.00
E 10,675,500.00 10,675,500.00 0.00 65,565.36 65,565.36 0.00 0.00 10,675,500.00
F 29,357,624.00 29,357,624.00 0.00 180,304.74 180,304.74 0.00 0.00 29,357,624.00
G 5,337,750.00 5,337,750.00 0.00 32,782.68 32,782.68 0.00 0.00 5,337,750.00
H 8,006,625.00 8,006,625.00 0.00 49,174.02 49,174.02 0.00 0.00 8,006,625.00
I 13,344,374.00 13,310,782.79 0.00 81,750.36 81,750.36 0.00 0.00 13,310,782.79
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 533,774,986.00 483,066,843.99 647,744.32 2,962,675.04 3,610,419.36 0.00 0.00 482,419,099.67
A1COMP 100,600,000.00 49,925,449.20 0.00 4,160.45 4,160.45 0.00 0.00 49,277,704.88
WACCOMP 533,774,986.00 483,066,843.26 0.00 576,018.38 576,018.38 0.00 0.00 482,419,098.94
X 533,774,986.00 483,066,843.99 0.00 580,178.83 580,178.83 0.00 0.00 482,419,099.67
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AY8 496.27683101 6.43881034 3.00661044 9.44542078 489.83802068 A1 7.270000 %
A2 161505AZ5 1,000.00000000 0.00000000 6.14166667 6.14166667 1,000.00000000 A2 7.370000 %
B 161505BB7 1,000.00000000 0.00000000 6.14166666 6.14166666 1,000.00000000 B 7.370000 %
C 161505BC5 1,000.00000000 0.00000000 6.14166666 6.14166666 1,000.00000000 C 7.370000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505BD3 1,000.00000000 0.00000000 6.14166664 6.14166664 1,000.00000000 D 7.370000 %
E 161505BE1 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 E 7.370000 %
F 161505BF8 1,000.00000000 0.00000000 6.14166664 6.14166664 1,000.00000000 F 7.370000 %
G 161505BG6 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 G 7.370000 %
H 161505BH4 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 H 7.370000 %
I 161505BJ0 997.48274366 0.00000000 6.12620420 6.12620420 997.48274366 I 7.370000 %
TOTALS 905.00090237 1.21351569 5.55041940 6.76393509 903.78738668
A1COMP COMPONENT 496.27683101 0.00000000 0.04135636 0.04135636 489.83802068 A1COMP 0.100000 %
WACCOMP COMPONENT 905.00090100 0.00000000 1.07914083 1.07914083 903.78738531 WACCOMP 1.430904 %
X 161505BA9 905.00090237 0.00000000 1.08693522 1.08693522 903.78738668 X 1.441239 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
June 19 2000
<TABLE>
<S> <C>
Available Funds 4,190,598.20
Principal Distribution Amount 647,744.32
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance N/A
Deposits N/A
Withdrawals N/A
Ending Balance N/A
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
June 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 44,728.06
Outstanding Principal & Interest Advances 44,728.06
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
June 19 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 26,746.61
Sub-Servicing Fees 12,670.02
Trustee Fees 2,576.36
Special Servicer Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
June 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 158,425,415.33 825,930.04 851,536.61 1,677,466.65 0.00 0.00 157,599,485.29
A2 390,074,509.00 390,074,509.00 0.00 2,145,409.80 2,145,409.80 0.00 0.00 390,074,509.00
B 32,559,695.00 32,559,695.00 0.00 179,078.32 179,078.32 0.00 0.00 32,559,695.00
C 48,839,542.00 48,839,542.00 0.00 268,617.48 268,617.48 0.00 0.00 48,839,542.00
D 44,769,581.00 44,769,581.00 0.00 246,232.70 246,232.70 0.00 0.00 44,769,581.00
E 12,209,885.00 12,209,885.00 0.00 67,154.37 67,154.37 0.00 0.00 12,209,885.00
F 48,839,542.00 48,839,542.00 0.00 268,617.48 268,617.48 0.00 0.00 48,839,542.00
G 6,104,943.00 6,104,943.00 0.00 33,577.19 33,577.19 0.00 0.00 6,104,943.00
H 12,209,886.00 12,209,886.00 0.00 67,154.37 67,154.37 0.00 0.00 12,209,886.00
I 8,139,924.00 8,139,924.00 0.00 44,769.58 44,769.58 0.00 0.00 8,139,924.00
J 14,244,866.00 14,244,866.00 0.00 73,295.46 73,295.46 0.00 0.00 14,244,866.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 813,992,373.00 776,417,788.33 825,930.04 4,245,443.36 5,071,373.40 0.00 0.00 775,591,858.29
X 813,992,373.00 776,417,788.33 0.00 1,027,039.41 1,027,039.41 0.00 0.00 775,591,858.29
A1COMP 196,000,000.00 158,425,415.33 0.00 19,803.18 19,803.18 0.00 0.00 157,599,485.29
WACCOMP 813,992,373.00 776,417,788.33 0.00 1,007,236.24 1,007,236.24 0.00 0.00 775,591,858.29
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BK7 808.29293536 4.21392878 4.34457454 8.55850332 804.07900658 A1 6.450000 %
A2 161505BL5 1,000.00000000 0.00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
B 161505BN1 1,000.00000000 0.00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000 %
C 161505BP6 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000 %
D 161505BQ4 1,000.00000000 0.00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000 %
E 161505BR2 1,000.00000000 0.00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000 %
F 161505BS0 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000 %
G 161505BT8 1,000.00000000 0.00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000 %
H 161505BU5 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000 %
I 161505BV3 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000 %
J 161505BW1 1,000.00000000 0.00000000 5.14539484 5.14539484 1,000.00000000 J 6.600000 %
TOTALS 953.83914406 1.01466558 5.21558125 6.23024683 952.82447848
X 161505BM3 953.83914406 0.00000000 1.26173100 1.26173100 952.82447848 X 1.587351 %
A1COMP Component 808.29293536 0.00000000 0.10103663 0.10103663 804.07900658 A1COMP 0.150000 %
WACCOMP Component 953.83914406 0.00000000 1.23740255 1.23740255 952.82447848 WACCOMP 1.556744 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
June 19 2000
<TABLE>
<S> <C>
Available Funds 6,098,412.81
Principal Distribution Amount 825,930.04
Scheduled Principal Distribution Amount 825,930.04
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
June 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 189,807.27
Outstanding Principal & Interest Advances 1,106,989.25
Reimbursement of Interest on any P&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
June 19 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 60,197.65
Trustee Fees 3,720.37
Special Servicer Fee 1,158.11
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
June 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 114,255,562.35 775,415.20 603,650.22 1,379,065.42 0.00 0.00 113,480,147.15
A2 464,448,593.00 464,448,593.00 0.00 2,538,985.64 2,538,985.64 0.00 0.00 464,448,593.00
B 32,714,991.00 32,714,991.00 0.00 178,841.95 178,841.95 0.00 0.00 32,714,991.00
C 49,072,487.00 49,072,487.00 0.00 268,262.93 268,262.93 0.00 0.00 49,072,487.00
D 44,983,113.00 44,983,113.00 0.00 245,907.68 245,907.68 0.00 0.00 44,983,113.00
E 12,268,122.00 12,268,122.00 0.00 67,065.73 67,065.73 0.00 0.00 12,268,122.00
F 36,804,365.00 36,804,365.00 0.00 201,197.20 201,197.20 0.00 0.00 36,804,365.00
G 8,178,748.00 8,178,748.00 0.00 44,710.49 44,710.49 0.00 0.00 8,178,748.00
H 18,402,183.00 18,402,183.00 0.00 97,224.87 97,224.87 0.00 0.00 18,402,183.00
I 4,089,374.00 4,089,374.00 0.00 21,605.53 21,605.53 0.00 0.00 4,089,374.00
J 14,312,809.00 14,312,809.00 0.00 74,035.40 74,035.40 0.00 0.00 14,312,809.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 817,874,785.00 799,530,347.35 775,415.20 4,341,487.64 5,116,902.84 0.00 0.00 798,754,932.15
X 817,874,785.00 799,530,347.35 0.00 549,462.59 549,462.59 0.00 0.00 798,754,932.15
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BX9 861.65582466 5.84777677 4.55241493 10.40019170 855.80804789 A1 6.340000 %
A2 161505BY7 1,000.00000000 0.00000000 5.46666666 5.46666666 1,000.00000000 A2 6.560000 %
B 161505CB6 1,000.00000000 0.00000000 5.46666664 5.46666664 1,000.00000000 B 6.560000 %
C 161505CC4 1,000.00000000 0.00000000 5.46666669 5.46666669 1,000.00000000 C 6.560000 %
D 161505CD2 1,000.00000000 0.00000000 5.46666657 5.46666657 1,000.00000000 D 6.560000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
June 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
E 161505CE0 1,000.00000000 0.00000000 5.46666637 5.46666637 1,000.00000000 E 6.560000 %
F 161505CF7 1,000.00000000 0.00000000 5.46666679 5.46666679 1,000.00000000 F 6.560000 %
G 161505CG5 1,000.00000000 0.00000000 5.46666678 5.46666678 1,000.00000000 G 6.560000 %
H 161505CH3 1,000.00000000 0.00000000 5.28333350 5.28333350 1,000.00000000 H 6.340000 %
I 161505CJ9 1,000.00000000 0.00000000 5.28333432 5.28333432 1,000.00000000 I 6.340000 %
J 161505CK6 1,000.00000000 0.00000000 5.17266736 5.17266736 1,000.00000000 J 6.340000 %
TOTALS 977.57060373 0.94808547 5.30825466 6.25634013 976.62251826
X 161505CA8 977.57060373 0.00000000 0.67181750 0.67181750 976.62251826 X 0.824678 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
June 19 2000
<TABLE>
<S> <C>
Available Funds 5,666,365.43
Principal Distribution Amount 775,415.20
Scheduled Principal Distribution Amount 775,415.20
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
</TABLE>
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
June 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 58,112.03
Outstanding Principal & Interest Advances 348,661.36
Reimbursement of Interest on any P&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
June 19 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 48,991.81
Trustee Fees 3,997.68
Special Servicer Fee 3,331.38
Additional Special Servicing Compensation 1,583.94
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
June 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 180,542,989.17 1,168,175.49 906,476.26 2,074,651.75 0.00 0.00 179,374,813.68
A2 720,598,732.00 720,598,732.00 0.00 3,837,188.25 3,837,188.25 0.00 0.00 720,598,732.00
B 63,406,809.00 63,406,809.00 0.00 337,641.26 337,641.26 0.00 0.00 63,406,809.00
C 69,747,490.00 69,747,490.00 0.00 371,405.38 371,405.38 0.00 0.00 69,747,490.00
D 72,917,830.00 72,917,830.00 0.00 388,287.44 388,287.44 0.00 0.00 72,917,830.00
E 19,022,043.00 19,022,043.00 0.00 101,292.38 101,292.38 0.00 0.00 19,022,043.00
F 57,066,128.00 57,066,128.00 0.00 303,877.13 303,877.13 0.00 0.00 57,066,128.00
G 12,681,362.00 12,681,362.00 0.00 67,528.25 67,528.25 0.00 0.00 12,681,362.00
H 22,192,383.00 22,192,383.00 0.00 118,174.44 118,174.44 0.00 0.00 22,192,383.00
I 9,511,021.00 9,511,021.00 0.00 50,646.19 50,646.19 0.00 0.00 9,511,021.00
J 22,192,383.00 22,192,383.00 0.00 118,174.44 118,174.44 0.00 0.00 22,192,383.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 1,268,136,181.00 1,249,879,170.17 1,168,175.49 6,600,691.42 7,768,866.91 0.00 0.00 1,248,710,994.68
X 1,268,136,181.00 1,249,879,170.17 0.00 596,888.99 596,888.99 0.00 0.00 1,248,710,994.68
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505CV2 908.16392943 5.87613426 4.55973974 10.43587399 902.28779517 A1 6.025000 %
A2 161505CW0 1,000.00000000 0.00000000 5.32500000 5.32500000 1,000.00000000 A2 6.390000 %
B 161505CZ3 1,000.00000000 0.00000000 5.32500003 5.32500003 1,000.00000000 B 6.390000 %
C 161505DA7 1,000.00000000 0.00000000 5.32499994 5.32499994 1,000.00000000 C 6.390000 %
D 161505DB5 1,000.00000000 0.00000000 5.32499993 5.32499993 1,000.00000000 D 6.390000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
E 161505DC3 1,000.00000000 0.00000000 5.32500005 5.32500005 1,000.00000000 E 6.390000 %
F 161505DD1 1,000.00000000 0.00000000 5.32499997 5.32499997 1,000.00000000 F 6.390000 %
G 161505DE9 1,000.00000000 0.00000000 5.32499979 5.32499979 1,000.00000000 G 6.390000 %
H 161505DF6 1,000.00000000 0.00000000 5.32500002 5.32500002 1,000.00000000 H 6.390000 %
I 161505DG4 1,000.00000000 0.00000000 5.32500033 5.32500033 1,000.00000000 I 6.390000 %
J 161505DH2 1,000.00000000 0.00000000 5.32500002 5.32500002 1,000.00000000 J 6.390000 %
TOTALS 985.60327266 0.92117511 5.20503359 6.12620870 984.68209755
X 161505CY6 985.60327266 0.00000000 0.47068209 0.47068209 984.68209755 X 0.573069 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
<TABLE>
<S> <C>
Available Funds 8,365,755.91
Principal Distribution Amount 1,168,175.49
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 30,415.31
Outstanding Principal & Interest Advances 30,415.31
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 43,888.15
Sub-Servicing Fees 20,831.32
Trustee Fees 5,989.00
Special Servicer Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO] B305 Payment Date: June 16, 2000
State Street Corporation Record Date: May 31, 2000
Corporate Trust
2 Avenue de Lafayette
Boston, MA 02111-1724
Trustee's Report to Certificateholders
Table of Content
<TABLE>
<CAPTION>
Report Sections Preparer Page Number
--------------- -------- -----------
<S> <C> <C>
Distribution Date Statement Trustee 1 - 6
Loan Schedule Trustee 7 - 11
Loan Portfolio Stratifications Trustee 12 - 13
REO Status Report Servicer 14
Watch List Servicer 15
Delinquent Loan Status Servicer 16
Historical Loan Modification Report Servicer 17
Historical Liquidation Report Servicer 18
Comparative Financial Report Servicer 19 - 26
Additional Report/File
----------------------
CSSA Periodic Loan Update File Servicer Delivery Through Web Site
Operating Statement Analysis Servicer Upon Reqest
NOI Adjustment Worksheet Servicer Upon Reqest
</TABLE>
<TABLE>
<CAPTION>
State Street Information Delivery Vehicles
------------------------------------------
<S> <C>
Web Site: http://corporatetrust.statestreet.com
For other information delivery requests: [email protected]
</TABLE>
<TABLE>
<CAPTION>
Deal-Specific Contacts
----------------------
<S> <C> <C>
Account Officer (trustee and paying agent questions): Daniel Scully (617) 662-1343
Account Administrator (analytics and collateral questions): Chris O'Connor (617) 662-1291
Servicer The Chase Manhattan Bank (212) 622-3009
Special Servicer Orix Real Estate Capital Markets (214) 290-2489
Rating Agency Contacts
Duffs & Phelps Rating Co. Fitch IBCA, Inc. Moody's Investors Service Standard & Poor's Rating Services
55 East Monroe Street One State Street Plaza 99 Church Street 26 Brookway
Chicago, Illinois 60603 New York, NY 10004 New York, NY 10007 New York, NY 10007
(312) 368-3100 (212) 908-0500 (212) 553-0300 (212) 208-8000
</TABLE>
This report has been prepared by, or is based on information furnished to State
Street Bank and Trust Company ("State Street") by, one or more third parties
(e.g. Servicers, Master Servicer, etc.), and State Street has not independently
verified information received from or prepared by any such third party. State
Street shall not and does not undertake responsibility for the accuracy,
completeness, or sufficiency of this report or the information contained herein
for any purpose, and State Street makes no representations or warranties with
respect thereto. The information in this report is presented here with the
approval of the Issuer soley as a convience for the user, and should not be
reiled upon withour further investigation by any user contemplating an
investment decision with repsect to the related securities.
Page 1 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO] B305 Payment Date: June 16, 2000
Record Date: May 31, 2000
Trustee's Report to Certificateholders
Payment Summary
<TABLE>
<CAPTION>
Pass-Through Interest Original Beginning
Class CUSIP Rate Type Balance Balance
<S> <C> <C> <C> <C> <C>
A-1 161582AA9 7.1340% Fixed $210,400,000.00 $201,961,124.45
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00
E 161582AG6 7.7998% Variable $48,917,408.00 $48,917,408.00
F 161582AH4 7.7998% Variable $17,470,503.00 $17,470,503.00
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00
X* 161582AC5 0.5238% Variable $1,397,640,241.00 $1,389,201,365.45
R N/A 0.0000% Residual $0.00 $0.00
Totals: $1,397,640,241.00 $1,389,201,365.45
<CAPTION>
Principal Interest Total Ending
Class Paid Paid Paid Balance
<S> <C> <C> <C> <C>
A-1 $1,172,014.53 $1,200,658.88 $2,372,673.41 $200,789,109.92
A-2 $0.00 $5,063,885.87 $5,063,885.87 $816,865,579.00
B $0.00 $488,061.79 $488,061.79 $76,870,213.00
C $0.00 $399,637.76 $399,637.76 $62,893,811.00
D $0.00 $133,212.59 $133,212.59 $20,964,604.00
E $0.00 $317,953.08 $317,953.08 $48,917,408.00
F $0.00 $113,554.67 $113,554.67 $17,470,503.00
G $0.00 $316,798.46 $316,798.46 $59,399,711.00
H $0.00 $55,905.61 $55,905.61 $10,482,302.00
I $0.00 $55,905.61 $55,905.61 $10,482,301.00
J $0.00 $111,811.22 $111,811.22 $20,964,604.00
K $0.00 $37,270.41 $37,270.41 $6,988,201.00
L $0.00 $46,588.01 $46,588.01 $8,735,252.00
M $0.00 $139,764.23 $139,764.23 $26,205,752.00
X* $0.00 $606,398.35 $606,398.35 $1,388,029,350.92
R $0.00 $0.00 $0.00 $0.00
Totals: $1,172,014.53 $9,087,406.54 $10,259,421.07 $1,388,029,350.92
</TABLE>
* Based on a Notional Balance
Distributions per Certificate
<TABLE>
<CAPTION>
Beginning Principal Interest Ending
Class Certif. Factor Distribution(1) Distribution(1) Certif. Factor
<S> <C> <C> <C> <C>
A-1 0.959891276 5.5704113 5.706553612 0.954320865
A-2 1.000000000 0.0000000 6.199166669 1.000000000
B 1.000000000 0.0000000 6.349166614 1.000000000
C 1.000000000 0.0000000 6.354166708 1.000000000
D 1.000000000 0.0000000 6.354166766 1.000000000
E 1.000000000 0.0000000 6.499794102 1.000000000
F 1.000000000 0.0000000 6.499793967 1.000000000
G 1.000000000 0.0000000 5.333333356 1.000000000
H 1.000000000 0.0000000 5.333333270 1.000000000
I 1.000000000 0.0000000 5.333333779 1.000000000
J 1.000000000 0.0000000 5.333333270 1.000000000
K 1.000000000 0.0000000 5.333334001 1.000000000
L 1.000000000 0.0000000 5.333333257 1.000000000
M 1.000000000 0.0000000 5.333341703 1.000000000
X* 0.993962055 0.0000000 0.433872990 0.993123488
R N/A N/A N/A N/A
</TABLE>
(1) represents net payment per certificate
Page 2 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO] Payment Date: June 16, 2000
Record Date: May 31, 2000
Trustee's Report to Certificateholders
Principal Detail
<TABLE>
<CAPTION>
Beginning Scheduled Unscheduled Other Principal/ Total Principal
Class Balance Principal Principal Cash Adjustments Distrib. Amount
<S> <C> <C> <C> <C> <C>
A-1 $201,961,124.45 $1,172,014.53 $0.00 $0.00 $1,172,014.53
A-2 $816,865,579.00 $0.00 $0.00 $0.00 $0.00
B $76,870,213.00 $0.00 $0.00 $0.00 $0.00
C $62,893,811.00 $0.00 $0.00 $0.00 $0.00
D $20,964,604.00 $0.00 $0.00 $0.00 $0.00
E $48,917,408.00 $0.00 $0.00 $0.00 $0.00
F $17,470,503.00 $0.00 $0.00 $0.00 $0.00
G $59,399,711.00 $0.00 $0.00 $0.00 $0.00
H $10,482,302.00 $0.00 $0.00 $0.00 $0.00
I $10,482,301.00 $0.00 $0.00 $0.00 $0.00
J $20,964,604.00 $0.00 $0.00 $0.00 $0.00
K $6,988,201.00 $0.00 $0.00 $0.00 $0.00
L $8,735,252.00 $0.00 $0.00 $0.00 $0.00
M $26,205,752.00 $0.00 $0.00 $0.00 $0.00
X* $1,389,207,365.45 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00
Totals: $1,389,207,365.45 $1,172,014.53 $0.00 $0.00 $1,172,014.53
<CAPTION>
Realized Losses/ Reimbursement of Ending Cumulative
Class Balance Adj. Prior loss/additional exp. Balance Realized Losses
<S> <C> <C> <C> <C>
A-1 $0.00 $0.00 $200,789,109.92 $0.00
A-2 $0.00 $0.00 $816,865,579.00 $0.00
B $0.00 $0.00 $76,870,213.00 $0.00
C $0.00 $0.00 $62,893,811.00 $0.00
D $0.00 $0.00 $20,964,604.00 $0.00
E $0.00 $0.00 $48,917,408.00 $0.00
F $0.00 $0.00 $17,470,503.00 $0.00
G $0.00 $0.00 $59,399,711.00 $0.00
H $0.00 $0.00 $10,482,302.00 $0.00
I $0.00 $0.00 $10,482,301.00 $0.00
J $0.00 $0.00 $20,964,604.00 $0.00
K $0.00 $0.00 $6,988,201.00 $0.00
L $0.00 $0.00 $8,735,252.00 $0.00
M $0.00 $0.00 $26,205,752.00 $0.00
X* $0.00 $0.00 $1,388,029,350.92 $0.00
R $0.00 $0.00 $0.00 $0.00
Totals: $0.00 $0.00 $1,388,029,350.92 $0.00
</TABLE>
Interest Detail
<TABLE>
<CAPTION>
Accrued Beg. Unpaid Prepayment Current Interest Prepayment Premium/
Class Certif. Interest Interest Int. Shortfall Shortfalls Yield Maintenance
<S> <C> <C> <C> <C> <C>
A-1 $1,200,658.88 $0.00 $0.00 $0.00 $0.00
A-2 $5,063,885.87 $0.00 $0.00 $0.00 $0.00
B $488,061.79 $0.00 $0.00 $0.00 $0.00
C $399,637.76 $0.00 $0.00 $0.00 $0.00
D $133,212.59 $0.00 $0.00 $0.00 $0.00
E $317,953.08 $0.00 $0.00 $0.00 $0.00
F $113,554.67 $0.00 $0.00 $0.00 $0.00
G $316,798.46 $0.00 $0.00 $0.00 $0.00
H $55,905.61 $0.00 $0.00 $0.00 $0.00
I $55,905.61 $0.00 $0.00 $0.00 $0.00
J $111,811.22 $0.00 $0.00 $0.00 $0.00
K $37,270.41 $0.00 $0.00 $0.00 $0.00
L $46,588.01 $0.00 $0.00 $0.00 $0.00
M $139,764.01 $0.68 $0.00 $0.00 $0.00
X* $606,398.35 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00
Totals: $9,087,406.32 $0.68 $0.00 $0.00 $0.00
<CAPTION>
Deferred Excess Total Interest Cum. Unpaid
Class Interest Interest Distr. Amount Interest Shortfall
<S> <C> <C> <C> <C>
A-1 $0.00 $0.00 $1,200,658.88 $0.00
A-2 $0.00 $0.00 $5,063,885.87 $0.00
B $0.00 $0.00 $488,061.79 $0.00
C $0.00 $0.00 $399,637.76 $0.00
D $0.00 $0.00 $133,212.59 $0.00
E $0.00 $0.00 $317,953.08 $0.00
F $0.00 $0.00 $113,554.67 $0.00
G $0.00 $0.00 $316,798.46 $0.00
H $0.00 $0.00 $55,905.61 $0.00
I $0.00 $0.00 $55,905.61 $0.00
J $0.00 $0.00 $111,811.22 $0.00
K $0.00 $0.00 $37,270.41 $0.00
L $0.00 $0.00 $46,588.01 $0.00
M $0.00 $0.00 $139,764.23 $0.46
X* $0.00 $0.00 $606,398.35 $0.00
R $0.00 $0.00 $0.00 $0.00
Totals: $0.00 $0.00 $9,087,406.54 $0.46
</TABLE>
Page 3 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO]
Payment Date: June 16, 2000
Record Date: May 31, 2000
Trustee's Report to Certificateholders
Delinquency Statistics
<TABLE>
<CAPTION>
One Month Two Months Three+Months Foreclosures Total
<S> <C> <C> <C> <C> <C>
# of Loans 1 0 0 0 1
Ending APB 2,390,404.51 0.00 0.00 0.00 2,390,404.51
</TABLE>
Appraisal Reduction
<TABLE>
<CAPTION>
Current Total Cumulative Total
<S> <C> <C> <C> <C> <C>
Loan Number 0 0 0 0 0
Amount 0.00 0.00 0.00 0.00 0.00
ASER Date 0/0/00 0/0/00 0/0/00 0/0/00 0/0/00
</TABLE>
Liquidated Mortgage Loans
<TABLE>
<CAPTION>
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit
<S> <C> <C> <C>
No Liquidated Loans 0.00 0.00 0.00
No Liquidated Loans 0.00 0.00 0.00
</TABLE>
REO Properties (which a Final Recovery Determination has been made)
<TABLE>
<CAPTION>
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit
<S> <C> <C> <C>
No REO Properties 0.00 0.00 0.00
No REO Properties 0.00 0.00 0.00
<CAPTION>
Loan Number Appraised Value
<S> <C>
No REO Properties 0.00
No REO Properties 0.00
</TABLE>
<TABLE>
<S> <C>
Aggregate amount of monies collected by Servicer with respect to REO property during the Collection Period 0.00
Aggr. of all Liquidation Proceeds and other amt. received in connection with Final Recovery Determination 0.00
</TABLE>
Mortgage Loans which were defeased during the related Due Period
Loan Number NA NA NA
Page 4 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO]
Payment Date: June 16, 2000
Record Date: May 31, 2000
Trustee's Report to Certificateholders
Available Distribution Amount 10,259,421.07
Collateral Information:
<TABLE>
<CAPTION>
Current Period Current Period
Closing Beginning Ending
<S> <C> <C> <C>
Stated Principal Balance 1,397,640,242.00 1,389,201,366.31 1,388,029,351.78
Actual Principal Balance 1,388,038,798.09
Loan Count 205 205
Gross WAC 7.90879%
Net WAC 7.84975%
</TABLE>
Interest Reserve Account:
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
Advances:
<TABLE>
<S> <C>
Aggregate P&I Advances 104,327.60
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 104,327.60
Interest accrued and payable to Master Servicer in respect of unreimbursed P&I Advances 0.00
Interest Payable to Master Servicer on Advances 0.00
Aggregate Amount of interest on Servicing Advances paid to the Special Servicer 0.00
</TABLE>
Servicing and Trustee Fees:
<TABLE>
<S> <C>
Aggregate Amount of servicing compensation paid to Master Servicer 67,191.55
Aggregate Amount of servicing compensation paid to Special Servicer 0.00
Aggregate Amount of servicing compensation paid to Sub-Servicer directly out of trust fund 0.00
Sub-Servicing Fee (included in Master Servicing Fee) 0.00
Trustee Fees
</TABLE>
Aggregate Amount Of:
Liquidation Proceeds 0.00
Insurance Proceeds 0.00
Principal Recovery Fees 0.00
Additional Trust Fund Expenses 0.00
Additional Interest 0.00
Net Default Interest 0.00
Page 5 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO]
Payment Date: June 16, 2000
Record Date: May 31, 2000
Trustee's Report to Certificateholders
Original/Current Ratings
<TABLE>
<CAPTION>
Original DCR Current DCR Original Fitch Current Fitch Original Moody's Current Moodys
Class 6/1/2000
<S> <C> <C> <C> <C> <C> <C>
A-1 AAA AAA
A-2 AAA AAA
B AA AA
C A A
D A- A-
E BBB BBB
F BBB- BBB-
G NR NR
H NR NR
I NR NR
J NR NR
K NR NR
L NR NR
M NR NR
X* AAA AAA
R
<CAPTION>
Original S&P Current S&P
Class 6/1/00
<S> <C> <C>
A-1 AAA AAA
A-2 AAA AAA
B AA AA
C A A
D A- A-
E BBB BBB
F BBB- BBB-
G NR BB+
H NR BB
I NR BB-
J NR B+
K NR B
L NR B-
M NR -
X* AAA AAAr
R
</TABLE>
Subordinate Support Percentage & Original Class Maturity @ 0% CPR
<TABLE>
<CAPTION>
Orig. Class Maturity Original Subordinate Current Subordinate
Class @ 0% CPR Support Percentage Support Percentage
----- -------- ------------------ ------------------
<S> <C> <C> <C>
A-1 8/15/07 26.500% 26.683%
A-2 8/15/09 26.500% 26.683%
B 8/15/09 21.000% 21.145%
C 8/15/09 16.500% 16.614%
D 8/15/09 15.000% 15.104%
E 8/15/11 11.500% 11.580%
F 8/15/11 10.250% 10.321%
G 6.000% 6.042%
H 5.250% 5.286%
I 4.500% 4.531%
J 3.000% 3.021%
K 2.500% 2.517%
L 1.875% 1.888%
M 0.000% 0.000%
X* NA NA
R NA NA
</TABLE>
Prepayment Speed History
CPR
%
1 month 0.00%
3 month 0.00%
6 month 0.00%
12 month 0.00%
Life 0.00%
Page 6 of 26
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
June 16 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 102,772,830.73 423,655.92 602,248.78 1,025,904.70 0.00 0.00 102,349,174.81
A2 469,330,397.00 469,330,397.00 0.00 2,815,200.16 2,815,200.16 0.00 0.00 469,330,397.00
B 41,089,314.00 41,089,314.00 0.00 251,432.36 251,432.36 0.00 0.00 41,089,314.00
C 37,176,046.00 37,176,046.00 0.00 232,938.90 232,938.90 0.00 0.00 37,176,046.00
D 11,739,804.00 11,739,804.00 0.00 75,663.03 75,663.03 0.00 0.00 11,739,804.00
E 27,392,876.00 27,392,876.00 0.00 176,547.08 176,547.08 0.00 0.00 27,392,876.00
F 11,739,804.00 11,739,804.00 0.00 75,663.03 75,663.03 0.00 0.00 11,739,804.00
G 27,392,876.00 27,392,876.00 0.00 148,378.07 148,378.07 0.00 0.00 27,392,876.00
H 7,826,536.00 7,826,536.00 0.00 42,393.73 42,393.73 0.00 0.00 7,826,536.00
I 6,848,219.00 6,848,219.00 0.00 37,094.51 37,094.51 0.00 0.00 6,848,219.00
J 8,804,853.00 8,804,853.00 0.00 47,692.95 47,692.95 0.00 0.00 8,804,853.00
K 6,848,219.00 6,848,219.00 0.00 37,094.51 37,094.51 0.00 0.00 6,848,219.00
L 5,869,902.00 5,869,902.00 0.00 31,795.30 31,795.30 0.00 0.00 5,869,902.00
M 14,674,755.00 14,674,755.00 0.00 78,412.84 78,412.84 0.00 0.00 14,674,755.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 782,653,601.00 779,506,431.73 423,655.920 4,652,555.25 5,076,211.17 0.00 0.00 779,082,775.81
X 782,653,601.00 779,506,431.73 0.00 761,414.32 1,185,070.24 0.00 0.00 779,082,775.81
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DJ8 970.28729919 3.99977266 5.68588350 9.68565616 966.28752653 A1 7.032000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
June 16 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A2 161505DK5 1,000.00000000 .00000000 5.99833332 5.99833332 1,000.00000000 A2 7.198000 %
B 161505DM1 1,000.00000000 .00000000 6.11916665 6.11916665 1,000.00000000 B 7.343000 %
C 161505DN9 1,000.00000000 .00000000 6.26583311 6.26583311 1,000.00000000 C 7.519000 %
D 161505DP4 1,000.00000000 .00000000 6.44499942 6.44499942 1,000.00000000 D 7.734000 %
E 161505DQ2 1,000.00000000 .00000000 6.44499979 6.44499979 1,000.00000000 E 7.734000 %
F 161505DR0 1,000.00000000 .00000000 6.44499942 6.44499942 1,000.00000000 F 7.734000 %
G 161505DS8 1,000.00000000 .00000000 5.41666636 5.41666636 1,000.00000000 G 6.500000 %
H 161505DT6 1,000.00000000 .00000000 5.41666581 5.41666581 1,000.00000000 H 6.500000 %
I 161505DU3 1,000.00000000 .00000000 5.41666527 5.41666527 1,000.00000000 I 6.500000 %
J 161505DV1 1,000.00000000 .00000000 5.41666624 5.41666624 1,000.00000000 J 6.500000 %
K 161505DW9 1,000.00000000 .00000000 5.41666527 5.41666527 1,000.00000000 K 6.500000 %
L 161505DX7 1,000.00000000 .00000000 5.41666624 5.41666624 1,000.00000000 L 6.500000 %
M 161505DY5 1,000.00000000 .00000000 5.34338325 5.34338325 1,000.00000000 M 6.500000 %
TOTALS 995.97884777 .54130706 5.94459061 6.48589767 995.43754071
X 161505DL3 995.97884777 .00000000 .97286248 1.51416954 995.43754071 X 1.172148 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
June 16 2000
<TABLE>
<S> <C>
Available Funds 5,837,625.59
Principal Distribution Amount 423,655.92
Scheduled Principal Distribution Amount 423,655.92
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
June 16 2000
Prepayment Penalties
<TABLE>
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 41,191.30
Outstanding Principal & Interest Advances 41,191.29
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 1,075.41
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
June 16 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 40,170.38
Trustee Fees 1,039.34
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
June 16 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
May 17 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 123,675,000.00 123,385,511.05 470,446.47 787,199.56 1,257,646.03 0.00 0.00 122,915,064.58
A2 388,670,024.00 388,670,024.00 0.00 2,512,427.81 2,512,427.81 0.00 0.00 388,670,024.00
B 36,596,073.00 36,596,073.00 0.00 237,996.46 237,996.46 0.00 0.00 36,596,073.00
C 33,110,734.00 33,110,734.00 0.00 219,027.51 219,027.51 0.00 0.00 33,110,734.00
D 10,456,020.00 10,456,020.00 0.00 70,011.77 70,011.77 0.00 0.00 10,456,020.00
E 24,397,383.00 24,397,383.00 0.00 165,530.14 165,530.14 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 70,941.48 70,941.48 0.00 0.00 10,456,020.00
G 24,397,382.00 24,397,382.00 0.00 135,202.16 135,202.16 0.00 0.00 24,397,382.00
H 5,228,011.00 5,228,011.00 0.00 28,971.89 28,971.89 0.00 0.00 5,228,011.00
I 6,099,346.00 6,099,346.00 0.00 33,800.54 33,800.54 0.00 0.00 6,099,346.00
J 11,327,356.00 11,327,356.00 0.00 62,772.43 62,772.43 0.00 0.00 11,327,356.00
K 3,485,340.00 3,485,340.00 0.00 19,314.59 19,314.59 0.00 0.00 3,485,340.00
L 3,485,340.00 3,485,340.00 0.00 19,314.59 19,314.59 0.00 0.00 3,485,340.00
M 15,684,032.00 15,684,032.00 0.00 86,915.68 86,915.68 0.00 0.00 15,684,032.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 697,068,061.00 696,778,572.05 470,446.47 4,449,426.61 4,919,873.08 0.00 0.00 696,308,125.58
X 697,068,061.00 696,778,572.05 0.00 365,138.90 365,138.90 0.00 0.00 696,308,125.58
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
May 17 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DZ2 997.65927673 3.80389303 6.36506618 10.16895921 993.85538371 A1 7.656000 %
A2 161505EA6 1,000.00000000 0.00000000 6.46416666 6.46416666 1,000.00000000 A2 7.757000 %
B 161505EC2 1,000.00000000 0.00000000 6.50333329 6.50333329 1,000.00000000 B 7.804000 %
C 161505ED0 1,000.00000000 0.00000000 6.61500014 6.61500014 1,000.00000000 C 7.938000 %
D 161505EE8 1,000.00000000 0.00000000 6.69583360 6.69583360 1,000.00000000 D 8.035000 %
E 161505EF5 1,000.00000000 0.00000000 6.78474982 6.78474982 1,000.00000000 E 8.141700 %
F 161505EG3 1,000.00000000 0.00000000 6.78474984 6.78474984 1,000.00000000 F 8.141700 %
G 161505EH1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 G 6.650000 %
H 161505EJ7 1,000.00000000 0.00000000 5.54166585 5.54166585 1,000.00000000 H 6.650000 %
I 161505EK4 1,000.00000000 0.00000000 5.54166627 5.54166627 1,000.00000000 I 6.650000 %
J 161505EL2 1,000.00000000 0.00000000 5.54166656 5.54166656 1,000.00000000 J 6.650000 %
K 161505EM0 1,000.00000000 0.00000000 5.54166595 5.54166595 1,000.00000000 K 6.650000 %
L 161505EN8 1,000.00000000 0.00000000 5.54166595 5.54166595 1,000.00000000 L 6.650000 %
M 161505EP3 1,000.00000000 0.00000000 5.54166684 5.54166684 1,000.00000000 M 6.650000 %
TOTALS 999.58470490 0.67489317 6.38305907 7.05795224 998.90981174
X 161505EB4 999.58470490 0.00000000 0.52382102 0.52382102 998.90981174 X 0.628846 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
May 17 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
<TABLE>
<S> <C>
Available Funds 5,285,011.98
Principal Distribution Amount 470,446.47
Scheduled Principal Distribution Amount 470,446.47
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 18,579.96
Outstanding Principal & Interest Advances 18,579.96
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 30,590.27
Sub Servicing Fees 5,928.49
Trustee Fees 1,219.36
Special Servicer Fee 0.00
Workout Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 7
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|