|
|
|
|
|
|
|
|
|
|
Previous: CHASE COMMERCIAL MORTGAGE SECURITIES CORP, 8-K, 2000-10-25 |
Next: DREYFUS FLORIDA MUNICIPAL MONEY MARKET FUND, 485BPOS, 2000-10-25 |
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
October 18 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 112,063,323.89 473,115.67 709,734.38 1,182,850.05 0.00 0.00 111,590,208.22
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 1,222,154.00 628,980.70 1,103.92 0.00 1,103.92 0.00 0.00 627,876.78
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 39,536.42 39,536.42 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 443,159,375.00 364,419,209.69 474,219.59 2,274,706.30 2,748,925.89 0.00 0.00 363,944,990.10
X 443,159,377.53 364,419,212.23 0.00 251,475.16 251,475.16 0.00 0.00 363,944,992.64
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AA0 589.80696784 2.49008247 3.73544411 6.22552658 587.31688537 A1 7.600000%
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000%
P 161505AC6 514.64929952 0.90325769 0.00000000 0.90325769 513.74604182 P 0.000000%
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
October 18 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
C 161505AF9 1,000.00000000 0.00000000 6.33333317 6.33333317 1,000.00000000 C 7.600000%
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 3.56859618 3.56859618 981.01667987 H 7.600000%
TOTALS 822.32088555 1.07008814 5.13293056 6.20301870 821.25079741
X 161505AD4 822.32088659 0.00000000 0.56745986 0.56745986 821.25079846 X 0.828085%
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
October 18 2000
<S> <C> <C> <C> <C> <C>
Available Distribution Amount 3,000,401.06
Scheduled Principal Distribution Amount 474,219.59
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 63.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.55%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
------ ------ --------- ----------
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 2 16,659,815.03 4.58%
Total 2 16,659,815.03 4.58%
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
October 18 2000
Advance Summary
<S> <C>
Master Servicer P&I Advances Made 174,964.74
Master Servicer Unreimbursed P&I Advances Outstanding 1,396,544.97
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 44,786.51
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
Distribution to Residual Certificates 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
October 18 2000
<S> <C>
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6
<S> <C>
* 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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
October 19 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 37,139,938.73 244,116.77 207,364.66 451,481.43 0.00 0.00 36,895,821.96
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 30,983.54 30,983.54 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 261,954,163.00 245,116,430.73 244,116.77 1,396,557.12 1,640,673.89 0.00 0.00 244,872,313.96
X 261,954,164.00 245,116,432.38 0.00 300,873.36 300,873.36 0.00 0.00 244,872,315.61
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AN2 688.06115644 4.52255100 3.84167483 8.36422583 683.53860544 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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
October 19 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000%
H 161505AX0 1,000.00000000 0.00000000 4.73113922 4.73113922 1,000.00000000 H 6.900000%
TOTALS 935.72260094 0.93190643 5.33130340 6.26320983 934.79069451
X 161505AU6 935.72260367 0.00000000 1.14857254 1.14857254 934.79069724 X 1.472965%
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Chase Commercial Mtg. Securities Corp. Series 1996-2
October 19 2000
<S> <C> <C> <C> <C> <C>
Next Month Pass-Through Rate for Class X 1.47282687%
Available Distribution Amount 1,941,547.24
Scheduled Principal Distribution Amount 244,116.77
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 63.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
------ ------ ------- ----------
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%
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
October 19 2000
Advance Summary
<S> <C>
Master Servicer P&I Advances Made 26,529.52
Master Servicer Unreimbursed P&I Advances Outstanding 483,820.67
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 1,756.67
Current Period Accrued Servicing Fees 20,244.66
Current Period Special Servicing Fees 0.00
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
Distribution to Residual Certificates 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
October 19 2000
<S> <C>
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert., Series 1997-1
Statement to Certificateholders
October 19 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 37,082,177.36 654,149.27 224,656.19 878,805.46 0.00 0.00 36,428,028.09
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 81,552.07 81,552.07 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 533,774,986.00 470,223,572.15 654,149.27 2,884,667.93 3,538,817.20 0.00 0.00 469,569,422.88
A1COMP 100,600,000.00 37,082,177.36 0.00 3,090.18 3,090.18 0.00 0.00 36,428,028.09
WACCOMP 533,774,986.00 470,223,571.42 0.00 558,830.19 558,830.19 0.00 0.00 469,569,422.15
X 533,774,986.00 470,223,572.15 0.00 561,920.37 561,920.37 0.00 0.00 469,569,422.88
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AY8 368.61011292 6.50247783 2.23316292 8.73564076 362.10763509 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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert., Series 1997-1
Statement to Certificateholders
October 19 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
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 6.11134475 6.11134475 997.48274366 I 7.370000%
TOTALS 880.93969272 1.22551503 5.40427709 6.62979213 879.71417769
A1COMP COMPONENT 368.61011292 0.00000000 0.03071750 0.03071750 362.10763509 A1COMP 0.100000%
WACCOMP COMPONENT 880.93969136 0.00000000 1.04693964 1.04693964 879.71417632 WACCOMP 1.426122%
X 161505BA9 880.93969272 0.00000000 1.05272893 1.05272893 879.71417769 X 1.434008%
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert., Series 1997-1
October 19 2000
<S> <C> <C> <C> <C> <C>
Available Funds 4,100,737.57
Principal Distribution Amount 654,149.27
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
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
------ ------ --------- ----------
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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert., Series 1997-1
October 19 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 23,402.54
Outstanding Principal & Interest Advances 23,402.54
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert., Series 1997-1
October 19 2000
<S> <C>
Fee Summary
Master Servicing Fees 25,752.44
Sub-Servicing Fees 12,598.56
Trustee Fees 2,507.86
Special Servicer Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert., Series 1997-1
October 19 2000
<S> <C>
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
October 19 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 134,541,828.76 5,741,249.01 723,162.33 6,464,411.34 0.00 0.00 128,800,579.75
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 77,459.77 77,459.77 2,454,721.75 0.00 11,790,144.25
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 813,992,373.00 752,534,201.76 5,741,249.01 4,121,233.39 9,862,482.40 2,454,721.75 0.00 744,338,231.00
X 813,992,373.00 752,534,201.76 0.00 924,184.36 924,184.36 0.00 0.00 744,338,231.00
A1COMP 196,000,000.00 134,541,828.76 0.00 16,817.73 16,817.73 0.00 0.00 128,800,579.75
WACCOMP 813,992,373.00 752,534,201.76 0.00 907,366.63 907,366.63 0.00 0.00 744,338,231.00
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BK7 686.43790184 29.29208679 3.68960372 32.98169051 657.14581505 A1 6.450000%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
<TABLE>
<CAPTION>
October 19 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A2 161505BL5 1,000.00000000 0.00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000%
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 5.43773244 5.43773244 827.67673982 J 6.600000%
TOTALS 924.49785369 7.05319755 5.06298772 2.11618527 914.42899920
X 161505BM3 924.49785369 0.00000000 1.13537226 1.13537226 914.42899920 X 1.473715%
A1COMP Component 686.43790184 0.00000000 0.08580474 0.08580474 657.14581505 A1COMP 0.150000%
WACCOMP Component 924.49785369 0.00000000 1.11471146 1.11471146 914.42899920 WACCOMP 1.446898%
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]
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
<TABLE>
<CAPTION>
October 19 2000
<S> <C> <C> <C> <C> <C>
Available Funds 11,182,906.03
Principal Distribution Amount 5,741,249.01
Scheduled Principal Distribution Amount 899,472.86
Unscheduled Principal Distribution Amount 4,841,776.15
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
------ ------ --------- ----------
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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
<TABLE>
<CAPTION>
October 19 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 39,903.79
Outstanding Principal & Interest Advances 39,903.79
Reimbursement of Interest on any P&I Advances 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
October 19 2000
<S> <C>
Fee Summary
Servicing Fees 58,227.14
Trustee Fees 3,605.93
Special Servicer Fee 886.99
Workout Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
October 19 2000
<S> <C>
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
October 18 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 96,981,365.08 840,132.94 512,384.88 1,352,517.82 0.00 0.00 96,141,232.14
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 74,044.10 74,044.10 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 817,874,785.00 782,256,150.08 840,132.94 4,250,231.00 5,090,363.94 0.00 0.00 781,416,017.14
X 817,874,785.00 782,256,150.08 0.00 441,451.96 441,451.96 0.00 0.00 781,416,017.14
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BX9 731.38284374 6.33584419 3.86413937 0.19998356 725.04699955 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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
Page 2
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
<TABLE>
<CAPTION>
Statement to Certificateholders
October 18 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
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 5.17327521 5.17327521 1,000.00000000 J 6.340000%
TOTALS 956.44977010 1.02721462 5.19667690 6.22389152 955.42255547
X 161505CA8 956.44977010 0.00000000 0.53975495 0.53975495 955.42255547 X 0.677198%
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]
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
<TABLE>
<CAPTION>
Page 3
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
October 18 2000
<S> <C> <C> <C> <C> <C>
Available Funds 5,531,815.89
Principal Distribution Amount 840,132.94
Scheduled Principal Distribution Amount 840,132.94
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
------ ------ --------- ----------
31-60 days 0 0.00 0.00%
61-90 days 1 7,550,540.09 0.97%
91+days 0 0.00 0.00%
Total 1 7,550,540.09 0.97%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
October 18 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 58,114.99
Outstanding Principal & Interest Advances 581,116.86
Reimbursement of Interest on any P&I Advances 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
October 18 2000
<S> <C>
Fee Summary
Servicing Fees 47,795.22
Trustee Fees 3,911.31
Special Servicer Fee 3,259.40
Additional Special Servicing Compensation 1,575.24
Workout Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
October 18 2000
<S> <C>
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
October 18 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
----- -------- --------- --------- -------- ----- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 175,141,570.02 1,199,774.81 879,356.63 2,079,131.44 0.00 0.00 173,941,795.21
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 1,244,477,751.02 1,199,774.81 6,573,571.79 7,773,346.60 0.00 0.00 1,243,277,976.21
X 1,268,136,181.00 1,244,477,751.02 0.00 592,733.61 592,733.61 0.00 0.00 1,243,277,976.21
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505CV2 880.99381298 6.03508456 4.42332309 0.45840765 874.95872842 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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
October 18 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
----- ----- --------- --------- -------- ----- --------- ----- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
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 981.34393582 0.94609304 5.18364817 6.12974120 980.39784278
X 161505CY6 981.34393582 0.00000000 0.46740533 0.46740533 980.39784278 X 0.571549%
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Chase Commercial Mtg. Securities Corp., Series 1998-2
October 18 2000
<S> <C> <C> <C> <C> <C>
Available Funds 8,366,080.22
Principal Distribution Amount 1,199,774.81
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
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
------ ------ --------- ----------
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%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Chase Commercial Mtg. Securities Corp., Series 1998-2
October 18 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 81,067.22
Outstanding Principal & Interest Advances 81,067.22
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mtg. Securities Corp., Series 1998-2
October 18 2000
<S> <C>
Fee Summary
Master Servicing Fees 43,684.72
Sub-Servicing Fees 20,741.29
Trustee Fees 5,963.12
Special Servicer Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 6
Chase Commercial Mtg. Securities Corp., Series 1998-2
October 18 2000
<S> <C>
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
[LOGO]
<TABLE>
<CAPTION>
CHASE MANHATTAN - FIRST UNION COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-1
B305 PAYMENT DATE: OCTOBER 17, 2000
RECORD DATE: SEPTEMBER 30, 2000
<S> <C> <C> <C> <C>
Street Corporation
Corporate Trust
2 AVENUE DE LAFAYETTE
BOSTON, MA 02111-1724
TRUSTEE'S REPORT TO CERTIFICATEHOLDERS
TABLE OF CONTENT
----------------
REPORT SECTIONS PREPARER PAGE NUMBER
--------------- -------- -----------
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
STATE STREET INFORMATION DELIVERY VEHICLES
------------------------------------------
Web Site: http://corporatetrust.statestreet.com
For other information delivery requests: [email protected]
DEAL-SPECIFIC CONTACTS
----------------------
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>
[LOGO]
<TABLE>
<CAPTION>
CHASE MANHATTAN - FIRST UNION COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-1
B305
<S> <C> <C>
PAYMENT DATE: OCTOBER 17, 2000
RECORD DATE: SEPTEMBER 30, 2000
Trustee's Report to Certificateholders
PAYMENT SUMMARY
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
Pass-Through Interest Original Beginning Principal
Class CUSIP Rate Type Balance Balance Paid
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 161582AA9 7.1340% Fixed $210,400,000.00 $198,100,124.49 $1,067,340.83
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00 $0.00
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00 $0.00
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00 $0.00
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00 $0.00
E 161582AG6 7.5772% Variable $48,917,408.00 $48,917,408.00 $0.00
F 161582AH4 7.5772% Variable $17,470,503.00 $17,470,503.00 $0.00
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00 $0.00
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00 $0.00
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00 $0.00
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00 $0.00
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00 $0.00
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00 $0.00
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00 $0.00
X* 161582AC5 0.3114% Variable $1,397,640,241.00 $1,385,340,365.49 $0.00
R N/A 0.0000% Residual $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------
* Based on a Notional Balance TOTALS: $1,397,640,241.00 $1,385,340,365.49 $1,067,340.83
</TABLE>
[continued]
<TABLE>
<CAPTION>
---------------------------------------------------------
Interest Total Ending
Paid Paid Balance
---------------------------------------------------------
<S> <C> <C>
$1,177,705.24 $2,245,046.07 $197,032,783.66
$5,063,885.87 $5,063,885.87 $816,865,579.00
$488,061.79 $488,061.79 $76,870,213.00
$399,637.76 $399,637.76 $62,893,811.00
$133,212.59 $133,212.59 $20,964,604.00
$308,879.56 $308,879.56 $48,917,408.00
$110,314.13 $110,314.13 $17,470,503.00
$316,798.46 $316,798.46 $59,399,711.00
$55,905.61 $55,905.61 $10,482,302.00
$55,905.61 $55,905.61 $10,482,301.00
$111,811.22 $111,811.22 $20,964,604.00
$37,270.41 $37,270.41 $6,988,201.00
$46,588.01 $46,588.01 $8,735,252.00
$139,764.28 $139,764.28 $26,205,752.00
$359,447.32 $359,447.32 1,384,273,024.66
$0.00 $0.00 $0.00
---------------------------------------------------------
$8,805,187.86 $9,872,528.69 $1,384,273,024.66
</TABLE>
<PAGE>
[LOGO]
<TABLE>
<CAPTION>
DISTRIBUTIONS PER CERTIFICATE
------------------------------------------------------------------------------------------------------------------------------------
Beginning Principal Interest Ending
Class Certif. Factor Distribution(1) Distribution(1) Certif. Factor
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 0.941540516 5.0729127 5.597458365 0.936467603
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 6.314307577 1.000000000
F 1.000000000 0.0000000 6.314307608 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 5.333343611 1.000000000
X* 0.991199541 0.0000000 0.257181576 0.990435868
R N/A N/A N/A N/A
------------------------------------------------------------------------------------------------------------------------------------
(1) represents net payment per certificate
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CHASE MANHATTAN - FIRST UNION COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-1
B305
PAYMENT DATE: OCTOBER 17, 2000
RECORD DATE: SEPTEMBER 30, 2000
Trustee's Report to Certificateholders
PRINCIPAL DETAIL
--------------------------------------------------------------------------------------------------------------------------
Beginning Scheduled Unscheduled Other Principal/
Class Balance Principal Principal Cash Adjustments
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 $198,100,124.49 $1,067,340.83 $0.00 $0.00
A-2 $816,865,579.00 $0.00 $0.00 $0.00
B $76,870,213.00 $0.00 $0.00 $0.00
C $62,893,811.00 $0.00 $0.00 $0.00
D $20,964,604.00 $0.00 $0.00 $0.00
E $48,917,408.00 $0.00 $0.00 $0.00
F $17,470,503.00 $0.00 $0.00 $0.00
G $59,399,711.00 $0.00 $0.00 $0.00
H $10,482,302.00 $0.00 $0.00 $0.00
I $10,482,301.00 $0.00 $0.00 $0.00
J $20,964,604.00 $0.00 $0.00 $0.00
K $6,988,201.00 $0.00 $0.00 $0.00
L $8,735,252.00 $0.00 $0.00 $0.00
M $26,205,752.00 $0.00 $0.00 $0.00
X* $1,385,340,365.49 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------------------------------------
TOTALS: $1,385,340,365.49 $1,067,340.83 $0.00 $0.00
--------------------------------------------------------------------------------------------------------------------------
[continued]
-----------------------------------------------------------------------------------------------------------------------------------
Total Principal Realized Losses/ Reimbursement of Ending Cumulative
Distrib. Amount Balance Adj. Prior loss/additional exp. Balance Realized Losses
-----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C>
$1,067,340.83 $0.00 $0.00 $197,032,783.66 $0.00
$0.00 $0.00 $0.00 $816,865,579.00 $0.00
$0.00 $0.00 $0.00 $76,870,213.00 $0.00
$0.00 $0.00 $0.00 $62,893,811.00 $0.00
$0.00 $0.00 $0.00 $20,964,604.00 $0.00
$0.00 $0.00 $0.00 $48,917,408.00 $0.00
$0.00 $0.00 $0.00 $17,470,503.00 $0.00
$0.00 $0.00 $0.00 $59,399,711.00 $0.00
$0.00 $0.00 $0.00 $10,482,302.00 $0.00
$0.00 $0.00 $0.00 $10,482,301.00 $0.00
$0.00 $0.00 $0.00 $20,964,604.00 $0.00
$0.00 $0.00 $0.00 $6,988,201.00 $0.00
$0.00 $0.00 $0.00 $8,735,252.00 $0.00
$0.00 $0.00 $0.00 $26,205,752.00 $0.00
$0.00 $0.00 $0.00 $1,384,273,024.66 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00
-----------------------------------------------------------------------------------------------------------------------------------
$1,067,340.83 $0.00 $0.00 $1,384,273,024.66 $0.00
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
INTEREST DETAIL
-----------------------------------------------------------------------------------------------------------------------
Accrued Beg. Unpaid Prepayment Current Interest
Class Certif. Interest Interest Int. Shortfall Shortfalls
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 $1,177,705.24 $0.00 $0.00 $0.00
A-2 $5,063,885.87 $0.00 $0.00 $0.00
B $488,061.79 $0.00 $0.00 $0.00
C $399,637.76 $0.00 $0.00 $0.00
D $133,212.59 $0.00 $0.00 $0.00
E $308,879.56 $0.00 $0.00 $0.00
F $110,314.13 $0.00 $0.00 $0.00
G $316,798.46 $0.00 $0.00 $0.00
H $55,905.61 $0.00 $0.00 $0.00
I $55,905.61 $0.00 $0.00 $0.00
J $111,811.22 $0.00 $0.00 $0.00
K $37,270.41 $0.00 $0.00 $0.00
L $46,588.01 $0.00 $0.00 $0.00
M $139,764.01 $0.50 $0.00 $0.00
X* $359,447.32 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00
-----------------------------------------------------------------------------------------------------------------------
TOTALS: $8,805,187.59 $0.50 $0.00 $0.00
-----------------------------------------------------------------------------------------------------------------------
[continued]
--------------------------------------------------------------------------------------------------------------------------
Prepayment Premium/ Deferred Excess Total Interest Cum. Unpaid
Yield Maintenance Interest Interest Distr. Amount Interest Shortfall
--------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C>
$0.00 $0.00 $0.00 $1,177,705.24 $0.00
$0.00 $0.00 $0.00 $5,063,885.87 $0.00
$0.00 $0.00 $0.00 $488,061.79 $0.00
$0.00 $0.00 $0.00 $399,637.76 $0.00
$0.00 $0.00 $0.00 $133,212.59 $0.00
$0.00 $0.00 $0.00 $308,879.56 $0.00
$0.00 $0.00 $0.00 $110,314.13 $0.00
$0.00 $0.00 $0.00 $316,798.46 $0.00
$0.00 $0.00 $0.00 $55,905.61 $0.00
$0.00 $0.00 $0.00 $55,905.61 $0.00
$0.00 $0.00 $0.00 $111,811.22 $0.00
$0.00 $0.00 $0.00 $37,270.41 $0.00
$0.00 $0.00 $0.00 $46,588.01 $0.00
$0.00 $0.00 $0.00 $139,764.28 $0.23
$0.00 $0.00 $0.00 $359,447.32 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------------------------------------
$0.00 $0.00 $0.00 $8,805,187.86 $0.23
--------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[LOGO]
<TABLE>
<CAPTION>
CHASE MANHATTAN - FIRST UNION COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-1
B305
PAYMENT DATE: OCTOBER 17, 2000
RECORD DATE: SEPTEMBER 30, 2000
Trustee's Report to Certificateholders
DELINQUENCY STATISTICS
------------------------------------------------------------------------------------------------------------------------------------
One Month Two Months Three+Months Foreclosures Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
# of Loans 0 0 1 0 1
------------------------------------------------------------------------------------------------------------------------------------
Ending APB 0.00 0.00 2,391,355.04 0.00 2,391,355.04
------------------------------------------------------------------------------------------------------------------------------------
APPRAISAL REDUCTION
--------------------------------------------------------------------------------------------------------------
Current Total Cumulative Total
-------------------------------------------------------------------------------------------------------------
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
-------------------------------------------------------------------------------------------------------------
LIQUIDATED MORTGAGE LOANS
------------------------------------------------------------------------------------------------------------------------------------
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit
------------------------------------------------------------------------------------------------------------------------------------
No Liquidated Loans 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
No Liquidated Loans 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
REO PROPERTIES (WHICH A FINAL RECOVERY DETERMINATION HAS BEEN MADE)
------------------------------------------------------------------------------------------------------------------------------------
Aggregate Proceeds allocable
Loan Number Liquidation Proceeds to certificates Collateral Support Deficit Appraised Value
------------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
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
------------------------------------------------------------------------------------------------------------------------------------
MORTGAGE LOANS WHICH WERE DEFEASED DURING THE RELATED DUE PERIOD
------------------------------------------------------------------------------------------------------------------------------------
Loan Number NA NA NA
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[LOGO]
<TABLE>
<CAPTION>
CHASE MANHATTAN - FIRST UNION COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-1
B305
<S> <C> <C>
PAYMENT DATE: OCTOBER 17, 2000
RECORD DATE: SEPTEMBER 30, 2000
Trustee's Report To Certificateholders
Available Distribution Amount 9,872,528.69
COLLATERAL INFORMATION:
</TABLE>
<TABLE>
<CAPTION>
CURRENT PERIOD CURRENT PERIOD
CLOSING BEGINNING ENDING
------- --------- ------
<S> <C> <C> <C>
Stated Principal Balance 1,397,640,242.00 1,385,340,366.35 1,384,273,025.52
Actual Principal Balance 1,380,778,688.49
Loan Count 205 205
Gross WAC 7.68617%
Net WAC 7.62717%
INTEREST RESERVE ACCOUNT:
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
ADVANCES:
Aggregate P&I Advances 163,570.41
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 163,570.41
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
SERVICING AND TRUSTEE FEES:
Aggregate Amount of servicing compensation paid to Master Servicer 66,956.96
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 1,154.46
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
</TABLE>
<PAGE>
[LOGO]
<TABLE>
<CAPTION>
CHASE MANHATTAN - FIRST UNION COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
SERIES 1999-1
B305
PAYMENT DATE: OCTOBER 17, 2000
RECORD DATE: SEPTEMBER 30, 2000
Trustee's Report To Certificateholders
ORIGINAL/CURRENT RATINGS
-----------------------------------------------------------------------------------------------------------------------------------
Original DCR Current DCR Original Fitch Current Fitch
Class 9/1/2000
-----------------------------------------------------------------------------------------------------------------------------------
<S> <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
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
[continued]
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------
Original Moody's Current Moodys Original S&P Current S&P
20000901
---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
AAA AAA
AAA AAA
AA AA
A A
A- A-
BBB BBB
BBB- BBB-
NR BB+
NR BB
NR BB-
NR B+
NR B
NR B-
NR -
AAA AAA
---------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SUBORDINATE SUPPORT PERCENTAGE & ORIGINAL CLASS MATURITY @ 0% CPR PREPAYMENT SPEED HISTORY
----------------------------------------------------------------------------------------------------------------------
Orig. Class Maturity Original Subordinate Current Subordinate CPR
CLASS @ 0% CPR Support Percentage Support Percentage %
----- -------- ------------------ ------------------ ----------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 8/15/07 26.500% 26.756% 1 month 0.00%
----------------------------------------
A-2 8/15/09 26.500% 26.756% 3 month 0.00%
----------------------------------------
B 8/15/09 21.000% 21.203% 6 month 0.00%
----------------------------------------
C 8/15/09 16.500% 16.659% 12 month 0.00%
----------------------------------------
D 8/15/09 15.000% 15.145% Life 0.00%
----------------------------------------
E 8/15/11 11.500% 11.611%
F 8/15/11 10.250% 10.349%
G 6.000% 6.058%
H 5.250% 5.301%
I 4.500% 4.543%
J 3.000% 3.029%
K 2.500% 2.524%
L 1.875% 1.893%
M 0.000% 0.000%
X* NA NA
R NA NA
------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
Statement to Certificateholders
October 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 100,885,929.20 608,523.00 591,191.55 1,199,714.55 0.00 0.00 100,277,406.20
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 0.00 232,938.91 232,938.91 0.00 0.00 37,176,046.00
D 11,739,804.00 11,739,804.00 0.00 75,663.04 75,663.04 0.00 0.00 11,739,804.00
E 27,392,876.00 27,392,876.00 0.00 176,547.09 176,547.09 0.00 0.00 27,392,876.00
F 11,739,804.00 11,739,804.00 0.00 75,663.04 75,663.04 0.00 0.00 11,739,804.00
G 27,392,876.00 27,392,876.00 0.00 148,378.08 148,378.08 0.00 0.00 27,392,876.00
H 7,826,536.00 7,826,536.00 0.00 42,393.74 42,393.74 0.00 0.00 7,826,536.00
I 6,848,219.00 6,848,219.00 0.00 37,094.52 37,094.52 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 37,094.52 37,094.52 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 79,488.26 79,488.26 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 782,653,601.00 777,619,530.20 608,523.00 4,642,573.52 5,251,096.52 0.00 0.00 777,011,007.20
X 782,653,601.00 777,619,530.20 0.00 587,704.44 587,704.44 0.00 0.00 777,011,007.20
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DJ8 952.47289653 5.74511896 5.58149122 11.32661018 946.72777757 A1 7.032000 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
Statement to Certificateholders
October 17 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A2 161505DK5 1,000.00000000 0.00000000 5.99833332 5.99833332 1,000.00000000 A2 7.198000 %
B 161505DM1 1,000.00000000 0.00000000 6.11916665 6.11916665 1,000.00000000 B 7.343000 %
C 161505DN9 1,000.00000000 0.00000000 6.26583338 6.26583338 1,000.00000000 C 7.519000 %
D 161505DP4 1,000.00000000 0.00000000 6.44500027 6.44500027 1,000.00000000 D 7.734000 %
E 161505DQ2 1,000.00000000 0.00000000 6.44500015 6.44500015 1,000.00000000 E 7.734000 %
F 161505DR0 1,000.00000000 0.00000000 6.44500027 6.44500027 1,000.00000000 F 7.734000 %
G 161505DS8 1,000.00000000 0.00000000 5.41666673 5.41666673 1,000.00000000 G 6.500000 %
H 161505DT6 1,000.00000000 0.00000000 5.41666709 5.41666709 1,000.00000000 H 6.500000 %
I 161505DU3 1,000.00000000 0.00000000 5.41666673 5.41666673 1,000.00000000 I 6.500000 %
J 161505DV1 1,000.00000000 0.00000000 5.41666624 5.41666624 1,000.00000000 J 6.500000 %
K 161505DW9 1,000.00000000 0.00000000 5.41666673 5.41666673 1,000.00000000 K 6.500000 %
L 161505DX7 1,000.00000000 0.00000000 5.41666624 5.41666624 1,000.00000000 L 6.500000 %
M 161505DY5 1,000.00000000 0.00000000 5.41666692 5.41666692 1,000.00000000 M 6.500000 %
TOTALS 993.56794527 0.77751255 5.93183691 6.70934947 992.79043271
X 161505DL3 993.56794527 0.00000000 0.75091259 0.75091259 992.79043271 X 0.906929 %
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
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
October 17 2000
<S> <C> <C> <C> <C> <C>
Available Funds 5,838,800.95
Principal Distribution Amount 608,523.00
Scheduled Principal Distribution Amount 608,523.00
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
------ ------ --------- ----------
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 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
October 17 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 0.00
Outstanding Principal & Interest Advances 0.00
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
October 17 2000
<S> <C>
Fee Summary
Servicing Fees 40,072.95
Trustee Fees 1,036.83
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
</TABLE>
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
<TABLE>
<CAPTION>
October 17 2000
<S> <C>
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
Statement to Certificateholders
October 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 123,675,000.00 121,489,353.34 483,611.08 775,102.07 1,258,713.15 0.00 0.00 121,005,742.26
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 0.00 165,531.57 165,531.57 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 70,942.09 70,942.09 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 697,068,061.00 694,882,414.34 483,611.08 4,437,331.16 4,920,942.24 0.00 0.00 694,398,803.26
X 697,068,061.00 694,882,414.34 0.00 364,173.28 364,173.28 0.00 0.00 694,398,803.26
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
Statement to Certificateholders
October 17 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DZ2 982.32749820 3.91033823 6.26724940 10.17758763 978.41715998 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 6.78480844 6.78480844 1,000.00000000 E 8.141770 %
F 161505EG3 1,000.00000000 0.00000000 6.78480818 6.78480818 1,000.00000000 F 8.141770 %
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 996.86451470 0.69377885 6.36570718 7.05948603 996.17073584
X 161505EB4 996.86451470 0.00000000 0.52243576 0.52243576 996.17073584 X 0.628895 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
Statement to Certificateholders
October 17 2000
<S> <C>
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]
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
October 17 2000
<S> <C> <C> <C> <C>
Available Funds 5,285,115.53
Principal Distribution Amount 483,611.08
Scheduled Principal Distribution Amount 483,611.08
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
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
<TABLE>
<CAPTION>
October 17 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 149,131.34
Outstanding Principal & Interest Advances 149,131.34
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
<TABLE>
<CAPTION>
October 17 2000
<S> <C>
Fee Summary
Servicing Fees 30,506.05
Sub Servicing Fees 5,912.47
Trustee Fees 1,216.04
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 7
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
October 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
Statement to Certificateholders
October 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 118,980,000.00 117,952,403.77 467,343.23 741,429.15 1,208,772.38 0.00 0.00 117,485,060.54
A2 442,457,420.00 442,457,420.00 0.00 2,813,660.48 2,813,660.48 0.00 0.00 442,457,420.00
B 26,779,086.00 26,779,086.00 0.00 173,662.37 173,662.37 0.00 0.00 26,779,086.00
C 34,166,423.00 34,166,423.00 0.00 225,726.17 225,726.17 0.00 0.00 34,166,423.00
D 12,004,419.00 12,004,419.00 0.00 80,269.55 80,269.55 0.00 0.00 12,004,419.00
E 23,085,420.00 23,085,420.00 0.00 156,253.18 156,253.18 0.00 0.00 23,085,420.00
F 12,927,835.00 12,927,835.00 0.00 87,501.78 87,501.78 0.00 0.00 12,927,835.00
G 12,927,835.00 12,927,835.00 0.00 71,641.75 71,641.75 0.00 0.00 12,927,835.00
H 18,468,337.00 18,468,337.00 0.00 102,345.37 102,345.37 0.00 0.00 18,468,337.00
I 5,540,501.00 5,540,501.00 0.00 30,703.61 30,703.61 0.00 0.00 5,540,501.00
J 7,387,334.00 7,387,334.00 0.00 40,938.14 40,938.14 0.00 0.00 7,387,334.00
K 7,387,335.00 7,387,335.00 0.00 40,938.15 40,938.15 0.00 0.00 7,387,335.00
L 3,693,667.00 3,693,667.00 0.00 20,469.07 20,469.07 0.00 0.00 3,693,667.00
M 12,927,835.00 12,927,835.00 0.00 71,524.51 71,524.51 0.00 0.00 12,927,835.00
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 738,733,447.00 737,705,850.77 467,343.23 4,657,063.28 5,124,406.51 0.00 0.00 737,238,507.54
X 738,733,447.00 737,705,850.77 0.00 428,179.21 428,179.21 0.00 0.00 737,238,507.54
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
Statement to Certificateholders
October 17 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505EX6 991.36328601 3.92791419 6.23154438 10.15945856 987.43537183 A1 7.543000%
A2 161505EY4 1,000.00000000 0.00000000 6.35916667 6.35916667 1,000.00000000 A2 7.631000%
B 161505FA5 1,000.00000000 0.00000000 6.48499990 6.48499990 1,000.00000000 B 7.782000%
C 161505FB3 1,000.00000000 0.00000000 6.60666673 6.60666673 1,000.00000000 C 7.928000%
D 161505FC1 1,000.00000000 0.00000000 6.68666680 6.68666680 1,000.00000000 D 8.024000%
E 161505FD9 1,000.00000000 0.00000000 6.76847898 6.76847898 1,000.00000000 E 8.122175%
F 161505FE7 1,000.00000000 0.00000000 6.76847902 6.76847902 1,000.00000000 F 8.122175%
G 161505FF4 1,000.00000000 0.00000000 5.54166649 5.54166649 1,000.00000000 G 6.650000%
H 161505FG2 1,000.00000000 0.00000000 5.54166680 5.54166680 1,000.00000000 H 6.650000%
I 161505FH0 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 I 6.650000%
J 161505FJ6 1,000.00000000 0.00000000 5.54166632 5.54166632 1,000.00000000 J 6.650000%
K 161505FK3 1,000.00000000 0.00000000 5.54166692 5.54166692 1,000.00000000 K 6.650000%
L 161505FL1 1,000.00000000 0.00000000 5.54166632 5.54166632 1,000.00000000 L 6.650000%
M 161505FM9 1,000.00000000 0.00000000 5.53259769 5.53259769 1,000.00000000 M 6.650000%
TOTALS 998.60897563 0.63262768 6.30411862 6.93674631 997.97634794
X 161505EZ1 998.60897563 0.00000000 0.57961259 0.57961259 997.97634794 X 0.696504%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
Statement to Certificateholders
October 17 2000
<S> <C>
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]
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
October 17 2000
<S> <C> <C> <C> <C> <C>
Available Funds 5,552,585.72
Principal Distribution Amount 467,343.23
Scheduled Principal Distribution Amount 467,343.23
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
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 Certificates
Series 2000-2
<TABLE>
<CAPTION>
October 17 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 29,235.49
Outstanding Principal & Interest Advances 29,235.49
Reimbursement of Interest on any P&I Advances 117.24
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 Certificates
Series 2000-2
<TABLE>
<CAPTION>
October 17 2000
<S> <C>
Fee Summary
Servicing Fees 39,671.43
Trustee Fees 1,290.99
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 7
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
October 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|