<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
December 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 190,000,000.00 101,309,502.69 468,882.17 641,626.85 1,110,509.02 0.00 0.00 100,840,620.52
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 1,222,154.00 626,766.28 1,117.13 0.00 1,117.13 0.00 0.00 625,649.15
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 10,668,286.38 0.00 59,404.61 59,404.61 0.00 0.00 10,668,286.38
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 443,159,375.00 353,462,792.35 469,999.30 2,226,466.96 2,696,466.26 0.00 0.00 352,992,793.05
X 443,159,377.53 353,462,792.35 0.00 240,014.25 240,014.25 0.00 0.00 352,992,793.05
</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 533.20790889 2.46780089 3.37698342 5.84478432 530.74010800 A1 7.600000%
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000%
P 161505AC6 512.83740020 0.91406648 0.00000000 0.91406648 511.92333372 P 0.000000%
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 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
December 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>
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 962.93002860 0.00000000 5.36191857 5.36191857 962.93002860 H 7.600000%
TOTALS 797.59746107 1.06056495 5.02407731 6.08464226 796.53689612
X 161505AD4 797.59745652 0.00000000 0.54159804 0.54159804 796.53689157 X 0.814844%
</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
December 18 2000
<TABLE>
<CAPTION>
<S> <C>
Available Distribution Amount 2,936,480.51
Scheduled Principal Distribution Amount 469,999.30
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 61.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.53%
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 1 6,632,569.67 1.88%
Total 1 6,632,569.67 1.88%
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
Advance Summary
Master Servicer P&I Advances Made 184,199.70
Master Servicer Unreimbursed P&I Advances Outstanding 574,685.12
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0.00
Interest Paid to Servicer in Respect of Advances Made 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
December 18 2000
<TABLE>
<CAPTION>
<S> <C>
Current Period Accrued Servicing Fees 39,592.99
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
Interest Detail
</TABLE>
* 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
December 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 36,649,992.38 247,554.42 204,629.12 452,183.54 0.00 0.00 36,402,437.96
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 30,146.12 30,146.12 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 261,954,163.00 244,626,484.38 247,554.42 1,392,984.16 1,640,538.58 0.00 0.00 244,378,929.96
X 261,954,164.00 244,626,486.03 0.00 300,215.17 300,215.17 0.00 0.00 244,378,931.61
</TABLE>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
<TABLE>
<CAPTION>
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 678.98432261 4.58623752 3.79099572 8.37723325 674.39808509 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
December 19 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
<TABLE>
<CAPTION>
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 4.60326646 4.60326646 1,000.00000000 H 6.900000%
--------- -------------- ---------- ---------- ---------- -------------- --------
TOTALS 933.85224949 0.94502953 5.31766376 6.26269329 932.90721996
X 161505AU6 933.85225222 0.00000000 1.14605993 1.14605993 932.90722269 X 1.472687%
</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
December 19 2000
<TABLE>
<CAPTION>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47254526%
Available Distribution Amount 1,940,753.75
Scheduled Principal Distribution Amount 247,554.42
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 61.00
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
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
December 19 2000
Advance Summary
<TABLE>
<CAPTION>
<S> <C>
Master Servicer P&I Advances Made 26,530.02
Master Servicer Unreimbursed P&I Advances Outstanding 523,078.26
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 1,753.16
Current Period Accrued Servicing Fees 20,204.27
Current Period Special 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
Distribution to Residual Certificates 0.00
Interest Detail
</TABLE>
(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
December 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 35,769,021.86 663,899.31 216,700.66 880,599.97 0.00 0.00 35,105,122.55
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 81,750.39 81,750.39 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 533,774,986.00 468,910,416.65 663,899.31 2,876,910.72 3,540,810.03 0.00 0.00 468,246,517.34
A1COMP 100,600,000.00 35,769,021.86 0.00 2,980.75 2,980.75 0.00 0.00 35,105,122.55
WACCOMP 533,774,986.00 468,910,415.92 0.00 557,259.12 557,259.12 0.00 0.00 468,246,516.61
X 533,774,986.00 468,910,416.65 0.00 560,239.87 560,239.87 0.00 0.00 468,246,517.34
</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 355.55687734 6.59939672 2.15408211 8.75347883 348.95748062 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
December 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 6.12620644 6.12620644 997.48274366 I 7.370000%
TOTALS 878.47956339 1.24378123 5.38974436 6.63352559 877.23578216
A1COMP COMPONENT 355.55687734 0.00000000 0.02962972 0.02962972 348.95748062 A1COMP 0.100000%
WACCOMP COMPONENT 878.47956202 0.00000000 1.04399632 1.04399632 877.23578079 WACCOMP 1.426095%
X 161505BA9 878.47956339 0.00000000 1.04958060 1.04958060 877.23578216 X 1.433723%
</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
December 19 2000
<TABLE>
<CAPTION>
<S> <C>
Available Funds 4,101,049.91
Principal Distribution Amount 663,899.31
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%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mtg Pass-Through Cert., Series 1997-1
December 19 2000
<TABLE>
<CAPTION>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 23,403.11
Outstanding Principal & Interest Advances 23,403.11
Fee Summary
Master Servicing Fees 25,681.91
Sub-Servicing Fees 12,562.04
Trustee Fees 2,500.86
Special Servicer Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(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
December 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 196,000,000.00 127,959,658.54 908,153.22 687,783.16 1,595,936.38 0.00 0.00 127,051,505.32
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 11,790,144.25 0.00 32,897.04 32,897.04 0.00 0.00 11,790,144.25
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
-------------- -------------- ---------- ------------ ------------ ---- ---- --------------
TOTALS 813,992,373.00 743,497,309.79 908,153.22 4,041,291.49 4,949,444.71 0.00 0.00 742,589,156.57
X 813,992,373.00 743,497,309.79 0.00 909,923.84 909,923.84 0.00 0.00 742,589,156.57
A1COMP 196,000,000.00 127,959,658.54 0.00 15,994.96 15,994.96 0.00 0.00 127,051,505.32
WACCOMP 813,992,373.00 743,497,309.79 0.00 893,928.88 893,928.88 0.00 0.00 742,589,156.57
</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 652.85540071 4.63343480 3.50909776 8.14253255 648.22196592 A1 6.450000%
</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
December 19 2000
<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>
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 827.67673982 0.00000000 2.30939624 2.30939624 827.67673982 J 6.600000%
--------- -------------- ---------- ---------- ---------- -------------- ---------
TOTALS 913.39591678 1.11567780 4.96477808 6.08045588 912.28023898
X 161505BM3 913.39591678 0.00000000 1.11785303 1.11785303 912.28023898 X 1.468611%
A1COMP Component 652.85540071 0.00000000 0.08160694 0.08160694 648.22196592 A1COMP 0.150000%
WACCOMP Component 913.39591678 0.00000000 1.09820302 1.09820302 912.28023898 WACCOMP 1.442796%
</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
December 19 2000
<TABLE>
<CAPTION>
<S> <C>
Available Funds 5,859,368.55
Principal Distribution Amount 908,153.22
Scheduled Principal Distribution Amount 908,153.22
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
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
------ ------ ------- ----------
0-30 days 1 1,833,588.68 0.25%
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 1 1,833,588.68 0.25%
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 268,865.47
Outstanding Principal & Interest Advances 285,860.36
Reimbursement of Interest on any P&I Advances 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
December 19 2000
<TABLE>
<CAPTION>
<S> <C>
Fee Summary
Servicing Fees 57,524.13
Trustee Fees 3,562.59
Special Servicer Fee 885.10
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
December 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 132,600,000.00 90,437,829.77 839,284.01 477,813.20 1,317,097.21 0.00 0.00 89,598,545.76
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 11,699,797.84 0.00 61,483.83 61,483.83 0.00 0.00 11,699,797.84
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 817,874,785.00 773,099,603.61 839,284.01 4,203,099.05 5,042,383.06 0.00 0.00 772,260,319.60
X 817,874,785.00 773,099,603.61 0.00 432,746.18 432,746.18 0.00 0.00 772,260,319.60
</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 682.03491531 6.32944201 3.60341780 9.93285980 675.70547330 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
December 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 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 817.43547615 0.00000000 4.29572071 4.29572071 817.43547615 J 6.340000%
TOTALS 945.25423425 1.02617665 5.13904956 6.16522621 944.22805760
X 161505CA8 945.25423425 0.00000000 0.52911055 0.52911055 944.22805760 X 0.671706%
</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
December 18 2000
<TABLE>
<CAPTION>
<S> <C>
Available Funds 5,475,129.24
Principal Distribution Amount 839,284.01
Scheduled Principal Distribution Amount 839,284.01
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%
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
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
December 18 2000
<TABLE>
<CAPTION>
<S> <C>
Fee Summary
Servicing Fees 47,160.43
Trustee Fees 3,865.50
Special Servicer 3,221.20
Workout Fee 330.10
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
December 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 198,800,000.00 172,902,524.17 1,212,868.94 868,114.76 2,080,983.70 0.00 0.00 171,689,655.23
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 1,242,238,705.17 1,212,868.94 6,562,329.92 7,775,198.86 0.00 0.00 1,241,025,836.23
X 1,268,136,181.00 1,242,238,705.17 0.00 591,013.60 591,013.60 0.00 0.00 1,241,025,836.23
</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 869.73100689 6.10095040 4.36677445 10.46772485 863.63005649 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
December 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 979.57831642 0.95641853 5.17478329 6.13120182 978.62189789
X 161505CY6 979.57831642 0.00000000 0.46604900 0.46604900 978.62189789 X 0.570918 %
</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
December 18 2000
Available Funds 8,366,212.46
Principal Distribution Amount 1,212,868.94
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 %
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 90,227.69
Outstanding Principal & Interest Advances 90,227.69
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp., Series 1998-2
December 18 2000
Fee Summary
Master Servicing Fees 43,600.45
Sub-Servicing Fees 20,704.05
Trustee Fees 5,952.39
Special Servicer Fee 0.00
Appraisal Reduction Amounts
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
[GRAPHIC OMITTED]
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Page 1
Payment Date: December 15, 2000
Record Date: October 30, 2000
State Street Corporation
Corporate Trust
2 Avenue de Lafayette
Boston, MA 02111-1724
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Table of Content
------------------------------------------------------------------------------------------------------------------------------------
Report Sections Preparer Page Number
<S> <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 15-16
Delinquent Loan Status Servicer 17
Historical Loan Modification Report Servicer 18
Historical Liquidation Report Servicer 19
Comparative Financial Report Servicer 20-27
------------------------------------------------------------------------------------------------------------------------------------
Additional Report/File
------------------------------------------------------------------------------------------------------------------------------------
CSSA Periodic Loan Update File Servicer Delivery Through Web Site
Operating Statement Analysis Servicer Upon Request
NOI Adjustment Worksheet Servicer Upon Request
------------------------------------------------------------------------------------------------------------------------------------
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) 662-2058
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>
[GRAPHIC OMITTED]
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: December 15, 2000
Record Date: October 30, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Payment Summary
------------------------------------------------------------------------------------------------------------------------------------
Pass-Through Interest Original Beginning Principal Interest Total Ending
Class CUSIP Rate Type Balance Balance Paid Paid Paid Balance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 161582AA9 7.1340% Fixed $210,400,000.00 $196,189,009.63 $1,598,285.70 $1,166,343.66 $2,764,629.36 $194,590,723.93
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00 $0.00 $5,063,885.87 $5,063,885.87 $816,865,579.00
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00 $0.00 $488,061.79 $488,061.79 $76,870,213.00
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00 $0.00 $399,637.76 $399,637.76 $62,893,811.00
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00 $0.00 $133,212.59 $133,212.59 $20,964,604.00
E 161582AG6 7.5772% Variable $48,917,408.00 $48,917,408.00 $0.00 $308,879.39 $308,879.39 $48,917,408.00
F 161582AH4 7.5772% Variable $17,470,503.00 $17,470,503.00 $0.00 $110,314.07 $110,314.07 $17,470,503.00
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00 $0.00 $316,798.46 $316,798.46 $59,399,711.00
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00 $0.00 $55,905.61 $55,905.61 $10,482,302.00
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00 $0.00 $55,905.61 $55,905.61 $10,482,301.00
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00 $0.00 $111,811.22 $111,811.22 $20,964,604.00
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00 $0.00 $37,270.41 $37,270.41 $6,988,201.00
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00 $0.00 $46,588.01 $46,588.01 $8,735,252.00
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00 $0.00 $139,266.85 $139,266.85 $26,205,752.00
X* 161582AC5 0.3111% Variable $1,397,640,241.00 $1,383,429,250.63 $0.00 $358,657.51 $358,657.51 $1,381,830,964.93
R N/A 0.0000% Residual $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
* Based on a Notional
Balance Totals: $1,397,640,241.00 $1,383,429,250.63 $1,598,285.70 $8,792,538.81 $10,390,824.51 $1,381,830,964.93
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<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 0.932457270 7.5964149 5.543458460 0.924860855
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 6.314304102 1.000000000
F 1.000000000 0.0000000 6.314304173 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 5.314361900 1.000000000
X* 0.989832154 0.0000000 0.256616474 0.988688594
R N/A N/A N/A N/A
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) represents net payment per certificate
<PAGE>
[GRAPHIC OMITTED]
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: December 15, 2000
Record Date: October 30, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Principal Detail
------------------------------------------------------------------------------------------------------------------------------------
Other Total Realized Reimbursement Cumulative
Beginning Scheduled Unscheduled Principal/Cash Principal Losses/ of Prior loss/ Ending Realized
Class Balance Principal Principal Adjustments Distrib. Amount Balance Adj. additional exp. Balance Losses
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 $196,189,009.63 $1,598,285.70 $0.00 $0.00 $1,598,285.70 $0.00 $0.00 $194,590,723.93 $0.00
A-2 $816,865,579.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $816,865,579.00 $0.00
B $76,870,213.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $76,870,213.00 $0.00
C $62,893,811.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62,893,811.00 $0.00
D $20,964,604.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20,964,604.00 $0.00
E $48,917,408.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48,917,408.00 $0.00
F $17,470,503.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17,470,503.00 $0.00
G $59,399,711.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $59,399,711.00 $0.00
H $10,482,302.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10,482,302.00 $0.00
I $10,482,301.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10,482,301.00 $0.00
J $20,964,604.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20,964,604.00 $0.00
K $6,988,201.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6,988,201.00 $0.00
L $8,735,252.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8,735,252.00 $0.00
M $26,205,752.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26,205,752.00 $0.00
X* $1,383,429,250.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,381,830,964.93 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals:$1,383,429,250.63 $1,598,285.70 $0.00 $0.00 $1,598,285.70 $0.00 $0.00 $1,381,830,964.93 $0.00
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Interest Detail
------------------------------------------------------------------------------------------------------------------------------------
Accrued Beg. Prepayment Current Prepayment Total
Certif. Unpaid Int. Interest Premium/Yield Deferred Excess Interest Cum. Unpaid
Class Interest Interest Shortfall Shortfalls Maintenance Interest Interest Distr. Amount Interest Shortfall
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 $1,166,343.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,166,343.66 $0.00
A-2 $5,063,885.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5,063,885.87 $0.00
B $488,061.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $488,061.79 $0.00
C $399,637.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $399,637.76 $0.00
D $133,212.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $133,212.59 $0.00
E $308,879.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $308,879.39 $0.00
F $110,314.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $110,314.07 $0.00
G $316,798.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $316,798.46 $0.00
H $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $55,905.61 $0.00
I $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $55,905.61 $0.00
J $111,811.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $111,811.22 $0.00
K $37,270.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37,270.41 $0.00
L $46,588.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46,588.01 $0.00
M $139,764.01 $497.07 $0.00 $497.16 $0.00 $0.00 $0.00 $139,266.85 $994.23
X* $358,657.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $358,657.51 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals: $8,793,035.97 $497.07 $0.00 $497.16 $0.00 $0.00 $0.00 $8,792,538.81 $994.23
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[GRAPHIC OMITTED]
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: December 15, 2000
Record Date: October 30, 2000
Trustee's Report to Certificateholders
<TABLE>
<CAPTION>
Delinquency Statistics
-----------------------------------------------------------------------------------------------------------
One Month Two Months Three+Months Foreclosures Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
# of Loans 0 1 0 0 1
------------------------------------------------------------------------------------------------------------------------------------
Ending APB 0.00 2,384,393.27 0.00 0.00 2,384,393.27
------------------------------------------------------------------------------------------------------------------------------------
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
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Liquidated Mortgage Loans
------------------------------------------------------------------------------------------------------------------------------------
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
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
REO Properties (which a Final Recovery Determination has been made)
------------------------------------------------------------------------------------------------------------------------------------
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit Appraised Value
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
No REO Properties 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
<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
------------------------------------------------------------------------------------------------------------------------------------
Mortgage Loans which were defeased during the related Due Period
--------------------------------------------------------------------------------
Loan Number NA NA NA
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
[GRAPHIC OMITTED]
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: December 15, 2000
Record Date: October 30, 2000
Trustee's Report to Certificateholders
<TABLE>
<CAPTION>
<S> <C>
------------------------------------------------------------------------------------------------------------------------------------
Available Distribution Amount 10,390,824.51
------------------------------------------------------------------------------------------------------------------------------------
Collateral Information:
------------------------------------------------------------------------------------------------------------------------------------
Current Period Current Period
Closing Beginning Ending
------- --------- ------
Stated Principal Balance 1,397,640,242.00 1,383,429,251.49 1,381,830,965.79
Actual Principal Balance 1,381,886,023.34
Loan Count 205 205
Gross WAC 7.68616%
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 387,786.88
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 387,786.88
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 66,863.17
Aggregate Amount of servicing compensation paid to Special Servicer 496.71
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 1,152.86
------------------------------------------------------------------------------------------------------------------------------------
Aggregate Amount Of:
=======================================================
Liquidation Proceeds 0.00
Insurance Proceeds 0.00
Principal Recovery Fees 0.00
Additional Trust Fund Expenses 496.72
Additional Interest 0.00
Net Default Interest 0.00
=======================================================
</TABLE>
<PAGE>
[GRAPHIC OMITTED]
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: December 15, 2000
Record Date: October 30, 2000
Trustee's Report to Certificateholders
<TABLE>
<CAPTION>
Original/Current Ratings
------------------------------------------------------------------------------------------------------------------------------------
Original DCR Current DCR Original Fitch Current Fitch Original Moody's Current Moodys Original S&P Current S&P
Class 11/1/2000 11/1/2000
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 AAA AAA AAA AAA
A-2 AAA AAA AAA AAA
B AA AA AA AA
C A A A A
D A- A- A- A-
E BBB BBB BBB BBB
F BBB- BBB- BBB- BBB-
G NR NR NR BB+
H NR NR NR BB
I NR NR NR BB-
J NR NR NR B+
K NR NR NR B
L NR NR NR B-
M NR NR NR -
X* AAA AAA AAA AAA
R
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<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>
A-1 08/15/07 26.500% 26.803% 1 month 0.00%
-----------------------------------
A-2 08/15/09 26.500% 26.803% 3 month 0.00%
-----------------------------------
B 08/15/09 21.000% 21.240% 6 month 0.00%
-----------------------------------
C 08/15/09 16.500% 16.689% 12 month 0.00%
-----------------------------------
D 08/15/09 15.000% 15.172% Life 0.00%
-----------------------------------
E 08/15/11 11.500% 11.632%
F 08/15/11 10.250% 10.367%
G 6.000% 6.069%
H 5.250% 5.310%
I 4.500% 4.551%
J 3.000% 3.034%
K 2.500% 2.529%
L 1.875% 1.896%
M 0.000% 0.000%
X* NA NA
R NA NA
---------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
December 15 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 99,836,272.35 615,644.59 585,040.56 1,200,685.15 0.00 0.00 99,220,627.76
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 79,488.25 79,488.25 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 782,653,601.00 776,569,873.35 615,644.59 4,636,422.52 5,252,067.11 0.00 0.00 775,954,228.76
X 782,653,601.00 776,569,873.35 0.00 586,789.49 586,789.49 0.00 0.00 775,954,228.76
</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 942.56299424 5.81235451 5.52341918 11.33577370 936.75063973 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
December 15 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 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 5.41666624 5.41666624 1,000.00000000 M 6.500000 %
TOTALS 992.22679402 0.78661184 5.92397775 6.71058959 991.44018218
X 161505DL3 992.22679402 0.00000000 0.74974355 0.74974355 991.44018218 X 0.906741 %
</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
December 15 2000
Available Funds 5,838,856.60
Principal Distribution Amount 615,644.59
Scheduled Principal Distribution Amount 615,644.59
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
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
December 15 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 255,825.87
Outstanding Principal & Interest Advances 255,825.86
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 40,018.70
Trustee Fees 1,035.43
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
(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
December 15 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 123,675,000.00 120,679,962.34 489,232.15 769,938.16 1,259,170.31 0.00 0.00 120,190,730.19
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 0.00 165,532.13 165,532.13 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 70,942.33 70,942.33 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 697,068,061.00 694,073,023.34 489,232.15 4,432,168.05 4,921,400.20 0.00 0.00 693,583,791.19
-------------- -------------- ---------- ------------ ------------ ---- ---- --------------
X 697,068,061.00 694,073,023.34 0.00 363,759.51 363,759.51 0.00 0.00 693,583,791.19
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Series 2000-1
Commercial Mortgage Pass-Through Certficiates
<TABLE>
<CAPTION>
Statement to Certificateholders
December 15 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
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 975.78299850 3.95578856 6.22549553 10.18128409 971.82720995 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 6.78483139 6.78483139 1,000.00000000 E 8.141798%
F 161505EG3 1,000.00000000 0.00000000 6.78483113 6.78483113 1,000.00000000 F 8.141798%
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 995.70337844 0.70184273 6.35830028 7.06014301 995.00153571
X 161505EB4 995.70337844 0.00000000 0.52184217 0.52184217 995.00153571 X 0.628913%
</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. Series 2000-1
Commercial Mortgage Pass-Through Certficiates
<TABLE>
<CAPTION>
Statement to Certificateholders
December 15 2000
<S> <C>
Available Funds 5,285,159.72
Principal Distribution Amount 489,232.15
Scheduled Principal Distribution Amount 489,232.15
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 4
Chase Commercial Mortgage Securities Corp. Series 2000-1
Commercial Mortgage Pass-Through Certficiates
<TABLE>
December 15 2000
Prepayment Penalties
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 163,078.54
Outstanding Principal & Interest Advances 163,078.55
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 30,470.11
Sub Servicing Fees 5,905.64
Trustee Fees 1,214.63
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Series 2000-2
Commercial Mortgage Pass-Through Certificates
Statement to Certificateholders
<TABLE>
<CAPTION>
December 15 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 118,980,000.00 117,171,536.78 472,779.47 736,520.75 1,209,300.22 0.00 0.00 116,698,757.31
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 0.00 156,252.89 156,252.89 0.00 0.00 23,085,420.00
F 12,927,835.00 12,927,835.00 0.00 87,501.62 87,501.62 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 71,641.75 71,641.75 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 738,733,447.00 736,924,983.78 472,779.47 4,652,271.67 5,125,051.14 0.00 0.00 736,452,204.31
X 738,733,447.00 736,924,983.78 0.00 427,696.08 427,696.08 0.00 0.00 736,452,204.31
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Series 2000-2
Commercial Mortgage Pass-Through Certificates
Statement to Certificateholders
December 15 2000
<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 161505EX6 984.80027551 3.97360456 6.19029038 10.16389494 980.82667095 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 6.76846642 6.76846642 1,000.00000000 E 8.122160%
F 161505FE7 1,000.00000000 0.00000000 6.76846665 6.76846665 1,000.00000000 F 8.122160%
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 5.54166649 5.54166649 1,000.00000000 M 6.650000%
TOTALS 997.55194079 0.63998655 6.29763237 6.93761892 996.91195424
X 161505EZ1 997.55194079 0.00000000 0.57895860 0.57895860 996.91195424 X 0.696455%
</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. Series 2000-2
Commercial Mortgage Pass-Through Certificates
Statement to Certificateholders
December 15 2000
<TABLE>
<CAPTION>
<S> <C>
Available Funds 5,552,747.23
Principal Distribution Amount 472,779.47
Scheduled Principal Distribution Amount 472,779.47
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 4
Chase Commercial Mortgage Securities Corp. Series 2000-2
Commercial Mortgage Pass-Through Certificates
December 15 2000
<TABLE>
<CAPTION>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 335,422.16
Outstanding Principal & Interest Advances 335,422.16
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 39,628.53
Trustee Fees 1,289.62
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
