<PAGE>
Chase Commercial Mtg. Securities Corp. Series 1996-1
Statement to Certificateholders
September 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL PRIOR PRINCIPAL INTEREST TOTAL REALIZED DEFERRED CURRENT
FACE PRINCIPAL LOSES INTEREST PRINCIPAL
VALUE BALANCE BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 112,533,079.70 469,755.81 712,709.50 1,182,465.31 0 0 112,063,323.89
A2 123,421,002.00 123,421,002.00 0 781,666.35 781,666.35 0 0 123,421,002.00
P 1,222,154.00 630,078.08 1,097.38 0 1,097.38 0 0 628,980.70
B 26,589,563.00 26,589,563.00 0 168,400.57 168,400.57 0 0 26,589,563.00
C 22,157,969.00 22,157,969.00 0 140,333.80 140,333.80 0 0 22,157,969.00
D 15,510,578.00 15,510,578.00 0 98,233.66 98,233.66 0 0 15,510,578.00
E 11,078,984.00 11,078,984.00 0 70,166.90 70,166.90 0 0 11,078,984.00
F 24,373,766.00 24,373,766.00 0 154,367.18 154,367.18 0 0 24,373,766.00
G 17,726,375.00 17,726,375.00 0 112,267.04 112,267.04 0 0 17,726,375.00
H 11,078,984.00 10,868,668.10 0 43,989.58 43,989.58 0 0 10,868,668.10
R 0 0 0 0 0 0 0 0
TOTALS 443,159,375.00 364,890,062.88 470,853.19 2,282,134.58 2,752,987.77 0 0 364,419,209.69
X 443,159,377.53 364,890,065.42 0 251,814.95 251,814.95 0 0 364,419,212.23
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp. Series 1996-1
Statement to Certificateholders
September 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CLASS CUSIP PRIOR PRINCIPAL INTEREST TOTAL CURRENT CLASS CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
FACTOR FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AA0 592.2793668 2.472399 3.75110263 6.22350163 589.8069678 A1 7.60%
A2 161505AB8 1,000.00 0 6.33333337 6.33333337 1,000.00 A2 7.60%
P 161505AC6 515.547206 0.89790648 0 0.89790648 514.6492995 P 0.00%
B 161505AE2 1,000.00 0 6.3333335 6.3333335 1,000.00 B 7.60%
C 161505AF9 1,000.00 0 6.33333317 6.33333317 1,000.00 C 7.60%
D 161505AG7 1,000.00 0 6.33333329 6.33333329 1,000.00 D 7.60%
E 161505AH5 1,000.00 0 6.33333345 6.33333345 1,000.00 E 7.60%
F 161505AJ1 1,000.00 0 6.33333314 6.33333314 1,000.00 F 7.60%
G 161505AK8 1,000.00 0 6.33333324 6.33333324 1,000.00 G 7.60%
H 161505AL6 981.0166799 0 3.97054279 3.97054279 981.0166799 H 7.60%
TOTALS 823.3833773 1.06249177 5.14969266 6.21218443 822.3208856 X 0.83%
X 161505AD4 823.3833784 0 0.56822661 0.56822661 822.3208866
</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>
Chase Commercial Mtg. Securities Corp. Series 1996-1
Statement to Certificateholders
September 18 2000
Available Distribution Amount 3,004,802.72
Scheduled Principal Distribution Amount 470,853.19
Unscheduled Principal Distribution Amount 0
<TABLE>
<S> <C>
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 64
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 0.0855
</TABLE>
Loans Delinquent
Group Totals
Period Number Principal Balance Percentage
31-60 days 0 0 0.00%
61-90 days 0 0 0.00%
91+ days 2 16,676,469.56 4.58%
Total 2 16,676,469.56 4.58%
Aggregate Appraised Value of REO Properties
Yield Maintenance Charges/Prepayment Premiums
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Cert. Series 1996-1
18-Sep-00
<TABLE>
<S> <C>
Advance Summary
Master Servicer P&I Advances Made 138843.73
Master Servicer Unreimbursed P&I Advances Outstanding 1406716.3
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0
Interest Paid to Servicer in Respect of Advances Made 0
Current Period Accrued Servicing Fees 40646.93
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0
Accrued Certificate Interest 0
Class Unpaid Interest Shortfall 0
Distribution to Residual Certificates 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Cert. Series 1996-1
18-Sep-00
<TABLE>
<S> <C>
Interest Detail 0
printintdetailtype1 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
* 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
September 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 37,382,354.79 242,416.06 208,718.15 451,134.21 0.00 0.00 37,139,938.73
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 30,946.20 30,946.20 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 261,954,163.00 245,358,846.79 242,416.06 1,397,873.27 1,640,289.33 0.00 0.00 245,116,430.73
X 261,954,164.00 245,358,848.44 0.00 301,198.95 301,198.95 0.00 0.00 245,116,432.38
</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 692.55219978 4.49104334 3.86674983 8.35779317 688.06115644 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
September 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>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000 %
H 161505AX0 1,000.00000000 0.00000000 4.72543746 4.72543746 1,000.00000000 H 6.900000 %
TOTALS 936.64801498 0.92541404 5.33632775 6.26174179 935.72260094
X 161505AU6 936.64801770 0.00000000 1.14981547 1.14981547 935.72260367 X 1.473103 %
</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
September 19 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47296543 %
Available Distribution Amount 1,941,488.27
Scheduled Principal Distribution Amount 242,416.06
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 64.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45 %
<CAPTION>
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
<CAPTION>
<S> <C>
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
September 19 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 26,529.27
Master Servicer Unreimbursed P&I Advances Outstanding 463,963.57
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 1,758.41
Current Period Accrued Servicing Fees 20,264.62
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
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
September 19 2000
Interest Detail
(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
September 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 47,967,745.96 10,885,568.60 290,604.59 11,176,173.19 0.00 0.00 37,082,177.36
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 81,750.45 81,750.45 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 533,774,986.00 481,109,140.75 10,885,568.60 2,950,814.71 13,836,383.31 0.00 0.00 470,223,572.15
A1COMP 100,600,000.00 47,967,745.96 0.00 3,997.31 3,997.31 0.00 0.00 37,082,177.36
WACCOMP 533,774,986.00 481,109,140.02 0.00 573,669.86 573,669.86 0.00 0.00 470,223,571.42
X 533,774,986.00 481,109,140.75 0.00 577,667.18 577,667.18 0.00 0.00 470,223,572.15
<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 476.81656024 108.20644732 2.88871362 111.09516093 368.61011292 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
September 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>
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 6.12621094 6.12621094 997.48274366 I 7.370000%
TOTALS 901.33324597 20.39355325 5.52819969 25.92175294 880.93969272
A1COMP COMPONENT 476.81656024 0.00000000 0.03973469 0.03973469 368.61011292 A1COMP 0.100000%
WACCOMP COMPONENT 901.33324460 0.00000000 1.07474100 1.07474100 880.93969136 WACCOMP 1.430868%
X 161505BA9 901.33324597 0.00000000 1.08222977 1.08222977 880.93969272 X 1.440839%
</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
September 19 2000
<TABLE>
<S> <C>
Available Funds 16,085,878.26
Principal Distribution Amount 10,885,568.60
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
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C> <C>
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 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
September 19 2000
<TABLE>
<CAPTION>
Prepayment Penalties
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 183,614.12
Outstanding Principal & Interest Advances 183,614.12
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
September 19 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 26,640.34
Sub-Servicing Fees 12,616.63
Trustee Fees 2,565.92
Special Servicer Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
September 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
September 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 196,000,000.00 155,867,167.01 21,325,338.25 837,786.02 22,163,124.27 0.00 0.00 134,541,828.76
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 63,692.02 63,692.02 0.00 0.00 14,244,866.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 813,992,373.00 773,859,540.01 21,325,338.25 4,222,089.33 25,547,427.58 0.00 0.00 752,534,201.76
X 813,992,373.00 773,859,540.01 0.00 1,023,437.83 1,023,437.83 0.00 0.00 752,534,201.76
A1COMP 196,000,000.00 155,867,167.01 0.00 19,483.40 19,483.40 0.00 0.00 134,541,828.76
WACCOMP 813,992,373.00 773,859,540.01 0.00 1,003,954.43 1,003,954.43 0.00 0.00 752,534,201.76
<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 795.24064801 108.80274617 4.27441847 113.07716464 686.43790184 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
September 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 1,000.00000000 0.00000000 4.47122634 4.47122634 1,000.00000000 J 6.600000%
TOTALS 950.69630340 26.19844971 5.18689053 31.38534024 924.49785369
X 161505BM3 950.69630340 0.00000000 1.25730641 1.25730641 924.49785369 X 1.587013%
A1COMP Component 795.24064801 0.00000000 0.09940510 0.09940510 686.43790184 A1COMP 0.150000%
WACCOMP Component 950.69630340 0.00000000 1.23337081 1.23337081 924.49785369 WACCOMP 1.556801%
</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
September 19 2000
<TABLE>
<S> <C>
Available Funds 27,273,338.78
Principal Distribution Amount 21,325,338.25
Scheduled Principal Distribution Amount 853,123.30
Unscheduled Principal Distribution Amount 20,472,214.95
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
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C> <C>
0-30 days 1 4,254,848.51 0.57%
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 4,254,848.51 0.57%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
September 19 2000
<TABLE>
<CAPTION>
Prepayment Penalties
Advance Summary
<S> <C>
Principal & Interest Advances
Current Principal & Interest Advances 122,274.45
Outstanding Principal & Interest Advances 1,172,221.73
Reimbursement of Interest on any P&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
September 19 2000
<TABLE>
<CAPTION>
Fee Summary
<S> <C>
Servicing Fees 59,999.30
Trustee Fees 3,708.12
Special Servicer Fee 1,272.54
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
September 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
18-Sep-00
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL PRIOR PRINCIPAL INTEREST TOTAL REALIZED DEFERRED CURRENT
FACE PRINCIPAL LOSSES INTEREST PRINCIPAL
VALUE BALANCE BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 111,851,397.26 14,870,032.18 590,948.22 15,460,980.40 0 0 96,981,365.08
A2 464,448,593.00 464,448,593.00 0 2,538,985.64 2,538,985.64 0 0 464,448,593.00
B 32,714,991.00 32,714,991.00 0 178,841.95 178,841.95 0 0 32,714,991.00
C 49,072,487.00 49,072,487.00 0 268,262.93 268,262.93 0 0 49,072,487.00
D 44,983,113.00 44,983,113.00 0 245,907.68 245,907.68 0 0 44,983,113.00
E 12,268,122.00 12,268,122.00 0 67,065.73 67,065.73 0 0 12,268,122.00
F 36,804,365.00 36,804,365.00 0 201,197.20 201,197.20 0 0 36,804,365.00
G 8,178,748.00 8,178,748.00 0 44,710.49 44,710.49 0 0 8,178,748.00
H 18,402,183.00 18,402,183.00 0 97,224.87 97,224.87 0 0 18,402,183.00
I 4,089,374.00 4,089,374.00 0 21,605.53 21,605.53 0 0 4,089,374.00
J 14,312,809.00 14,312,809.00 0 74,039.72 74,039.72 0 0 14,312,809.00
R 0 0 0 0 0 0 0 0
TOTALS 817,874,785.00 797,126,182.26 14,870,032.18 4,328,789.96 19,198,822.14 0 0 782,256,150.08
X 817,874,785.00 797,126,182.26 0 547,403.21 547,403.21 0 0 782,256,150.08
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
18-Sep-00
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CLASS CUSIP PRIOR PRINCIPAL INTEREST TOTAL CURRENT CLASS CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
FACTOR FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BX9 843.5248662 112.14202 4.4566231 116.5986 731.382844 A1 6.34%
A2 161505BY7 1,000.00 0 5.4666667 5.466667 1,000.00 A2 6.56%
B 161505CB6 1,000.00 0 5.4666666 5.466667 1,000.00 B 6.56%
C 161505CC4 1,000.00 0 5.4666667 5.466667 1,000.00 C 6.56%
D 161505CD2 1,000.00 0 5.4666666 5.466667 1,000.00 D 6.56%
E 161505CE0 1,000.00 0 5.4666664 5.466666 1,000.00 E 6.56%
F 161505CF7 1,000.00 0 5.4666668 5.466667 1,000.00 F 6.56%
G 161505CG5 1,000.00 0 5.4666668 5.466667 1,000.00 G 6.56%
H 161505CH3 1,000.00 0 5.2833335 5.283334 1,000.00 H 6.34%
I 161505CJ9 1,000.00 0 5.2833343 5.283334 1,000.00 I 6.34%
J 161505CK6 1,000.00 0 5.1729692 5.172969 1,000.00 J 6.34%
TOTALS 974.6310766 18.181307 5.2927295 23.47404 956.44977 X 0.82%
X 161505CA8 974.6310766 0 0.6692995 0.6693 956.44977
</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 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
18-Sep-00
<TABLE>
<S> <C>
Available Funds 22,048,695.89
Principal Distribution Amount 14,870,032.18
Scheduled Principal Distribution Amount 790,348.48
Unscheduled Principal Distribution Amount 14,079,683.70
Miscellaneous Trust Fund Expenses 0
Interest Reserve Account
Deposits 0
Withdrawals 0
Balance Information
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Period Number Principal Balance Percentage
<C> <C> <C> <C>
31-60 days 0 0 0.00%
61-90 days 1 7,561,145.88 0.97%
91+ days 0 0 0.00%
Total 1 7,561,145.88 0.97%
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
18-Sep-00
<TABLE>
<CAPTION>
Prepayment Penalties
Advance Summary
<S> <C>
Principal & Interest Advances
Current Principal & Interest Advances 58,114.24
Outstanding Principal & Interest Advances 523,001.86
Reimbursement of Interest on any P&I Advances 0
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
18-Sep-00
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 48,841.94
Trustee Fees 3,985.66
Special Servicer Fee 3,321.34
Additional Special Servicing Compensation 1,579.62
Workout Fee 0
Appraisal Reduction Amounts
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
18-Sep-00
Interest Detail
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
18-Sep-00
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL PRIOR PRINCIPAL INTEREST TOTAL REALIZED DEFERRED CURRENT
FACE PRINCIPAL LOSSES INTEREST PRINCIPAL
VALUE BALANCE BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 176,167,480.67 1,025,910.65 884,507.56 1,910,418.21 0 0 175,141,570.02
A2 720,598,732.00 720,598,732.00 0 3,837,188.25 3,837,188.25 0 0 720,598,732.00
B 63,406,809.00 63,406,809.00 0 337,641.26 337,641.26 0 0 63,406,809.00
C 69,747,490.00 69,747,490.00 0 371,405.38 371,405.38 0 0 69,747,490.00
D 72,917,830.00 72,917,830.00 0 388,287.44 388,287.44 0 0 72,917,830.00
E 19,022,043.00 19,022,043.00 0 101,292.38 101,292.38 0 0 19,022,043.00
F 57,066,128.00 57,066,128.00 0 303,877.13 303,877.13 0 0 57,066,128.00
G 12,681,362.00 12,681,362.00 0 67,528.25 67,528.25 0 0 12,681,362.00
H 22,192,383.00 22,192,383.00 0 118,174.44 118,174.44 0 0 22,192,383.00
I 9,511,021.00 9,511,021.00 0 50,646.19 50,646.19 0 0 9,511,021.00
J 22,192,383.00 22,192,383.00 0 118,174.44 118,174.44 0 0 22,192,383.00
R 0 0 0 0 0 0 0 0
TOTALS 1,268,136,181.00 1,245,503,661.67 1,025,910.65 6,578,722.72 7,604,633.37 0 0 1,244,477,751.02
X 1,268,136,181.00 1,245,503,661.67 0 787,636.11 787,636.11 0 0 1,244,477,751.02
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
18-Sep-00
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CLASS CUSIP PRIOR PRINCIPAL INTEREST TOTAL CURRENT CLASS CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
FACTOR FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505CV2 886.154329 5.1605164 4.4492332 9.60975 880.99381 A1 6.03%
A2 161505CW0 1,000.00 0 5.325 5.325 1,000.00 A2 6.39%
B 161505CZ3 1,000.00 0 5.325 5.325 1,000.00 B 6.39%
C 161505DA7 1,000.00 0 5.3249999 5.325 1,000.00 C 6.39%
D 161505DB5 1,000.00 0 5.3249999 5.325 1,000.00 D 6.39%
E 161505DC3 1,000.00 0 5.3250001 5.325 1,000.00 E 6.39%
F 161505DD1 1,000.00 0 5.325 5.325 1,000.00 F 6.39%
G 161505DE9 1,000.00 0 5.3249998 5.325 1,000.00 G 6.39%
H 161505DF6 1,000.00 0 5.325 5.325 1,000.00 H 6.39%
I 161505DG4 1,000.00 0 5.3250003 5.325 1,000.00 I 6.39%
J 161505DH2 1,000.00 0 5.325 5.325 1,000.00 J 6.39%
TOTALS 982.152927 0.8089909 5.18771 5.996701 981.34394 X 0.76%
X 161505CY6 982.152927 0 0.6210974 0.621097 981.34394
</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 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp., Series 1998-2
18-Sep-00
Available Funds 8,392,269.48
Principal Distribution Amount 1,025,910.65
Default Interest 0
Excess Interest 0
Extraordinary Trust Fund Expenses 0
Interest Reserve Account
Beginning Balance 0
Deposits 0
Withdrawals 0
Ending Balance 0
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Period Number Principal Balance Percentage
31-60 days 0 0 0.00%
61-90 days 0 0 0.00%
91+ days 0 0 0.00%
Total 0 0 0.00%
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp., Series 1998-2
18-Sep-00
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 49,201.70
Outstanding Principal & Interest Advances 49,201.70
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp., Series 1998-2
18-Sep-00
Fee Summary
Master Servicing Fees 43,723.48
Sub-Servicing Fees 20,758.40
Trustee Fees 5,968.04
Special Servicer Fee 0
Appraisal Reduction Amounts
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mtg. Securities Corp., Series 1998-2
18-Sep-00
Interest Detail
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
<TABLE>
<CAPTION>
Payment Date: September 15, 2000
State Street Corporation Record Date: August 31, 2000
Corporate Trust
2 Avenue de Lafayette
Boston, MA 02111-1724
Trustee's Report to Certificateholders
Table of Content
-----------------------------------------------------------------------------------------------------------------------------------
Report Sections Preparer Page Number
--------------- -------- -----------
<S> <C> <C>
Distribution Date Statement Trustee 1 - 6
Loan Schedule Trustee 7 - 11
Loan Portfolio Stratifications Trustee 12 - 13
REO Status Report Servicer 14
Watch List Servicer 15
Delinquent Loan Status Servicer 16
Historical Loan Modification Report Servicer 17
Historical Liquidation Report Servicer 18
Comparative Financial Report Servicer 19 - 26
-----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Additional Report/File
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
CSSA Periodic Loan Update File Servicer Delivery Through Web Site
Operating Statement Analysis Servicer Upon Reqest
NOI Adjustment Worksheet Servicer Upon Reqest
-----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
State Street Information Delivery Vehicles
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Web Site: http://corporatetrust.statestreet.com
For other information delivery requests: [email protected]
-----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Deal-Specific Contacts
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Account Officer (trustee and paying agent questions): Daniel Scully (617) 662-1343
Account Administrator (analytics and collateral questions): Chris O'Connor (617) 662-1291
Servicer The Chase Manhattan Bank (212) 622-3009
Special Servicer Orix Real Estate Capital Markets (214) 290-2489
-----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Rating Agency Contacts
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
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] STATE STREET (R)
Serving Institutional Investors Worldwide (SM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
<TABLE>
<CAPTION>
Payment Date: September 15, 2000
Record Date: August 31, 2000
Trustee's Report to Certificateholders
Payment Summary
-----------------------------------------------------------------------------------------------------
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 $ 198,930,252.61 $ 830,128.12
A-2 161582AB7 7.4390% Fixed $ 816,865,579 $ 816,865,579.00 $ -
B 161582AD3 7.6190% Fixed $ 76,870,213 $ 76,870,213.00 $ -
C 161582AE1 7.6250% Fixed $ 62,893,811 $ 62,893,811.00 $ -
D 161582AF8 7.6250% Fixed $ 20,964,604 $ 20,964,604.00 $ -
E 161582AG6 7.8020% Variable $ 48,917,408 $ 48,917,408.00 $ -
F 161582AH4 7.8020% Variable $ 17,470,503 $ 17,470,503.00 $ -
G 161582AJ0 6.4000% Fixed $ 59,399,711 $ 59,399,711.00 $ -
H 161582AK7 6.4000% Fixed $ 10,482,302 $ 10,482,302.00 $ -
I 161582AL5 6.4000% Fixed $ 10,482,301 $ 10,482,301.00 $ -
J 161582AM3 6.4000% Fixed $ 20,964,604 $ 20,964,604.00 $ -
K 161582AN1 6.4000% Fixed $ 6,988,201 $ 6,988,201.00 $ -
L 161582AP6 6.4000% Fixed $ 8,735,252 $ 8,735,252.00 $ -
M 161582AQ4 6.4000% Fixed $ 26,205,752 $ 26,205,752.00 $ -
X* 161582AC5 0.5255% Variable $ 1,397,640,241 $1,386,170,493.61 $ -
R N/A 0.0000% Residual $ - $ - $ -
-----------------------------------------------------------------------------------------------------
* Based on a Notional Balance Totals: $ 1,397,640,241 $ 1,386,170,493.61 $ 830,128.12
-----------------------------------------------------------------------------------------------------
<CAPTION>
Trustee's Report to Certificateholders
Payment Summary
--------------------------------------------------------------------------------
Interest Total Ending
Class Paid Paid Balance
--------------------------------------------------------------------------------
A-1 $1,182,640.35 $2,012,768.47 $ 198,100,124.49
A-2 $5,063,885.87 $5,063,885.87 $ 816,865,579.00
B $ 488,061.79 $ 488,061.79 $ 76,870,213.00
C $ 399,637.76 $ 399,637.76 $ 62,893,811.00
D $ 133,212.59 $ 133,212.59 $ 20,964,604.00
E $ 318,043.78 $ 318,043.78 $ 48,917,408.00
F $ 113,587.07 $ 113,587.07 $ 17,470,503.00
G $ 316,798.46 $ 316,798.46 $ 59,399,711.00
H $ 55,905.61 $ 55,905.61 $ 10,482,302.00
I $ 55,905.61 $ 55,905.61 $ 10,482,301.00
J $ 111,811.22 $ 111,811.22 $ 20,964,604.00
K $ 37,270.41 $ 37,270.41 $ 6,988,201.00
L $ 46,588.01 $ 46,588.01 $ 8,735,252.00
M $ 139,763.90 $ 139,763.90 $ 26,205,752.00
X* $ 607,037.65 $ 607,037.65 $ 1,385,340,365.49
R $ - $ - $ -
--------------------------------------------------------------------------------
* Based on a Notional Balance $ 9,070,150.08 $ 9,900,278.20 $ 1,385,340,365.49
--------------------------------------------------------------------------------
<CAPTION>
Distributions per Certificate
----------------------------------------------------------------------------------------------
Beginning Principal Interest Ending
Class Certif. Factor Distribution(1) Distribution(1) Certif. Factor
----------------------------------------------------------------------------------------------
A-1 0.945485991 3.9454759 5.620914211 0.941540516
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 6.501648248 1.000000000
F 1.000000000 0.0000000 6.501648522 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 5.333329110 1.000000000
X* 0.991793491 0.0000000 0.434330404 0.991199541
R N/A N/A N/A N/A
----------------------------------------------------------------------------------------------
</TABLE>
(1) represents net payment per certificate
<PAGE>
[LOGO] STATE STREET (R)
Serving Institutional Investors Worldwide (SM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
<TABLE>
Payment Date: September 15, 2000
Record Date: August 31, 2000
Trustee's Report to Certificateholders
Principal Detail
<CAPTION>
---------------------------------------------------------------------------------------
Other Total
Principal/ Principal
Beginning Scheduled Unscheduled Cash Distrib.
Class Balance Principal Principal Adjustments Amount
---------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 $ 198,930,252.61 $831,274.07 $ (1,145.95) $ - $ 830,128.12
A-2 $ 816,865,579.00 $ - $ - $ - $ -
B $ 76,870,213.00 $ - $ - $ - $ -
C $ 62,893,811.00 $ - $ - $ - $ -
D $ 20,964,604.00 $ - $ - $ - $ -
E $ 48,917,408.00 $ - $ - $ - $ -
F $ 17,470,503.00 $ - $ - $ - $ -
G $ 59,399,711.00 $ - $ - $ - $ -
H $ 10,482,302.00 $ - $ - $ - $ -
I $ 10,482,301.00 $ - $ - $ - $ -
J $ 20,964,604.00 $ - $ - $ - $ -
K $ 6,988,201.00 $ - $ - $ - $ -
L $ 8,735,252.00 $ - $ - $ - $ -
M $ 26,205,752.00 $ - $ - $ - $ -
X* $1,386,170,493.61 $ - $ - $ - $ -
R $ - $ - $ - $ - $ -
---------------------------------------------------------------------------------------
Totals: $1,386,170,493.61 $831,274.07 $ (1,145.95) $ - $ 830,128.12
-------------------------------------------------------------------------------
<CAPTION>
----------------------------------------------------------------------------
Realized Reimbursement of Cumulative
Losses/ Prior loss/ Ending Realized
Class Balance Adj. additional exp. Balance Losses
----------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 $ - $ - $ 198,100,124.49 $ -
A-2 $ - $ - $ 816,865,579.00 $ -
B $ - $ - $ 76,870,213.00 $ -
C $ - $ - $ 62,893,811.00 $ -
D $ - $ - $ 20,964,604.00 $ -
E $ - $ - $ 48,917,408.00 $ -
F $ - $ - $ 17,470,503.00 $ -
G $ - $ - $ 59,399,711.00 $ -
H $ - $ - $ 10,482,302.00 $ -
I $ - $ - $ 10,482,301.00 $ -
J $ - $ - $ 20,964,604.00 $ -
K $ - $ - $ 6,988,201.00 $ -
L $ - $ - $ 8,735,252.00 $ -
M $ - $ - $ 26,205,752.00 $ -
X* $ - $ - $1,385,340,365.49 $ -
R $ - $ - $ - $ -
----------------------------------------------------------------------------
Totals: $ - $ - $1,385,340,365.49 $ -
--------------------------------------------------------------------
</TABLE>
<PAGE>
Interest Detail
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------
Prepayment
Current Premium/
Accrued Beg. Unpaid Prepayment Interest Yield
Class Certif. Interest Interest Int. Shortfall Shortfalls Maintenance
-------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 $ 1,182,640.35 $ - $ - $ - $ -
A-2 $ 5,063,885.87 $ - $ - $ - $ -
B $ 488,061.79 $ - $ - $ - $ -
C $ 399,637.76 $ - $ - $ - $ -
D $ 133,212.59 $ - $ - $ - $ -
E $ 318,043.78 $ - $ - $ - $ -
F $ 113,587.07 $ - $ - $ - $ -
G $ 316,798.46 $ - $ - $ - $ -
H $ 55,905.61 $ - $ - $ - $ -
I $ 55,905.61 $ - $ - $ - $ -
J $ 111,811.22 $ - $ - $ - $ -
K $ 37,270.41 $ - $ - $ - $ -
L $ 46,588.01 $ - $ - $ - $ -
M $ 139,764.01 $ 0.39 $ - $ 0.11 $ -
X* $ 607,037.65 $ - $ - $ - $ -
R $ - $ - $ - $ - $ -
-------------------------------------------------------------------------------------
Totals: $ 9,070,150.19 $ 0.39 $ - $ 0.11 $ -
-----------------------------------------------------------------------------
<CAPTION>
------------------------------------------------------------------------------
Deferred Excess Total Interest Cum. Unpaid
Class Interest Interest Distr. Amount Interest Shortfall
------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 $ - $ - $ 1,182,640.35 $ -
A-2 $ - $ - $ 5,063,885.87 $ -
B $ - $ - $ 488,061.79 $ -
C $ - $ - $ 399,637.76 $ -
D $ - $ - $ 133,212.59 $ -
E $ - $ - $ 318,043.78 $ -
F $ - $ - $ 113,587.07 $ -
G $ - $ - $ 316,798.46 $ -
H $ - $ - $ 55,905.61 $ -
I $ - $ - $ 55,905.61 $ -
J $ - $ - $ 111,811.22 $ -
K $ - $ - $ 37,270.41 $ -
L $ - $ - $ 46,588.01 $ -
M $ - $ - $ 139,763.90 $ 0.50
X* $ - $ - $ 607,037.65 $ -
R $ - $ - $ - $ -
-----------------------------------------------------------------------------
Totals: $ - $ - $ 9,070,150.08 $ 0.50
---------------------------------------------------------------------
</TABLE>
<PAGE>
[LOGO] STATE STREET (R)
Serving Institutional Investors Worldwide (SM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
<TABLE>
Payment Date: September 15, 2000
Record Date: August 31, 2000
Trustee's Report to Certificateholders
<CAPTION>
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 - - 2,391,355.04 - 2,391,355.04
-----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Appraisal Reduction
-----------------------------------------
Current Total Cumulative Total
------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Loan Number 0 0 0 0 0
------------------------------------------------------------------------------------------------------------------
Amount - - - - -
------------------------------------------------------------------------------------------------------------------
ASER Date 0/0/00 0/0/00 0/0/00 0/0/00 0/0/00
------------------------------------------------------------------------------------------------------------------
<CAPTION>
Liquidated Mortgage Loans
------------------------------------------------------------------------------------------------------------------
Aggregate Liquidation Proceeds allocable
Loan Number Proceeds 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)
-----------------------------------------------------------------------------------------------------------------------------------
Aggregate Liquidation Proceeds allocable
Loan Number Proceeds to certificates Collateral Support Deficit Appraised Value
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
No REO Properties 0.00 0.00 0.00 -
-----------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00 -
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C>
===================================================================================================================================
Aggregate amount of monies collected by Servicer with respect to REO property
during the Collection Period -
===================================================================================================================================
</TABLE>
<TABLE>
<S> <C>
===================================================================================================================================
Aggr. of all Liquidation Proceeds and other amt. received in connection
with Final Recovery Determination -
===================================================================================================================================
</TABLE>
<TABLE>
Mortgage Loans which were defeased during the related Due Period
--------------------------------------------------------------------------------
<S> <C> <C> <C>
Loan Number NA NA NA
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
[LOGO] STATE STREET (R)
Serving Institutional Investors Worldwide (SM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
<TABLE>
Payment Date: September 15, 2000
Record Date: August 31, 2000
<CAPTION>
Trustee's Report to Certificateholders
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Available Distribution Amount 9,900,278.20
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Collateral Information:
------------------------------------------------------------------------------------------------------------------------------------
Current Period Current Period
Closing Beginning Ending
------- --------- ------
<S> <C> <C> <C>
Stated Principal Balance 1,397,640,242.00 1,386,170,494.47 1,385,340,366.35
Actual Principal Balance 1,380,778,688.49
Loan Count 205 205
Gross WAC 7.91098%
Net WAC 7.85198%
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Interest Reserve Account:
-------------------------------------------------------------------------------------
<S> <C>
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
-------------------------------------------------------------------------------------
<CAPTION>
Advances:
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Aggregate P&I Advances 175,099.31
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 175,099.31
Interest accrued and payable to Master Servicer in respect of unreimbursed P&I Advances -
Interest Payable to Master Servicer on Advances -
Aggregate Amount of interest on Servicing Advances paid to the Special Servicer -
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Servicing and Trustee Fees:
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Aggregate Amount of servicing compensation paid to Master Servicer 66,997.73
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 1,155.14
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Aggregate Amount Of:
====================================================================================
<S> <C>
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] STATE STREET (R)
Serving Institutional Investors Worldwide (SM)
<TABLE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: September 15, 2000
Record Date: August 31, 2000
Trustee's Report to Certificateholders
<CAPTION>
Original/Current Ratings
-----------------------------------------------------------------------------------------------------------------------------------
Original Current Fitch Current S&P
Class Original DCR Current DCR Fitch 9/1/2000 Original Moody's Current Moodys Original S&P 20000901
-----------------------------------------------------------------------------------------------------------------------------------
<S> <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 8/15/07 26.500% 26.735% 1 month 0.00%
A-2 8/15/09 26.500% 26.735% -----------------------------------
B 8/15/09 21.000% 21.186% 3 month 0.00%
C 8/15/09 16.500% 16.646% -----------------------------------
D 8/15/09 15.000% 15.133% 6 month 0.00%
E 8/15/11 11.500% 11.602% -----------------------------------
F 8/15/11 10.250% 10.341% 12 month 0.00%
G 6.000% 6.053% -----------------------------------
H 5.250% 5.297% Life 0.00%
I 4.500% 4.540% -----------------------------------
J 3.000% 3.027%
K 2.500% 2.522%
L 1.875% 1.892%
M 0.000% 0.000%
X* NA NA
R NA NA
--------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 1999-2
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL PRIOR PRINCIPAL INTEREST TOTAL REALIZED DEFERRED CURRENT
FACE PRINCIPAL LOSSES INTEREST PRINCIPAL
VALUE BALANCE BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 101,319,761.48 433,832.28 593,733.80 1,027,566.08 0 0 100,885,929.20
A2 469,330,397.00 469,330,397.00 0 2,815,200.16 2,815,200.16 0 0 469,330,397.00
B 41,089,314.00 41,089,314.00 0 251,432.36 251,432.36 0 0 41,089,314.00
C 37,176,046.00 37,176,046.00 0 232,938.91 232,938.91 0 0 37,176,046.00
D 11,739,804.00 11,739,804.00 0 75,663.04 75,663.04 0 0 11,739,804.00
E 27,392,876.00 27,392,876.00 0 176,547.09 176,547.09 0 0 27,392,876.00
F 11,739,804.00 11,739,804.00 0 75,663.04 75,663.04 0 0 11,739,804.00
G 27,392,876.00 27,392,876.00 0 148,378.08 148,378.08 0 0 27,392,876.00
H 7,826,536.00 7,826,536.00 0 42,393.74 42,393.74 0 0 7,826,536.00
I 6,848,219.00 6,848,219.00 0 37,094.52 37,094.52 0 0 6,848,219.00
J 8,804,853.00 8,804,853.00 0 47,692.95 47,692.95 0 0 8,804,853.00
K 6,848,219.00 6,848,219.00 0 37,094.52 37,094.52 0 0 6,848,219.00
L 5,869,902.00 5,869,902.00 0 31,795.30 31,795.30 0 0 5,869,902.00
M 14,674,755.00 14,674,755.00 0 79,488.26 79,488.26 0 0 14,674,755.00
R 0 0 0 0 0 0 0 0
S 0 0 0 0 0 0 0 0
TOTALS 782,653,601.00 778,053,362.48 433,832.28 4,645,115.77 5,078,948.05 0 0 777,619,530.20
X 782,653,601.00 778,053,362.48 0 759,829.94 759,829.94 0 0 777,619,530.20
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 1999-2
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CLASS CUSIP PRIOR PRINCIPAL INTEREST TOTAL CURRENT CLASS CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
FACTOR FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DJ8 956.568745 4.09584856 5.60549282 9.701341 952.472897 A1 7.03%
A2 161505DK5 1,000.00 0 5.99833332 5.998333 1,000.00 A2 7.20%
B 161505DM1 1,000.00 0 6.11916665 6.119167 1,000.00 B 7.34%
C 161505DN9 1,000.00 0 6.26583338 6.265833 1,000.00 C 7.52%
D 161505DP4 1,000.00 0 6.44500027 6.445 1,000.00 D 7.73%
E 161505DQ2 1,000.00 0 6.44500015 6.445 1,000.00 E 7.73%
F 161505DR0 1,000.00 0 6.44500027 6.445 1,000.00 F 7.73%
G 161505DS8 1,000.00 0 5.41666673 5.416667 1,000.00 G 6.50%
H 161505DT6 1,000.00 0 5.41666709 5.416667 1,000.00 H 6.50%
I 161505DU3 1,000.00 0 5.41666673 5.416667 1,000.00 I 6.50%
J 161505DV1 1,000.00 0 5.41666624 5.416666 1,000.00 J 6.50%
K 161505DW9 1,000.00 0 5.41666673 5.416667 1,000.00 K 6.50%
L 161505DX7 1,000.00 0 5.41666624 5.416666 1,000.00 L 6.50%
M 161505DY5 1,000.00 0 5.41666692 5.416667 1,000.00 M 6.50%
TOTALS 994.122255 0.55430944 5.93508516 6.489395 993.567945 X 1.17%
X 161505DL3 994.122255 0 0.97083811 0.970838 993.567945
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 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 1999-2
15-Sep-00
<TABLE>
<S> <C>
Available Funds 5,838,777.99
Principal Distribution Amount 433,832.28
Scheduled Principal Distribution Amount 433,832.28
Unscheduled Principal Distribution Amount 0
Miscellaneous Trust Fund Expenses 0
Interest Reserve Account
Deposits 0
Withdrawals 0
Balance Information
</TABLE>
<TABLE>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
<CAPTION>
Group Totals
Period Number Principal Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0 0.00%
61-90 days 0 0 0.00%
91+ days 0 0 0.00%
Total 0 0 0.00%
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 1999-2
15-Sep-00
<TABLE>
<CAPTION>
Prepayment Penalties
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 41,191.70
Outstanding Principal & Interest Advances 41,191.70
Reimbursement of Interest on any P&I Advances 0
Reimbursement of Interest on any T&I Advances 0
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 1999-2
15-Sep-00
<TABLE>
<CAPTION>
Fee Summary
<S> <C>
Servicing Fees 40,095.33
Trustee Fees 1,037.40
Special Servicer Fee 0
Workout Fee 0
Appraisal Reduction Amounts
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 1999-2
15-Sep-00
<TABLE>
<S> <C>
Interest Detail
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certficiates Series 2000-1
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL PRIOR PRINCIPAL INTEREST TOTAL REALIZED DEFERRED CURRENT
FACE PRINCIPAL LOSSES INTEREST PRINCIPAL
VALUE BALANCE BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 123,675,000.00 121,809,366.30 320,012.96 777,143.76 1,097,156.72 0 0 121,489,353.34
A2 388,670,024.00 388,670,024.00 0 2,512,427.81 2,512,427.81 0 0 388,670,024.00
B 36,596,073.00 36,596,073.00 0 237,996.46 237,996.46 0 0 36,596,073.00
C 33,110,734.00 33,110,734.00 0 219,027.51 219,027.51 0 0 33,110,734.00
D 10,456,020.00 10,456,020.00 0 70,011.77 70,011.77 0 0 10,456,020.00
E 24,397,383.00 24,397,383.00 0 171,194.65 171,194.65 0 0 24,397,383.00
F 10,456,020.00 10,456,020.00 0 73,369.13 73,369.13 0 0 10,456,020.00
G 24,397,382.00 24,397,382.00 0 135,202.16 135,202.16 0 0 24,397,382.00
H 5,228,011.00 5,228,011.00 0 28,971.89 28,971.89 0 0 5,228,011.00
I 6,099,346.00 6,099,346.00 0 33,800.54 33,800.54 0 0 6,099,346.00
J 11,327,356.00 11,327,356.00 0 62,772.43 62,772.43 0 0 11,327,356.00
K 3,485,340.00 3,485,340.00 0 19,314.59 19,314.59 0 0 3,485,340.00
L 3,485,340.00 3,485,340.00 0 19,314.59 19,314.59 0 0 3,485,340.00
M 15,684,032.00 15,684,032.00 0 86,915.68 86,915.68 0 0 15,684,032.00
R 0 0 0 0 0 0 0 0
S 0 0 0 0 0 0 0 0
TOTALS 697,068,061.00 695,202,427.30 320,012.96 4,447,462.97 4,767,475.93 0 0 694,882,414.34
X 697,068,061.00 695,202,427.30 0 517,621.99 517,621.99 0 0 694,882,414.34
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certficiates Series 2000-1
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CLASS CUSIP PRIOR INTEREST CLASS CURRENT
PRINCIPAL PASS-THRU
FACTOR RATE
<S> <C> <C> <C> <C> <C>
A1 161505DZ2 984.91503 6.2837579 A1 7.66%
A2 161505EA6 1,000.00 6.4641667 A2 7.76%
B 161505EC2 1,000.00 6.5033333 B 7.80%
C 161505ED0 1,000.00 6.6150001 C 7.94%
D 161505EE8 1,000.00 6.6958336 D 8.04%
E 161505EF5 1,000.00 7.0169268 E 8.42%
F 161505EG3 1,000.00 7.0169271 F 8.42%
G 161505EH1 1,000.00 5.5416667 G 6.65%
H 161505EJ7 1,000.00 5.5416659 H 6.65%
I 161505EK4 1,000.00 5.5416663 I 6.65%
J 161505EL2 1,000.00 5.5416666 J 6.65%
K 161505EM0 1,000.00 5.541666 K 6.65%
L 161505EN8 1,000.00 5.541666 L 6.65%
M 161505EP3 1,000.00 5.5416668 M 6.65%
TOTALS 997.323599 6.3802421 X 0.89%
X 161505EB4 997.323599 0.7425702
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 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certficiates Series 2000-1
15-Sep-00
<TABLE>
<S> <C>
Available Funds 5,285,097.93
Principal Distribution Amount 320,012.96
Scheduled Principal Distribution Amount 320,012.96
Unscheduled Principal Distribution Amount 0
Miscellaneous Trust Fund Expenses 0
Interest Reserve Account
Deposits 0
Withdrawals 0
Balance Information
</TABLE>
<TABLE>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
<CAPTION>
Group Totals
Period Number Principal Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0 0.00%
61-90 days 0 0 0.00%
91+ days 0 0 0.00%
Total 0 0 0.00%
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certficiates Series 2000-1
15-Sep-00
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 84,175.49
Outstanding Principal & Interest Advances 84,175.49
Reimbursement of Interest on any P&I Advances 0
Reimbursement of Interest on any T&I Advances 0
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certficiates Series 2000-1
15-Sep-00
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 30,520.29
Sub Servicing Fees 5,915.17
Trustee Fees 1,216.60
Special Servicer Fee 0
Workout Fee 0
Appraisal Reduction Amounts
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certficiates Series 2000-1
15-Sep-00
<TABLE>
<S> <C>
Interest Detail
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL PRIOR PRINCIPAL INTEREST TOTAL REALIZED DEFERRED CURRENT
FACE PRINCIPAL LOSSES INTEREST PRINCIPAL
VALUE BALANCE BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 118,980,000.00 118,260,349.67 307,945.90 743,364.85 1,051,310.75 0 0 117,952,403.77
A2 442,457,420.00 442,457,420.00 0 2,813,660.48 2,813,660.48 0 0 442,457,420.00
B 26,779,086.00 26,779,086.00 0 173,662.37 173,662.37 0 0 26,779,086.00
C 34,166,423.00 34,166,423.00 0 225,726.17 225,726.17 0 0 34,166,423.00
D 12,004,419.00 12,004,419.00 0 80,269.55 80,269.55 0 0 12,004,419.00
E 23,085,420.00 23,085,420.00 0 161,600.58 161,600.58 0 0 23,085,420.00
F 12,927,835.00 12,927,835.00 0 90,496.32 90,496.32 0 0 12,927,835.00
G 12,927,835.00 12,927,835.00 0 71,641.75 71,641.75 0 0 12,927,835.00
H 18,468,337.00 18,468,337.00 0 102,345.37 102,345.37 0 0 18,468,337.00
I 5,540,501.00 5,540,501.00 0 30,703.61 30,703.61 0 0 5,540,501.00
J 7,387,334.00 7,387,334.00 0 40,938.14 40,938.14 0 0 7,387,334.00
K 7,387,335.00 7,387,335.00 0 40,938.15 40,938.15 0 0 7,387,335.00
L 3,693,667.00 3,693,667.00 0 20,469.07 20,469.07 0 0 3,693,667.00
M 12,927,835.00 12,927,835.00 0 71,641.76 71,641.76 0 0 12,927,835.00
R 0 0 0 0 0 0 0 0
S 0 0 0 0 0 0 0 0
TOTALS 738,733,447.00 738,013,796.67 307,945.90 4,667,458.17 4,975,404.07 0 0 737,705,850.77
X 738,733,447.00 738,013,796.67 0 590,974.52 590,974.52 0 0 737,705,850.77
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CLASS CUSIP PRIOR PRINCIPAL INTEREST TOTAL CURRENT CLASS CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
FACTOR FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505EX6 993.951502 2.58821567 6.2478135 8.836029 991.363286 A1 7.54%
A2 161505EY4 1,000.00 0 6.35916667 6.359167 1,000.00 A2 7.63%
B 161505FA5 1,000.00 0 6.4849999 6.485 1,000.00 B 7.78%
C 161505FB3 1,000.00 0 6.60666673 6.606667 1,000.00 C 7.93%
D 161505FC1 1,000.00 0 6.6866668 6.686667 1,000.00 D 8.02%
E 161505FD9 1,000.00 0 7.00011436 7.000114 1,000.00 E 8.40%
F 161505FE7 1,000.00 0 7.00011409 7.000114 1,000.00 F 8.40%
G 161505FF4 1,000.00 0 5.54166649 5.541666 1,000.00 G 6.65%
H 161505FG2 1,000.00 0 5.5416668 5.541667 1,000.00 H 6.65%
I 161505FH0 1,000.00 0 5.54166672 5.541667 1,000.00 I 6.65%
J 161505FJ6 1,000.00 0 5.54166632 5.541666 1,000.00 J 6.65%
K 161505FK3 1,000.00 0 5.54166692 5.541667 1,000.00 K 6.65%
L 161505FL1 1,000.00 0 5.54166632 5.541666 1,000.00 L 6.65%
M 161505FM9 1,000.00 0 5.54166726 5.541667 1,000.00 M 6.65%
TOTALS 999.025832 0.41685658 6.31818985 6.735046 998.608976 X 0.96%
X 161505EZ1 999.025832 0 0.79998343 0.799983 998.608976
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 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
15-Sep-00
<TABLE>
<S> <C>
Available Funds 5,566,378.59
Principal Distribution Amount 307,945.90
Scheduled Principal Distribution Amount 307,945.90
Unscheduled Principal Distribution Amount 0
Miscellaneous Trust Fund Expenses 0
Interest Reserve Account
Deposits 0
Withdrawals 0
Balance Information
</TABLE>
<TABLE>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
<CAPTION>
Group Totals
Period Number Principal Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0 0.00%
61-90 days 0 0 0.00%
91+ days 0 0 0.00%
Total 0 0 0.00%
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
15-Sep-00
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 37537.67
Outstanding Principal & Interest Advances 37537.67
Reimbursement of Interest on any P&I Advances 0
Reimbursement of Interest on any T&I Advances 0
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
15-Sep-00
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 39688.45
Trustee Fees 1291.52
Special Servicer Fee 0
Workout Fee 0
Appraisal Reduction Amounts
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
15-Sep-00
<TABLE>
<S> <C>
Interest Detail
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
