<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 131,359,364.90 6,629,126.29 831,942.64 7,461,068.93 0.00 0.00 124,730,238.61
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 1,222,154.00 634,402.90 1,071.58 0.00 1,071.58 0.00 0.00 633,331.32
B 26,589,563.00 26,589,563.00 0.00 168,400.57 168,400.57 0.00 0.00 26,589,563.00
C 22,157,969.00 22,157,969.00 0.00 140,333.80 140,333.80 0.00 0.00 22,157,969.00
D 15,510,578.00 15,510,578.00 0.00 98,233.66 98,233.66 0.00 0.00 15,510,578.00
E 11,078,984.00 11,078,984.00 0.00 70,166.90 70,166.90 0.00 0.00 11,078,984.00
F 24,373,766.00 24,373,766.00 0.00 154,367.18 154,367.18 0.00 0.00 24,373,766.00
G 17,726,375.00 17,726,375.00 0.00 112,267.04 112,267.04 0.00 0.00 17,726,375.00
H 11,078,984.00 10,868,668.10 0.00 44,856.46 44,856.46 0.00 0.00 10,868,668.10
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 443,159,375.00 383,720,672.90 6,630,197.87 2,402,234.60 9,032,432.47 0.00 0.00 377,090,475.03
X 443,159,377.53 383,720,675.44 0.00 273,429.23 273,429.23 0.00 0.00 377,090,477.57
</TABLE>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
<TABLE>
<CAPTION>
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 691.36507842 34.89013837 4.37864547 39.26878384 656.47494005 A1 7.600000%
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000%
P 161505AC6 519.08589261 0.87679621 0.00000000 0.87679621 518.20909640 P 0.000000%
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000%
C 161505AF9 1,000.00000000 0.00000000 6.33333317 6.33333317 1,000.00000000 C 7.600000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505AG7 1,000.00000000 0.00000000 6.33333329 6.33333329 1,000.00000000 D 7.600000%
E 161505AH5 1,000.00000000 0.00000000 6.33333345 6.33333345 1,000.00000000 E 7.600000%
F 161505AJ1 1,000.00000000 0.00000000 6.33333314 6.33333314 1,000.00000000 F 7.600000%
G 161505AK8 1,000.00000000 0.00000000 6.33333324 6.33333324 1,000.00000000 G 7.600000%
H 161505AL6 981.01667987 0.00000000 4.04878823 4.04878823 981.01667987 H 7.600000%
TOTALS 865.87511073 14.96120413 5.42070130 20.38190543 850.91390661
X 161505AD4 865.87511152 0.00000000 0.61699976 0.61699976 850.91390748 X 0.855088%
</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
May 18 2000
<TABLE>
<S> <C>
Available Distribution Amount 9,305,861.70
Scheduled Principal Distribution Amount 480,945.62
Unscheduled Principal Distribution Amount 6,149,252.25
<CAPTION>
Balance Information
<S> <C>
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 68.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.55%
<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 2 16,741,868.81 4.44%
Total 2 16,741,868.81 4.44%
<CAPTION>
<S> <C>
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 670999.15
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
May 18 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 138,837.90
Master Servicer Unreimbursed P&I Advances Outstanding 944,223.50
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0.00
Interest Paid to Servicer in Respect of Advances Made 0.00
Current Period Accrued Servicing Fees 44,483.45
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Class Unpaid Interest Shortfall 0
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
May 18 2000
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
* Class A-1 & Class X total interest distribution
include yield maintenance charge reallocation from
April, 1999. Please refer to Class A-1 Yield
Maintenance Charge Receipts and Class X Yield
Maintenance Charge Receipt on page 4.
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
May 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 38,335,247.82 235,731.06 214,038.47 449,769.53 0.00 0.00 38,099,516.76
A2 128,080,472.00 128,080,472.00 0.00 736,462.71 736,462.71 0.00 0.00 128,080,472.00
B 17,027,021.00 17,027,021.00 0.00 97,905.37 97,905.37 0.00 0.00 17,027,021.00
C 15,717,250.00 15,717,250.00 0.00 90,374.19 90,374.19 0.00 0.00 15,717,250.00
D 13,097,708.00 13,097,708.00 0.00 75,311.82 75,311.82 0.00 0.00 13,097,708.00
E 5,239,083.00 5,239,083.00 0.00 30,124.73 30,124.73 0.00 0.00 5,239,083.00
F 13,097,708.00 13,097,708.00 0.00 75,311.82 75,311.82 0.00 0.00 13,097,708.00
G 9,168,396.00 9,168,396.00 0.00 52,718.28 52,718.28 0.00 0.00 9,168,396.00
H 6,548,854.00 6,548,854.00 0.00 32,051.58 32,051.58 0.00 0.00 6,548,854.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 261,954,163.00 246,311,739.82 235,731.06 1,404,298.97 1,640,030.03 0.00 0.00 246,076,008.76
X 261,954,164.00 246,311,741.47 0.00 302,478.29 302,478.29 0.00 0.00 246,076,010.41
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AN2 710.20566671 4.36719584 3.96531503 8.33251086 705.83847087 A1 6.700000%
A2 161505AP7 1,000.00000000 0.00000000 5.74999997 5.74999997 1,000.00000000 A2 6.900000%
B 161505AQ5 1,000.00000000 0.00000000 5.74999996 5.74999996 1,000.00000000 B 6.900000%
C 161505AR3 1,000.00000000 0.00000000 5.75000016 5.75000016 1,000.00000000 C 6.900000%
D 161505AS1 1,000.00000000 0.00000000 5.74999992 5.74999992 1,000.00000000 D 6.900000%
E 161505AT9 1,000.00000000 0.00000000 5.75000052 5.75000052 1,000.00000000 E 6.900000%
F 161505AV4 1,000.00000000 0.00000000 5.74999992 5.74999992 1,000.00000000 F 6.900000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
May 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000%
H 161505AX0 1,000.00000000 0.00000000 4.89422730 4.89422730 1,000.00000000 H 6.900000%
TOTALS 940.28564768 0.89989431 5.36085762 6.26075192 939.38575338
X 161505AU6 940.28565039 0.00000000 1.15469930 1.15469930 939.38575609 X 1.473636%
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mtg. Securities Corp. Series 1996-2
May 19 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47350506%
Available Distribution Amount 1,942,508.32
Scheduled Principal Distribution Amount 235,731.06
Unscheduled Principal Distribution Amount 0.00
<CAPTION>
Balance Information
<S> <C>
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 68.00
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 1 3,213,486.94 1.31%
Total 1 3,213,486.94 1.31%
<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
May 19 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 26,528.30
Master Servicer Unreimbursed P&I Advances Outstanding 382,168.50
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0.00
Interest Paid to Servicer in Respect of Advances Made 0.00
Trustee Compensation 1,765.23
Current Period Accrued Servicing Fees 20,343.10
Current Period Sprecial Servicing Fees 533.74
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Current Period Unpaid Interest Shortfalls
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
May 19 2000
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
Statement to Certificateholders
May 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 50,534,826.26 609,377.06 306,156.82 915,533.88 0.00 0.00 49,925,449.20
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 13,344,374.00 0.00 116,212.07 116,212.07 33,591.21 0.00 13,310,782.79
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 533,774,986.00 483,709,812.26 609,377.06 3,000,828.56 3,610,205.62 33,591.21 0.00 483,066,843.99
A1COMP 100,600,000.00 50,534,826.26 0.00 4,211.24 4,211.24 0.00 0.00 49,925,449.20
WACCOMP 533,774,986.00 483,709,811.53 0.00 576,789.61 576,789.61 0.00 0.00 483,066,843.26
X 533,774,986.00 483,709,812.26 0.00 581,000.85 581,000.85 0.00 0.00 483,100,435.20
<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 502.33425706 6.05742604 3.04330835 9.10073439 496.27683101 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
May 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
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 1,000.00000000 0.00000000 8.70869402 8.70869402 997.48274366 I 7.370000 %
TOTALS 906.20547037 1.14163660 5.62189806 6.76353466 905.00090237
A1COMP COMPONENT 502.33425706 0.00000000 0.04186123 0.04186123 496.27683101 A1COMP 0.100000 %
WACCOMP COMPONENT 906.20546900 0.00000000 1.08058569 1.08058569 905.00090100 WACCOMP 1.430915 %
X 161505BA9 906.20547037 0.00000000 1.08847523 1.08847523 905.06383377 X 1.441362 %
</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
May 19 2000
Available Funds 4,190,542.33
Principal Distribution Amount 642,968.27
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance N/A
Deposits N/A
Withdrawals N/A
Ending Balance N/A
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
May 19 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 42,442.69
Outstanding Principal & Interest Advances 42,442.69
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
May 19 2000
Fee Summary
Master Servicing Fees 26,781.51
Sub-Servicing Fees 12,687.56
Trustee Fees 2,579.79
Special Servicer Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
May 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
May 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 159,308,417.42 883,002.09 856,282.74 1,739,284.83 0.00 0.00 158,425,415.33
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 72,190.29 72,190.29 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 813,992,373.00 777,300,790.42 883,002.09 4,249,084.32 5,132,086.41 0.00 0.00 776,417,788.33
X 813,992,373.00 777,300,790.42 0.00 965,148.78 965,148.78 0.00 0.00 776,417,788.33
A1COMP 196,000,000.00 159,308,417.42 0.00 19,913.55 19,913.55 0.00 0.00 158,425,415.33
WACCOMP 813,992,373.00 777,300,790.42 0.00 945,235.22 945,235.22 0.00 0.00 776,417,788.33
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BK7 812.79804806 4.50511270 4.36878949 8.87390219 808.29293536 A1 6.450000 %
A2 161505BL5 1,000.00000000 0.00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
May 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
B 161505BN1 1,000.00000000 0.00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000 %
C 161505BP6 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000 %
D 161505BQ4 1,000.00000000 0.00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000 %
E 161505BR2 1,000.00000000 0.00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000 %
F 161505BS0 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000 %
G 161505BT8 1,000.00000000 0.00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000 %
H 161505BU5 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000 %
I 161505BV3 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000 %
J 161505BW1 1,000.00000000 0.00000000 5.06781110 5.06781110 1,000.00000000 J 6.600000 %
TOTALS 954.92392337 1.08477932 5.22005422 6.30483353 953.83914406
X 161505BM3 954.92392337 0.00000000 1.18569757 1.18569757 953.83914406 X 1.490000 %
A1COMP Component 812.79804806 0.00000000 0.10159974 0.10159974 808.29293536 A1COMP 0.150000 %
WACCOMP Component 954.92392337 0.00000000 1.16123351 1.16123351 953.83914406 WACCOMP 1.459258 %
</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
May 19 2000
Available Funds 6,097,235.19
Principal Distribution Amount 883,002.09
Scheduled Principal Distribution Amount 883,002.09
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
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 Certs., Series 1997-2
May 19 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 276,080.84
Outstanding Principal & Interest Advances 1,157,471.13
Reimbursement of Interest on any P&I Advances 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
May 19 2000
Fee Summary
Servicing Fees 60,265.87
Trustee Fees 3,724.61
Special Servicer Fee 2,386.35
Workout Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
May 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 115,088,985.67 833,423.32 608,053.47 1,441,476.79 0.00 0.00 114,255,562.35
A2 464,448,593.00 464,448,593.00 0.00 2,538,985.64 2,538,985.64 0.00 0.00 464,448,593.00
B 32,714,991.00 32,714,991.00 0.00 178,841.95 178,841.95 0.00 0.00 32,714,991.00
C 49,072,487.00 49,072,487.00 0.00 268,262.93 268,262.93 0.00 0.00 49,072,487.00
D 44,983,113.00 44,983,113.00 0.00 245,907.68 245,907.68 0.00 0.00 44,983,113.00
E 12,268,122.00 12,268,122.00 0.00 67,065.73 67,065.73 0.00 0.00 12,268,122.00
F 36,804,365.00 36,804,365.00 0.00 201,197.20 201,197.20 0.00 0.00 36,804,365.00
G 8,178,748.00 8,178,748.00 0.00 44,710.49 44,710.49 0.00 0.00 8,178,748.00
H 18,402,183.00 18,402,183.00 0.00 97,224.87 97,224.87 0.00 0.00 18,402,183.00
I 4,089,374.00 4,089,374.00 0.00 21,605.53 21,605.53 0.00 0.00 4,089,374.00
J 14,312,809.00 14,312,809.00 0.00 74,033.26 74,033.26 0.00 0.00 14,312,809.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 817,874,785.00 800,363,770.67 833,423.32 4,345,888.75 5,179,312.07 0.00 0.00 799,530,347.35
X 817,874,785.00 800,363,770.67 0.00 476,125.23 476,125.23 0.00 0.00 799,530,347.35
<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 867.94106840 6.28524374 4.58562195 10.87086569 861.65582466 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
May 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
E 161505CE0 1,000.00000000 0.00000000 5.46666637 5.46666637 1,000.00000000 E 6.560000 %
F 161505CF7 1,000.00000000 0.00000000 5.46666679 5.46666679 1,000.00000000 F 6.560000 %
G 161505CG5 1,000.00000000 0.00000000 5.46666678 5.46666678 1,000.00000000 G 6.560000 %
H 161505CH3 1,000.00000000 0.00000000 5.28333350 5.28333350 1,000.00000000 H 6.340000 %
I 161505CJ9 1,000.00000000 0.00000000 5.28333432 5.28333432 1,000.00000000 I 6.340000 %
J 161505CK6 1,000.00000000 0.00000000 5.17251785 5.17251785 1,000.00000000 J 6.340000 %
TOTALS 978.58961463 1.01901090 5.31363582 6.33264671 977.57060373
X 161505CA8 978.58961463 0.00000000 0.58214930 0.58214930 977.57060373 X 0.713863 %
</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
May 18 2000
Available Funds 5,655,437.30
Principal Distribution Amount 833,423.32
Scheduled Principal Distribution Amount 833,423.32
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 Mtg Pass-Through Cert. Series 1998-1
May 18 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 58,111.30
Outstanding Principal & Interest Advances 290,549.33
Reimbursement of Interest on any P&I Advances 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
May 18 2000
Fee Summary
Servicing Fees 49,043.49
Trustee Fees 4,001.85
Special Servicer Fee 0.00
Additional Special Servicing Compensation 1,586.08
Workout Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
May 18 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 180,542,989.17 1,168,175.49 906,476.26 2,074,651.75 0.00 0.00 179,374,813.68
A2 720,598,732.00 720,598,732.00 0.00 3,837,188.25 3,837,188.25 0.00 0.00 720,598,732.00
B 63,406,809.00 63,406,809.00 0.00 337,641.26 337,641.26 0.00 0.00 63,406,809.00
C 69,747,490.00 69,747,490.00 0.00 371,405.38 371,405.38 0.00 0.00 69,747,490.00
D 72,917,830.00 72,917,830.00 0.00 388,287.44 388,287.44 0.00 0.00 72,917,830.00
E 19,022,043.00 19,022,043.00 0.00 101,292.38 101,292.38 0.00 0.00 19,022,043.00
F 57,066,128.00 57,066,128.00 0.00 303,877.13 303,877.13 0.00 0.00 57,066,128.00
G 12,681,362.00 12,681,362.00 0.00 67,528.25 67,528.25 0.00 0.00 12,681,362.00
H 22,192,383.00 22,192,383.00 0.00 118,174.44 118,174.44 0.00 0.00 22,192,383.00
I 9,511,021.00 9,511,021.00 0.00 50,646.19 50,646.19 0.00 0.00 9,511,021.00
J 22,192,383.00 22,192,383.00 0.00 118,174.44 118,174.44 0.00 0.00 22,192,383.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 1,268,136,181.00 1,249,879,170.17 1,168,175.49 6,600,691.42 7,768,866.91 0.00 0.00 1,248,710,994.68
X 1,268,136,181.00 1,249,879,170.17 0.00 596,888.99 596,888.99 0.00 0.00 1,248,710,994.68
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505CV2 908.16392943 5.87613426 4.55973974 10.43587399 902.28779517 A1 6.025000 %
A2 161505CW0 1,000.00000000 0.00000000 5.32500000 5.32500000 1,000.00000000 A2 6.390000 %
B 161505CZ3 1,000.00000000 0.00000000 5.32500003 5.32500003 1,000.00000000 B 6.390000 %
C 161505DA7 1,000.00000000 0.00000000 5.32499994 5.32499994 1,000.00000000 C 6.390000 %
D 161505DB5 1,000.00000000 0.00000000 5.32499993 5.32499993 1,000.00000000 D 6.390000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
May 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
E 161505DC3 1,000.00000000 0.00000000 5.32500005 5.32500005 1,000.00000000 E 6.390000 %
F 161505DD1 1,000.00000000 0.00000000 5.32499997 5.32499997 1,000.00000000 F 6.390000 %
G 161505DE9 1,000.00000000 0.00000000 5.32499979 5.32499979 1,000.00000000 G 6.390000 %
H 161505DF6 1,000.00000000 0.00000000 5.32500002 5.32500002 1,000.00000000 H 6.390000 %
I 161505DG4 1,000.00000000 0.00000000 5.32500033 5.32500033 1,000.00000000 I 6.390000 %
J 161505DH2 1,000.00000000 0.00000000 5.32500002 5.32500002 1,000.00000000 J 6.390000 %
TOTALS 985.60327266 0.92117511 5.20503359 6.12620870 984.68209755
X 161505CY6 985.60327266 0.00000000 0.47068209 0.47068209 984.68209755 X 0.573069 %
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
Available Funds 8,365,755.91
Principal Distribution Amount 1,168,175.49
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
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 Mtg. Securities Corp., Series 1998-2
May 18 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 30,415.31
Outstanding Principal & Interest Advances 30,415.31
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
Fee Summary
Master Servicing Fees 43,888.15
Sub-Servicing Fees 20,831.32
Trustee Fees 5,989.00
Special Servicer Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mtg. Securities Corp., Series 1998-2
May 18 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
[LOGO OMITTED]
STATE STREET(R)
Serving Institutional Investors Worldwide(TM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: May 17, 2000
State Street Corporation Record Date: April 30, 2000
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> <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 1 of 6
<PAGE>
[LOGO OMITTED]
STATE STREET(R)
Serving Institutional Investors Worldwide(TM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: May 17, 2000
Record Date: April 30, 2000
<TABLE>
<CAPTION>
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 $210,400,000.00 $202,980,818.57 $1,019,694.12
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00 $0.00
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00 $0.00
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00 $0.00
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00 $0.00
E 161582AG6 7.5780% Variable $48,917,408.00 $48,917,408.00 $0.00
F 161582AH4 7.5780% Variable $17,470,503.00 $17,470,503.00 $0.00
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00 $0.00
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00 $0.00
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00 $0.00
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00 $0.00
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00 $0.00
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00 $0.00
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00 $0.00
X* 161582AC5 0.3128% Variable $1,397,640,241.00 $1,390,221,059.57 $0.00
R N/A 0.0000% Residual $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------
* Based on a Notional Balance Totals: $1,397,640,241.00 $1,390,221,059.57 $1,019,694.12
------------------------------------------------------------------------------------------------------------
<CAPTION>
Trustee's Report to Certificateholders
Payment Summary
----------------------------------------------------------------
Interest Total Ending
Class Paid Paid Balance
----------------------------------------------------------------
<S> <C> <C> <C>
A-1 $1,206,720.97 $2,226,415.09 $201,961,124.45
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 $308,912.78 $308,912.78 $48,917,408.00
F $110,325.99 $110,325.99 $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 $139,764.01 $139,764.01 $26,205,752.00
X* $362,352.26 $362,352.26 $1,389,201,365.45
R $0.00 $0.00 $0.00
----------------------------------------------------------------
Totals: $8,837,153.34 $9,856,847.46 $1,389,201,365.45
----------------------------------------------------------------
<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 0.964737731 4.8464549 5.735365827 0.959891276
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 6.314986681 1.000000000
F 1.000000000 0.0000000 6.314986466 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 5.333333308 1.000000000
X* 0.994691637 0.0000000 0.259260037 0.993962055
R N/A N/A N/A N/A (1) represents net payment per certificate
--------------------------------------------------------------------------------
</TABLE>
Page 2 of 6
<PAGE>
[LOGO OMITTED]
STATE STREET(R)
Serving Institutional Investors Worldwide(TM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: May 17, 2000
Record Date: April 30, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Principal Detail
----------------------------------------------------------------------------------------------------------------------
Beginning Scheduled Unscheduled Other Principal/ Total Principal Realized Losses/
Class Balance Principal Principal Cash Adjustments Distrib. Amount Balance Adj.
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 $202,980,818.57 $1,019,694.12 $0.00 $0.00 $1,019,694.12 $0.00
A-2 $816,865,579.00 $0.00 $0.00 $0.00 $0.00 $0.00
B $76,870,213.00 $0.00 $0.00 $0.00 $0.00 $0.00
C $62,893,811.00 $0.00 $0.00 $0.00 $0.00 $0.00
D $20,964,604.00 $0.00 $0.00 $0.00 $0.00 $0.00
E $48,917,408.00 $0.00 $0.00 $0.00 $0.00 $0.00
F $17,470,503.00 $0.00 $0.00 $0.00 $0.00 $0.00
G $59,399,711.00 $0.00 $0.00 $0.00 $0.00 $0.00
H $10,482,302.00 $0.00 $0.00 $0.00 $0.00 $0.00
I $10,482,301.00 $0.00 $0.00 $0.00 $0.00 $0.00
J $20,964,604.00 $0.00 $0.00 $0.00 $0.00 $0.00
K $6,988,201.00 $0.00 $0.00 $0.00 $0.00 $0.00
L $8,735,252.00 $0.00 $0.00 $0.00 $0.00 $0.00
M $26,205,752.00 $0.00 $0.00 $0.00 $0.00 $0.00
X* $1,390,221,059.57 $0.00 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------------------------------
Totals: $1,390,221,059.57 $1,019,694.12 $0.00 $0.00 $1,019,694.12 $0.00
--------------------------------------------------------------------------------------------------------------
<CAPTION>
Trustee's Report to Certificateholders
Principal Detail
----------------------------------------------------------------------------
Reimbursement of Ending Cumulative
Class Prior loss/additional exp. Balance Realized Losses
----------------------------------------------------------------------------
<S> <C> <C> <C>
A-1 $0.00 $201,961,124.45 $0.00
A-2 $0.00 $816,865,579.00 $0.00
B $0.00 $76,870,213.00 $0.00
C $0.00 $62,893,811.00 $0.00
D $0.00 $20,964,604.00 $0.00
E $0.00 $48,917,408.00 $0.00
F $0.00 $17,470,503.00 $0.00
G $0.00 $59,399,711.00 $0.00
H $0.00 $10,482,302.00 $0.00
I $0.00 $10,482,301.00 $0.00
J $0.00 $20,964,604.00 $0.00
K $0.00 $6,988,201.00 $0.00
L $0.00 $8,735,252.00 $0.00
M $0.00 $26,205,752.00 $0.00
X* $0.00 $1,389,201,365.45 $0.00
R $0.00 $0.00 $0.00
----------------------------------------------------------------------------
Totals: $0.00 $1,389,201,365.45 $0.00
--------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Interest Detail
-------------------------------------------------------------------------------------------------------------------
Accrued Beg. Unpaid Prepayment Current Interest Prepayment Premium/ Deferred
Class Certif. Interest Interest Int. Shortfall Shortfalls Yield Maintenance Interest
-------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 $1,206,720.97 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 $5,063,885.87 $0.00 $0.00 $0.00 $0.00 $0.00
B $488,061.79 $0.00 $0.00 $0.00 $0.00 $0.00
C $399,637.76 $0.00 $0.00 $0.00 $0.00 $0.00
D $133,212.59 $0.00 $0.00 $0.00 $0.00 $0.00
E $308,912.78 $0.00 $0.00 $0.00 $0.00 $0.00
F $110,325.99 $0.00 $0.00 $0.00 $0.00 $0.00
G $316,798.46 $0.00 $0.00 $0.00 $0.00 $0.00
H $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00
I $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00
J $111,811.22 $0.00 $0.00 $0.00 $0.00 $0.00
K $37,270.41 $0.00 $0.00 $0.00 $0.00 $0.00
L $46,588.01 $0.00 $0.00 $0.00 $0.00 $0.00
M $139,764.01 $0.68 $0.00 $0.00 $0.00 $0.00
X* $362,352.26 $0.00 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-------------------------------------------------------------------------------------------------------------------
Totals: $8,837,153.34 $0.68 $0.00 $0.00 $0.00 $0.00
-----------------------------------------------------------------------------------------------------------
<CAPTION>
Interest Detail
------------------------------------------------------------------
Excess Total Interest Cum. Unpaid
Class Interest Distr. Amount Interest Shortfall
------------------------------------------------------------------
<S> <C> <C> <C>
A-1 $0.00 $1,206,720.97 $0.00
A-2 $0.00 $5,063,885.87 $0.00
B $0.00 $488,061.79 $0.00
C $0.00 $399,637.76 $0.00
D $0.00 $133,212.59 $0.00
E $0.00 $308,912.78 $0.00
F $0.00 $110,325.99 $0.00
G $0.00 $316,798.46 $0.00
H $0.00 $55,905.61 $0.00
I $0.00 $55,905.61 $0.00
J $0.00 $111,811.22 $0.00
K $0.00 $37,270.41 $0.00
L $0.00 $46,588.01 $0.00
M $0.00 $139,764.01 $0.68
X* $0.00 $362,352.26 $0.00
R $0.00 $0.00 $0.00
------------------------------------------------------------------
Totals: $0.00 $8,837,153.34 $0.68
----------------------------------------------------------
</TABLE>
Page 3 of 6
<PAGE>
[LOGO OMITTED]
STATE STREET(R)
Serving Institutional Investors Worldwide(TM)
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: May 17, 2000
Record Date: April 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 2,388,882.62 0.00 0.00 2,388,882.62
----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Appraisal Reduction
---------------------------------------------------------
Current Total Cumulative Total
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Loan Number 0 0 0 0 0
----------------------------------------------------------------------------------------------------------------------------------
Amount 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
ASER Date 0/0/00 0/0/00 0/0/00 0/0/00 0/0/00
----------------------------------------------------------------------------------------------------------------------------------
<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
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
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 4 of 6
<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
Payment Date: May 17, 2000
Record Date: April 30, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
<S> <C>
===============================================================================================================================
Available Distribution Amount 9,856,847.46
===============================================================================================================================
<CAPTION>
Collateral Information:
===============================================================================================================================
<S> <C> <C> <C>
Current Period Current Period
Closing Beginning Ending
------- --------- ------
Stated Principal Balance 1,397,640,242.00 1,390,221,060.43 1,389,201,366.31
Actual Principal Balance 1,389,259,661.92
Loan Count 205 205
Gross WAC 7.68703%
Net WAC 7.62798%
===============================================================================================================================
<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 0.00
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 497,753.82
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
===============================================================================================================================
<CAPTION>
Servicing and Trustee Fees:
===============================================================================================================================
<S> <C>
Aggregate Amount of servicing compensation paid to Master Servicer 67,241.53
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
===============================================================================================================================
<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 5 of 6
<PAGE>
<TABLE>
<CAPTION>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
[LOGO] Series 1999-1
STATE STREET(R) B305
Serving Institutional Investors Worldwide(SM)
Payment Date: May 17, 2000
Record Date: April 30, 2000
Trustee's Report to Certificateholders
Original/Current Ratings
------------------------------------------------------------------------------------------------------------------------------------
Original Current Original Current Fitch Original Moody's Current Moodys Original S&P Current S&P
Class DCR DCR Fitch 19990925 19990925
------------------------------------------------------------------------------------------------------------------------------------
<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 NR
H NR NR NR NR
I NR NR NR NR
J NR NR NR NR
K NR NR NR NR
L NR NR NR NR
M NR 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 8/15/2007 26.500% 26.661% 1 month 0.00%
A-2 8/15/2009 26.500% 26.661% 3 month 0.00%
B 8/15/2009 21.000% 21.128% 6 month 0.00%
C 8/15/2009 16.500% 16.600% 12 month 0.00%
D 8/15/2009 15.000% 15.091% Life 0.00%
E 8/15/2011 11.500% 11.570% ----------------------------------
F 8/15/2011 10.250% 10.312%
G 6.000% 6.036%
H 5.250% 5.282%
I 4.500% 4.527%
J 3.000% 3.018%
K 2.500% 2.515%
L 1.875% 1.886%
M 0.000% 0.000%
X* NA NA
R NA NA
----------------------------------------------------------------------------------
</TABLE>
Page 6 of 6
<PAGE>
Page 1
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
Statement to Certificateholders
May 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 103,364,539.27 591,708.54 605,716.20 1,197,424.74 0.00 0.00 102,772,830.73
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 78,118.51 78,118.51 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 782,653,601.00 780,098,140.27 591,708.54 4,655,728.42 5,247,436.96 0.00 0.00 779,506,431.73
X 782,653,601.00 780,098,140.27 0.00 589,862.90 589,862.90 0.00 0.00 779,506,431.73
<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 975.87367136 5.58637217 5.71861971 11.30499188 970.28729919 A1 7.032000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
Statement to Certificateholders
May 17 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
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 5.32332635 5.32332635 1,000.00000000 M 6.500000 %
TOTALS 996.73487642 0.75602864 5.94864499 6.70467363 995.97884777
X 161505DL3 996.73487642 0.00000000 0.75367046 0.75367046 995.97884777 X 0.907367 %
</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
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
May 17 2000
<S> <C>
Available Funds 5,837,299.85
Principal Distribution Amount 591,708.54
Scheduled Principal Distribution Amount 591,708.54
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
<CAPTION>
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
May 17 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 0.00
Outstanding Principal & Interest Advances 0.00
Reimbursement of Interest on any P&I Advances 107.07
Reimbursement of Interest on any T&I Advances 1,262.68
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
May 17 2000
<S> <C>
Fee Summary
Servicing Fees 40,200.99
Trustee Fees 1,040.13
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 1999-2
May 17 2000
<S> <C>
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
Statement to Certificateholders
May 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 123,675,000.00 123,385,511.05 470,446.47 787,199.56 1,257,646.03 0.00 0.00 122,915,064.58
A2 388,670,024.00 388,670,024.00 0.00 2,512,427.81 2,512,427.81 0.00 0.00 388,670,024.00
B 36,596,073.00 36,596,073.00 0.00 237,996.46 237,996.46 0.00 0.00 36,596,073.00
C 33,110,734.00 33,110,734.00 0.00 219,027.51 219,027.51 0.00 0.00 33,110,734.00
D 10,456,020.00 10,456,020.00 0.00 70,011.77 70,011.77 0.00 0.00 10,456,020.00
E 24,397,383.00 24,397,383.00 0.00 165,530.14 165,530.14 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 70,941.48 70,941.48 0.00 0.00 10,456,020.00
G 24,397,382.00 24,397,382.00 0.00 135,202.16 135,202.16 0.00 0.00 24,397,382.00
H 5,228,011.00 5,228,011.00 0.00 28,971.89 28,971.89 0.00 0.00 5,228,011.00
I 6,099,346.00 6,099,346.00 0.00 33,800.54 33,800.54 0.00 0.00 6,099,346.00
J 11,327,356.00 11,327,356.00 0.00 62,772.43 62,772.43 0.00 0.00 11,327,356.00
K 3,485,340.00 3,485,340.00 0.00 19,314.59 19,314.59 0.00 0.00 3,485,340.00
L 3,485,340.00 3,485,340.00 0.00 19,314.59 19,314.59 0.00 0.00 3,485,340.00
M 15,684,032.00 15,684,032.00 0.00 86,915.68 86,915.68 0.00 0.00 15,684,032.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 697,068,061.00 696,778,572.05 470,446.47 4,449,426.61 4,919,873.08 0.00 0.00 696,308,125.58
X 697,068,061.00 696,778,572.05 0.00 365,138.90 365,138.90 0.00 0.00 696,308,125.58
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
Statement to Certificateholders
May 17 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DZ2 997.65927673 3.80389303 6.36506618 10.16895921 993.85538371 A1 7.656000 %
A2 161505EA6 1,000.00000000 0.00000000 6.46416666 6.46416666 1,000.00000000 A2 7.757000 %
B 161505EC2 1,000.00000000 0.00000000 6.50333329 6.50333329 1,000.00000000 B 7.804000 %
C 161505ED0 1,000.00000000 0.00000000 6.61500014 6.61500014 1,000.00000000 C 7.938000 %
D 161505EE8 1,000.00000000 0.00000000 6.69583360 6.69583360 1,000.00000000 D 8.035000 %
E 161505EF5 1,000.00000000 0.00000000 6.78474982 6.78474982 1,000.00000000 E 8.141700 %
F 161505EG3 1,000.00000000 0.00000000 6.78474984 6.78474984 1,000.00000000 F 8.141700 %
G 161505EH1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 G 6.650000 %
H 161505EJ7 1,000.00000000 0.00000000 5.54166585 5.54166585 1,000.00000000 H 6.650000 %
I 161505EK4 1,000.00000000 0.00000000 5.54166627 5.54166627 1,000.00000000 I 6.650000 %
J 161505EL2 1,000.00000000 0.00000000 5.54166656 5.54166656 1,000.00000000 J 6.650000 %
K 161505EM0 1,000.00000000 0.00000000 5.54166595 5.54166595 1,000.00000000 K 6.650000 %
L 161505EN8 1,000.00000000 0.00000000 5.54166595 5.54166595 1,000.00000000 L 6.650000 %
M 161505EP3 1,000.00000000 0.00000000 5.54166684 5.54166684 1,000.00000000 M 6.650000 %
TOTALS 999.58470490 0.67489317 6.38305907 7.05795224 998.90981174
X 161505EB4 999.58470490 0.00000000 0.52382102 0.52382102 998.90981174 X 0.628846 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
May 17 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
Available Funds 5,285,011.98
Principal Distribution Amount 470,446.47
Scheduled Principal Distribution Amount 470,446.47
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
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 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 18,579.96
Outstanding Principal & Interest Advances 18,579.96
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
Fee Summary
Servicing Fees 30,590.27
Sub Servicing Fees 5,928.49
Trustee Fees 1,219.36
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 7
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
May 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
