<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
<TABLE>
<CAPTION>
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
November 20 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 111,590,208.22 10,280,705.53 706,737.99 10,987,443.52 0.00 0.00 101,309,502.69
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 1,222,154.00 627,876.78 1,110.50 0.00 1,110.50 0.00 0.00 626,766.28
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 61,003.27 61,003.27 200,381.72 0.00 10,668,286.38
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 443,159,375.00 363,944,990.10 10,281,816.03 2,293,176.76 12,574,992.79 200,381.72 0.00 353,462,792.35
X 443,159,377.53 363,944,992.64 0.00 251,132.84 251,132.84 0.00 0.00 353,462,792.35
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AA0 587.31688537 54.10897647 3.71967363 57.82865011 533.20790889 A1 7.600000%
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000%
P 161505AC6 513.74604182 0.90864163 0.00000000 0.90864163 512.83740020 P 0.000000%
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 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>
C 161505AF9 1,000.00000000 0.00000000 6.33333317 6.33333317 1,000.00000000 C 7.600000%
D 161505AG7 1,000.00000000 0.00000000 6.33333329 6.33333329 1,000.00000000 D 7.600000%
E 161505AH5 1,000.00000000 0.00000000 6.33333345 6.33333345 1,000.00000000 E 7.600000%
F 161505AJ1 1,000.00000000 0.00000000 6.33333314 6.33333314 1,000.00000000 F 7.600000%
G 161505AK8 1,000.00000000 0.00000000 6.33333324 6.33333324 1,000.00000000 G 7.600000%
H 161505AL6 981.01667987 0.00000000 5.50621519 5.50621519 962.93002860 H 7.600000%
TOTALS 821.25079741 23.20117008 5.17460961 28.37577968 797.59746107
X 161505AD4 821.25079846 0.00000000 0.56668741 0.56668741 797.59745652 X 0.828036%
</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
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Available Distribution Amount 12,826,125.62
Scheduled Principal Distribution Amount 477,610.16
Unscheduled Principal Distribution Amount 9,804,205.87
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 62.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.53%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 1 6,638,446.66 1.88%
Total 1 6,638,446.66 1.88%
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 Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
<TABLE>
<CAPTION>
November 20 2000
Advance Summary
<S> <C>
Master Servicer P&I Advances Made 53,685.73
Master Servicer Unreimbursed P&I Advances Outstanding 436,581.04
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 40,543.56
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Class Unpaid Interest Shortfall 0
Distribution to Residual Certificates 0.00
Interest Detail
* 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.
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp. Series 1996-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 36,895,821.96 245,829.58 206,001.67 451,831.25 0.00 0.00 36,649,992.38
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 29,762.32 29,762.32 0.00 0.00 6,548,854.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 261,954,163.00 244,872,313.96 245,829.58 1,393,972.91 1,639,802.49 0.00 0.00 244,626,484.38
X 261,954,164.00 244,872,315.61 0.00 300,545.44 300,545.44 0.00 0.00 244,626,486.03
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AN2 683.53860544 4.55428283 3.81642383 8.37070666 678.98432261 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
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 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>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000%
H 161505AX0 1,000.00000000 0.00000000 4.54466079 4.54466079 1,000.00000000 H 6.900000%
TOTALS 934.79069451 0.93844502 5.32143828 6.25988330 933.85224949
X 161505AU6 934.79069724 0.00000000 1.14732072 1.14732072 933.85225222 X 1.472827%
</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
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Next Month Pass-Through Rate for Class X 1.47268682%
Available Distribution Amount 1,940,347.93
Scheduled Principal Distribution Amount 245,829.58
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 62.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
<TABLE>
<CAPTION>
November 20 2000
Advance Summary
<S> <C>
Master Servicer P&I Advances Made 63,160.51
Master Servicer Unreimbursed P&I Advances Outstanding 540,155.06
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 1,754.92
Current Period Accrued Servicing Fees 20,224.52
Current Period Special Servicing Fees 1,067.49
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Current Period Unpaid Interest Shortfalls
Distribution to Residual Certificates 0.00
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 36,428,028.09 659,006.23 220,693.14 879,699.37 0.00 0.00 35,769,021.86
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 81,750.38 81,750.38 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 533,774,986.00 469,569,422.88 659,006.23 2,880,903.19 3,539,909.42 0.00 0.00 468,910,416.65
A1COMP 100,600,000.00 36,428,028.09 0.00 3,035.67 3,035.67 0.00 0.00 35,769,021.86
WACCOMP 533,774,986.00 469,569,422.15 0.00 558,047.58 558,047.58 0.00 0.00 468,910,415.92
X 533,774,986.00 469,569,422.88 0.00 561,083.25 561,083.25 0.00 0.00 468,910,416.65
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505AY8 362.10763509 6.55075775 2.19376879 8.74452654 355.55687734 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
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 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>
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 6.12620570 6.12620570 997.48274366 I 7.370000%
TOTALS 879.71417769 1.23461430 5.39722405 6.63183835 878.47956339
A1COMP COMPONENT 362.10763509 0.00000000 0.03017565 0.03017565 355.55687734 A1COMP 0.100000%
WACCOMP COMPONENT 879.71417632 0.00000000 1.04547346 1.04547346 878.47956202 WACCOMP 1.426109%
X 161505BA9 879.71417769 0.00000000 1.05116063 1.05116063 878.47956339 X 1.433867%
</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
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Available Funds 4,100,992.67
Principal Distribution Amount 659,006.23
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance N/A
Deposits N/A
Withdrawals N/A
Ending Balance N/A
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 90,758.99
Outstanding Principal & Interest Advances 90,758.99
Fee Summary
Master Servicing Fees 25,717.31
Sub-Servicing Fees 12,580.37
Trustee Fees 2,504.37
Special Servicer Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 128,800,579.75 840,921.21 692,303.12 1,533,224.33 0.00 0.00 127,959,658.54
A2 390,074,509.00 390,074,509.00 0.00 2,145,409.80 2,145,409.80 0.00 0.00 390,074,509.00
B 32,559,695.00 32,559,695.00 0.00 179,078.32 179,078.32 0.00 0.00 32,559,695.00
C 48,839,542.00 48,839,542.00 0.00 268,617.48 268,617.48 0.00 0.00 48,839,542.00
D 44,769,581.00 44,769,581.00 0.00 246,232.70 246,232.70 0.00 0.00 44,769,581.00
E 12,209,885.00 12,209,885.00 0.00 67,154.37 67,154.37 0.00 0.00 12,209,885.00
F 48,839,542.00 48,839,542.00 0.00 268,617.48 268,617.48 0.00 0.00 48,839,542.00
G 6,104,943.00 6,104,943.00 0.00 33,577.19 33,577.19 0.00 0.00 6,104,943.00
H 12,209,886.00 12,209,886.00 0.00 67,154.37 67,154.37 0.00 0.00 12,209,886.00
I 8,139,924.00 8,139,924.00 0.00 44,769.58 44,769.58 0.00 0.00 8,139,924.00
J 14,244,866.00 11,790,144.25 0.00 64,179.39 64,179.39 0.00 0.00 11,790,144.25
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 813,992,373.00 744,338,231.00 840,921.21 4,077,093.80 4,918,015.01 0.00 0.00 743,497,309.79
X 813,992,373.00 744,338,231.00 0.00 972,566.67 972,566.67 0.00 0.00 743,497,309.79
A1COMP 196,000,000.00 128,800,579.75 0.00 16,100.07 16,100.07 0.00 0.00 127,959,658.54
WACCOMP 813,992,373.00 744,338,231.00 0.00 956,466.60 956,466.60 0.00 0.00 743,497,309.79
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BK7 657.14581505 4.29041434 3.53215878 7.82257311 652.85540071 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
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 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 161505BL5 1,000.00000000 0.00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000%
B 161505BN1 1,000.00000000 0.00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000%
C 161505BP6 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000%
D 161505BQ4 1,000.00000000 0.00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000%
E 161505BR2 1,000.00000000 0.00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000%
F 161505BS0 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000%
G 161505BT8 1,000.00000000 0.00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000%
H 161505BU5 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000%
I 161505BV3 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000%
J 161505BW1 827.67673982 0.00000000 4.50544007 4.50544007 827.67673982 J 6.600000%
TOTALS 914.42899920 1.03308242 5.00876167 6.04184409 913.39591678
X 161505BM3 914.42899920 0.00000000 1.19481054 1.19481054 913.39591678 X 1.567943%
A1COMP Component 657.14581505 0.00000000 0.08214321 0.08214321 652.85540071 A1COMP 0.150000%
WACCOMP Component 914.42899920 0.00000000 1.17503140 1.17503140 913.39591678 WACCOMP 1.541987%
</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
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Available Funds 5,890,581.68
Principal Distribution Amount 840,921.21
Scheduled Principal Distribution Amount 840,921.21
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%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
<TABLE>
<CAPTION>
November 20 2000
Prepayment Penalties
Advance Summary
<S> <C>
Principal & Interest Advances
Current Principal & Interest Advances 196,709.45
Outstanding Principal & Interest Advances 196,709.45
Reimbursement of Interest on any P&I Advances 0.00
Fee Summary
Servicing Fees 57,589.32
Trustee Fees 3,566.62
Special Servicer Fee 666.40
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 96,141,232.14 5,703,402.37 507,946.18 6,211,348.55 0.00 0.00 90,437,829.77
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 75,488.57 75,488.57 2,613,011.16 0.00 11,699,797.84
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 817,874,785.00 781,416,017.14 5,703,402.37 4,247,236.77 9,950,639.14 2,613,011.16 0.00 773,099,603.61
X 817,874,785.00 781,416,017.14 0.00 514,482.42 514,482.42 0.00 0.00 773,099,603.61
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505BX9 725.04699955 43.01208424 3.83066501 46.84274925 682.03491531 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
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 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>
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 5.27419670 5.27419670 817.43547615 J 6.340000%
TOTALS 955.42255547 6.97344199 5.19301591 12.16645790 945.25423425
X 161505CA8 955.42255547 0.00000000 0.62904790 0.62904790 945.25423425 X 0.790077%
</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
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Available Funds 10,465,121.56
Principal Distribution Amount 5,703,402.37
Scheduled Principal Distribution Amount 782,467.50
Unscheduled Principal Distribution Amount 4,920,934.87
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
<TABLE>
<CAPTION>
November 20 2000
Prepayment Penalties
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 0.00
Outstanding Principal & Interest Advances 0.00
Reimbursement of Interest on any P&I Advances 0.00
Fee Summary
Servicing Fees 47,743.27
Trustee Fees 3,907.11
Special Servicer Fee 0.00
Additional Special Servicing Compensation 130.77
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 173,941,795.21 1,039,271.04 873,332.76 1,912,603.80 0.00 0.00 172,902,524.17
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 1,243,277,976.21 1,039,271.04 6,567,547.92 7,606,818.96 0.00 0.00 1,242,238,705.17
X 1,268,136,181.00 1,243,277,976.21 0.00 785,581.94 785,581.94 0.00 0.00 1,242,238,705.17
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505CV2 874.95872842 5.22772153 4.39302193 9.62074346 869.73100689 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
<TABLE>
<CAPTION>
Statement to Certificateholders
November 20 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>
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 980.39784278 0.81952637 5.17889799 5.99842436 979.57831642
X 161505CY6 980.39784278 0.00000000 0.61947759 0.61947759 979.57831642 X 0.758236%
</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
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Available Funds 8,392,400.91
Principal Distribution Amount 1,039,271.04
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%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp., Series 1998-2
<TABLE>
<CAPTION>
November 20 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 89,926.55
Outstanding Principal & Interest Advances 89,926.55
Fee Summary
Master Servicing Fees 43,639.72
Sub-Servicing Fees 20,721.35
Trustee Fees 5,957.37
Special Servicer Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: November 17, 2000
Record Date: October 31, 2000
State Street Corporation
Corporate Trust
2 Avenue de Lafayette
Boston, MA 02111-1724
Trustee's Report to Certificateholders
Table of Content
-------------------------------------------------------------------------------
Report Sections Preparer Page Number
--------------- -------- -----------
Distribution Date Statement Trustee 1 - 6
Loan Schedule Trustee 7 - 11
Loan Portfolio Stratifications Trustee 12 - 13
REO Status Report Servicer 14
Watch List Servicer 15 - 16
Delinquent Loan Status Servicer 17
Historical Loan Modification Report Servicer 18
Historical Liquidation Report Servicer 19
Comparative Financial Report Servicer 20 - 27
-------------------------------------------------------------------------------
Additional Report/File
-------------------------------------------------------------------------------
CSSA Periodic Loan Update File Servicer Delivery Through Web Site
Operating Statement Analysis Servicer Upon Reqest
NOI Adjustment Worksheet Servicer Upon Reqest
-------------------------------------------------------------------------------
State Street Information Delivery Vehicles
--------------------------------------------------------------------------------
Web Site: http://corporatetrust.statestreet.com
For other information delivery requests: [email protected]
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Deal-Specific Contacts
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Account Officer (trustee and paying agent questions): Daniel Scully (617) 662-2058
Account Administrator (analytics and collateral questions): Chris O'Connor (617) 662-1291
Servicer The Chase Manhattan Bank (212) 622-3009
Special Servicer Orix Real Estate Capital Markets (214) 290-2489
----------------------------------------------------------------------------------------------------------------------------------
Rating Agency Contacts
----------------------------------------------------------------------------------------------------------------------
Duffs & Phelps Rating Co. Fitch IBCA, Inc. Moody's Investors Service Standard & Poor's Rating Services
55 East Monroe Street One State Street Plaza 99 Church Street 26 Brookway
Chicago, Illinois 60603 New York, NY 10004 New York, NY 10007 New York, NY 10007
(312) 368-3100 (212) 908-0500 (212) 553-0300 (212) 208-8000
----------------------------------------------------------------------------------------------------------------------
</TABLE>
This report has been prepared by, or is based on information furnished to State
Street Bank and Trust Company ("State Street") by, one or more third parties
(e.g. Servicers, Master Servicer, etc.), and State Street has not independently
verified information received from or prepared by any such third party. State
Street shall not and does not undertake responsibility for the accuracy,
completeness, or sufficiency of this report or the information contained herein
for any purpose, and State Street makes no representations or warranties with
respect thereto. The information in this report is presented here with the
approval of the Issuer soley as a convience for the user, and should not be
reiled upon withour further investigation by any user contemplating an
investment decision with repsect to the related securities.
Page 1
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: November 17, 2000
Record Date: October 31, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Payment Summary
--------------------------------------------------------------------------------------------------------------------------
Pass-Through Interest Original Beginning Principal Interest Total
Class CUSIP Rate Type Balance Balance Paid Paid Paid
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 161582AA9 7.1340% Fixed $210,400,000.00 $197,032,783.66 $843,774.03 $1,171,359.90 $2,015,133.93
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00 $0.00 $5,063,885.87 $5,063,885.87
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00 $0.00 $488,061.79 $488,061.79
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00 $0.00 $399,637.76 $399,637.76
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00 $0.00 $133,212.59 $133,212.59
E 161582AG6 7.8010% Variable $48,917,408.00 $48,917,408.00 $0.00 $318,003.67 $318,003.67
F 161582AH4 7.8010% Variable $17,470,503.00 $17,470,503.00 $0.00 $113,572.74 $113,572.74
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00 $0.00 $316,798.46 $316,798.46
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00 $0.00 $55,905.61 $55,905.61
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00 $0.00 $55,905.61 $55,905.61
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00 $0.00 $111,811.22 $111,811.22
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00 $0.00 $37,270.41 $37,270.41
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00 $0.00 $46,588.01 $46,588.01
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00 $0.00 $139,267.17 $139,267.17
X* 161582AC5 0.5243% Variable $1,397,640,241.00 $1,384,273,024.66 $0.00 $604,821.70 $604,821.70
R N/A 0.0000% Residual $0.00 $0.00 $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------------------------------------
* Based on a Notional Balance Totals: $1,397,640,241.00 $1,384,273,024.66 $843,774.03 $9,056,102.51 $9,899,876.54
--------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------
Ending
Class Balance
---------------------------------------------------------------
A-1 $196,189,009.63
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* $1,383,429,250.63
R $0.00
-----------------------------------------------------------------
* Based on a Notional Balance Totals: $1,383,429,250.63
-----------------------------------------------------------------
Distributions per Certificate
-------------------------------------------------------------------------------------------
Beginning Principal Interest Ending
Class Certif. Factor Distribution(1) Distribution(1) Certif. Factor
-------------------------------------------------------------------------------------------
A-1 0.936467603 4.0103328 5.567299905 0.932457270
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 6.500828294 1.000000000
F 1.000000000 0.0000000 6.500828282 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 5.314374111 1.000000000
X* 0.990435868 0.0000000 0.432744910 0.989832154
R N/A N/A N/A N/A (1) represents net payment per certificate
-------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: November 17, 2000
Record Date: October 31, 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 $197,032,783.66 $843,774.03 $0.00 $0.00 $843,774.03 $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* $1,384,273,024.66 $0.00 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------------------------
Totals: $1,384,273,024.66 $843,774.03 $0.00 $0.00 $843,774.03 $0.00
------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------
Reimbursement of Ending Cumulative
Class Prior loss/additional exp. Balance Realized Losses
--------------------------------------------------------------------------------------------------
A-1 $0.00 $196,189,009.63 $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 $1,383,429,250.63 $0.00
R $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------------
Totals: $0.00 $1,383,429,250.63 $0.00
------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Detail
----------------------------------------------------------------------------------------------------------------------------------
Accrued Beg. Unpaid Prepayment Current Interest Prepayment Premium/ Deferred Excess
Class Certif. Interest Interest Int. Shortfall Shortfalls Yield Maintenance Interest Interest
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 $1,171,359.90 $0.00 $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 $0.00
B $488,061.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
C $399,637.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
D $133,212.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
E $318,003.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
F $113,572.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
G $316,798.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
H $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
I $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
J $111,811.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
K $37,270.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
L $46,588.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
M $139,764.01 $0.23 $0.00 $496.84 $0.00 $0.00 $0.00
X* $604,821.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------------------------------------------
Totals: $9,056,599.35 $0.23 $0.00 $496.84 $0.00 $0.00 $0.00
-------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------
Total Interest Cum. Unpaid
Class Distr. Amount Interest Shortfall
----------------------------------------------------------------
A-1 $1,171,359.90 $0.00
A-2 $5,063,885.87 $0.00
B $488,061.79 $0.00
C $399,637.76 $0.00
D $133,212.59 $0.00
E $318,003.67 $0.00
F $113,572.74 $0.00
G $316,798.46 $0.00
H $55,905.61 $0.00
I $55,905.61 $0.00
J $111,811.22 $0.00
K $37,270.41 $0.00
L $46,588.01 $0.00
M $139,267.17 $497.07
X* $604,821.70 $0.00
R $0.00 $0.00
----------------------------------------------------------------
Totals: $9,056,102.51 $497.07
---------------------------------------------------------
</TABLE>
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: November 17, 2000
Record Date: October 31, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Delinquency Statistics
--------------------------------------------------------------------------------------------
One Month Two Months Three+Months Foreclosures Total
---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
# of Loans 0 0 0 1 1
---------------------------------------------------------------------------------------------------------------------
Ending APB 0.00 0.00 0.00 2,381,815.86 2,381,815.86
---------------------------------------------------------------------------------------------------------------------
Appraisal Reduction
---------------------------------------------------
Current Total Cumulative Total
--------------------------------------------------------------------------------------------------------------------
Loan Number 0 0 0 0 0
--------------------------------------------------------------------------------------------------------------------
Amount 0.00 0.00 0.00 0.00 0.00
--------------------------------------------------------------------------------------------------------------------
ASER Date 0/0/00 0/0/00 0/0/00 0/0/00 0/0/00
--------------------------------------------------------------------------------------------------------------------
Liquidated Mortgage Loans
-----------------------------------------------------------------------------------------------------------------------
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit
-----------------------------------------------------------------------------------------------------------------------
No Liquidated Loans 0.00 0.00 0.00
-----------------------------------------------------------------------------------------------------------------------
No Liquidated Loans 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------
REO Properties (which a Final Recovery Determination has been made)
-----------------------------------------------------------------------------------------------------------------------------------
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit Appraised Value
-----------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00 0.00
-----------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00 0.00
-----------------------------------------------------------------------------------------------------------------------------------
===================================================================================================================================
Aggregate amount of monies collected by Servicer with respect to REO property during the Collection Period 0.00
===================================================================================================================================
===================================================================================================================================
Aggr. of all Liquidation Proceeds and other amt. received in connection with Final Recovery Determination 0.00
===================================================================================================================================
</TABLE>
Mortgage Loans which were defeased during the related Due Period
-----------------------------------------------------------------
Loan Number NA NA NA
-----------------------------------------------------------------
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: November 17, 2000
Record Date: October 31, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
-----------------------------------------------------------------------------------------------------------------------------
Available Distribution Amount 9,899,876.54
-----------------------------------------------------------------------------------------------------------------------------
Collateral Information:
-----------------------------------------------------------------------------------------------------------------------------
Current Period Current Period
Closing Beginning Ending
------- --------- ------
<S> <C> <C> <C>
Stated Principal Balance 1,397,640,242.00 1,384,273,025.52 1,383,429,251.49
Actual Principal Balance 1,383,440,300.24
Loan Count 205 205
Gross WAC 7.90999%
Net WAC 7.85099%
-----------------------------------------------------------------------------------------------------------------------------
Interest Reserve Account:
----------------------------------------------------------------------------
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
----------------------------------------------------------------------------
Advances:
-----------------------------------------------------------------------------------------------------------------------------
Aggregate P&I Advances 207,990.44
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 207,990.44
Interest accrued and payable to Master Servicer in respect of unreimbursed P&I Advances 0.00
Interest Payable to Master Servicer on Advances 0.00
Aggregate Amount of interest on Servicing Advances paid to the Special Servicer 0.00
-----------------------------------------------------------------------------------------------------------------------------
Servicing and Trustee Fees:
-----------------------------------------------------------------------------------------------------------------------------
Aggregate Amount of servicing compensation paid to Master Servicer 66,904.55
Aggregate Amount of servicing compensation paid to Special Servicer 496.42
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 1,153.56
-----------------------------------------------------------------------------------------------------------------------------
Aggregate Amount Of:
=======================================================================
Liquidation Proceeds 0.00
Insurance Proceeds 0.00
Principal Recovery Fees 0.00
Additional Trust Fund Expenses 496.42
Additional Interest 0.00
Net Default Interest 0.00
=======================================================================
</TABLE>
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
Payment Date: November 17, 2000
Record Date: October 31, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Original/Current Ratings
------------------------------------------------------------------------------------------------------------------------------------
Original DCR Current DCR Original Fitch Current Fitch Original Moody's Current Moodys Original S&P Current S&P
Class 20001001 10/02/2000
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 AAA AAA AAA AAA
A-2 AAA AAA AAA AAA
B AA AA AA AA
C A A A A
D A- A- A- A-
E BBB BBB BBB BBB
F BBB- BBB- BBB- BBB-
G NR NR NR BB+
H NR NR NR BB
I NR NR NR BB-
J NR NR NR B+
K NR NR NR B
L NR NR NR B-
M NR NR NR -
X* AAA AAA AAA AAA
R
------------------------------------------------------------------------------------------------------------------------------------
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 %
----- -------------------- -------------------- ------------------- ------------------------------
1 month 0.00%
A-1 08/15/2007 26.500% 26.772% ------------------------------
3 month 0.00%
A-2 08/15/2009 26.500% 26.772% ------------------------------
6 month 0.00%
B 08/15/2009 21.000% 21.216% ------------------------------
12 month 0.00%
C 08/15/2009 16.500% 16.669% ------------------------------
Life 0.00%
D 08/15/2009 15.000% 15.154% ------------------------------
E 08/15/2011 11.500% 11.618%
F 08/15/2011 10.250% 10.355%
G 6.000% 6.062%
H 5.250% 5.304%
I 4.500% 4.546%
J 3.000% 3.031%
K 2.500% 2.526%
L 1.875% 1.894%
M 0.000% 0.000%
X* NA NA
R NA NA
----------------------------------------------------------------------------
</TABLE>
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 100,277,406.20 441,133.85 587,625.60 1,028,759.45 0.00 0.00 99,836,272.35
A2 469,330,397.00 469,330,397.00 0.00 2,815,200.16 2,815,200.16 0.00 0.00 469,330,397.00
B 41,089,314.00 41,089,314.00 0.00 251,432.36 251,432.36 0.00 0.00 41,089,314.00
C 37,176,046.00 37,176,046.00 0.00 232,938.91 232,938.91 0.00 0.00 37,176,046.00
D 11,739,804.00 11,739,804.00 0.00 75,663.04 75,663.04 0.00 0.00 11,739,804.00
E 27,392,876.00 27,392,876.00 0.00 176,547.09 176,547.09 0.00 0.00 27,392,876.00
F 11,739,804.00 11,739,804.00 0.00 75,663.04 75,663.04 0.00 0.00 11,739,804.00
G 27,392,876.00 27,392,876.00 0.00 148,378.08 148,378.08 0.00 0.00 27,392,876.00
H 7,826,536.00 7,826,536.00 0.00 42,393.74 42,393.74 0.00 0.00 7,826,536.00
I 6,848,219.00 6,848,219.00 0.00 37,094.52 37,094.52 0.00 0.00 6,848,219.00
J 8,804,853.00 8,804,853.00 0.00 47,692.95 47,692.95 0.00 0.00 8,804,853.00
K 6,848,219.00 6,848,219.00 0.00 37,094.52 37,094.52 0.00 0.00 6,848,219.00
L 5,869,902.00 5,869,902.00 0.00 31,795.30 31,795.30 0.00 0.00 5,869,902.00
M 14,674,755.00 14,674,755.00 0.00 79,488.28 79,488.28 0.00 0.00 14,674,755.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 782,653,601.00 777,011,007.20 441,133.85 4,639,007.59 5,080,141.44 0.00 0.00 776,569,873.35
X 782,653,601.00 777,011,007.20 0.00 758,691.81 758,691.81 0.00 0.00 776,569,873.35
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505DJ8 946.72777757 4.16478333 5.54782477 9.71260810 942.56299424 A1 7.032000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 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 5.41666829 5.41666829 1,000.00000000 M 6.500000%
TOTALS 992.79043271 0.56363869 5.92728071 6.49091940 992.22679402
X 161505DL3 992.79043271 0.00000000 0.96938391 0.96938391 992.22679402 X 1.171708%
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
<TABLE>
<CAPTION>
November 17 2000
<S> <C>
Available Funds 5,838,833.25
Principal Distribution Amount 441,133.85
Scheduled Principal Distribution Amount 441,133.85
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
<TABLE>
<CAPTION>
November 17 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 36,242.73
Outstanding Principal & Interest Advances 36,242.72
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 40,041.46
Trustee Fees 1,036.01
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
Statement to Certificateholders
November 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 123,675,000.00 121,005,742.26 325,779.92 772,016.64 1,097,796.56 0.00 0.00 120,679,962.34
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 0.00 171,195.23 171,195.23 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 73,369.38 73,369.38 0.00 0.00 10,456,020.00
G 24,397,382.00 24,397,382.00 0.00 135,202.16 135,202.16 0.00 0.00 24,397,382.00
H 5,228,011.00 5,228,011.00 0.00 28,971.89 28,971.89 0.00 0.00 5,228,011.00
I 6,099,346.00 6,099,346.00 0.00 33,800.54 33,800.54 0.00 0.00 6,099,346.00
J 11,327,356.00 11,327,356.00 0.00 62,772.43 62,772.43 0.00 0.00 11,327,356.00
K 3,485,340.00 3,485,340.00 0.00 19,314.59 19,314.59 0.00 0.00 3,485,340.00
L 3,485,340.00 3,485,340.00 0.00 19,314.59 19,314.59 0.00 0.00 3,485,340.00
M 15,684,032.00 15,684,032.00 0.00 86,915.68 86,915.68 0.00 0.00 15,684,032.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 697,068,061.00 694,398,803.26 325,779.92 4,442,336.68 4,768,116.60 0.00 0.00 694,073,023.34
X 697,068,061.00 694,398,803.26 0.00 517,025.30 517,025.30 0.00 0.00 694,073,023.34
</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
November 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 978.41715998 2.63416147 6.24230152 8.87646299 975.78299850 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 7.01695055 7.01695055 1,000.00000000 E 8.420341%
F 161505EG3 1,000.00000000 0.00000000 7.01695100 7.01695100 1,000.00000000 F 8.420341%
G 161505EH1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 G 6.650000%
H 161505EJ7 1,000.00000000 0.00000000 5.54166585 5.54166585 1,000.00000000 H 6.650000%
I 161505EK4 1,000.00000000 0.00000000 5.54166627 5.54166627 1,000.00000000 I 6.650000%
J 161505EL2 1,000.00000000 0.00000000 5.54166656 5.54166656 1,000.00000000 J 6.650000%
K 161505EM0 1,000.00000000 0.00000000 5.54166595 5.54166595 1,000.00000000 K 6.650000%
L 161505EN8 1,000.00000000 0.00000000 5.54166595 5.54166595 1,000.00000000 L 6.650000%
M 161505EP3 1,000.00000000 0.00000000 5.54166684 5.54166684 1,000.00000000 M 6.650000%
TOTALS 996.17073584 0.46735740 6.37288800 6.84024540 995.70337844
X 161505EB4 996.17073584 0.00000000 0.74171423 0.74171423 995.70337844 X 0.893478%
</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 Certficiates
Series 2000-1
<TABLE>
<CAPTION>
November 17 2000
<S> <C>
Available Funds 5,285,141.90
Principal Distribution Amount 325,779.92
Scheduled Principal Distribution Amount 325,779.92
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
<TABLE>
<CAPTION>
November 17 2000
Prepayment Penalties
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 64,955.60
Outstanding Principal & Interest Advances 64,955.60
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 30,484.61
Sub Servicing Fees 5,908.39
Trustee Fees 1,215.20
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 17 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 118,980,000.00 117,485,060.54 313,523.76 738,491.51 1,052,015.27 0.00 0.00 117,171,536.78
A2 442,457,420.00 442,457,420.00 0.00 2,813,660.48 2,813,660.48 0.00 0.00 442,457,420.00
B 26,779,086.00 26,779,086.00 0.00 173,662.37 173,662.37 0.00 0.00 26,779,086.00
C 34,166,423.00 34,166,423.00 0.00 225,726.17 225,726.17 0.00 0.00 34,166,423.00
D 12,004,419.00 12,004,419.00 0.00 80,269.55 80,269.55 0.00 0.00 12,004,419.00
E 23,085,420.00 23,085,420.00 0.00 161,600.29 161,600.29 0.00 0.00 23,085,420.00
F 12,927,835.00 12,927,835.00 0.00 90,496.16 90,496.16 0.00 0.00 12,927,835.00
G 12,927,835.00 12,927,835.00 0.00 71,641.75 71,641.75 0.00 0.00 12,927,835.00
H 18,468,337.00 18,468,337.00 0.00 102,345.37 102,345.37 0.00 0.00 18,468,337.00
I 5,540,501.00 5,540,501.00 0.00 30,703.61 30,703.61 0.00 0.00 5,540,501.00
J 7,387,334.00 7,387,334.00 0.00 40,938.14 40,938.14 0.00 0.00 7,387,334.00
K 7,387,335.00 7,387,335.00 0.00 40,938.15 40,938.15 0.00 0.00 7,387,335.00
L 3,693,667.00 3,693,667.00 0.00 20,469.07 20,469.07 0.00 0.00 3,693,667.00
M 12,927,835.00 12,927,835.00 0.00 71,641.75 71,641.75 0.00 0.00 12,927,835.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 738,733,447.00 737,238,507.54 313,523.76 4,662,584.37 4,976,108.13 0.00 0.00 736,924,983.78
X 738,733,447.00 737,238,507.54 0.00 590,314.99 590,314.99 0.00 0.00 736,924,983.78
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
Statement to Certificateholders
November 17 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505EX6 987.43537183 2.63509632 6.20685418 8.84195050 984.80027551 A1 7.543000%
A2 161505EY4 1,000.00000000 0.00000000 6.35916667 6.35916667 1,000.00000000 A2 7.631000%
B 161505FA5 1,000.00000000 0.00000000 6.48499990 6.48499990 1,000.00000000 B 7.782000%
C 161505FB3 1,000.00000000 0.00000000 6.60666673 6.60666673 1,000.00000000 C 7.928000%
D 161505FC1 1,000.00000000 0.00000000 6.68666680 6.68666680 1,000.00000000 D 8.024000%
E 161505FD9 1,000.00000000 0.00000000 7.00010180 7.00010180 1,000.00000000 E 8.400122%
F 161505FE7 1,000.00000000 0.00000000 7.00010172 7.00010172 1,000.00000000 F 8.400122%
G 161505FF4 1,000.00000000 0.00000000 5.54166649 5.54166649 1,000.00000000 G 6.650000%
H 161505FG2 1,000.00000000 0.00000000 5.54166680 5.54166680 1,000.00000000 H 6.650000%
I 161505FH0 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 I 6.650000%
J 161505FJ6 1,000.00000000 0.00000000 5.54166632 5.54166632 1,000.00000000 J 6.650000%
K 161505FK3 1,000.00000000 0.00000000 5.54166692 5.54166692 1,000.00000000 K 6.650000%
L 161505FL1 1,000.00000000 0.00000000 5.54166632 5.54166632 1,000.00000000 L 6.650000%
M 161505FM9 1,000.00000000 0.00000000 5.54166649 5.54166649 1,000.00000000 M 6.650000%
TOTALS 997.97634794 0.42440715 6.31159235 6.73599950 997.55194079
X 161505EZ1 997.97634794 0.00000000 0.79909065 0.79909065 997.55194079 X 0.960853%
</TABLE>
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
November 17 2000
<S> <C>
Available Funds 5,566,423.12
Principal Distribution Amount 313,523.76
Scheduled Principal Distribution Amount 313,523.76
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
<TABLE>
<CAPTION>
November 17 2000
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 0.00
Outstanding Principal & Interest Advances 0.00
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 39,645.86
Trustee Fees 1,290.17
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
Interest Detail
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
