<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report: March 20, 2000
CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
(formerly known as "Chemical Commercial Mortgage Securities Corp.")
---------------------------------------------------------------------
(Exact Name of Registrant)
New York 333-05271 13-3728743
-------------------- -------------------------- --------------------
(State or other (Commission File Number) (IRS Employer
jurisdiction Identification No.)
of incorporation)
380 Madison Avenue, New York 10017-2951
---------------------------------------- --------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (212) 622-3510
<PAGE>
Item 5. Other Events:
On or about 3/20/2000, Chase Commercial Mortgage Securities Corp. (the
"Depositor") made the distributions to holders of its Mortgage Pass-Through
Certificates, Series 1996-1, Series 1996-2, Series 1997-1, Series 1997-2, Series
1998-1, Series 1998-2 and 1999-2 contemplated by the applicable Pooling and
Servicing Agreements for such Series (collectively, the "Pooling and Servicing
Agreements").
Copies of the Certificateholders' Reports with respect to such
distributions delivered pursuant to Section 4.02 of the applicable Pooling and
Servicing Agreements are being filed as exhibits to this Current Report on Form
8-K.
Item 7(c). Exhibits
Exhibits Description
---------- ---------------
20.1 Monthly Reports with respect to the March 20, 2000
distribution
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.
Dated: April 5, 2000
THE CHASE MANHATTAN BANK, As Paying Agent,
on behalf of Chase Commercial Mortgage
Securities Corp.
By: /s/ Norma Catone
-----------------------------------
Name: Norma Catone
Title: Vice President
<PAGE>
INDEX TO EXHIBITS
-----------------
Exhibit No. Description
- --------------- -----------------
20.1 Monthly Reports with respect to the
distribution to certificateholders
on March 20, 2000.
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 136,405,975.11 483,152.19 863,904.51 1,347,056.70 0.00 0.00 135,922,822.92
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 1,222,154.00 636,527.05 1,058.92 0.00 1,058.92 0.00 0.00 635,468.13
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 68,564.87 68,564.87 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 443,159,375.00 388,769,407.26 484,211.110 2,457,904.88 2,942,115.99 0.00 0.00 388,285,196.15
X 443,159,377.53 388,769,409.80 0.00 276,248.20 760,459.31 0.00 0.00 388,285,198.69
</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 717.92618479 2.54290626 4.54686584 7.08977211 715.38327853 A1 7.600000%
A2 161505AB8 1,000.00000000 .00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000%
P 161505AC6 520.82393054 .86643745 .00000000 .86643745 519.95749308 P .000000%
B 161505AE2 1,000.00000000 .00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000%
C 161505AF9 1,000.00000000 .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
March 20 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 .00000000 6.33333329 6.33333329 1,000.00000000 D 7.600000%
E 161505AH5 1,000.00000000 .00000000 6.33333345 6.33333345 1,000.00000000 E 7.600000%
F 161505AJ1 1,000.00000000 .00000000 6.33333314 6.33333314 1,000.00000000 F 7.600000%
G 161505AK8 1,000.00000000 .00000000 6.33333324 6.33333324 1,000.00000000 G 7.600000%
H 161505AL6 981.01667987 .00000000 6.18873265 6.18873265 981.01667987 H 7.600000%
TOTALS 877.26770366 1.09263425 5.54632265 6.63895690 876.17506941
X 161505AD4 877.26770438 .00000000 .62336084 1.71599508 876.17507014 X .852685%
</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
March 20 2000
<TABLE>
<CAPTION>
<S> <C>
Available Distribution Amount 3,218,364.18
Scheduled Principal Distribution Amount 484,211.11
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 70.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.57%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .00 .00%
61-90 days 0 .00 .00%
91+days 2 16,773,849.62 4.32%
Total 2.00 16,773,849.62 4.32%
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
March 20 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 182,110.08
Master Servicer Unreimbursed P&I Advances Outstanding 737,436.28
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 43,181.97
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
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
March 20 2000
Interest Detail
(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
March 20 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 38,801,795.03 232,458.29 216,643.36 449,101.65 0.00 0.00 38,569,336.74
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 31,605.27 31,605.27 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 261,954,163.00 246,778,287.03 232,458.290 1,406,457.55 1,638,915.84 0.00 0.00 246,545,828.74
X 261,954,164.00 246,778,288.68 0.00 303,104.39 535,562.68 0.00 0.00 246,545,830.39
</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 718.84900388 4.30656391 4.01357369 8.32013760 714.54243997 A1 6.700000%
A2 161505AP7 1,000.00000000 .00000000 5.74999997 5.74999997 1,000.00000000 A2 6.900000%
B 161505AQ5 1,000.00000000 .00000000 5.74999996 5.74999996 1,000.00000000 B 6.900000%
C 161505AR3 1,000.00000000 .00000000 5.75000016 5.75000016 1,000.00000000 C 6.900000%
D 161505AS1 1,000.00000000 .00000000 5.74999992 5.74999992 1,000.00000000 D 6.900000%
E 161505AT9 1,000.00000000 .00000000 5.75000052 5.75000052 1,000.00000000 E 6.900000%
F 161505AV4 1,000.00000000 .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
March 20 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 .00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000%
H 161505AX0 1,000.00000000 .00000000 4.82607644 4.82607644 1,000.00000000 H 6.900000%
TOTALS 942.06667382 .88740063 5.36909791 6.25649855 941.17927318
X 161505AU6 942.06667652 .00000000 1.15708941 2.04449004 941.17927589 X 1.473895%
</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
March 20 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47376635%
Available Distribution Amount 1,942,020.22
Scheduled Principal Distribution Amount 232,458.29
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 70.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .00 .00%
61-90 days 0 .00 .00%
91+days 0 .00 .00%
Total .00 .00 .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
March 20 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 26,527.83
Master Servicer Unreimbursed P&I Advances Outstanding 339,083.18
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 1,768.58
Current Period Accrued Servicing Fees 20,381.53
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
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
March 20 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-1
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 51,806,575.53 633,521.75 313,861.50 947,383.25 0.00 0.00 51,173,053.78
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 81,847.56 81,847.56 0.00 0.00 13,344,374.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 533,774,986.00 484,981,561.53 633,521.750 2,974,168.73 3,607,690.48 0.00 0.00 484,348,039.78
A1COMP 100,600,000.00 51,806,575.53 0.00 4,317.21 637,838.96 0.00 0.00 51,173,053.78
WACCOMP 533,774,986.00 484,981,560.80 0.00 578,314.99 1,211,836.74 0.00 0.00 484,348,039.05
X 533,774,986.00 484,981,561.53 0.00 582,632.21 1,216,153.96 0.00 0.00 484,348,039.78
</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 514.97589990 6.29743290 3.11989563 9.41732853 508.67846700 A1 7.270000%
A2 161505AZ5 1,000.00000000 .00000000 6.14166667 6.14166667 1,000.00000000 A2 7.370000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-1
Statement to Certificateholders
March 20 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 161505BB7 1,000.00000000 .00000000 6.14166666 6.14166666 1,000.00000000 B 7.370000%
C 161505BC5 1,000.00000000 .00000000 6.14166666 6.14166666 1,000.00000000 C 7.370000%
D 161505BD3 1,000.00000000 .00000000 6.14166664 6.14166664 1,000.00000000 D 7.370000%
E 161505BE1 1,000.00000000 .00000000 6.14166643 6.14166643 1,000.00000000 E 7.370000%
F 161505BF8 1,000.00000000 .00000000 6.14166664 6.14166664 1,000.00000000 F 7.370000%
G 161505BG6 1,000.00000000 .00000000 6.14166643 6.14166643 1,000.00000000 G 7.370000%
H 161505BH4 1,000.00000000 .00000000 6.14166643 6.14166643 1,000.00000000 H 7.370000%
I 161505BJ0 1,000.00000000 .00000000 6.13348817 6.13348817 1,000.00000000 I 7.370000%
TOTALS 908.58802726 1.18687044 5.57195224 6.75882268 907.40115682
A1COMP COMPONENT 514.97589990 .00000000 .04291461 6.34034751 508.67846700 A1COMP .100000%
WACCOMP COMPONENT 908.58802589 .00000000 1.08344341 2.27031384 907.40115546 WACCOMP 1.430937%
X 161505BA9 908.58802726 .00000000 1.09153150 2.27840193 907.40115682 X 1.441619%
</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 1997-1
March 20 2000
<TABLE>
<S> <C>
Available Funds 4,190,322.70
Principal Distribution Amount 633,521.75
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 .00 .00%
61-90 days 0 .00 .00%
91+days 0 .00 .00%
Total .00 .00 .00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-1
March 20 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 63,767.36
Outstanding Principal & Interest Advances 63,767.36
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-1
March 20 2000
Fee Summary
Master Servicing Fees 26,850.53
Sub-Servicing Fees 12,722.26
Trustee Fees 2,586.57
Special Servicer Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-1
March 20 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-2
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 161,057,163.03 934,465.39 865,682.25 1,800,147.64 0.00 0.00 160,122,697.64
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 64,260.32 64,260.32 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 813,992,373.00 779,049,536.03 934,465.390 4,250,553.86 5,185,019.25 0.00 0.00 778,115,070.64
X 813,992,373.00 779,049,536.03 0.00 909,325.66 1,843,791.05 0.00 0.00 778,115,070.64
A1COMP 196,000,000.00 161,057,163.03 0.00 20,132.15 954,597.54 0.00 0.00 160,122,697.64
WACCOMP 813,992,373.00 779,049,536.03 0.00 889,193.51 1,823,658.90 0.00 0.00 778,115,070.64
</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 821.72021954 4.76768056 4.41674617 9.18442673 816.95253898 A1 6.450000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-2
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A2 161505BL5 1,000.00000000 .00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000%
B 161505BN1 1,000.00000000 .00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000%
C 161505BP6 1,000.00000000 .00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000%
D 161505BQ4 1,000.00000000 .00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000%
E 161505BR2 1,000.00000000 .00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000%
F 161505BS0 1,000.00000000 .00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000%
G 161505BT8 1,000.00000000 .00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000%
H 161505BU5 1,000.00000000 .00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000%
I 161505BV3 1,000.00000000 .00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000%
J 161505BW1 1,000.00000000 .00000000 4.51112141 4.51112141 1,000.00000000 J 6.600000%
TOTALS 957.07227963 1.14800264 5.22185957 6.36986220 955.92427700
X 161505BM3 957.07227963 .00000000 1.11711816 2.26512079 955.92427700 X 1.400669%
A1COMP Component 821.72021954 .00000000 .10271505 4.87039561 816.95253898 A1COMP .150000%
WACCOMP Component 957.07227963 .00000000 1.09238555 2.24038819 955.92427700 WACCOMP 1.369659%
</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 1997-2
March 20 2000
<TABLE>
<S> <C>
Available Funds 6,094,344.91
Principal Distribution Amount 934,465.39
Scheduled Principal Distribution Amount 934,465.39
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 5,183.17
Deposits 0.00
Withdrawals 5,183.17
Ending Balance 0.00
</TABLE>
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .00 .00%
61-90 days 0 .00 .00%
91+days 0 .00 .00%
Total .00 .00 .00%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-2
March 20 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 527,512.92
Outstanding Principal & Interest Advances 1,311,780.57
Reimbursement of Interest on any P&I Advances 11,052.03
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1997-2
March 20 2000
Fee Summary
Servicing Fees 60,400.98
Trustee Fees 3,732.99
Special Servicer Fee 0.00
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 Certificates
Series 1997-2
March 20 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998-1
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 116,741,107.84 886,635.70 616,782.19 1,503,417.89 0.00 0.00 115,854,472.14
A2 464,448,593.00 464,448,593.00 0.00 2,538,985.64 2,538,985.64 0.00 0.00 464,448,593.00
B 32,714,991.00 32,714,991.00 0.00 178,841.95 178,841.95 0.00 0.00 32,714,991.00
C 49,072,487.00 49,072,487.00 0.00 268,262.93 268,262.93 0.00 0.00 49,072,487.00
D 44,983,113.00 44,983,113.00 0.00 245,907.68 245,907.68 0.00 0.00 44,983,113.00
E 12,268,122.00 12,268,122.00 0.00 67,065.73 67,065.73 0.00 0.00 12,268,122.00
F 36,804,365.00 36,804,365.00 0.00 201,197.20 201,197.20 0.00 0.00 36,804,365.00
G 8,178,748.00 8,178,748.00 0.00 44,710.49 44,710.49 0.00 0.00 8,178,748.00
H 18,402,183.00 18,402,183.00 0.00 97,224.87 97,224.87 0.00 0.00 18,402,183.00
I 4,089,374.00 4,089,374.00 0.00 21,605.53 21,605.53 0.00 0.00 4,089,374.00
J 14,312,809.00 14,312,809.00 0.00 74,029.02 74,029.02 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 817,874,785.00 802,015,892.84 886,635.700 4,354,613.23 5,241,248.93 0.00 0.00 801,129,257.14
X 817,874,785.00 802,015,892.84 0.00 450,635.56 1,337,271.26 0.00 0.00 801,129,257.14
</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 880.40051161 6.68654374 4.65144940 11.33799314 873.71396787 A1 6.340000%
A2 161505BY7 1,000.00000000 .00000000 5.46666666 5.46666666 1,000.00000000 A2 6.560000%
B 161505CB6 1,000.00000000 .00000000 5.46666664 5.46666664 1,000.00000000 B 6.560000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998-1
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
C 161505CC4 1,000.00000000 .00000000 5.46666669 5.46666669 1,000.00000000 C 6.560000%
D 161505CD2 1,000.00000000 .00000000 5.46666657 5.46666657 1,000.00000000 D 6.560000%
E 161505CE0 1,000.00000000 .00000000 5.46666637 5.46666637 1,000.00000000 E 6.560000%
F 161505CF7 1,000.00000000 .00000000 5.46666679 5.46666679 1,000.00000000 F 6.560000%
G 161505CG5 1,000.00000000 .00000000 5.46666678 5.46666678 1,000.00000000 G 6.560000%
H 161505CH3 1,000.00000000 .00000000 5.28333350 5.28333350 1,000.00000000 H 6.340000%
I 161505CJ9 1,000.00000000 .00000000 5.28333432 5.28333432 1,000.00000000 I 6.340000%
J 161505CK6 1,000.00000000 .00000000 5.17222161 5.17222161 1,000.00000000 J 6.340000%
TOTALS 980.60963310 1.08407267 5.32430307 6.40837574 979.52556043
X 980.60963310 .00000000 .55098356 1.63505623 979.52556043 X .674254%
</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 1998-1
March 20 2000
<TABLE>
<S> <C>
Available Funds 5,691,884.49
Principal Distribution Amount 886,635.70
Scheduled Principal Distribution Amount 886,635.70
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 47,435.67
</TABLE>
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 1 7,623,389.04 .95%
61-90 days 0 .00 .00%
91+days 0 .00 .00%
Total 1.00 7,623,389.04 .95%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998-1
March 20 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 58,109.86
Outstanding Principal & Interest Advances 174,327.45
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 Certificates
Series 1998-1
March 20 2000
Fee Summary
Servicing Fees 49,145.92
Trustee Fees 4,010.11
Special Servicer Fee 0.00
Additional Special Servicing Compensation 1,590.32
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 Certificates
Series 1998-1
March 20 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 182,860,214.18 1,323,548.46 918,110.66 2,241,659.12 0.00 0.00 181,536,665.72
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 1,252,196,395.18 1,323,548.460 6,612,325.82 7,935,874.28 0.00 0.00 1,250,872,846.72
X 1,268,136,181.00 1,252,196,395.18 0.00 509,042.49 1,832,590.95 0.00 0.00 1,250,872,846.72
</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 919.81999085 6.65768843 4.61826288 11.27595131 913.16230241 A1 6.025000%
A2 161505CW0 1,000.00000000 .00000000 5.32500000 5.32500000 1,000.00000000 A2 6.390000%
B 161505CZ3 1,000.00000000 .00000000 5.32500003 5.32500003 1,000.00000000 B 6.390000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
Statement to Certificateholders
March 20 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
C 161505DA7 1,000.00000000 .00000000 5.32499994 5.32499994 1,000.00000000 C 6.390000%
D 161505DB5 1,000.00000000 .00000000 5.32499993 5.32499993 1,000.00000000 D 6.390000%
E 161505DC3 1,000.00000000 .00000000 5.32500005 5.32500005 1,000.00000000 E 6.390000%
F 161505DD1 1,000.00000000 .00000000 5.32499997 5.32499997 1,000.00000000 F 6.390000%
G 161505DE9 1,000.00000000 .00000000 5.32499979 5.32499979 1,000.00000000 G 6.390000%
H 161505DF6 1,000.00000000 .00000000 5.32500002 5.32500002 1,000.00000000 H 6.390000%
I 161505DG4 1,000.00000000 .00000000 5.32500033 5.32500033 1,000.00000000 I 6.390000%
J 161505DH2 1,000.00000000 .00000000 5.32500002 5.32500002 1,000.00000000 J 6.390000%
TOTALS 987.43054093 1.04369584 5.21420800 6.25790384 986.38684509
X 161505CY6 987.43054093 .00000000 .40140996 1.44510580 986.38684509 X .487824%
</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 1998-2
March 20 2000
<TABLE>
<S> <C>
Available Funds 8,444,916.77
Principal Distribution Amount 1,323,548.46
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 105,542.35
Deposits 0.00
Withdrawals 105,542.35
Ending Balance 0.00
</TABLE>
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .00 .00%
61-90 days 0 .00 .00%
91+days 0 .00 .00%
Total .00 .00 .00%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
March 20 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 64,014.03
Outstanding Principal & Interest Advances 64,014.03
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
March 20 2000
Fee Summary
Master Servicing Fees 43,974.88
Sub-Servicing Fees 20,869.95
Trustee Fees 6,000.11
Special Servicer Fee 0.00
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
March 20 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
March 17 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 104,537,340.81 756,208.14 612,588.82 1,368,796.96 0.00 0.00 103,781,132.67
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 79,477.95 79,477.95 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 782,653,601.00 781,270,941.81 756,208.140 4,663,960.48 5,420,168.62 0.00 0.00 780,514,733.67
X 782,653,601.00 781,270,941.81 0.00 590,976.15 1,347,184.29 0.00 0.00 780,514,733.67
</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 986.94619345 7.13942730 5.78350472 12.92293202 979.80676614 A1 7.032000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
March 17 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A2 161505DK5 1,000.00000000 .00000000 5.99833332 5.99833332 1,000.00000000 A2 7.198000%
B 161505DM1 1,000.00000000 .00000000 6.11916665 6.11916665 1,000.00000000 B 7.343000%
C 161505DN9 1,000.00000000 .00000000 6.26583338 6.26583338 1,000.00000000 C 7.519000%
D 161505DP4 1,000.00000000 .00000000 6.44500027 6.44500027 1,000.00000000 D 7.734000%
E 161505DQ2 1,000.00000000 .00000000 6.44500015 6.44500015 1,000.00000000 E 7.734000%
F 161505DR0 1,000.00000000 .00000000 6.44500027 6.44500027 1,000.00000000 F 7.734000%
G 161505DS8 1,000.00000000 .00000000 5.41666673 5.41666673 1,000.00000000 G 6.500000%
H 161505DT6 1,000.00000000 .00000000 5.41666709 5.41666709 1,000.00000000 H 6.500000%
I 161505DU3 1,000.00000000 .00000000 5.41666673 5.41666673 1,000.00000000 I 6.500000%
J 161505DV1 1,000.00000000 .00000000 5.41666624 5.41666624 1,000.00000000 J 6.500000%
K 161505DW9 1,000.00000000 .00000000 5.41666673 5.41666673 1,000.00000000 K 6.500000%
L 161505DX7 1,000.00000000 .00000000 5.41666624 5.41666624 1,000.00000000 L 6.500000%
M 161505DY5 1,000.00000000 .00000000 5.41596436 5.41596436 1,000.00000000 M 6.500000%
TOTALS 998.23337018 .96621052 5.95916313 6.92537364 997.26715966
X 161505DL3 998.23337018 .00000000 .75509287 1.72130338 997.26715966 X .907715%
</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
March 17 2000
Available Funds 6,011,144.77
Principal Distribution Amount 756,208.14
Scheduled Principal Distribution Amount 756,208.14
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 172,547.79
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .00 .00%
61-90 days 0 .00 .00%
91+days 0 .00 .00%
Total .00 .00 .00%
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
March 17 2000
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 29,587.33
Outstanding Principal & Interest Advances 29,587.33
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 10.30
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
March 17 2000
Fee Summary
Servicing Fees 40,261.66
Trustee Fees 1,041.69
Special Servicer Fee 0.00
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
Certificates Series 1999-2
March 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
