<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
August 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 190,000,000.00 113,008,364.14 475,284.44 715,719.64 1,191,004.08 0.00 0.00 112,533,079.70
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 1,222,154.00 631,168.95 1,090.87 0.00 1,090.87 0.00 0.00 630,078.08
B 26,589,563.00 26,589,563.00 0.00 168,400.57 168,400.57 0.00 0.00 26,589,563.00
C 22,157,969.00 22,157,969.00 0.00 140,333.80 140,333.80 0.00 0.00 22,157,969.00
D 15,510,578.00 15,510,578.00 0.00 98,233.66 98,233.66 0.00 0.00 15,510,578.00
E 11,078,984.00 11,078,984.00 0.00 70,166.90 70,166.90 0.00 0.00 11,078,984.00
F 24,373,766.00 24,373,766.00 0.00 154,367.18 154,367.18 0.00 0.00 24,373,766.00
G 17,726,375.00 17,726,375.00 0.00 112,267.04 112,267.04 0.00 0.00 17,726,375.00
H 11,078,984.00 10,868,668.10 0.00 44,055.99 44,055.99 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 443,159,375.00 365,366,438.19 476,375.31 2,285,211.13 2,761,586.44 0.00 0.00 364,890,062.88
X 443,159,377.53 365,366,440.73 0.00 252,159.77 252,159.77 0.00 0.00 364,890,065.42
</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 594.78086389 2.50149705 3.76694547 6.26844253 592.27936684 A1 7.600000 %
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000 %
P 161505AC6 516.43978582 0.89257982 0.00000000 0.89257982 515.54720600 P 0.000000 %
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
August 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
C 161505AF9 1,000.00000000 0.00000000 6.33333317 6.33333317 1,000.00000000 C 7.600000 %
D 161505AG7 1,000.00000000 0.00000000 6.33333329 6.33333329 1,000.00000000 D 7.600000 %
E 161505AH5 1,000.00000000 0.00000000 6.33333345 6.33333345 1,000.00000000 E 7.600000 %
F 161505AJ1 1,000.00000000 0.00000000 6.33333314 6.33333314 1,000.00000000 F 7.600000 %
G 161505AK8 1,000.00000000 0.00000000 6.33333324 6.33333324 1,000.00000000 G 7.600000 %
H 161505AL6 981.01667987 0.00000000 3.97653702 3.97653702 981.01667987 H 7.600000 %
TOTALS 824.45832990 1.07495257 5.15663497 6.23158754 823.38337732
X 161505AD4 824.45833092 0.00000000 0.56900470 0.56900470 823.38337835 X 0.828187 %
</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
August 18 2000
<TABLE>
<S> <C>
Available Distribution Amount 3,013,746.21
Scheduled Principal Distribution Amount 467,445.78
Unscheduled Principal Distribution Amount 8,929.53
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 65.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.55 %
</TABLE>
<TABLE>
<CAPTION>
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 2 16,693,001.30 4.57 %
Total 2 16,693,001.30 4.57 %
</TABLE>
<TABLE>
<S> <C>
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
August 18 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 138,842.25
Master Servicer Unreimbursed P&I Advances Outstanding 1,291,709.44
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 40,699.38
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
August 18 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
August 21 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 37,623,081.95 240,727.16 210,062.21 450,789.37 0.00 0.00 37,382,354.79
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 31,288.54 31,288.54 0.00 0.00 6,548,854.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 261,954,163.00 245,599,573.95 240,727.16 1,399,559.67 1,640,286.83 0.00 0.00 245,358,846.79
X 261,954,164.00 245,599,575.60 0.00 301,522.21 301,522.21 0.00 0.00 245,358,848.44
</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 697.01195426 4.45975448 3.89165012 8.35140460 692.55219978 A1 6.700000 %
A2 161505AP7 1,000.00000000 0.00000000 5.74999997 5.74999997 1,000.00000000 A2 6.900000 %
B 161505AQ5 1,000.00000000 0.00000000 5.74999996 5.74999996 1,000.00000000 B 6.900000 %
C 161505AR3 1,000.00000000 0.00000000 5.75000016 5.75000016 1,000.00000000 C 6.900000 %
D 161505AS1 1,000.00000000 0.00000000 5.74999992 5.74999992 1,000.00000000 D 6.900000 %
E 161505AT9 1,000.00000000 0.00000000 5.75000052 5.75000052 1,000.00000000 E 6.900000 %
F 161505AV4 1,000.00000000 0.00000000 5.74999992 5.74999992 1,000.00000000 F 6.900000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg. Securities Corp. Series 1996-2
Statement to Certificateholders
August 21 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000 %
H 161505AX0 1,000.00000000 0.00000000 4.77771225 4.77771225 1,000.00000000 H 6.900000 %
TOTALS 937.56698171 0.91896673 5.34276552 6.26173225 936.64801498
X 161505AU6 937.56698443 0.00000000 1.15104950 1.15104950 936.64801770 X 1.473238 %
</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
August 21 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47310251 %
Available Distribution Amount 1,941,809.04
Scheduled Principal Distribution Amount 240,727.16
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 65.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45 %
</TABLE>
<TABLE>
<CAPTION>
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
<TABLE>
<S> <C>
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
August 21 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 64,278.92
Master Servicer Unreimbursed P&I Advances Outstanding 481,360.15
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 1,760.13
Current Period Accrued Servicing Fees 20,284.43
Current Period Special Servicing Fees 533.74
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Current Period Unpaid Interest Shortfalls
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
August 21 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
Statement to Certificateholders
August 21 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 48,625,149.10 657,403.14 294,587.36 951,990.50 0.00 0.00 47,967,745.96
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 81,750.36 81,750.36 0.00 0.00 13,310,782.79
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 533,774,986.00 481,766,543.89 657,403.14 2,954,797.39 3,612,200.53 0.00 0.00 481,109,140.75
A1COMP 100,600,000.00 48,625,149.10 0.00 4,052.10 4,052.10 0.00 0.00 47,967,745.96
WACCOMP 533,774,986.00 481,766,543.16 0.00 574,458.55 574,458.55 0.00 0.00 481,109,140.02
X 533,774,986.00 481,766,543.89 0.00 578,510.65 578,510.65 0.00 0.00 481,109,140.75
</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 483.35138270 6.53482247 2.92830378 9.46312624 476.81656024 A1 7.270000 %
A2 161505AZ5 1,000.00000000 0.00000000 6.14166667 6.14166667 1,000.00000000 A2 7.370000 %
B 161505BB7 1,000.00000000 0.00000000 6.14166666 6.14166666 1,000.00000000 B 7.370000 %
C 161505BC5 1,000.00000000 0.00000000 6.14166666 6.14166666 1,000.00000000 C 7.370000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
Statement to Certificateholders
August 21 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505BD3 1,000.00000000 0.00000000 6.14166664 6.14166664 1,000.00000000 D 7.370000 %
E 161505BE1 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 E 7.370000 %
F 161505BF8 1,000.00000000 0.00000000 6.14166664 6.14166664 1,000.00000000 F 7.370000 %
G 161505BG6 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 G 7.370000 %
H 161505BH4 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 H 7.370000 %
I 161505BJ0 997.48274366 0.00000000 6.12620420 6.12620420 997.48274366 I 7.370000 %
TOTALS 902.56485696 1.23161099 5.53566103 6.76727202 901.33324597
A1COMP COMPONENT 483.35138270 0.00000000 0.04027932 0.04027932 476.81656024 A1COMP 0.100000 %
WACCOMP COMPONENT 902.56485560 0.00000000 1.07621857 1.07621857 901.33324460 WACCOMP 1.430880 %
X 161505BA9 902.56485696 0.00000000 1.08380997 1.08380997 901.33324597 X 1.440973 %
</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
August 21 2000
<TABLE>
<S> <C>
Available Funds 4,190,711.19
Principal Distribution Amount 657,403.14
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
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
August 21 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 265,638.50
Outstanding Principal & Interest Advances 265,638.50
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
August 21 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 26,676.03
Sub-Servicing Fees 12,634.56
Trustee Fees 2,569.42
Special Servicer Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
August 21 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
August 21 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 156,704,906.90 837,739.89 842,288.87 1,680,028.76 0.00 0.00 155,867,167.01
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 64,481.36 64,481.36 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 813,992,373.00 774,697,279.90 837,739.89 4,227,381.52 5,065,121.41 0.00 0.00 773,859,540.01
X 813,992,373.00 774,697,279.90 0.00 1,024,618.82 1,024,618.82 0.00 0.00 773,859,540.01
A1COMP 196,000,000.00 156,704,906.90 0.00 19,588.11 19,588.11 0.00 0.00 155,867,167.01
WACCOMP 813,992,373.00 774,697,279.90 0.00 1,005,030.70 1,005,030.70 0.00 0.00 773,859,540.01
</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 799.51483112 4.27418311 4.29739219 8.57157531 795.24064801 A1 6.450000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
August 21 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 0.00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000 %
B 161505BN1 1,000.00000000 0.00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000 %
C 161505BP6 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000 %
D 161505BQ4 1,000.00000000 0.00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000 %
E 161505BR2 1,000.00000000 0.00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000 %
F 161505BS0 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000 %
G 161505BT8 1,000.00000000 0.00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000 %
H 161505BU5 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000 %
I 161505BV3 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000 %
J 161505BW1 1,000.00000000 0.00000000 4.52663858 4.52663858 1,000.00000000 J 6.600000 %
TOTALS 951.72547753 1.02917413 5.19339205 6.22256618 950.69630340
X 161505BM3 951.72547753 0.00000000 1.25875727 1.25875727 950.69630340 X 1.587126 %
A1COMP Component 799.51483112 0.00000000 0.09993934 0.09993934 795.24064801 A1COMP 0.150000 %
WACCOMP Component 951.72547753 0.00000000 1.23469302 1.23469302 950.69630340 WACCOMP 1.556785 %
</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
August 21 2000
<TABLE>
<S> <C>
Available Funds 6,089,740.23
Principal Distribution Amount 837,739.89
Scheduled Principal Distribution Amount 837,739.89
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
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
August 21 2000
Prepayment Penalties
<TABLE>
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 83,212.91
Outstanding Principal & Interest Advances 1,075,534.60
Reimbursement of Interest on any P&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
August 21 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 60,064.38
Trustee Fees 3,712.13
Special Servicer Fee 772.15
Workout Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
August 21 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
August 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 112,636,864.62 785,467.36 595,098.10 1,380,565.46 0.00 0.00 111,851,397.26
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 74,039.72 74,039.72 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 817,874,785.00 797,911,649.62 785,467.36 4,332,939.84 5,118,407.20 0.00 0.00 797,126,182.26
X 817,874,785.00 797,911,649.62 0.00 548,078.11 548,078.11 0.00 0.00 797,126,182.26
</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 849.44845113 5.92358492 4.48791931 10.41150422 843.52486621 A1 6.340000 %
A2 161505BY7 1,000.00000000 0.00000000 5.46666666 5.46666666 1,000.00000000 A2 6.560000 %
B 161505CB6 1,000.00000000 0.00000000 5.46666664 5.46666664 1,000.00000000 B 6.560000 %
C 161505CC4 1,000.00000000 0.00000000 5.46666669 5.46666669 1,000.00000000 C 6.560000 %
D 161505CD2 1,000.00000000 0.00000000 5.46666657 5.46666657 1,000.00000000 D 6.560000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
August 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
E 161505CE0 1,000.00000000 0.00000000 5.46666637 5.46666637 1,000.00000000 E 6.560000 %
F 161505CF7 1,000.00000000 0.00000000 5.46666679 5.46666679 1,000.00000000 F 6.560000 %
G 161505CG5 1,000.00000000 0.00000000 5.46666678 5.46666678 1,000.00000000 G 6.560000 %
H 161505CH3 1,000.00000000 0.00000000 5.28333350 5.28333350 1,000.00000000 H 6.340000 %
I 161505CJ9 1,000.00000000 0.00000000 5.28333432 5.28333432 1,000.00000000 I 6.340000 %
J 161505CK6 1,000.00000000 0.00000000 5.17296919 5.17296919 1,000.00000000 J 6.340000 %
TOTALS 975.59145269 0.96037606 5.29780343 6.25817948 974.63107664
X 161505CA8 975.59145269 0.00000000 0.67012472 0.67012472 974.63107664 X 0.824269 %
</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
August 18 2000
<TABLE>
<S> <C>
Available Funds 5,666,485.31
Principal Distribution Amount 785,467.36
Scheduled Principal Distribution Amount 785,467.32
Unscheduled Principal Distribution Amount 0.04
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
August 18 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 90,789.49
Outstanding Principal & Interest Advances 497,563.61
Reimbursement of Interest on any P&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
August 18 2000
<TABLE>
Fee Summary
<S> <C>
Servicing Fees 48,891.04
Trustee Fees 3,989.59
Special Servicer Fee 3,324.65
Additional Special Servicing Compensation 1,579.62
Workout Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
August 18 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
August 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 198,800,000.00 177,187,263.89 1,019,783.22 889,627.72 1,909,410.94 0.00 0.00 176,167,480.67
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 1,246,523,444.89 1,019,783.22 6,583,842.88 7,603,626.10 0.00 0.00 1,245,503,661.67
X 1,268,136,181.00 1,246,523,444.89 0.00 788,583.05 788,583.05 0.00 0.00 1,245,503,661.67
</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 161505CV2 891.28402359 5.12969427 4.47498853 9.60468280 886.15432933 A1 6.025000 %
A2 161505CW0 1,000.00000000 0.00000000 5.32500000 5.32500000 1,000.00000000 A2 6.390000 %
B 161505CZ3 1,000.00000000 0.00000000 5.32500003 5.32500003 1,000.00000000 B 6.390000 %
C 161505DA7 1,000.00000000 0.00000000 5.32499994 5.32499994 1,000.00000000 C 6.390000 %
D 161505DB5 1,000.00000000 0.00000000 5.32499993 5.32499993 1,000.00000000 D 6.390000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
August 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
E 161505DC3 1,000.00000000 0.00000000 5.32500005 5.32500005 1,000.00000000 E 6.390000 %
F 161505DD1 1,000.00000000 0.00000000 5.32499997 5.32499997 1,000.00000000 F 6.390000 %
G 161505DE9 1,000.00000000 0.00000000 5.32499979 5.32499979 1,000.00000000 G 6.390000 %
H 161505DF6 1,000.00000000 0.00000000 5.32500002 5.32500002 1,000.00000000 H 6.390000 %
I 161505DG4 1,000.00000000 0.00000000 5.32500033 5.32500033 1,000.00000000 I 6.390000 %
J 161505DH2 1,000.00000000 0.00000000 5.32500002 5.32500002 1,000.00000000 J 6.390000 %
TOTALS 982.95708581 0.80415908 5.19174753 5.99590660 982.15292674
X 161505CY6 982.95708581 0.00000000 0.62184414 0.62184414 982.15292674 X 0.759151 %
</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
August 18 2000
<TABLE>
<S> <C>
Available Funds 8,392,209.16
Principal Distribution Amount 1,019,783.22
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
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp., Series 1998-2
August 18 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 0.00
Outstanding Principal & Interest Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp., Series 1998-2
August 18 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 43,762.00
Sub-Servicing Fees 20,775.39
Trustee Fees 5,972.92
Special Servicer Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mtg. Securities Corp., Series 1998-2
August 18 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO] B305 Payment Date: August 17, 2000
State Street Corporation Record Date: July 31, 2000
Corporate Trust
2 Avenue de Lafayette
Boston, MA 02111-1724
Trustee's Report to Certificateholders
Table of Content
--------------------------------------------------------------------------------
Report Sections Preparer Page Number
--------------- -------- -----------
Distribution Date Statement Trustee 1 - 6
Loan Schedule Trustee 7 - 11
Loan Portfolio Stratifications Trustee 12 - 13
REO Status Report Servicer 14
Watch List Servicer 15
Delinquent Loan Status Servicer 16
Historical Loan Modification Report Servicer 17
Historical Liquidation Report Servicer 18
Comparative Financial Report Servicer 19 - 26
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Additional Report/File
---------------------------------------------------------------------------------------
<S> <C> <C>
CSSA Periodic Loan Update File Servicer Delivery Through Web Site
Operating Statement Analysis Servicer Upon Reqest
NOI Adjustment Worksheet Servicer Upon Reqest
---------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
State Street Information Delivery Vehicles
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Web Site: http://corporatetrust.statestreet.com
For other information delivery requests: [email protected]
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Deal-Specific Contacts
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Account Officer (trustee and paying agent questions): Daniel Scully (617) 662-1343
Account Administrator (analytics and collateral questions): Chris O'Connor (617) 662-1291
Servicer The Chase Manhattan Bank (212) 622-3009
Special Servicer Orix Real Estate Capital Markets (214) 290-2489
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Rating Agency Contacts
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Duffs & Phelps Rating Co. Fitch IBCA, Inc. Moody's Investors Service Standard & Poor's Rating Services
55 East Monroe Street One State Street Plaza 99 Church Street 26 Brookway
Chicago, Illinois 60603 New York, NY 10004 New York, NY 10007 New York, NY 10007
(312) 368-3100 (212) 908-0500 (212) 553-0300 (212) 208-8000
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
This report has been prepared by, or is based on information furnished to State
Street Bank and Trust Company ("State Street") by, one or more third parties
(e.g. Servicers, Master Servicer, etc.), and State Street has not independently
verified information received from or prepared by any such third party. State
Street shall not and does not undertake responsibility for the accuracy,
completeness, or sufficiency of this report or the information contained herein
for any purpose, and State Street makes no representations or warranties with
respect thereto. The information in this report is presented here with the
approval of the Issuer soley as a convience for the user, and should not be
reiled upon withour further investigation by any user contemplating an
investment decision with repsect to the related securities.
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO] B305
Payment Date: August 17, 2000
Record Date: July 31, 2000
<TABLE>
<CAPTION>
Trustee's Report to Certificateholders
Payment Summary
----------------------------------------------------------------------------------------------------------------------------------
Pass-Through Interest Original Beginning
Class CUSIP Rate Type Balance Balance
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 161582AA9 7.1340% Fixed $210,400,000.00 $199,757,231.67
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00
E 161582AG6 7.8000% Variable $48,917,408.00 $48,917,408.00
F 161582AH4 7.8000% Variable $17,470,503.00 $17,470,503.00
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00
X* 161582AC5 0.5237% Variable $1,397,640,241.00 $1,386,997,472.67
R N/A 0.0000% Residual $0.00 $0.00
----------------------------------------------------------------------------------------------------------------------------------
* Based on a Notional Balance Totals: $1,397,640,241.00 $1,386,997,472.67
----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Trustee's Report to Certificateholders
Payment Summary
----------------------------------------------------------------------------------------------------------------------------
Principal Interest Total Ending
Class Paid Paid Paid Balance
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 $826,979.06 $1,187,556.74 $2,014,535.80 $198,930,252.61
A-2 $0.00 $5,063,885.87 $5,063,885.87 $816,865,579.00
B $0.00 $488,061.79 $488,061.79 $76,870,213.00
C $0.00 $399,637.76 $399,637.76 $62,893,811.00
D $0.00 $133,212.59 $133,212.59 $20,964,604.00
E $0.00 $317,962.54 $317,962.54 $48,917,408.00
F $0.00 $113,558.05 $113,558.05 $17,470,503.00
G $0.00 $316,798.46 $316,798.46 $59,399,711.00
H $0.00 $55,905.61 $55,905.61 $10,482,302.00
I $0.00 $55,905.61 $55,905.61 $10,482,301.00
J $0.00 $111,811.22 $111,811.22 $20,964,604.00
K $0.00 $37,270.41 $37,270.41 $6,988,201.00
L $0.00 $46,588.01 $46,588.01 $8,735,252.00
M $0.00 $139,764.12 $139,764.12 $26,205,752.00
X* $0.00 $605,339.13 $605,339.13 $1,386,170,493.61
R $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------------------------------------
* Based on a Notional Balance Totals: $826,979.06 $9,073,257.91 $9,900,236.97 $1,386,170,493.61
----------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distributions per Certificate
-------------------------------------------------------------------------------------------------------------------------------
Beginning Principal Interest Ending
Class Certif. Factor Distribution(1) Distribution(1) Certif. Factor
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 0.949416500 3.9305088 5.644281084 0.945485991
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 6.499987489 1.000000000
F 1.000000000 0.0000000 6.499987436 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 5.333337505 1.000000000
X* 0.992385188 0.0000000 0.433115127 0.991793491
R N/A N/A N/A N/A
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) represents net payment per certificate
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO] B305 Payment Date: August 17, 2000
Record Date: July 31, 2000
Trustee's Report to Certificateholders
<TABLE>
<CAPTION>
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 $199,757,231.67 $826,979.06 $0.00 $0.00 $826,979.06 $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* $1,386,997,472.67 $0.00 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals: $1,386,997,472.67 $826,979.06 $0.00 $0.00 $826,979.06 $0.00
--------------------------------------------------------------------------------------------------------------------
<CAPTION>
Principal Detail
----------------------------------------------------------------------------------------------
Reimbursement of Ending Cumulative
Class Prior loss/additional exp. Balance Realized Losses
----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
A-1 $0.00 $198,930,252.61 $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 $1,386,170,493.61 $0.00
R $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------
Totals: $0.00 $1,386,170,493.61 $0.00
------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Interest Detail
------------------------------------------------------------------------------------------------------------------------------------
Accrued Beg. Unpaid Prepayment Current Interest Prepayment Premium/ Deferred
Class Certif. Interest Interest Int. Shortfall Shortfalls Yield Maintenance Interest
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 $1,187,556.74 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 $5,063,885.87 $0.00 $0.00 $0.00 $0.00 $0.00
B $488,061.79 $0.00 $0.00 $0.00 $0.00 $0.00
C $399,637.76 $0.00 $0.00 $0.00 $0.00 $0.00
D $133,212.59 $0.00 $0.00 $0.00 $0.00 $0.00
E $317,962.54 $0.00 $0.00 $0.00 $0.00 $0.00
F $113,558.05 $0.00 $0.00 $0.00 $0.00 $0.00
G $316,798.46 $0.00 $0.00 $0.00 $0.00 $0.00
H $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00
I $55,905.61 $0.00 $0.00 $0.00 $0.00 $0.00
J $111,811.22 $0.00 $0.00 $0.00 $0.00 $0.00
K $37,270.41 $0.00 $0.00 $0.00 $0.00 $0.00
L $46,588.01 $0.00 $0.00 $0.00 $0.00 $0.00
M $139,764.01 $0.50 $0.00 $0.00 $0.00 $0.00
X* $605,339.13 $0.00 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals: $9,073,257.80 $0.50 $0.00 $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------------------------------
<CAPTION>
Interest Detail
---------------------------------------------------------------------------------------------
Excess Total Interest Cum. Unpaid
Class Interest Distr. Amount Interest Shortfall
---------------------------------------------------------------------------------------------
<S> <C> <C> <C>
A-1 $0.00 $1,187,556.74 $0.00
A-2 $0.00 $5,063,885.87 $0.00
B $0.00 $488,061.79 $0.00
C $0.00 $399,637.76 $0.00
D $0.00 $133,212.59 $0.00
E $0.00 $317,962.54 $0.00
F $0.00 $113,558.05 $0.00
G $0.00 $316,798.46 $0.00
H $0.00 $55,905.61 $0.00
I $0.00 $55,905.61 $0.00
J $0.00 $111,811.22 $0.00
K $0.00 $37,270.41 $0.00
L $0.00 $46,588.01 $0.00
M $0.00 $139,764.12 $0.39
X* $0.00 $605,339.13 $0.00
R $0.00 $0.00 $0.00
---------------------------------------------------------------------------------------------
Totals: $0.00 $9,073,257.91 $0.39
-----------------------------------------------------------------------------
</TABLE>
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO] Payment Date: August 17, 2000
Record Date: July 31, 2000
Trustee's Report to Certificateholders
<TABLE>
<CAPTION>
Delinquency Statistics
-----------------------------------------------------------------------------------------------------------------
One Month Two Months Three+Months Foreclosures Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
# of Loans 0 0 1 0 1
------------------------------------------------------------------------------------------------------------------------------------
Ending APB 0.00 0.00 2,391,355.04 0.00 2,391,355.04
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction
-------------------------------------------------------
Current Total Cumulative Total
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Loan Number 0 0 0 0 0
---------------------------------------------------------------------------------------------------------------------------------
Amount 0.00 0.00 0.00 0.00 0.00
---------------------------------------------------------------------------------------------------------------------------------
ASER Date 0/0/00 0/0/00 0/0/00 0/0/00 0/0/00
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Liquidated Mortgage Loans
------------------------------------------------------------------------------------------------------------------------------------
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
No Liquidated Loans 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
No Liquidated Loans 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
REO Properties (which a Final Recovery Determination has been made)
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan Number Aggregate Liquidation Proceeds Proceeds allocable to certificates Collateral Support Deficit
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
No REO Properties 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
No REO Properties 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
----------------------------------------------------------
Loan Number Appraised Value
----------------------------------------------------------
<S> <C>
No REO Properties 0.00
----------------------------------------------------------
No REO Properties 0.00
----------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
====================================================================================================================================
<S> <C>
Aggregate amount of monies collected by Servicer with respect to REO property during the Collection Period 0.00
====================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
====================================================================================================================================
<S> <C>
Aggr. of all Liquidation Proceeds and other amt. received in connection with Final Recovery Determination 0.00
====================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loans which were defeased during the related Due Period
---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Loan Number NA NA NA
---------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO] Payment Date: August 17, 2000
Record Date: July 31, 2000
Trustee's Report to Certificateholders
--------------------------------------------------------------------------------
Available Distribution Amount 9,900,236.97
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Collateral Information:
------------------------------------------------------------------------------------------------------------------------------------
Current Period Current Period
Closing Beginning Ending
<S> <C> <C> <C>
Stated Principal Balance 1,397,640,242.00 1,386,997,473.53 1,386,170,494.47
Actual Principal Balance 1,380,778,688.49
Loan Count 205 205
Gross WAC 7.90899%
Net WAC 7.84999%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Interest Reserve Account:
--------------------------------------------------------------------------------
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Advances:
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Aggregate P&I Advances 175,099.31
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 708,783.17
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
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Servicing and Trustee Fees:
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Aggregate Amount of servicing compensation paid to Master Servicer 67,038.26
Aggregate Amount of servicing compensation paid to Special Servicer 0.00
Aggregate Amount of servicing compensation paid to Sub-Servicer directly out of trust fund 0.00
Sub-Servicing Fee (included in Master Servicing Fee) 0.00
Trustee Fees 1,155.84
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Aggregate Amount Of:
================================================================================
Liquidation Proceeds 0.00
Insurance Proceeds 0.00
Principal Recovery Fees 0.00
Additional Trust Fund Expenses 0.00
Additional Interest 0.00
Net Default Interest 0.00
================================================================================
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO] Payment Date: August 17, 2000
Record Date: July 31, 2000
Trustee's Report to Certificateholders
Original/Current Ratings
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Original DCR Current DCR Original Fitch Current Fitch Original Moody's Current Moodys
Class 20000801
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 AAA AAA
A-2 AAA AAA
B AA AA
C A A
D A- A-
E BBB BBB
F BBB- BBB-
G NR NR
H NR NR
I NR NR
J NR NR
K NR NR
L NR NR
M NR NR
X* AAA AAA
R
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
--------------------------------------------
Original S&P Current S&P
Class 8/1/00
--------------------------------------------
<S> <C> <C>
A-1 AAA AAA
A-2 AAA AAA
B AA AA
C A A
D A- A-
E BBB BBB
F BBB- BBB-
G NR BB+
H NR BB
I NR BB-
J NR B+
K NR B
L NR B-
M NR -
X* AAA AAA
R
--------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Subordinate Support Percentage & Original Class Maturity @ 0% CPR
-------------------------------------------------------------------------------------------------
Orig. Class Maturity Original Subordinate Current Subordinate
Class @ 0% CPR Support Percentage Support Percentage
----- -------- ------------------ ------------------
<S> <C> <C> <C>
A-1 8/15/07 26.500% 26.719%
A-2 8/15/09 26.500% 26.719%
B 8/15/09 21.000% 21.174%
C 8/15/09 16.500% 16.637%
D 8/15/09 15.000% 15.124%
E 8/15/11 11.500% 11.595%
F 8/15/11 10.250% 10.335%
G 6.000% 6.050%
H 5.250% 5.293%
I 4.500% 4.537%
J 3.000% 3.025%
K 2.500% 2.521%
L 1.875% 1.891%
M 0.000% 0.000%
X* NA NA
R NA NA
-------------------------------------------------------------------------------------------------
</TABLE>
Prepayment Speed History
------------------------------------------------------------
CPR
%
------------------------------------------------------------
1 month 0.00%
------------------------------------------------------------
3 month 0.00%
------------------------------------------------------------
6 month 0.00%
------------------------------------------------------------
12 month 0.00%
------------------------------------------------------------
Life 0.00%
------------------------------------------------------------
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
August 17 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 105,920,000.00 101,750,577.82 430,816.34 596,258.39 1,027,074.73 0.00 0.00 101,319,761.48
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 79,441.38 79,441.38 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 782,653,601.00 778,484,178.82 430,816.34 4,647,593.48 5,078,409.82 0.00 0.00 778,053,362.48
X 782,653,601.00 778,484,178.82 0.00 760,298.50 760,298.50 0.00 0.00 778,053,362.48
</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 960.63611990 4.06737481 5.62932770 9.69670251 956.56874509 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
August 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 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 5.41347232 5.41347232 1,000.00000000 M 6.500000 %
TOTALS 994.67271067 0.55045596 5.93825094 6.48870690 994.12225471
X 161505DL3 994.67271067 0.00000000 0.97143679 0.97143679 994.12225471 X 1.171968 %
</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
August 17 2000
<TABLE>
<CAPTION>
<S> <C>
Available Funds 5,838,708.30
Principal Distribution Amount 430,816.34
Scheduled Principal Distribution Amount 430,816.34
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
<TABLE>
<CAPTION>
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
August 17 2000
<TABLE>
<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 46.88
Reimbursement of Interest on any T&I Advances 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
August 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 40,117.56
Trustee Fees 1,037.98
Special Servicer Fee 0.00
Workout Fee 0.00
</TABLE>
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
August 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
August 17 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 123,675,000.00 122,127,102.34 317,736.04 779,170.91 1,096,906.95 0.00 0.00 121,809,366.30
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 0.00 171,194.32 171,194.32 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 73,368.98 73,368.98 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 697,068,061.00 695,520,163.34 317,736.04 4,449,489.64 4,767,225.68 0.00 0.00 695,202,427.30
X 697,068,061.00 695,520,163.34 0.00 517,854.96 517,854.96 0.00 0.00 695,202,427.30
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
August 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>
A1 161505DZ2 987.48415072 2.56912100 6.30014886 8.86926986 984.91502971 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 7.01691325 7.01691325 1,000.00000000 E 8.420296 %
F 161505EG3 1,000.00000000 0.00000000 7.01691275 7.01691275 1,000.00000000 F 8.420296 %
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 997.77941675 0.45581781 6.38314949 6.83896731 997.32359894
X 161505EB4 997.77941675 0.00000000 0.74290444 0.74290444 997.32359894 X 0.893469 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
August 17 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Diane E Wallace
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-8583
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
August 17 2000
<TABLE>
<S> <C>
Available Funds 5,285,080.65
Principal Distribution Amount 317,736.04
Scheduled Principal Distribution Amount 317,736.04
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
Balance Information
<TABLE>
<CAPTION>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
August 17 2000
<TABLE>
<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
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
August 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 30,534.44
Sub Servicing Fees 5,917.85
Trustee Fees 1,217.16
Special Servicer Fee 0.00
Workout Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 7
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
August 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2000-2
Statement to Certificateholders
August 17, 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTERST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 118,980,000.00 118,566,098.91 305,749.24 745,286.74 1,051,035.98 0.00 0.00 118,260,349.67
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 0.00 161,600.62 161,600.62 0.00 0.00 23,085,420.00
F 12,927,835.00 12,927,835.00 0.00 90,496.35 90,496.35 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 71,625.25 71,625.25 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 738,733,447.00 738,319,545.91 305,749.24 4,669,363.62 4,975,112.86 0.00 0.00 738,013,796.67
X 738,733,447.00 738,319,545.91 0.00 591,232.38 591,232.38 0.00 0.00 738,013,796.67
</TABLE>
<TABLE>
<CAPTION>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series
2000-2
Statement to Certificateholders
August 17, 2000
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505EX6 996.52125492 2.56975324 6.26396655 8.83371978 993.95150168 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 7.00011609 7.00011609 1,000.00000000 E 8.400139 %
F 161505FE7 1,000.00000000 0.00000000 7.00011642 7.00011642 1,000.00000000 F 8.400139 %
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 5.54039017 5.54039017 1,000.00000000 M 6.650000 %
TOTALS 999.43971524 0.41388303 6.32076920 6.73465224 999.02583221
X 161505EZ1 999.43971524 0.00000000 0.80033249 0.80033249 999.02583221 X 0.960937 %
</TABLE>
Page 1
<PAGE>
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]
Chase Commercial Mortgage Securities Corp. Commercial Mortgage
Pass-Through Certificates Series 2000-2
August 17, 2000
Available Funds 5,566,345.23
Principal Distribution Amount 305,749.24
Scheduled Principal Distribution Amount 305,749.24
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
<TABLE>
<CAPTION>
Group Totals
Principal
Period Number Balance Percentage
<S> <C> <C> <C>
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+ days 0 0.00 0.00 %
Total 0 0.00 0.00 %
</TABLE>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 46,868.78
Outstanding Principal & Interest Advances 46,868.78
Reimbursement of Interest on any P&I Advances 16.51
Reimbursement of Interest on any T&I Advances 0.00
Fee Summary
Servicing Fees 39,705.34
Trustee Fees 1,292.06
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
[Image] (C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
Page 2
