|
|
|
|
|
|
|
|
|
|
Previous: KEMPER DEFINED FUNDS SERIES 26, 485BPOS, 2000-04-28 |
Next: CHASE COMMERCIAL MORTGAGE SECURITIES CORP, 8-K, 2000-04-28 |
<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: April 18, 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 jurisdiction (Commission File Number) (IRS Employer
of incorporation) Identification No.)
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 4/18/2000, 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, Series 1999-2 and Series 2000-1 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 April 18, 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 28, 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 April 18, 2000.
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
April 18 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 190,000,000.00 135,922,822.92 4,563,458.02 860,844.55 5,424,302.57 0.00 0.00 131,359,364.90
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 1,222,154.00 635,468.13 1,065.23 0.00 1,065.23 0.00 0.00 634,402.90
B 26,589,563.00 26,589,563.00 0.00 168,400.57 168,400.57 0.00 0.00 26,589,563.00
C 22,157,969.00 22,157,969.00 0.00 140,333.80 140,333.80 0.00 0.00 22,157,969.00
D 15,510,578.00 15,510,578.00 0.00 98,233.66 98,233.66 0.00 0.00 15,510,578.00
E 11,078,984.00 11,078,984.00 0.00 70,166.90 70,166.90 0.00 0.00 11,078,984.00
F 24,373,766.00 24,373,766.00 0.00 154,367.18 154,367.18 0.00 0.00 24,373,766.00
G 17,726,375.00 17,726,375.00 0.00 112,267.04 112,267.04 0.00 0.00 17,726,375.00
H 11,078,984.00 10,868,668.10 0.00 61,247.48 61,247.48 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 443,159,375.00 388,285,196.15 4,564,523.250 2,447,527.53 7,012,050.78 0.00 0.00 383,720,672.90
X 443,159,377.53 388,285,198.69 0.00 275,891.96 4,840,415.21 0.00 0.00 383,720,675.44
</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 161505AA0 715.38327853 24.01820011 4.53076079 28.54896089 691.36507842 A1 7.600000%
A2 161505AB8 1,000.00000000 .00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000%
P 161505AC6 519.95749308 .87160047 .00000000 .87160047 519.08589261 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
April 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505AG7 1,000.00000000 .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 5.52825783 5.52825783 981.01667987 H 7.600000%
TOTALS 876.17506941 10.29995868 5.52290591 15.82286458 865.87511073
X 161505AD4 876.17507014 .00000000 .62255697 10.92251559 865.87511152 X .852647%
</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
April 18 2000
<TABLE>
<S> <C>
Available Distribution Amount 7,287,942.73
Scheduled Principal Distribution Amount 487,681.30
Unscheduled Principal Distribution Amount 4,076,841.95
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 69.00
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 16,757,918.38 4.37%
Total 2.00 16,757,918.38 4.37%
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
April 18 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 138,836.47
Master Servicer Unreimbursed P&I Advances Outstanding 827,076.83
Interest Accrued & Payable to Master Servicer in Respect of Advances Made 0.00
Interest Paid to Servicer in Respect of Advances Made 0.00
Current Period Accrued Servicing Fees 44,524.48
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
April 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
April 19 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 38,569,336.74 234,088.92 215,345.46 449,434.38 0.00 0.00 38,335,247.82
A2 128,080,472.00 128,080,472.00 0.00 736,462.71 736,462.71 0.00 0.00 128,080,472.00
B 17,027,021.00 17,027,021.00 0.00 97,905.37 97,905.37 0.00 0.00 17,027,021.00
C 15,717,250.00 15,717,250.00 0.00 90,374.19 90,374.19 0.00 0.00 15,717,250.00
D 13,097,708.00 13,097,708.00 0.00 75,311.82 75,311.82 0.00 0.00 13,097,708.00
E 5,239,083.00 5,239,083.00 0.00 30,124.73 30,124.73 0.00 0.00 5,239,083.00
F 13,097,708.00 13,097,708.00 0.00 75,311.82 75,311.82 0.00 0.00 13,097,708.00
G 9,168,396.00 9,168,396.00 0.00 52,718.28 52,718.28 0.00 0.00 9,168,396.00
H 6,548,854.00 6,548,854.00 0.00 32,221.73 32,221.73 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 261,954,163.00 246,545,828.74 234,088.920 1,405,776.11 1,639,865.03 0.00 0.00 246,311,739.82
X 261,954,164.00 246,545,830.39 0.00 302,792.46 302,792.46 0.00 0.00 246,311,741.47
</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 714.54243997 4.33677326 3.98952856 8.32630181 710.20566671 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
April 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
G 161505AW2 1,000.00000000 0.00000000 5.75000033 5.75000033 1,000.00000000 G 6.900000%
H 161505AX0 1,000.00000000 0.00000000 4.92020894 4.92020894 1,000.00000000 H 6.900000%
TOTALS 941.17927318 0.89362550 5.36649654 6.26012204 940.28564768
X 161505AU6 941.17927589 0.00000000 1.15589863 1.15589863 940.28565039 X 1.473766%
</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
April 19 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47363640%
Available Distribution Amount 1,942,657.49
Scheduled Principal Distribution Amount 234,088.92
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 69.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45%
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
Aggregate Appraised Value of REO Properties 3,500,000.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
April 19 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 26,528.06
Master Servicer Unreimbursed P&I Advances Outstanding 360,710.80
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 1,766.91
Current Period Accrued Servicing Fees 20,362.41
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
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mtg. Securities Corp. Series 1996-2
April 19 2000
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mort. Pass-Through Certs., Series 1997-1
Statement to Certificateholders
April 19 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 51,173,053.78 638,227.52 310,023.42 948,250.94 0.00 0.00 50,534,826.26
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 76,316.85 76,316.85 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 533,774,986.00 484,348,039.78 638,227.520 2,964,799.94 3,603,027.46 0.00 0.00 483,709,812.26
A1COMP 100,600,000.00 51,173,053.78 0.00 4,264.42 4,264.42 0.00 0.00 50,534,826.26
WACCOMP 533,774,986.00 484,348,039.05 0.00 577,555.11 577,555.11 0.00 0.00 483,709,811.53
X 533,774,986.00 484,348,039.78 0.00 581,819.53 581,819.53 0.00 0.00 483,709,812.26
</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 161505AY8 508.67846700 6.34420994 3.08174374 9.42595368 502.33425706 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%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mort. Pass-Through Certs., Series 1997-1
Statement to Certificateholders
April 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C
C 161505BC5 1,000.00000000 0.00000000 6.14166666 6.14166666 1,000.00000000 C 7.370000%
D 161505BD3 1,000.00000000 0.00000000 6.14166664 6.14166664 1,000.00000000 D 7.370000%
E 161505BE1 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 E 7.370000%
F 161505BF8 1,000.00000000 0.00000000 6.14166664 6.14166664 1,000.00000000 F 7.370000%
G 161505BG6 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 G 7.370000%
H 161505BH4 1,000.00000000 0.00000000 6.14166643 6.14166643 1,000.00000000 H 7.370000%
I 161505BJ0 1,000.00000000 0.00000000 5.71902811 5.71902811 1,000.00000000 I 7.370000%
TOTALS 907.40115682 1.19568645 5.55440030 6.75008675 906.20547037
A1COMP COMPONENT 508.67846700 0.00000000 0.04238986 0.04238986 502.33425706 A1COMP 0.100000%
WACCOMP COMPONENT 907.40115546 0.00000000 1.08201981 1.08201981 906.20546900 WACCOMP 1.430926%
X 161505BA9 907.40115682 0.00000000 1.09000898 1.09000898 906.20547037 X 1.441491%
</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 Mort. Pass-Through Certs., Series 1997-1
April 19 2000
<TABLE>
<S> <C>
Available Funds 4,184,847.00
Principal Distribution Amount 638,227.52
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance N/A
Deposits N/A
Withdrawals N/A
Ending Balance N/A
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 0 0.00 0.00%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mort. Pass-Through Certs., Series 1997-1
April 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 42,442.12
Outstanding Principal & Interest Advances 42,807.10
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mort. Pass-Through Certs., Series 1997-1
April 19 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 26,816.15
Sub-Servicing Fees 12,704.98
Trustee Fees 2,583.19
Special Servicer Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mort. Pass-Through Certs., Series 1997-1
April 19 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
April 19 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 196,000,000.00 160,122,697.64 814,280.22 860,659.50 1,674,939.72 0.00 0.00 159,308,417.42
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 66,552.15 66,552.15 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 813,992,373.00 778,115,070.64 814,280.220 4,247,822.94 5,062,103.16 0.00 0.00 777,300,790.42
X 813,992,373.00 778,115,070.64 0.00 1,029,426.73 1,029,426.73 0.00 0.00 777,300,790.42
A1COMP 196,000,000.00 160,122,697.64 0.00 20,015.34 20,015.34 0.00 0.00 159,308,417.42
WACCOMP 813,992,373.00 778,115,070.64 0.00 1,009,411.40 1,009,411.40 0.00 0.00 777,300,790.42
</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 161505BK7 816.95253898 4.15449092 4.39111990 8.54561082 812.79804806 A1 6.450000%
A2 161505BL5 1,000.00000000 0.00000000 5.50000000 5.50000000 1,000.00000000 A2 6.600000%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
Statement to Certificateholders
April 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
B 161505BN1 1,000.00000000 0.00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000%
C 161505BP6 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000%
D 161505BQ4 1,000.00000000 0.00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000%
E 161505BR2 1,000.00000000 0.00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000%
F 161505BS0 1,000.00000000 0.00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000%
G 161505BT8 1,000.00000000 0.00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000%
H 161505BU5 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000%
I 161505BV3 1,000.00000000 0.00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000%
J 161505BW1 1,000.00000000 0.00000000 4.67200955 4.67200955 1,000.00000000 J 6.600000%
TOTALS 955.92427700 1.00035362 5.21850460 6.21885822 954.92392337
X 161505BM3 955.92427700 0.00000000 1.26466385 1.26466385 954.92392337 X 1.587570%
A1COMP Component 816.95253898 0.00000000 0.10211908 0.10211908 812.79804806 A1COMP 0.150000%
WACCOMP Component 955.92427700 0.00000000 1.24007476 1.24007476 954.92392337 WACCOMP 1.556703%
</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
April 19 2000
<TABLE>
<S> <C>
Available Funds 6,091,529.89
Principal Distribution Amount 814,280.22
Scheduled Principal Distribution Amount 814,280.22
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
0-30 days 1 1,159,596.58 0.15%
31-60 days 0 0.00 0.00%
61-90 days 0 0.00 0.00%
91+days 0 0.00 0.00%
Total 1 1,159,596.58 0.15%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
April 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 239,349.08
Outstanding Principal & Interest Advances 1,093,861.21
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
April 19 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 60,329.13
Trustee Fees 3,728.51
Special Servicer Fee 659.43
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
April 19 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
April 18 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 132,600,000.00 115,854,472.14 765,486.47 612,097.79 1,377,584.26 0.00 0.00 115,088,985.67
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 74,031.13 74,031.13 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 817,874,785.00 801,129,257.14 765,486.470 4,349,930.94 5,115,417.41 0.00 0.00 800,363,770.67
X 817,874,785.00 801,129,257.14 0.00 550,829.56 1,316,316.03 0.00 0.00 800,363,770.67
</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 161505BX9 873.71396787 5.77289947 4.61612210 10.38902157 867.94106840 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
April 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 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 5.17236903 5.17236903 1,000.00000000 J 6.340000%
TOTALS 979.52556043 .93594580 5.31857812 6.25452392 978.58961463
X 979.52556043 .00000000 .67348886 1.60943466 978.58961463 X .825080%
</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
April 18 2000
<TABLE>
<S> <C>
Available Funds 5,666,246.97
Principal Distribution Amount 765,486.47
Scheduled Principal Distribution Amount 765,486.47
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .00 .00%
61-90 days 1 7,613,178.75 .95%
91+days 0 .00 .00%
Total 1.00 7,613,178.75 .95%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998-1
April 18 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 58,110.58
Outstanding Principal & Interest Advances 232,438.03
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 Certificates
Series 1998-1
April 18 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 49,091.34
Trustee Fees 4,005.68
Special Servicer Fee 0.00
Additional Special Servicing Compensation 1,588.21
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998-1
April 18 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
April 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 198,800,000.00 181,536,665.72 993,676.55 911,465.34 1,905,141.89 0.00 0.00 180,542,989.17
A2 720,598,732.00 720,598,732.00 0.00 3,837,188.25 3,837,188.25 0.00 0.00 720,598,732.00
B 63,406,809.00 63,406,809.00 0.00 337,641.26 337,641.26 0.00 0.00 63,406,809.00
C 69,747,490.00 69,747,490.00 0.00 371,405.38 371,405.38 0.00 0.00 69,747,490.00
D 72,917,830.00 72,917,830.00 0.00 388,287.44 388,287.44 0.00 0.00 72,917,830.00
E 19,022,043.00 19,022,043.00 0.00 101,292.38 101,292.38 0.00 0.00 19,022,043.00
F 57,066,128.00 57,066,128.00 0.00 303,877.13 303,877.13 0.00 0.00 57,066,128.00
G 12,681,362.00 12,681,362.00 0.00 67,528.25 67,528.25 0.00 0.00 12,681,362.00
H 22,192,383.00 22,192,383.00 0.00 118,174.44 118,174.44 0.00 0.00 22,192,383.00
I 9,511,021.00 9,511,021.00 0.00 50,646.19 50,646.19 0.00 0.00 9,511,021.00
J 22,192,383.00 22,192,383.00 0.00 118,174.44 118,174.44 0.00 0.00 22,192,383.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 1,268,136,181.00 1,250,872,846.72 993,676.550 6,605,680.50 7,599,357.05 0.00 0.00 1,249,879,170.17
X 1,268,136,181.00 1,250,872,846.72 0.00 792,595.01 1,786,271.56 0.00 0.00 1,249,879,170.17
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 161505CV2 913.16230241 4.99837299 4.58483571 9.58320870 908.16392943 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
April 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 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 986.38684509 .78357243 5.20896777 5.99254020 985.60327266
X 161505CY6 986.38684509 .00000000 .62500780 1.40858024 985.60327266 X .760360%
</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
April 18 2000
<TABLE>
<S> <C>
Available Funds 8,391,952.06
Principal Distribution Amount 993,676.55
Default Interest 0.00
Excess Interest 0.00
Extraordinary Trust Fund Expenses 0.00
Interest Reserve Account
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .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 1998-2
April 18 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 99,799.45
Outstanding Principal & Interest Advances 99,799.45
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
April 18 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 43,925.65
Sub-Servicing Fees 20,847.88
Trustee Fees 5,993.77
Special Servicer Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates,
Series 1998-2
April 18 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
April 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 105,920,000.00 103,781,132.67 416,593.40 608,157.44 1,024,750.84 0.00 0.00 103,364,539.27
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 79,452.94 79,452.94 0.00 0.00 14,674,755.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 782,653,601.00 780,514,733.67 416,593.400 4,659,504.09 5,076,097.49 0.00 0.00 780,098,140.27
X 782,653,601.00 780,514,733.67 0.00 762,514.76 1,179,108.16 0.00 0.00 780,098,140.27
</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 979.80676614 3.93309479 5.74166767 9.67476246 975.87367136 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
April 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 5.41426007 5.41426007 1,000.00000000 M 6.500000%
TOTALS 997.26715966 .53228325 5.95346918 6.48575242 996.73487642
X 161505DL3 997.26715966 .00000000 .97426851 1.50655176 996.73487642 X 1.172326%
</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
April 17 2000
<TABLE>
<S> <C>
Available Funds 5,838,612.24
Principal Distribution Amount 416,593.40
Scheduled Principal Distribution Amount 416,593.40
Unscheduled Principal Distribution Amount 0.00
Miscellaneous Trust Fund Expenses 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Balance Information
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 .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 1999-2
April 17 2000
Prepayment Penalties
<TABLE>
<S> <C>
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 108,190.68
Outstanding Principal & Interest Advances 108,190.67
Reimbursement of Interest on any P&I Advances 0.00
Reimbursement of Interest on any T&I Advances 35.32
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
April 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 40,222.48
Trustee Fees 1,040.69
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 6
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
April 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficates
Series 2000-1
Statement to Certificateholders
April 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 123,675,000.00 123,675,000.00 289,488.95 789,046.50 1,078,535.45 0.00 0.00 123,385,511.05
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 0.00 171,193.19 171,193.19 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 73,368.50 73,368.50 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 697,068,061.00 697,068,061.00 289,488.95 4,459,363.62 4,748,852.57 0.00 0.00 696,778,572.05
X 697,068,061.00 697,068,061.00 0.00 519,003.75 519,003.75 0.00 0.00 696,778,572.05
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficates
Series 2000-1
Statement to Certificateholders
April 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 1,000.00000000 2.34072327 6.38000000 8.72072327 997.65927673 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 7.01686693 7.01686693 1,000.00000000 E 8.420240%
F 161505EG3 1,000.00000000 0.00000000 7.01686684 7.01686684 1,000.00000000 F 8.420240%
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 1,000.00000000 0.41529510 6.39731451 6.81260961 999.58470490
X 161505EB4 1,000.00000000 0.00000000 0.74455247 0.74455247 999.58470490 X 0.893463%
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficates
Series 2000-1
Statement to Certificateholders
April 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 Certficates
Series 2000-1
April 17 2000
<TABLE>
<S> <C>
Available Funds 5,267,856.33
Principal Distribution Amount 289,488.95
Scheduled Principal Distribution Amount 289,488.95
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
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 Certficates
Series 2000-1
April 17 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 18,579.89
Outstanding Principal & Interest Advances 18,579.89
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 Certficates
Series 2000-1
April 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 30,603.49
Sub Servicing Fees 5,930.79
Trustee Fees 1,219.87
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 7
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficates
Series 2000-1
April 17 2000
Interest Detail
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|