|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: CHASE COMMERCIAL MORTGAGE SECURITIES CORP, 8-K, 2000-07-28 |
Next: CHELSEA GCA REALTY INC, S-3/A, 2000-07-28 |
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
July 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 190,000,000.00 113,471,407.45 463,043.31 718,652.25 1,181,695.56 0.00 0.00 113,008,364.14
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 1,222,154.00 632,253.35 1,084.40 0.00 1,084.40 0.00 0.00 631,168.95
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 34,050.75 34,050.75 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 443,159,375.00 365,830,565.90 464,127.71 2,278,138.50 2,742,266.21 0.00 0.00 365,366,438.19
X 443,159,377.53 365,830,568.44 0.00 252,494.47 252,494.47 0.00 0.00 365,366,440.73
</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 597.21793395 2.43707005 3.78238026 6.21945032 594.78086389 A1 7.600000 %
A2 161505AB8 1,000.00000000 0.00000000 6.33333337 6.33333337 1,000.00000000 A2 7.600000 %
P 161505AC6 517.32707171 0.88728589 0.00000000 0.88728589 516.43978582 P 0.000000 %
B 161505AE2 1,000.00000000 0.00000000 6.33333350 6.33333350 1,000.00000000 B 7.600000 %
C 161505AF9 1,000.00000000 0.00000000 6.33333317 6.33333317 1,000.00000000 C 7.600000 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Cert. Series 1996-1
Statement to Certificateholders
July 18 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505AG7 1,000.00000000 0.00000000 6.33333329 6.33333329 1,000.00000000 D 7.600000 %
E 161505AH5 1,000.00000000 0.00000000 6.33333345 6.33333345 1,000.00000000 E 7.600000 %
F 161505AJ1 1,000.00000000 0.00000000 6.33333314 6.33333314 1,000.00000000 F 7.600000 %
G 161505AK8 1,000.00000000 0.00000000 6.33333324 6.33333324 1,000.00000000 G 7.600000 %
H 161505AL6 981.01667987 0.00000000 3.07345421 3.07345421 981.01667987 H 7.600000 %
TOTALS 825.50564546 1.04731556 5.14067541 6.18799097 824.45832990
X 161505AD4 825.50564648 0.00000000 0.56975996 0.56975996 824.45833092 X 0.828234 %
</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
July 18 2000
<TABLE>
<S> <C>
Available Distribution Amount 2,994,760.68
Scheduled Principal Distribution Amount 464,127.71
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 66.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.55 %
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 2 16,709,411.16 4.57 %
Total 2 16,709,411.16 4.57 %
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
July 18 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 138,840.79
Master Servicer Unreimbursed P&I Advances Outstanding 1,176,630.63
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 40,867.51
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Class Unpaid Interest Shortfall 0
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
* 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
July 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 53,977,671.00 37,862,132.00 239,050.05 211,396.90 450,446.95 0.00 0.00 37,623,081.95
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 30,893.17 30,893.17 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 261,954,163.00 245,838,624.00 239,050.05 1,400,498.99 1,639,549.04 0.00 0.00 245,599,573.95
X 261,954,164.00 245,838,625.65 0.00 301,843.18 301,843.18 0.00 0.00 245,599,575.60
</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 701.44063830 4.42868404 3.91637683 8.34506087 697.01195426 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
July 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 4.71733986 4.71733986 1,000.00000000 H 6.900000 %
TOTALS 938.47954613 0.91256442 5.34635134 6.25891576 937.56698171
X 161505AU6 938.47954885 0.00000000 1.15227479 1.15227479 937.56698443 X 1.473372 %
</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
July 19 2000
<TABLE>
<S> <C>
Next Month Pass-Through Rate for Class X 1.47323813 %
Available Distribution Amount 1,941,392.23
Scheduled Principal Distribution Amount 239,050.05
Unscheduled Principal Distribution Amount 0.00
Balance Information
Weighted Average Remaining Term to Maturity of Mortgage Loans Outstanding 66.00
Weighted Average Mortgage Rate of Mortgage Loans Outstanding 8.45 %
Loans Delinquent
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
Aggregate Appraised Value of REO Properties 0.00
Yield Maintenance Charges/Prepayment Premiums 0
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp. Series 1996-2
July 19 2000
Advance Summary
<TABLE>
<S> <C>
Master Servicer P&I Advances Made 20,299.74
Master Servicer Unreimbursed P&I Advances Outstanding 422,914.87
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 1,761.84
Current Period Accrued Servicing Fees 20,304.14
Current Period Sprecial Servicing Fees 533.74
Appraisal Reduction Amounts 0
Number of Extended or Modified Mortgage Loans 0.00
Aggregate Stated Principal Balance of Extended or Modified Mortgage Loans 0.00
Accrued Certificate Interest 0
Current Period Unpaid Interest Shortfalls
0.00
Distribution to Residual Certificates 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
Statement to Certificateholders
July 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 100,600,000.00 49,277,704.88 652,555.78 298,540.76 951,096.54 0.00 0.00 48,625,149.10
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 81,750.42 81,750.42 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 533,774,986.00 482,419,099.67 652,555.780 2,958,750.85 3,611,306.63 0.00 0.00 481,766,543.89
A1COMP 100,600,000.00 49,277,704.88 0.00 4,106.48 656,662.26 0.00 0.00 48,625,149.10
WACCOMP 533,774,986.00 482,419,098.94 0.00 575,241.37 1,227,797.15 0.00 0.00 481,766,543.16
X 533,774,986.00 482,419,099.67 0.00 579,347.85 1,231,903.63 0.00 0.00 481,766,543.89
</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 489.83802068 6.48663797 2.96760199 9.45423996 483.35138270 A1 7.270000 %
A2 161505AZ5 1,000.00000000 .00000000 6.14166667 6.14166667 1,000.00000000 A2 7.370000 %
B 161505BB7 1,000.00000000 .00000000 6.14166666 6.14166666 1,000.00000000 B 7.370000 %
C 161505BC5 1,000.00000000 .00000000 6.14166666 6.14166666 1,000.00000000 C 7.370000 %
</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
July 19 2000
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
D 161505BD3 1,000.00000000 .00000000 6.14166664 6.14166664 1,000.00000000 D 7.370000 %
E 161505BE1 1,000.00000000 .00000000 6.14166643 6.14166643 1,000.00000000 E 7.370000 %
F 161505BF8 1,000.00000000 .00000000 6.14166664 6.14166664 1,000.00000000 F 7.370000 %
G 161505BG6 1,000.00000000 .00000000 6.14166643 6.14166643 1,000.00000000 G 7.370000 %
H 161505BH4 1,000.00000000 .00000000 6.14166643 6.14166643 1,000.00000000 H 7.370000 %
I 161505BJ0 997.48274366 .00000000 6.12620869 6.12620869 997.48274366 I 7.370000 %
TOTALS 903.78738668 1.22252971 5.54306764 6.76559735 902.56485696
A1COMP COMPONENT 489.83802068 .00000000 .04081988 6.52745785 483.35138270 A1COMP .100000 %
WACCOMP COMPONENT 903.78738531 .00000000 1.07768514 2.30021485 902.56485560 WACCOMP 1.430892 %
X 161505BA9 903.78738668 .00000000 1.08537842 2.30790813 902.56485696 X 1.441107 %
</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
July 19 2000
<TABLE>
<S> <C>
Available Funds 4,190,654.48
Principal Distribution Amount 652,555.78
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
</TABLE>
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
July 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 23,401.70
Outstanding Principal & Interest Advances 23,401.70
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp. Commercial Mtg Pass-Through Cert.,
Series 1997-1
July 19 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 26,711.45
Sub-Servicing Fees 12,652.36
Trustee Fees 2,572.90
Special Servicer Fee 0.00
</TABLE>
Appraisal Reduction Amounts
(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
July 19 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 196,000,000.00 157,599,485.29 894,578.39 847,097.23 1,741,675.62 0.00 0.00 156,704,906.90
A2 390,074,509.00 390,074,509.00 0.00 2,145,409.80 2,145,409.80 0.00 0.00 390,074,509.00
B 32,559,695.00 32,559,695.00 0.00 179,078.32 179,078.32 0.00 0.00 32,559,695.00
C 48,839,542.00 48,839,542.00 0.00 268,617.48 268,617.48 0.00 0.00 48,839,542.00
D 44,769,581.00 44,769,581.00 0.00 246,232.70 246,232.70 0.00 0.00 44,769,581.00
E 12,209,885.00 12,209,885.00 0.00 67,154.37 67,154.37 0.00 0.00 12,209,885.00
F 48,839,542.00 48,839,542.00 0.00 268,617.48 268,617.48 0.00 0.00 48,839,542.00
G 6,104,943.00 6,104,943.00 0.00 33,577.19 33,577.19 0.00 0.00 6,104,943.00
H 12,209,886.00 12,209,886.00 0.00 67,154.37 67,154.37 0.00 0.00 12,209,886.00
I 8,139,924.00 8,139,924.00 0.00 44,769.58 44,769.58 0.00 0.00 8,139,924.00
J 14,244,866.00 14,244,866.00 0.00 72,588.27 72,588.27 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 813,992,373.00 775,591,858.29 894,578.390 4,240,296.79 5,134,875.18 0.00 0.00 774,697,279.90
X 813,992,373.00 775,591,858.29 0.00 962,898.55 1,857,476.94 0.00 0.00 774,697,279.90
A1COMP 196,000,000.00 157,599,485.29 0.00 19,699.94 914,278.33 0.00 0.00 156,704,906.90
WACCOMP 813,992,373.00 775,591,858.29 0.00 943,198.62 1,837,777.01 0.00 0.00 774,697,279.90
</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 804.07900658 4.56417546 4.32192464 8.88610010 799.51483112 A1 6.450000 %
A2 161505BL5 1,000.00000000 .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
July 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 .00000000 5.49999992 5.49999992 1,000.00000000 B 6.600000 %
C 161505BP6 1,000.00000000 .00000000 5.49999998 5.49999998 1,000.00000000 C 6.600000 %
D 161505BQ4 1,000.00000000 .00000000 5.50000010 5.50000010 1,000.00000000 D 6.600000 %
E 161505BR2 1,000.00000000 .00000000 5.50000020 5.50000020 1,000.00000000 E 6.600000 %
F 161505BS0 1,000.00000000 .00000000 5.49999998 5.49999998 1,000.00000000 F 6.600000 %
G 161505BT8 1,000.00000000 .00000000 5.50000057 5.50000057 1,000.00000000 G 6.600000 %
H 161505BU5 1,000.00000000 .00000000 5.49999975 5.49999975 1,000.00000000 H 6.600000 %
I 161505BV3 1,000.00000000 .00000000 5.49999975 5.49999975 1,000.00000000 I 6.600000 %
J 161505BW1 1,000.00000000 .00000000 5.09574958 5.09574958 1,000.00000000 J 6.600000 %
TOTALS 952.82447848 1.09900095 5.20925863 6.30825957 951.72547753
X 161505BM3 952.82447848 .00000000 1.18293314 2.28193408 951.72547753 X 1.489802 %
A1COMP Component 804.07900658 .00000000 .10050990 4.66468536 799.51483112 A1COMP .150000 %
WACCOMP Component 952.82447848 .00000000 1.15873152 2.25773247 951.72547753 WACCOMP 1.459322 %
</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
July 19 2000
<TABLE>
<S> <C>
Available Funds 6,097,773.73
Principal Distribution Amount 894,578.39
Scheduled Principal Distribution Amount 894,578.39
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
</TABLE>
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certs., Series 1997-2
July 19 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 228,360.41
Outstanding Principal & Interest Advances 1,185,102.44
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
July 19 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 60,133.50
Trustee Fees 3,716.42
Special Servicer Fee 1,777.13
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
Statement to Certificateholders
July 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 132,600,000.00 113,480,147.15 843,282.53 599,553.44 1,442,835.97 0.00 0.00 112,636,864.62
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 74,037.56 74,037.56 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 817,874,785.00 798,754,932.15 843,282.53 4,337,393.02 5,180,675.55 0.00 0.00 797,911,649.62
X 817,874,785.00 798,754,932.15 0.00 474,880.92 474,880.92 0.00 0.00 797,911,649.62
</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 855.80804789 6.35959676 4.52151916 10.88111591 849.44845113 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
July 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 5.17281828 5.17281828 1,000.00000000 J 6.340000 %
TOTALS 976.62251826 1.03106557 5.30324825 6.33431382 975.59145269
X 161505CA8 976.62251826 0.00000000 0.58062790 0.58062790 975.59145269 X 0.713432 %
</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
July 18 2000
<TABLE>
<S> <C>
Available Funds 5,655,556.47
Principal Distribution Amount 843,282.53
Scheduled Principal Distribution Amount 843,282.56
Unscheduled Principal Distribution Amount -0.03
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
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg Pass-Through Cert. Series 1998-1
July 18 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 58,112.76
Outstanding Principal & Interest Advances 406,774.12
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
July 18 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 48,943.34
Trustee Fees 3,993.80
Special Servicer Fee 3,328.17
Additional Special Servicing Compensation 1,581.78
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mtg. Securities Corp., Series 1998-2
Statement to Certificateholders
July 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 198,800,000.00 178,368,161.21 1,180,897.32 895,556.81 2,076,454.13 0.00 0.00 177,187,263.89
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 1,247,704,342.21 1,180,897.32 6,589,771.97 7,770,669.29 0.00 0.00 1,246,523,444.89
X 1,268,136,181.00 1,247,704,342.21 0.00 595,219.96 595,219.96 0.00 0.00 1,246,523,444.89
</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 897.22415096 5.94012736 4.50481293 10.44494029 891.28402359 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
July 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 983.88829284 0.93120702 5.19642296 6.12762999 982.95708581
X 161505CY6 983.88829284 0.00000000 0.46936596 0.46936596 982.95708581 X 0.572463 %
</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
July 18 2000
<TABLE>
<S> <C>
Available Funds 8,365,889.26
Principal Distribution Amount 1,180,897.32
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
Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 4
Chase Commercial Mtg. Securities Corp., Series 1998-2
July 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
July 18 2000
<TABLE>
<S> <C>
Fee Summary
Master Servicing Fees 43,806.29
Sub-Servicing Fees 20,795.07
Trustee Fees 5,978.58
Special Servicer Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO]
Payment Date: July 17, 2000
State Street Corporation Record Date: June 30, 2000
Corporate Trust
2 Avenue de Lafayette
Boston, MA 02111-1724
Trustee's Report to Certificateholders
Table of Content
----------------
<TABLE>
<CAPTION>
Report Sections Preparer Page Number
--------------- -------- -----------
<S> <C> <C>
Distribution Date Statement Trustee 1 - 6
Loan Schedule Trustee 7 - 11
Loan Portfolio Stratifications Trustee 12 - 13
REO Status Report Servicer 14
Watch List Servicer 15
Delinquent Loan Status Servicer 16
Historical Loan Modification Report Servicer 17
Historical Liquidation Report Servicer 18
Comparative Financial Report Servicer 19 - 26
Additional Report/File
CSSA Periodic Loan Update File Servicer Delivery Through Web Site
Operating Statement Analysis Servicer Upon Reqest
NOI Adjustment Worksheet Servicer Upon Reqest
</TABLE>
State Street Information Delivery Vehicles
<TABLE>
<S> <C>
Web Site: http://corporatetrust.statestreet.com
For other information delivery requests: [email protected]
</TABLE>
Deal-Specific Contacts
<TABLE>
<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>
Rating Agency Contacts
<TABLE>
<S> <C> <C> <C>
Duffs & Phelps Rating Co. Fitch IBCA, Inc. Moody's Investors Service Standard & Poor's Rating Services
55 East Monroe Street One State Street Plaza 99 Church Street 26 Brookway
Chicago, Illinois 60603 New York, NY 10004 New York, NY 10007 New York, NY 10007
(312) 368-3100 (212) 908-0500 (212) 553-0300 (212) 208-8000
</TABLE>
This report has been prepared by, or is based on information furnished to State
Street Bank and Trust Company ("State Street") by, one or more third parties
(e.g. Servicers, Master Servicer, etc.), and State Street has not independently
verified information received from or prepared by any such third party. State
Street shall not and does not undertake responsibility for the accuracy,
completeness, or sufficiency of this report or the information contained herein
for any purpose, and State Street makes no representations or warranties with
respect thereto. The information in this report is presented here with the
approval of the Issuer soley as a convience for the user, and should not be
reiled upon withour further investigation by any user contemplating an
investment decision with repsect to the related securities.
Page 1 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO]
Payment Date: July 17, 2000
Record Date: June 30, 2000
Trustee's Report to Certificateholders
Payment Summary
<TABLE>
<CAPTION>
Pass-Through Interest Original Beginning Principal
Class CUSIP Rate Type Balance Balance Paid
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 161582AA9 7.1340% Fixed $210,400,000.00 $200,789,109.92 $1,031,878.25
A-2 161582AB7 7.4390% Fixed $816,865,579.00 $816,865,579.00 $0.00
B 161582AD3 7.6190% Fixed $76,870,213.00 $76,870,213.00 $0.00
C 161582AE1 7.6250% Fixed $62,893,811.00 $62,893,811.00 $0.00
D 161582AF8 7.6250% Fixed $20,964,604.00 $20,964,604.00 $0.00
E 161582AG6 7.5781% Variable $48,917,408.00 $48,917,408.00 $0.00
F 161582AH4 7.5781% Variable $17,470,503.00 $17,470,503.00 $0.00
G 161582AJ0 6.4000% Fixed $59,399,711.00 $59,399,711.00 $0.00
H 161582AK7 6.4000% Fixed $10,482,302.00 $10,482,302.00 $0.00
I 161582AL5 6.4000% Fixed $10,482,301.00 $10,482,301.00 $0.00
J 161582AM3 6.4000% Fixed $20,964,604.00 $20,964,604.00 $0.00
K 161582AN1 6.4000% Fixed $6,988,201.00 $6,988,201.00 $0.00
L 161582AP6 6.4000% Fixed $8,735,252.00 $8,735,252.00 $0.00
M 161582AQ4 6.4000% Fixed $26,205,752.00 $26,205,752.00 $0.00
X* 161582AC5 0.3126% Variable $1,397,640,241.00 $1,388,029,350.92 $0.00
R N/A 0.0000% Residual $0.00 $0.00 $0.00
-----------------------------------------------------------------------------------------------------------------------------
* Based on a Notional Balance Totals: $1,397,640,241.00 $1,388,029,350.92 $1,031,878.25
-----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Interest Total Ending
Class Paid Paid Balance
--------------------------------------------------------------------------------------------
<S> <C> <C> <C>
A-1 $1,193,691.26 $2,225,569.51 $199,757,231.67
A-2 $5,063,885.87 $5,063,885.87 $816,865,579.00
B $488,061.79 $488,061.79 $76,870,213.00
C $399,637.76 $399,637.76 $62,893,811.00
D $133,212.59 $133,212.59 $20,964,604.00
E $308,919.42 $308,919.42 $48,917,408.00
F $110,328.37 $110,328.37 $17,470,503.00
G $316,798.46 $316,798.46 $59,399,711.00
H $55,905.61 $55,905.61 $10,482,302.00
I $55,905.61 $55,905.61 $10,482,301.00
J $111,811.22 $111,811.22 $20,964,604.00
K $37,270.41 $37,270.41 $6,988,201.00
L $46,588.01 $46,588.01 $8,735,252.00
M $139,763.97 $139,763.97 $26,205,752.00
X* $361,629.56 $361,629.56 $1,386,997,472.67
R $0.00 $0.00 $0.00
--------------------------------------------------------------------------------------------
* Based on a Notional Balance $8,823,409.91 $9,855,288.16 $1,386,997,472.67
--------------------------------------------------------------------------------------------
</TABLE>
Distributions per Certificate
<TABLE>
<CAPTION>
Beginning Principal Interest Ending
Class Certif. Factor Distribution(1) Distribution(1) Certif. Factor
----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 0.954320865 4.9043643 5.673437548 0.949416500
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 6.315122420 1.000000000
F 1.000000000 0.0000000 6.315122696 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 5.333331782 1.000000000
X* 0.993123488 0.0000000 0.258742951 0.992385188
R N/A N/A N/A N/A
----------------------------------------------------------------------------------------------------------------
</TABLE>
(1) represents net payment per certificate
Page 2 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
B305
[STATE STREET LOGO]
Payment Date: July 17, 2000
Record Date: June 30, 2000
Trustee's Report to Certificateholders
Principal Detail
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Beginning Scheduled Unscheduled Other Principal/ Total Principal
Class Balance Principal Principal Cash Adjustments Distrib. Amount
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 $200,789,109.92 $1,031,878.25 $0.00 $0.00 $1,031,878.25
A-2 $816,865,579.00 $0.00 $0.00 $0.00 $0.00
B $76,870,213.00 $0.00 $0.00 $0.00 $0.00
C $62,893,811.00 $0.00 $0.00 $0.00 $0.00
D $20,964,604.00 $0.00 $0.00 $0.00 $0.00
E $48,917,408.00 $0.00 $0.00 $0.00 $0.00
F $17,470,503.00 $0.00 $0.00 $0.00 $0.00
G $59,399,711.00 $0.00 $0.00 $0.00 $0.00
H $10,482,302.00 $0.00 $0.00 $0.00 $0.00
I $10,482,301.00 $0.00 $0.00 $0.00 $0.00
J $20,964,604.00 $0.00 $0.00 $0.00 $0.00
K $6,988,201.00 $0.00 $0.00 $0.00 $0.00
L $8,735,252.00 $0.00 $0.00 $0.00 $0.00
M $26,205,752.00 $0.00 $0.00 $0.00 $0.00
X* $1,388,029,350.92 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals: $1,388,029,350.92 $1,031,878.25 $0.00 $0.00 $1,031,878.25
-------------------------------------------------------------------------------------------------------------------
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------
Realized Losses/ Reimbursement of Ending Cumulative
Class Balance Adj. Prior loss/additional exp. Balance Realized Losses
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 $0.00 $0.00 $199,757,231.67 $0.00
A-2 $0.00 $0.00 $816,865,579.00 $0.00
B $0.00 $0.00 $76,870,213.00 $0.00
C $0.00 $0.00 $62,893,811.00 $0.00
D $0.00 $0.00 $20,964,604.00 $0.00
E $0.00 $0.00 $48,917,408.00 $0.00
F $0.00 $0.00 $17,470,503.00 $0.00
G $0.00 $0.00 $59,399,711.00 $0.00
H $0.00 $0.00 $10,482,302.00 $0.00
I $0.00 $0.00 $10,482,301.00 $0.00
J $0.00 $0.00 $20,964,604.00 $0.00
K $0.00 $0.00 $6,988,201.00 $0.00
L $0.00 $0.00 $8,735,252.00 $0.00
M $0.00 $0.00 $26,205,752.00 $0.00
X* $0.00 $0.00 $1,386,997,472.67 $0.00
R $0.00 $0.00 $0.00 $0.00
-------------------------------------------------------------------------------------------------------------------------
Totals: $0.00 $0.00 $1,386,997,472.67 $0.00
--------------------------------------------------------------------------------------------------------
</TABLE>
Interest Detail
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Accrued Beg. Unpaid Prepayment Current Interest Prepayment Premium/
Class Certif. Interest Interest Int. Shortfall Shortfalls Yield Maintenance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 $1,193,691.26 $0.00 $0.00 $0.00 $0.00
A-2 $5,063,885.87 $0.00 $0.00 $0.00 $0.00
B $488,061.79 $0.00 $0.00 $0.00 $0.00
C $399,637.76 $0.00 $0.00 $0.00 $0.00
D $133,212.59 $0.00 $0.00 $0.00 $0.00
E $308,919.42 $0.00 $0.00 $0.00 $0.00
F $110,328.37 $0.00 $0.00 $0.00 $0.00
G $316,798.46 $0.00 $0.00 $0.00 $0.00
H $55,905.61 $0.00 $0.00 $0.00 $0.00
I $55,905.61 $0.00 $0.00 $0.00 $0.00
J $111,811.22 $0.00 $0.00 $0.00 $0.00
K $37,270.41 $0.00 $0.00 $0.00 $0.00
L $46,588.01 $0.00 $0.00 $0.00 $0.00
M $139,764.01 $0.46 $0.00 $0.04 $0.00
X* $361,629.56 $0.00 $0.00 $0.00 $0.00
R $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals: $8,823,409.95 $0.46 $0.00 $0.04 $0.00
-------------------------------------------------------------------------------------------------------------------
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------
Deferred Excess Total Interest Cum. Unpaid
Class Interest Interest Distr. Amount Interest Shortfall
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 $0.00 $0.00 $1,193,691.26 $0.00
A-2 $0.00 $0.00 $5,063,885.87 $0.00
B $0.00 $0.00 $488,061.79 $0.00
C $0.00 $0.00 $399,637.76 $0.00
D $0.00 $0.00 $133,212.59 $0.00
E $0.00 $0.00 $308,919.42 $0.00
F $0.00 $0.00 $110,328.37 $0.00
G $0.00 $0.00 $316,798.46 $0.00
H $0.00 $0.00 $55,905.61 $0.00
I $0.00 $0.00 $55,905.61 $0.00
J $0.00 $0.00 $111,811.22 $0.00
K $0.00 $0.00 $37,270.41 $0.00
L $0.00 $0.00 $46,588.01 $0.00
M $0.00 $0.00 $139,763.97 $0.50
X* $0.00 $0.00 $361,629.56 $0.00
R $0.00 $0.00 $0.00 $0.00
-------------------------------------------------------------------------------------------------------------------------
Totals: $0.00 $0.00 $8,823,409.91 $0.50
--------------------------------------------------------------------------------------------------------
</TABLE>
Page 3 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO]
B305
Payment Date: July 17, 2000
Record Date: June 30, 2000
Trustee's Report to Certificateholders
Delinquency Statistics
<TABLE>
<CAPTION>
One Month Two Months Three+Months Foreclosures Total
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
# of Loans 0 0 0 0 0
------------------------------------------------------------------------------------------------------------
Ending APB 0.00 0.00 0.00 0.00 0.00
</TABLE>
Appraisal Reduction
<TABLE>
<CAPTION>
Current Total Cumulative Total
--------------------------------------------
Loan Number 0 0 0 0 0
---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
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>
Liquidated Mortgage Loans
<TABLE>
<CAPTION>
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>
<S> <C>
Aggregate amount of monies collected by Servicer with respect to REO property during the Collection Period 0.00
Aggr. of all Liquidation Proceeds and other amt. received in connection with Final Recovery Determination 0.00
</TABLE>
Mortgage Loans which were defeased during the related Due Period
Loan Number NA NA NA
Page 4 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO]
B305
Payment Date: July 17, 2000
Record Date: June 30, 2000
Trustee's Report to Certificateholders
--------------------------------------------------------------------------------
Available Distribution Amount 9,855,288.16
--------------------------------------------------------------------------------
Collateral Information:
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Current Period Current Period
Closing Beginning Ending
------- --------- ------
<S> <C> <C> <C>
Stated Principal Balance 1,397,640,242.00 1,388,029,351.78 1,386,997,473.53
Actual Principal Balance 1,387,016,902.18
Loan Count 205 205
Gross WAC 7.68715%
Net WAC 7.62815%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Interest Reserve Account:
--------------------------------------------------------------------------------
Beginning Balance 0.00
Deposits 0.00
Withdrawals 0.00
Ending Balance 0.00
--------------------------------------------------------------------------------
Advances:
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Aggregate P&I Advances 533,683.86
Aggregate unreimbursed P&I Advances outstanding as of close of business on distribution date 533,683.86
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>
Servicing and Trustee Fees:
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Aggregate Amount of servicing compensation paid to Master Servicer 67,088.85
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
------------------------------------------------------------------------------------------------------------------------------------
</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 5 of 26
<PAGE>
Chase Manhattan - First Union Commercial Mortgage Trust
Commercial Mortgage Pass Through Certificates
Series 1999-1
[STATE STREET LOGO]
B305
Payment Date: July 17, 2000
Record Date: June 30, 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 7/1/2000
----------------------------------------------------------------------------------------------------------------------------------
<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 20000701
----------------------------------------------
<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>
Subordinate Support Percentage & Original Class Maturity @ 0% CPR
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------
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% 26.703%
A-2 8/15/09 26.500% 26.703%
B 8/15/09 21.000% 21.161%
C 8/15/09 16.500% 16.627%
D 8/15/09 15.000% 15.115%
E 8/15/11 11.500% 11.588%
F 8/15/11 10.250% 10.329%
G 6.000% 6.046%
H 5.250% 5.290%
I 4.500% 4.535%
J 3.000% 3.023%
K 2.500% 2.519%
L 1.875% 1.889%
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 6 of 26
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
July 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 105,920,000.00 102,349,174.81 598,596.99 599,766.16 1,198,363.15 0.00 0.00 101,750,577.82
A2 469,330,397.00 469,330,397.00 0.00 2,815,200.16 2,815,200.16 0.00 0.00 469,330,397.00
B 41,089,314.00 41,089,314.00 0.00 251,432.36 251,432.36 0.00 0.00 41,089,314.00
C 37,176,046.00 37,176,046.00 0.00 232,938.91 232,938.91 0.00 0.00 37,176,046.00
D 11,739,804.00 11,739,804.00 0.00 75,663.04 75,663.04 0.00 0.00 11,739,804.00
E 27,392,876.00 27,392,876.00 0.00 176,547.09 176,547.09 0.00 0.00 27,392,876.00
F 11,739,804.00 11,739,804.00 0.00 75,663.04 75,663.04 0.00 0.00 11,739,804.00
G 27,392,876.00 27,392,876.00 0.00 148,378.08 148,378.08 0.00 0.00 27,392,876.00
H 7,826,536.00 7,826,536.00 0.00 42,393.74 42,393.74 0.00 0.00 7,826,536.00
I 6,848,219.00 6,848,219.00 0.00 37,094.52 37,094.52 0.00 0.00 6,848,219.00
J 8,804,853.00 8,804,853.00 0.00 47,692.95 47,692.95 0.00 0.00 8,804,853.00
K 6,848,219.00 6,848,219.00 0.00 37,094.52 37,094.52 0.00 0.00 6,848,219.00
L 5,869,902.00 5,869,902.00 0.00 31,795.30 31,795.30 0.00 0.00 5,869,902.00
M 14,674,755.00 14,674,755.00 0.00 79,488.26 79,488.26 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 3,130,614,404.00 3,116,331,103.24 2,394,387.96 18,604,592.52 20,998,980.48 0.00 0.00 3,113,936,715.28
X 782,653,601.00 779,082,775.81 0.00 588,978.30 588,978.30 0.00 0.00 778,484,178.82
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
Statement to Certificateholders
July 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 161505DJ8 966.28752653 5.65140663 5.66244486 11.31385149 960.63611990 A1 7.032000 %
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 5.41666692 5.41666692 1,000.00000000 M 6.500000 %
TOTALS 995.43754071 0.76483005 5.94279273 6.70762278 994.67271067
X 161505DL3 995.43754071 0.00000000 0.75254020 0.75254020 994.67271067 X 0.907187 %
</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>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
July 17 2000
<TABLE>
<S> <C>
Available Funds 5,838,723.42
Principal Distribution Amount 598,596.99
Scheduled Principal Distribution Amount 598,596.99
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
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
July 17 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 138,784.79
Outstanding Principal & Interest Advances 138,784.79
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 9
Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through
Certificates Series 1999-2
July 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 40,148.53
Trustee Fees 1,038.78
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
Statement to Certificateholders
July 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 123,675,000.00 122,602,982.83 475,880.49 782,207.03 1,258,087.52 0.00 0.00 122,127,102.34
A2 388,670,024.00 388,670,024.00 0.00 2,512,427.81 2,512,427.81 0.00 0.00 388,670,024.00
B 36,596,073.00 36,596,073.00 0.00 237,996.46 237,996.46 0.00 0.00 36,596,073.00
C 33,110,734.00 33,110,734.00 0.00 219,027.51 219,027.51 0.00 0.00 33,110,734.00
D 10,456,020.00 10,456,020.00 0.00 70,011.77 70,011.77 0.00 0.00 10,456,020.00
E 24,397,383.00 24,397,383.00 0.00 165,530.69 165,530.69 0.00 0.00 24,397,383.00
F 10,456,020.00 10,456,020.00 0.00 70,941.72 70,941.72 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 2,788,272,244.00 2,783,984,175.32 1,903,521.96 17,777,739.48 19,681,261.44 0.00 0.00 2,782,080,653.36
X 697,068,061.00 695,996,043.83 0.00 364,739.34 364,739.34 0.00 0.00 695,520,163.34
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
<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 991.33198165 3.84783093 6.32469804 10.17252897 987.48415072 A1 7.656000 %
A2 161505EA6 1,000.00000000 0.00000000 6.46416666 6.46416666 1,000.00000000 A2 7.757000 %
B 161505EC2 1,000.00000000 0.00000000 6.50333329 6.50333329 1,000.00000000 B 7.804000 %
C 161505ED0 1,000.00000000 0.00000000 6.61500014 6.61500014 1,000.00000000 C 7.938000 %
D 161505EE8 1,000.00000000 0.00000000 6.69583360 6.69583360 1,000.00000000 D 8.035000 %
E 161505EF5 1,000.00000000 0.00000000 6.78477237 6.78477237 1,000.00000000 E 8.141727 %
F 161505EG3 1,000.00000000 0.00000000 6.78477279 6.78477279 1,000.00000000 F 8.141727 %
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 998.46210545 0.68268870 6.37589802 7.05858672 997.77941675
X 161505EB4 998.46210545 0.00000000 0.52324782 0.52324782 997.77941675 X 0.628865 %
</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>
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
July 17 2000
<TABLE>
<S> <C>
Available Funds 5,285,054.70
Principal Distribution Amount 475,880.49
Scheduled Principal Distribution Amount 475,880.49
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
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
July 17 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 116,701.33
Outstanding Principal & Interest Advances 116,701.33
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>
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certficiates
Series 2000-1
July 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 30,555.53
Sub Servicing Fees 5,921.88
Trustee Fees 1,217.99
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 1
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
Statement to Certificateholders
July 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 118,980,000.00 118,980,000.00 413,901.09 747,888.45 1,161,789.54 0.00 0.00 118,566,098.91
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 0.00 156,253.27 156,253.27 0.00 0.00 23,085,420.00
F 12,927,835.00 12,927,835.00 0.00 87,501.83 87,501.83 0.00 0.00 12,927,835.00
G 12,927,835.00 12,927,835.00 0.00 71,641.75 71,641.75 0.00 0.00 12,927,835.00
H 18,468,337.00 18,468,337.00 0.00 102,345.37 102,345.37 0.00 0.00 18,468,337.00
I 5,540,501.00 5,540,501.00 0.00 30,703.61 30,703.61 0.00 0.00 5,540,501.00
J 7,387,334.00 7,387,334.00 0.00 40,938.14 40,938.14 0.00 0.00 7,387,334.00
K 7,387,335.00 7,387,335.00 0.00 40,938.15 40,938.15 0.00 0.00 7,387,335.00
L 3,693,667.00 3,693,667.00 0.00 20,469.07 20,469.07 0.00 0.00 3,693,667.00
M 12,927,835.00 12,927,835.00 0.00 71,641.75 71,641.75 0.00 0.00 12,927,835.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 738,733,447.00 738,733,447.00 413,901.09 4,663,639.96 5,077,541.05 0.00 0.00 738,319,545.91
X 738,733,447.00 738,733,447.00 0.00 428,806.36 428,806.36 0.00 0.00 738,319,545.91
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
Statement to Certificateholders
July 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 161505EX6 1,000.00000000 3.47874508 6.28583333 9.76457842 996.52125492 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 6.76848288 6.76848288 1,000.00000000 E 8.122179 %
F 161505FE7 1,000.00000000 0.00000000 6.76848289 6.76848289 1,000.00000000 F 8.122179 %
G 161505FF4 1,000.00000000 0.00000000 5.54166649 5.54166649 1,000.00000000 G 6.650000 %
H 161505FG2 1,000.00000000 0.00000000 5.54166680 5.54166680 1,000.00000000 H 6.650000 %
I 161505FH0 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 I 6.650000 %
J 161505FJ6 1,000.00000000 0.00000000 5.54166632 5.54166632 1,000.00000000 J 6.650000 %
K 161505FK3 1,000.00000000 0.00000000 5.54166692 5.54166692 1,000.00000000 K 6.650000 %
L 161505FL1 1,000.00000000 0.00000000 5.54166632 5.54166632 1,000.00000000 L 6.650000 %
M 161505FM9 1,000.00000000 0.00000000 5.54166649 5.54166649 1,000.00000000 M 6.650000 %
TOTALS 1,000.00000000 0.56028476 6.31302126 6.87330602 999.43971524
X 161505EZ1 1,000.00000000 0.00000000 0.58046155 0.58046155 999.43971524 X 0.696554 %
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
Statement to Certificateholders
July 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 Certificates
Series 2000-2
July 17 2000
<TABLE>
<S> <C>
Available Funds 5,506,347.41
Principal Distribution Amount 413,901.09
Scheduled Principal Distribution Amount 413,901.10
Unscheduled Principal Distribution Amount -0.01
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
Group Totals
Principal
Period Number Balance Percentage
31-60 days 0 0.00 0.00 %
61-90 days 0 0.00 0.00 %
91+days 0 0.00 0.00 %
Total 0 0.00 0.00 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 5
Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2000-2
July 17 2000
<TABLE>
<S> <C>
Prepayment Penalties
Advance Summary
Principal & Interest Advances
Current Principal & Interest Advances 68,118.36
Outstanding Principal & Interest Advances 68,118.36
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 Certificates
Series 2000-2
July 17 2000
<TABLE>
<S> <C>
Fee Summary
Servicing Fees 39,728.59
Sub Servicing Fees 0.00
Trustee Fees 1,292.78
Special Servicer Fee 0.00
Workout Fee 0.00
Appraisal Reduction Amounts
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|