<PAGE> 
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
                                                           CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                               COMMERCIAL MORTGAGE PASS-THROUGH
                                                                         SERIES 1997-1
                                                                    DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:        19-Mar-1999                                                                                      PAGE # 1
    RECORD DATE:          26-Feb-1999




------------------------------------------------------------------------------------------------------------------------------------
                                                                                         Collateral
                     Original         Beginning                              Prepayment   Support        Total              Ending
Class   Cusip#     Certificate       Certificate   Principal     Interest    Penalties     Deficit     Distribution       Principal
                     Balance           Balance    Distribution  Distribution   (PP/YMC) (Allocation                         Balance
                                                                                           /Reimb)
------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>       <C>             <C>              <C>          <C>           <C>        <C>         <C>             <C>          
 A-1  161505AY8  100,600,000.00    67,851,303.36   567,878.81    411,065.81    0.00       0.00         978,944.62      67,283,424.55
 A-2  161505AZ5  283,717,991.00   283,717,991.00         0.00  1,742,501.33    0.00       0.00       1,742,501.33     283,717,991.00
  B   161505BB7   26,688,749.00    26,688,749.00         0.00    163,913.40    0.00       0.00         163,913.40      26,688,749.00
  C   161505BC5   26,688,749.00    26,688,749.00         0.00    163,913.40    0.00       0.00         163,913.40      26,688,749.00
  D   161505BD3   29,357,624.00    29,357,624.00         0.00    180,304.74    0.00       0.00         180,304.74      29,357,624.00
  E   161505BE1   10,675,500.00    10,675,500.00         0.00     65,565.36    0.00       0.00          65,565.36      10,675,500.00
  F   161505BF8   29,357,624.00    29,357,624.00         0.00    180,304.74     N/A       0.00         180,304.74      29,357,624.00
  G   161505BG6    5,337,750.00     5,337,750.00         0.00     32,782.68     N/A       0.00          32,782.68       5,337,750.00
  H   161505BH4    8,006,625.00     8,006,625.00         0.00     49,174.02     N/A       0.00          49,174.02       8,006,625.00
  I   161505BJ0   13,344,374.00    13,344,374.00         0.00     76,529.23     N/A       0.00          76,529.23      13,344,374.00
  R         N/A             N/A              N/A          N/A          0.00     N/A        N/A               0.00                N/A
  LR        N/A             N/A              N/A          N/A          0.00     N/A        N/A               0.00                N/A
------------------------------------------------------------------------------------------------------------------------------------
TOTALS           533,774,986.00   501,026,289.36   567,878.81  3,066,054.72    0.00       0.00       3,633,933.53     500,458,410.55
------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
                        Original            Beginning                               Prepayment          Total              Ending
 Class      Cusip#      Notional            Notional             Interest           Penalties        Distribution         Notional
                        Balance              Balance           Distribution          (PP/YMC)                             Balance
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>            <C>                  <C>                <C>                  <C>            <C>               <C>      
  A-1     Component     100,600,000.00       67,851,303.36         N/A                    N/A              N/A        67,283,424.55
  WAC     Component     533,774,986.00      501,026,288.63         N/A                    N/A              N/A       500,458,409.82
   X      161505BA9     533,774,986.00      501,026,289.36           600,657.50          0.00       600,657.50       500,458,410.55
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
<CAPTION>

---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
<S>             <C>              <C>                 <C>                 <C>                   <C> 
    A-1             161505AY8         5.6449185885        4.0861412525       668.8213175944         7.2700000%
    A-2             161505AZ5         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     B              161505BB7         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     C              161505BC5         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     D              161505BD3         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     E              161505BE1         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     F              161505BF8         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     G              161505BG6         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     H              161505BH4         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
     I              161505BJ0         0.0000000000        5.7349436963      1000.0000000000         7.3700000%
     R                    N/A                  N/A                 N/A                  N/A                N/A
     LR                   N/A                  N/A                 N/A                  N/A                N/A
---------------------------------------------------------------------------------------------------------------


FACTOR INFORMATION PER $1,000
<CAPTION>

---------------------------------------------------------------------------------------------------------------
                                    Interest         Ending Notional       Current Pass         Next Pass
   Class          Cusip#          Distribution           Balance           Through Rate        Through Rate
---------------------------------------------------------------------------------------------------------------
<S>           <C>                <C>               <C>                    <C>                 <C>                     
    A-1         Component                      N/A                 N/A           0.1000000%        0.10000000%
    WAC         Component                      N/A                 N/A           1.4250824%        1.42506842%
     X          161505BA9                1.1253010         937.5831084           1.4386251%        1.43851278%
---------------------------------------------------------------------------------------------------------------

====================================================================================================================================
</TABLE>

<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                               CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                    COMMERCIAL MORTGAGE PASS-THROUGH
                                                             SERIES 1997-1
                                                         DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          19-Mar-1999                                                         PAGE # 2
RECORD DATE:                                26-Feb-1999

<S>                         <C>                                                                                <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                         234,867.87

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                  40,897.79

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                     2,672.12
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                           5,427.46
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                  Beginning Balance    Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans             501,026,288.63     500,458,409.82
                                                                        Reo Loans Outstanding                0.00               0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                         104
                             Aggregate Mortgage Principal Balance                                                500,458,409.82
                             Weighted Average Remaining Term to Maturity                                                 103.00
                             Weighted Average Mortgage Rate                                                                8.899%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period            Number            Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month             0                        0.00
                                                                        2 Months            0                        0.00
                                                                        3 Months or more    1                1,711,916.55           
                                                                        In Foreclosure      0                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                               0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                         4,234,591.03  
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class        Accrued Cert Interest    Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                   411,065.81                     0.00   
                                                                        A-2                 1,742,501.33                     0.00
                                                                        B                     163,913.40                     0.00
                                                                        C                     163,913.40                     0.00
                                                                        D                     180,304.74                     0.00
                                                                        E                      65,565.36                     0.00
                                                                        F                     180,304.74                     0.00
                                                                        G                      32,782.68                     0.00
                                                                        H                      49,174.02                     0.00
                                                                        I                      81,956.70                     0.00
                                                                        X                     600,657.50                     0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                 567,878.81
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                     0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvi)        Appraisal Reduction Amounts                Loan Number   Appraisal Reduct Effect   Appraisal Reduct Amt
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------












                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvii)       Number of Loans Extended or Modified                                                          0.00
SECTION 4.02 (a)(xvii)       Stated Principal Balance of Mortgage Loans Extended or Modified                               0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xviii)      Class Unpaid Interest Shortfall            Class   Current                    Cumulative
                                                                                Unpaid Interest Shortfall  Unpaid Interest Shortfall
                                                                        ------------------------------------------------------------
                                                                        A-1                     0.00                        0.00
                                                                        A-2                     0.00                        0.00
                                                                        B                       0.00                        0.00
                                                                        C                       0.00                        0.00
                                                                        D                       0.00                        0.00
                                                                        E                       0.00                        0.00
                                                                        F                       0.00                        0.00
                                                                        G                       0.00                        0.00
                                                                        H                       0.00                        0.00
                                                                        I                   5,427.46                   36,423.17
                                                                        X                       0.00                        0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                                  

(C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                 CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                     COMMERCIAL MORTGAGE PASS-THROUGH
                                                               SERIES 1997-2
                                                          DISTRIBUTION STATEMENT
====================================================================================================================================
 DISTRIBUTION DATE:    19-Mar-1999                                                                                         PAGE # 1
 RECORD DATE:          26-Feb-1999



<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
                                                                                          Collateral
                   Original       Beginning                                   Prepayment   Support       Total            Ending
Class  Cusip#     Certificate     Certificate     Principal        Interest   Penalties    Deficit     Distribution     Principal
                   Balance         Balance      Distribution    Distribution  (PP/YMC)    (Allocation                     Balance
                                                                                           /Reimb)
------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>       <C>             <C>              <C>         <C>             <C>           <C>       <C>            <C>           
 A-1  161505BK7  196,000,000.00  170,749,256.76   932,125.19     917,777.26    0.00          0.00      1,849,902.45   169,817,131.57
 A-2  161505BL5  390,074,509.00  390,074,509.00         0.00   2,145,409.80    0.00          0.00      2,145,409.80   390,074,509.00
  B   161505BN1   32,559,695.00   32,559,695.00         0.00     179,078.32    0.00          0.00        179,078.32    32,559,695.00
  C   161505BP6   48,839,542.00   48,839,542.00         0.00     268,617.48    0.00          0.00        268,617.48    48,839,542.00
  D   161505BQ4   44,769,581.00   44,769,581.00         0.00     246,232.70    0.00          0.00        246,232.70    44,769,581.00
  E   161505BR2   12,209,885.00   12,209,885.00         0.00      67,154.37    0.00          0.00         67,154.37    12,209,885.00
  F   161505BS0   48,839,542.00   48,839,542.00         0.00     268,617.48     N/A          0.00        268,617.48    48,839,542.00
  G   161505BT8    6,104,943.00    6,104,943.00         0.00      33,577.19     N/A          0.00         33,577.19     6,104,943.00
  H   161505BU5   12,209,886.00   12,209,886.00         0.00      67,154.37     N/A          0.00         67,154.37    12,209,886.00
  I   161505BV3    8,139,924.00    8,139,924.00         0.00      44,769.58     N/A          0.00         44,769.58     8,139,924.00
  J   161505BW1   14,244,866.00   14,244,866.00         0.00      77,310.05     N/A          0.00         77,310.05    14,244,866.00
  R         N/A             N/A             N/A          N/A           0.00     N/A          0.00              0.00             0.00
  LR        N/A             N/A             N/A          N/A           0.00    0.00          0.00              0.00             0.00
------------------------------------------------------------------------------------------------------------------------------------
TOTALS           813,992,373.00   788,741,629.76  932,125.19   4,315,698.60    0.00          0.00      5,247,823.79   787,809,504.57
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>

---------------------------------------------------------------------------------------------------------------------------
                     Original        Beginning                       Prepayment       Total              Ending
Class   Cusip#       Notional        Notional         Interest       Penalties     Distribution         Notional
                     Balance          Balance       Distribution      (PP/YMC)                           Balance
---------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------
<S>   <C>         <C>              <C>              <C>                <C>           <C>            <C>          
 A-1    Component   196,000,000.00  170,749,256.76     N/A                N/A              N/A       169,817,131.57
 WAC    Component   813,992,373.00  788,741,629.76     N/A                N/A              N/A       787,809,504.57
  X     161505BM3   813,992,373.00  788,741,629.76     861,247.30        0.00       861,247.30       787,809,504.57
---------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
<CAPTION>

---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
<S>             <C>              <C>                <C>                  <C>                    <C>      
    A-1             161505BK7         4.7557407653        4.6825370157       866.4139365816         6.4500000%
    A-2             161505BL5         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     B              161505BN1         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     C              161505BP6         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     D              161505BQ4         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     E              161505BR2         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     F              161505BS0         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     G              161505BT8         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     H              161505BU5         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     I              161505BV3         0.0000000000        5.5000000000      1000.0000000000         6.6000000%
     J              161505BW1         0.0000000000        5.4272222369      1000.0000000000         6.6000000%
     R                    N/A                  N/A                 N/A                  N/A                N/A
     LR                   N/A                  N/A                 N/A                  N/A                N/A
---------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
<CAPTION>

---------------------------------------------------------------------------------------------------------------
                                    Interest         Ending Notional       Current Pass         Next Pass
   Class          Cusip#          Distribution           Balance           Through Rate        Through Rate
---------------------------------------------------------------------------------------------------------------
<S>           <C>                <C>               <C>                   <C>                  <C>
    A-1         Component                      N/A                 N/A           0.1500000%        0.15000000%
    WAC         Component                      N/A                 N/A           1.4594305%        1.45951456%
     X          161505BM3                1.0580533         967.8340126           1.3103109%        1.49180976%
---------------------------------------------------------------------------------------------------------------

====================================================================================================================================
</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                    CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                         COMMERCIAL MORTGAGE PASS-THROUGH
                                                  SERIES 1997-2
                                              DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          19-Mar-1999                                                                  PAGE # 2
RECORD DATE:                                26-Feb-1999

<S>                         <C>                                                                                    <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                          585,272.73

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                   61,150.94

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                      3,779.49
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                            1,036.71
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                Beginning Balance   Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans           788,749,850.65      787,817,725.46
                                                                        Reo Loans Outstanding      4,936,230.69        4,928,555.76
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                         167
                             Aggregate Mortgage Principal Balance                                                787,817,725.46
                             Weighted Average Remaining Term to Maturity                                                 103.00
                             Weighted Average Mortgage Rate                                                                8.16%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period            Number        Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month              0                 0.00
                                                                        2 Months             0                 0.00
                                                                        3 Months or more     0                 0.00                 
                                                                        In Foreclosure       0                 0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                               0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                         6,109,071.08  
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class    Accrued Cert Interest       Cert Deferred Interest 
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1            917,777.26                        0.00       
                                                                        A-2          2,145,409.80                        0.00
                                                                        B              179,078.32                        0.00
                                                                        C              268,617.48                        0.00
                                                                        D              246,232.70                        0.00
                                                                        E               67,154.37                        0.00
                                                                        F              268,617.48                        0.00
                                                                        G               33,577.19                        0.00
                                                                        H               67,154.37                        0.00
                                                                        I               44,769.58                        0.00
                                                                        J               78,346.76                        0.00
                                                                        X              861,247.30                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                 932,125.19
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                     0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvi)        Appraisal Reduction Amounts                Loan Number   Appraisal Reduct Effect   Appraisal Reduct Amt
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------












                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvii)       Number of Loans Extended or Modified                                                          0.00
SECTION 4.02 (a)(xvii)       Stated Principal Balance of Mortgage Loans Extended or Modified                               0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xviii)      Class Unpaid Interest Shortfall            Class   Current                    Cumulative
                                                                                Unpaid Interest Shortfall  Unpaid Interest Shortfall
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1              0.00                        0.00
                                                                        A-2              0.00                        0.00
                                                                        B                0.00                        0.00
                                                                        C                0.00                        0.00
                                                                        D                0.00                        0.00
                                                                        E                0.00                        0.00
                                                                        F                0.00                        0.00
                                                                        G                0.00                        0.00
                                                                        H                0.00                        0.00
                                                                        I                0.00                        0.00
                                                                        J            1,036.71                    7,391.80
                                                                        X                0.00                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                         0.00

(C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                 CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                      COMMERCIAL MORTGAGE PASS-THROUGH
                                                               SERIES 1998-1
                                                           DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:    18-Mar-1999                                                                                         PAGE # 1
RECORD DATE:          26-Feb-1999



<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
                                                                                          Collateral
                     Original        Beginning                                 Prepayment  Support       Total            Ending
Class   Cusip#     Certificate      Certificate     Principal       Interest   Penalties   Deficit     Distribution      Principal
                     Balance          Balance      Distribution   Distribution  (PP/YMC)  (Allocation                     Balance
                                                                                            /Reimb)
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>       <C>             <C>              <C>          <C>              <C>       <C>       <C>              <C>           
 A-1   161505BX9  132,600,000.00  126,127,046.55    883,540.41    666,371.23       0.00      0.00      1,549,911.64   125,243,506.14
 A-2   161505BY7  464,448,593.00  464,448,593.00          0.00  2,538,985.64       0.00      0.00      2,538,985.64   464,448,593.00
  B    161505CB6   32,714,991.00   32,714,991.00          0.00    178,841.95       0.00      0.00        178,841.95    32,714,991.00
  C    161505CC4   49,072,487.00   49,072,487.00          0.00    268,262.93       0.00      0.00        268,262.93    49,072,487.00
  D    161505CD2   44,983,113.00   44,983,113.00          0.00    245,907.68       0.00      0.00        245,907.68    44,983,113.00
  E    161505CE0   12,268,122.00   12,268,122.00          0.00     67,065.73       0.00      0.00         67,065.73    12,268,122.00
  F    161505CF7   36,804,365.00   36,804,365.00          0.00    201,197.20        N/A      0.00        201,197.20    36,804,365.00
  G    161505CG5    8,178,748.00    8,178,748.00          0.00     44,710.49        N/A      0.00         44,710.49     8,178,748.00
  H    161505CH3   18,402,183.00   18,402,183.00          0.00     97,224.87        N/A      0.00         97,224.87    18,402,183.00
  I    161505CJ9    4,089,374.00    4,089,374.00          0.00     21,605.53        N/A      0.00         21,605.53     4,089,374.00
  J    161505CK6   14,312,809.00   14,312,809.00          0.00     75,619.34        N/A      0.00         75,619.34    14,312,809.00
  R          N/A             N/A             N/A           N/A          0.00        N/A       N/A              0.00              N/A
  LR         N/A             N/A             N/A           N/A          0.00        N/A       N/A              0.00              N/A
------------------------------------------------------------------------------------------------------------------------------------
TOTALS            817,874,785.00  811,401,831.55    883,540.41  4,405,792.59       0.00      0.00      5,289,333.00   810,518,291.14
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
                      Original            Beginning                               Prepayment       Total              Ending
 Class   Cusip#       Notional            Notional             Interest           Penalties     Distribution         Notional
                      Balance              Balance           Distribution          (PP/YMC)                           Balance
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                 <C>                 <C>                  <C>              <C>             <C>            
   X     161505CA8   817,874,785.00      811,401,831.55       430,642.36               0.00       430,642.36       810,518,291.14
------------------------------------------------------------------------------------------------------------------------------------


------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
<CAPTION>
---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
<S>             <C>              <C>                 <C>                 <C>                  <C> 
    A-1             161505BX9         6.6632006787        5.0254240573       944.5211624434         6.3400000%
    A-2             161505BY7         0.0000000000        5.4666666629      1000.0000000000         6.5600000%
     B              161505CB6         0.0000000000        5.4666666422      1000.0000000000         6.5600000%
     C              161505CC4         0.0000000000        5.4666666884      1000.0000000000         6.5600000%
     D              161505CD2         0.0000000000        5.4666665689      1000.0000000000         6.5600000%
     E              161505CE0         0.0000000000        5.4666663732      1000.0000000000         6.5600000%
     F              161505CF7         0.0000000000        5.4666667935      1000.0000000000         6.5600000%
     G              161505CG5         0.0000000000        5.4666667808      1000.0000000000         6.5600000%
     H              161505CH3         0.0000000000        5.2833335045      1000.0000000000         6.3400000%
     I              161505CJ9         0.0000000000        5.2833343196      1000.0000000000         6.3400000%
     J              161505CK6         0.0000000000        5.2833332716      1000.0000000000         6.3400000%
     R                    N/A                  N/A                 N/A                  N/A                N/A
     LR                   N/A                  N/A                 N/A                  N/A                N/A
---------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                    Interest         Ending Notional       Current Pass         Next Pass
   Class          Cusip#          Distribution           Balance           Through Rate        Through Rate
---------------------------------------------------------------------------------------------------------------
     X          161505CA8                0.5265383         991.0053544           0.6368865%        0.72141975%
---------------------------------------------------------------------------------------------------------------



====================================================================================================================================
</TABLE>

<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                       COMMERCIAL MORTGAGE PASS-THROUGH
                                                                SERIES 1998-1
                                                            DISTRIBUTION STATEMENT
====================================================================================================================================

DISTRIBUTION DATE:              18-Mar-1999                                                                                 PAGE # 2
RECORD DATE:                    26-Feb-1999

<S>                        <C>                                                                                  <C> 
SECTION 4.02 (a)(iii)        P & I Advances                                                                                0.00

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                   49,731.24

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                      4,057.06
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                            3,380.84
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                Beginning Balance    Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans           811,407,752.51       810,524,212.10
                                                                        Reo Loans Outstanding              0.00                 0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                          78
                             Aggregate Mortgage Principal Balance                                                810,524,212.10
                             Weighted Average Remaining Term to Maturity                                                 145.00
                             Weighted Average Mortgage Rate                                                                7.32%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period              Number    Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month               0             0.00
                                                                        2 Months              0             0.00
                                                                        3 Months or more      0             0.00                    
                                                                        In Foreclosure        0             0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                               0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                         5,719,975.36  
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class       Accrued Cert Interest     Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                  666,371.23                      0.00   
                                                                        A-2                2,538,985.64                      0.00
                                                                        B                    178,841.95                      0.00
                                                                        C                    268,262.93                      0.00
                                                                        D                    245,907.68                      0.00
                                                                        E                     67,065.73                      0.00
                                                                        F                    201,197.20                      0.00
                                                                        G                     44,710.49                      0.00
                                                                        H                     97,224.87                      0.00
                                                                        I                     21,605.53                      0.00
                                                                        J                     75,619.34                      0.00
                                                                        X                    430,642.36                      0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                 883,540.41
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                     0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvi)        Appraisal Reduction Amounts                Loan Number   Appraisal Reduct Effect   Appraisal Reduct Amt
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------












                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvii)       Number of Loans Extended or Modified                                                          0.00
SECTION 4.02 (a)(xvii)       Stated Principal Balance of Mortgage Loans Extended or Modified                               0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xviii)      Class Unpaid Interest Shortfall            Class   Current                    Cumulative
                                                                                Unpaid Interest Shortfall  Unpaid Interest Shortfall
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1            0.00                       0.00
                                                                        A-2            0.00                       0.00
                                                                        B              0.00                       0.00
                                                                        C              0.00                       0.00
                                                                        D              0.00                       0.00
                                                                        E              0.00                       0.00
                                                                        F              0.00                       0.00
                                                                        G              0.00                       0.00
                                                                        H              0.00                       0.00
                                                                        I              0.00                       0.00
                                                                        J              0.00                       0.00
                                                                        X              0.00                       0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                         0.00


 (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                                                    CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                        COMMERCIAL MORTGAGE PASS-THROUGH
                                                                  SERIES 1998-2
                                                             DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:    18-Mar-1999                                                                                        PAGE # 1
RECORD DATE:          26-Feb-1999



<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Collateral
                       Original       Beginning                                Prepayment   Support        Total         Ending
 Class  Cusip#        Certificate    Certificate      Principal     Interest   Penalties    Deficit     Distribution    Principal
                        Balance        Balance      Distribution  Distribution  (PP/YMC)  (Allocation/                    Balance
                                                                                             Reimb)
------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>          <C>             <C>             <C>          <C>             <C>       <C>       <C>            <C>       
  A-1  161505CV2    198,800,000.00   195,710,701.52 1,419,851.26    982,630.81    0.00      0.00       2,402,482.07   194,290,850.26
  A-2  161505CW0    720,598,732.00   720,598,732.00         0.00  3,837,188.25    0.00      0.00       3,837,188.25   720,598,732.00
   B   161505CZ3     63,406,809.00    63,406,809.00         0.00    337,641.26    0.00      0.00         337,641.26    63,406,809.00
   C   161505DA7     69,747,490.00    69,747,490.00         0.00    371,405.38    0.00      0.00         371,405.38    69,747,490.00
   D   161505DB5     72,917,830.00    72,917,830.00         0.00    388,287.44    0.00      0.00         388,287.44    72,917,830.00
   E   161505DC3     19,022,043.00    19,022,043.00         0.00    101,292.38    0.00      0.00         101,292.38    19,022,043.00
   F   161505DD1     57,066,128.00    57,066,128.00         0.00    303,877.13     N/A      0.00         303,877.13    57,066,128.00
   G   161505DE9     12,681,362.00    12,681,362.00         0.00     67,528.25     N/A      0.00          67,528.25    12,681,362.00
   H   161505DF6     22,192,383.00    22,192,383.00         0.00    118,174.44     N/A      0.00         118,174.44    22,192,383.00
   I   161505DG4      9,511,021.00     9,511,021.00         0.00     50,646.19     N/A      0.00          50,646.19     9,511,021.00
   J   161505DH2     22,192,383.00    22,192,383.00         0.00    118,174.44     N/A      0.00         118,174.44    22,192,383.00
   R         N/A               N/A             N/A           N/A          0.00     N/A       N/A               0.00              N/A
   LR        N/A               N/A             N/A           N/A          0.00     N/A       N/A               0.00              N/A
------------------------------------------------------------------------------------------------------------------------------------
 TOTALS           1,268,136,181.00 1,265,046,882.52 1,419,851.26  6,676,845.97    0.00      0.00       8,096,697.23 1,263,627,031.26
------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                           Original             Beginning                             Prepayment        Total             Ending
 Class   Cusip#            Notional             Notional            Interest          Penalties      Distribution        Notional
                           Balance               Balance          Distribution         (PP/YMC)                           Balance
------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>         <C>                    <C>                   <C>                   <C>         <C>            <C>          
   X    161505CY6     1,268,136,181.00      1,265,046,882.52        434,502.65            0.00       434,502.65     1,263,627,031.26
------------------------------------------------------------------------------------------------------------------------------------



------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
<CAPTION>

-------------------------------------------------------------------------------------------------------------
                                  Principal             Interest         End. Principal      Pass Through
   Class         Cusip#          Distribution         Distribution           Balance             Rate
-------------------------------------------------------------------------------------------------------------
<S>      <C>                 <C>                   <C>                  <C>                <C>
    A-1            161505CV2           7.14210895            4.94281092      977.31816026         0.06025000
    A-2            161505CW0           0.00000000            5.32500000     1000.00000000         0.06390000
     B             161505CZ3           0.00000000            5.32500003     1000.00000000         0.06390000
     C             161505DA7           0.00000000            5.32499994     1000.00000000         0.06390000
     D             161505DB5           0.00000000            5.32499993     1000.00000000         0.06390000
     E             161505DC3           0.00000000            5.32500005     1000.00000000         0.06390000
     F             161505DD1           0.00000000            5.32499997     1000.00000000         0.06390000
     G             161505DE9           0.00000000            5.32499979     1000.00000000         0.06390000
     H             161505DF6           0.00000000            5.32500002     1000.00000000         0.06390000
     I             161505DG4           0.00000000            5.32500033     1000.00000000         0.06390000
     J             161505DH2           0.00000000            5.32499996     1000.00000000         0.06390000
     R                   N/A                  N/A                   N/A               N/A                N/A
     LR                  N/A                  N/A                   N/A               N/A                N/A
-------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
-------------------------------------------------------------------------------------------------------------
                                   Interest          Ending Notional      Current Pass        Next Pass
   Class         Cusip#          Distribution            Balance          Through Rate       Through Rate
-------------------------------------------------------------------------------------------------------------
     X          161505CY6              0.34263091          996.44427010        0.00412161         0.00597274
-------------------------------------------------------------------------------------------------------------



====================================================================================================================================
</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                     COMMERCIAL MORTGAGE PASS-THROUGH
                                                              SERIES 1998-2
                                                          DISTRIBUTION STATEMENT
====================================================================================================================================

DISTRIBUTION DATE:       18-Mar-1999                                                                            PAGE # 2
RECORD DATE:             26-Feb-1999

<S>                        <C>                                                                            <C> 
SECTION 4.02 (a)(iii)        P & I Advances                                                                                0.00

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                   60,273.40

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                      6,061.68
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                            5,271.03
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                Beginning Balance   Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans           1,265,046,884.00  1,263,627,032.74
                                                                        Reo Loans Outstanding                0.00              0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                          98
                             Aggregate Mortgage Principal Balance                                              1,263,627,032.74
                             Weighted Average Remaining Term to Maturity                                                 121.00
                             Weighted Average Mortgage Rate                                                                6.98%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period                Number    Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                  0          0.00
                                                                        2 Months                 0          0.00
                                                                        3 Months or more         0          0.00                    
                                                                        In Foreclosure           0          0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                               0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                         8,531,199.88  
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class       Accrued Cert Interest    Cert Deferred Interest 
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                 982,630.81                     0.00     
                                                                        A-2               3,837,188.25                     0.00
                                                                        B                   337,641.26                     0.00
                                                                        C                   371,405.38                     0.00
                                                                        D                   388,287.44                     0.00
                                                                        E                   101,292.38                     0.00
                                                                        F                   303,877.13                     0.00
                                                                        G                    67,528.25                     0.00
                                                                        H                   118,174.44                     0.00
                                                                        I                    50,646.19                     0.00
                                                                        J                   118,174.44                     0.00
                                                                        X                   434,502.65                     0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                               1,419,851.26
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                     0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvi)        Appraisal Reduction Amounts                Loan Number   Appraisal Reduct Effect  Appraisal Reduct Amt
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------












                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvii)       Number of Loans Extended or Modified                                                          0.00
SECTION 4.02 (a)(xvii)       Stated Principal Balance of Mortgage Loans Extended or Modified                               0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xviii)      Class Unpaid Interest Shortfall            Class   Current                    Cumulative
                                                                                Unpaid Interest Shortfall  Unpaid Interest Shortfall
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                0.00                       0.00
                                                                        A-2                0.00                       0.00
                                                                        B                  0.00                       0.00
                                                                        C                  0.00                       0.00
                                                                        D                  0.00                       0.00
                                                                        E                  0.00                       0.00
                                                                        F                  0.00                       0.00
                                                                        G                  0.00                       0.00
                                                                        H                  0.00                       0.00
                                                                        I                  0.00                       0.00
                                                                        J                  0.00                       0.00
                                                                        X                  0.00                       0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                       0.00


(C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>