<PAGE>


Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-through Certificates
  Series 1996-1
Statement to Certificateholders


DIST DATE.       18-FEB-1998                                            PAGE:  1
RECORD DATE:     30-JAN-1997

<TABLE>
<CAPTION>
                   Original         Beginning                              Prepayment Collateral Support                Ending
Class   Cusip #   Certificate      Certificate    Principal     Interest   Penalties      Deficit           Total      Certificate
                    Balance          Balance    Distribution  Distribution   (PP/YMCI) Allocation/(Reimb  Distribution   Balance
<S>   <C>       <C>              <C>           <C>           <C>          <C>         <C>              <C>             <C>
 A1   161505AA0  190,000,000.00   182,455,392.91  448,054.90  1,155,550.82   0.00            0.00       1,603,605.72  182,007,338.01
 A2   161505AB8  123,421,002.00   123,421,002.00        0.00    781,666.35   0.00            0.00         781,666.35  123,421,002.00
  P   161505AC6    1,222,154.00     1,194,404.86    1,632.72          0.00   0.00            0.00           1,632.72    1,192,772.14
  B   161505AE2   26,589,563.00    26,589,563.00        0.00    168,400.57   0.00            0.00         168,400.57   26,589,563.00
  C   161505AF9   22,157,969.00    22,157,969.00        0.00    140,333.80   0.00            0.00         140,333.80   22,157,969.00
  D   161505AG7   15,510,578.00    15,510,578.00        0.00     98,233.66   0.00            0.00          98,233.66   15,510,578.00
  E   161505AH5   11,078,984.00    11,078,984.00        0.00     70,166.90   0.00            0.00          70,166.90   11,078,984.00
  F   161505AJ1   24,373,766.00    24,373,766.00        0.00    154,367.18   0.00            0.00         154,367.18   24,373,766.00
  G   161505AK8   17,726,375.00    17,726,375.00        0.00    112,267.04   0.00            0.00         112,267.04   17,726,375.00
  H   161505AL6   11,078,984.00    11,078,984.00        0.00     70,166.90   0.00            0.00          70,166.90   11,078,984.00
  R                        0.00             0.00        0.00          0.00   0.00            0.00               0.00            0.00

TOTAL            443,159,375.00   435,587,018.77  449,687.62  2,751,153.23   0.00            0.00       3,200,840.85  435,137,331.15

                      Original         Beginning                       Prepayment                     Ending
Class Cusip #         Notional         Notional       Interest         Penalties       Total         Notional
                       Balance          Balance      Distribution       (PP/YMCI)   Distribution      Balance
<S> <C>         <C>              <C>                <C>             <C>            <C>             <C>
  X  161505AD4   443,159,377.53   435,587,021.30      297,876.90          0.00       297,876.90     435,137,333.68


Factor Information Per $1000

 Class           Cusip #         Principal        Interest         End Prin      Pass Thru Rate
                               Distribution     Distribution        Balance
<S>         <C>               <C>             <C>                 <C>            <C>
  A1        161505AA0               2.35818368       6.08184643     957.93335795    7.60000%
  A2        161505AB8               0.00000000       6.33333337    1000.00000000    7.60000%
   P        161505AC6               1.33593639       0.00000082     975.95895444    0.00000%
   B        161505AE2               0.00000000       6.33333353    1000.00000000    7.60000%
   C        161505AF9               0.00000000       6.33333321    1000.00000000    7.60000%
   D        161505AG7               0.00000000       6.33333335    1000.00000000    7.60000%
   E        161505AH5               0.00000000       6.33333345    1000.00000000    7.60000%
   F        161505AJ1               0.00000000       6.33333314    1000.00000000    7.60000%
   G        161505AK8               0.00000000       6.33333324    1000.00000000    7.60000%
   H        161505AL6               0.00000000       6.33333345    1000.00000000    7.60000%
   R                                0.00000000       0.00000000       0.00000000    0.00000%

Factor Information Per $1000                                        Pass Througn Rate

 Class           Cusip #         Interest      Ending Notional   Current Pass       Next Pass
                               Distribution        Balance       Through Rate     Through Rate
<S>         <C>              <C>              <C>               <C>              <C>
   X        161505AD4               0.67216653     981.89806138    0.82062%         0.82061%




DIST DATE:       18-FEB-1998                                                                              PAGE:  2
RECORD DATE:     30-JAN-1997

Sec 4.02 (a) (iii)   P & I Advances                                                                                       410,815.87
Sec 4.02 (a) (iv)    Servicing Compensation                                                                               42,235.04

Sec 4.02 (a) (v)     Aggregate Stated Prinicioal Balance                                 Beginning Balance Ending Balance
                                                                         Mortgage Loans     432,552,173.41   432,105,843.14
                                                                        REO Loans Outstan     3,034,847.89     3,031,490.54

Sec 4.02 (a) (vi)    Aggregate Number of Mongage Loans                                                                            87
                     Aggregate Mortgage Principal Balance                                                             435,137,333.68
                     Weighted Average Remaining Term to Maturity                                                               94.70
                     Weighted Average Mortgage Rate                                                                         8.53412%


Sec 4.02(a) (vii)    Loans Delinquent                                        Period           Number      Aggregate Principal
                                                                                                               Balance
                                                                             1 Month                     0             0.00
                                                                            2 Months                     0             0.00
                                                                        3 Months or more                 0             0.00
                                                                         In Foreclosure                  0             0.00

Sec 4.02(a) (viii)   Appraisal Value of REO Property                                                                    4,450,000.00
Sec 4.02 (a) (ix)    Available Distribution Amount                                                                      3,498,717.74
Sec 4.02 (a) (x)     Accrued Certificate Interest                             Class      Accrued Cert InteCert Deferred Interest
                                                                               A1             1,155,550.82             0.00
                                                                               A2               781,666.35             0.00
                                                                                B               168,400.57             0.00
                                                                                C               140,333.80             0.00
                                                                                D                98,233.66             0.00
                                                                                E                70,166.80             0.00
                                                                                F               154,367.18             0.00
                                                                                G               112,267.04             0.00
                                                                                H                70,166.90             0.00
                                                                                X               297,876.90             0.00

Sec 4.02 (a) (xiii)  Scheduled Principal Distribution Amount                                                              449,687.62
Sec 4.02 (a) (xiii)  Unscheduled Pnncipal Distrinution Amount                                                                   0.00

Sec 4.02 (a) (xvi)   Appraisal Reduction Amounts                           Loan Number   Appraisal ReductiAppraisal Reductions
                                                                                             Effected          Amounts










Sec 4.02 (a) (xvii)  Number of Loans Extended or Modified                                                                          0
Sec 4.02 (a) (xvii)  Stated Principal Balance of Mortgage Loans Extended or Modified                                            0.00
Sec 4.02 (a) (xviii) Class Unpaid Interest Shortfall                          Class       Current Unpaid  Cumulative Unpaid
                                                                                         Interest ShortfalInterest Shortfall
                                                                               A1                     0.00             0.00
                                                                               A2                     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         2,167.80
                                                                                X                     0.00             0.00

Sec 4.02 (a) (xix)   Distribution to Residual Certificates                                                                      0.00
</TABLE>
<PAGE>
<TABLE>
     RUN DATE:02/18/98   15:45:10           Chase Commercial Mortgage Securities Corp.                            Page  1
     DIST. DATE: 19-FEB-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 30-JAN-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report



<CAPTION>
 CLAS CUSIP        BEG. BALANCE     PRIN. DIST.      INT. DIST.      PREP PENAL    COLL DEFICIT      TOTAL DIST    END BALANCE
<S>  <C>         <C>               <C>             <C>              <C>           <C>              <C>          <C>
 A-1  161505AN2   51,971,057.50      161,881.28      290,171.74            0.00            0.00      452,053.02   51,809,176.22
 A-2  161505AP7  128,080,472.00            0.00      736,462.71            0.00            0.00      736,462.71  128,080,472.00
 B    161505AQ5   17,027,021.00            0.00       97,905.37            0.00            0.00       97,905.37   17,027,021.00
 C    161505AR3   15,717,250.00            0.00       90,374.19            0.00            0.00       90,374.19   15,717,250.00
 D    161505AS1   13,097,708.00            0.00       75,311.82            0.00            0.00       75,311.82   13,097,708.00
 E    161505AT9    5,239,083.00            0.00       30,124.73            0.00            0.00       30,124.73    5,239,083.00
 F    161505AV4   13,097,708.00            0.00       75,311.82            0.00            0.00       75,311.82   13,097,708.00
 G    161505AW2    9,168,396.00            0.00       52,718.28            0.00            0.00       52,718.28    9,168,396.00
 H    161505AX0    6,548,854.00            0.00       37,655.91            0.00            0.00       37,655.91    6,548,854.00
 R    N/A                  0.00            0.00            0.00            0.00            0.00            0.00            0.00
 X    161505AU6  259,947,551.14            0.00      317,631.82            0.00            0.00      317,631.82  259,785,669.86


   TOTAL:        259,947,549.50      161,881.28    1,803,668.39            0.00            0.00    1,965,549.67  259,785,668.22
1

  RUN DATE:02/18/98   15:45:10           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 19-FEB-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 30-JAN-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report



<CAPTION>
 CLAS CUSIP         ACCR INT       PRIN FACTOR     INT FACTOR     E. BAL FACTOR   CURR RATE   NEXT RATE
<S>  <C>         <C>              <C>             <C>            <C>             <C>         <C>
 A-1  161505A     290,171.74       2.99904159      5.37577362       959.82607734   6.70000     6.70000
 A-2  161505A     736,462.71       0.00000000      5.74999997     1,000.00000000   6.90000     6.90000
 B    161505A      97,905.37       0.00000000      5.74999996     1,000.00000000   6.90000     6.90000
 C    161505A      90,374.19       0.00000000      5.75000016     1,000.00000000   6.90000     6.90000
 D    161505A      75,311.82       0.00000000      5.74999992     1,000.00000000   6.90000     6.90000
 E    161505A      30,124.73       0.00000000      5.75000052     1,000.00000000   6.90000     6.90000
 F    161505A      75,311.82       0.00000000      5.74999992     1,000.00000000   6.90000     6.90000
 G    161505A      52,718.28       0.00000000      5.75000033     1,000.00000000   6.90000     6.90000
 H    161505A      37,655.91       0.00000000      5.74999992     1,000.00000000   6.90000     6.90000
 R    N/A               0.00       0.00000000      0.00000000         0.00000000   0.00000     0.00000
 X    161505A           0.00       0.00000000      1.21254732       991.72185658   1.46629     1.46631


   TOTAL:       1,486,036.57
1
RUN DATE:02/18/98   15:45:11       Chase Commercial Mortgage Securities Corp.
DIST. DATE: 19-FEB-1998           Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-JAN-1998
Page  3                                              Series 1996-2

                                        Monthly Certificate Holders Report




P & I Advances                                                     26,924.73

Servicing Compensation                                             21,388.87

Trustee Compensation                                                1,863.04

Beginning Balance(Mortgage Loans)                             259,947,551.14

Ending Balance(Mortgage Loans)                                259,785,669.86

Beginning Balance(REO Loans)                                            0.00

Ending Balance(REO Loans)                                               0.00

Aggregate Number of Mortgage Loans                                        96

Aggregate Mortgage Principal Balance                          259,785,669.86

Weighted Average Remaining Term to Maturity                            96.54

Weighted Average Mortgage Rate                                       8.43376%

# of Loans Delinquent(1 month)                                             0

Balance of Loans Delinquent(1 month)                                    0.00

# of Loans Delinquent(2 month)                                             0

Balance of Loans Delinquent(2 month)                                    0.00

# of Loans Delinquent(3 month)                                             1

Balance of Loans Delinquent(3 month)                            3,317,777.56

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                         0.00

Available Distribution Amount                                   1,965,549.75

Scheduled Principal Distribution Amount                           161,881.28

Unscheduled Principal Distribution Amount                               0.00




                          Chase Commercial Mortgage Securities Corp.                               Page  1
        DIST. DATE    19-FEB-1998   Commercial MortgagePass-Through Certificates
        REC.  DATE    3-JAN-1998
                                     Series 1997-1

                                    Monthly Certificate Holders Report



CLAS    CUSIP         BEG. BALANCE      PRIN. DIST.   INT. DIST.     PREP PENAL    COLL DEFICIT   TOTAL DIST    END BALANCE
<S>    <C>           <C>               <C>           <C>            <C>            <C>            <C>         <C>
A-1     161505AY8      96,970,502.06     533,943.98     587,479.62          0.00        0.00     1,121,423.60   96,436,558.08
A-2     161505AZ5     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           0.00     163,913.40          0.00        0.00       163,913.40   26,688,749.00
C       161505BC5      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           0.00     180,304.74          0.00        0.00       180,304.74   29,357,624.00
E       161505BE1      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           0.00     180,304.74          0.00        0.00       180,304.74   29,357,624.00
G       161505BG6       5,337,750.00           0.00      32,782.68          0.00        0.00        32,782.68    5,337,750.00
H       161505BH4       8,006,625.00           0.00      49,174.02          0.00        0.00        49,174.02    8,006,625.00
I       161505BJ0      13,344,374.00           0.00      81,956.70          0.00        0.00        81,956.70   13,344,374.00
R       N/A                     0.00           0.00           0.00          0.00        0.00             0.00            0.00
LR      N/A                     0.00           0.00           0.00          0.00        0.00             0.00            0.00
X       161505BA9     530,145,488.06           0.00     617,152.91          0.00        0.00       617,152.91  529,611,544.00

TOTAL:                530,145,488.06     533,943.98 530,679,432.04          0.00        0.00 1,061,358,864.    529,611,544.00


</TABLE>
<PAGE>
<TABLE>
                                    Chase Commercial Mortgage Securities Corp.                               Page  2
        DIST. DATE    19-FEB-1998   Commercial MortgagePass-Through Certificates
        REC.  DATE    3-JAN-1998
                                     Series 1997-1

                                    Monthly Certificate Holders Report



CLAS    CUSIP         ACCR INT      PRIN FACTOR    INT FACTOR     E. BAL FACTOR    CURR RATE   NEXT RATE
<S>     <C>          <C>           <C>            <C>            <C>              <C>         <C>
A-1     161505AY8      587,479.62    5.307594235    5.839757654  958.613897416     7.27000000    7.27000000
A-2     161505AZ5    1,742,501.33    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
B       161505BB7      163,913.40    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
C       161505BC5      163,913.40    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
D       161505BD3      180,304.74    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
E       161505BE1       65,565.36    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
F       161505BF8      180,304.74    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
G       161505BG6       32,782.68    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
H       161505BH4       49,174.02    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
I       161505BJ0       81,956.70    0.000000000    6.141666667 1000.000000000     7.37000000    7.37000000
R       N/A                  0.00    0.000000000    0.000000000    0.000000000     0.00000000    0.00000000
LR      N/A                  0.00    0.000000000    0.000000000    0.000000000     0.00000000    0.00000000
X       161505BA9      617,152.91    0.000000000    1.156204263  992.200005566     1.39694388    1.39684310

TOTAL:                  3,865,048.91
</TABLE>
<PAGE>

                            Chase Commercial Mortgage Securities Corp.
DIST. DATE    19-FEB-1998   Commercial MortgagePass-Through Certificates
REC.  DATE    3-JAN-1998
Page  3                                     Series 1997-1

                                    Monthly Certificate Holders Report




P & I Advances                                                400,235.04
Servicing Compensation                                         39,427.57
Trustee Compensation                                            2,827.44
Special Servicing Compensation                                      0.00
Beginning Balance(Mortgage Loans)                         530,145,487.33
Ending Balance(Mortgage Loans)                            529,611,543.35
Beginning Balance(REOLoans)                                         0.00
Ending Balance(REO Loans)                                           0.00
Aggregate Number of Mortgage Loans                                   107
Aggregate Mortgage Principal Balance                      529,611,543.35
Weighted Average Remaining Term to Maturity                       113.43
Weighted Average Mortgage Rate                                 8.8528838
# of Loans Delinquent(1 month)                                      0.00
Balance of Loans Delinquent(1 month)                                0.00
# of Loans Delinquent(2 month)                                      0.00
Balance of Loans Delinquent(2 month)                                0.00
# of Loans Delinquent(3 month)                                      1.00
Balance of Loans Delinquent(3 month)                        1,731,236.48
# of Loans Delinquent(In Foreclosure)                               0.00
Balance of Loans Delinquent(In Foreclosure)                         0.00
Appraisal Value of REO Property                                     0.00
Available DistributionAmount                                4,398,992.89
Scheduled Principal Distribution Amount                       533,943.98
Unscheduled PrincipalDistribution Amount                            0.00





                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
DIST.DATE 19-FEB-1998   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
REC.DATE   3-JAN-1998
                        Series 1997-1

                        MonthlyCertificateHolders Report

                        Advance Summary


Master Servicer Unreimbursed P&I
 Advances Outstanding(Cumulative)                                     400,235.04
Interest Accrued & Payable to Master Service
 in Respect of Advances Made                                          466,337.97

Accrued Interest Paid to Servicer in Respect of Advances Made               0.00


Servicing Fee Breakdown


Current Period Accrued Servicing Fees                                  43,220.76
Less Delinquent ServicingFees                                           3,793.19
Plus Additional ServicingFees                                               0.00
Less Reductions to Servicing Fees                                           0.00
Plus Servicing Fees for Delinquent Payments Received                        0.00
Plus Adjustments for Prior Servicing Calculation                            0.00
Total Servicing Fees Collected                                         39,427.57

<TABLE>
<CAPTION>

        ACCRUED            PREPAYMENT    BEGINNING                                   TOTAL                        ENDING
        CERTIFICATE        INTEREST      UNPAID         INTEREST                     INTEREST                     UNPAID
CLASS   INTERST            SHORTFALL     INTEREST       LOSS           EXPENSES      PAYABLE        DISTRIBUTABLE INTEREST
<S>     <C>               <C>           <C>            <C>            <C>           <C>            <C>           <C>

A-1        587,479.62          0.00          (0.00)          0.00          0.00     587,479.62    587,479.62         0.00
A-2      1,742,501.33          0.00           0.00           0.00          0.00   1,742,501.33  1,742,501.33         0.00
B          163,913.40          0.00           0.00           0.00          0.00     163,913.40    163,913.40         0.00
C          163,913.40          0.00           0.00           0.00          0.00     163,913.40    163,913.40         0.00
D          180,304.74          0.00           0.00           0.00          0.00     180,304.74    180,304.74         0.00
E           65,565.36          0.00           0.00           0.00          0.00      65,565.36     65,565.36         0.00
F          180,304.74          0.00           0.00           0.00          0.00     180,304.74    180,304.74         0.00
G           32,782.68          0.00           0.00           0.00          0.00      32,782.68     32,782.68         0.00
H           49,174.02          0.00           0.00           0.00          0.00      49,174.02     49,174.02         0.00
I           81,956.70          0.00           0.00           0.00          0.00      81,956.70     81,956.70         0.00
R                0.00          0.00           0.00           0.00          0.00           0.00          0.00         0.00
LR               0.00          0.00           0.00           0.00          0.00           0.00          0.00         0.00
X          617,152.91          0.00           0.00           0.00          0.00     617,152.91    617,152.91         0.00

TOTAL    3,865,048.91          0.00          (0.00)          0.00          0.00   3,865,048.91  3,865,048.91         0.00

</TABLE>
<PAGE>
<TABLE>

                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                             COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1997-2
                                                                                  DISTRIBUTION STATEMENT

                                DISTRIBUTION DATE:                   19-Feb-98                                              PAGE # 1
                                      RECORD DATE:                   30-Jan-1998



<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                    Original        Beginning                                 Prepayment  Collateral     Total            Ending
Class Cusip#      Certificate      Certificate      Principal     Interest    Penalties Support Deficit Distribution    Principal
                    Balance          Balance       Distribution  Distribution (PP/YMC)  (Alloc/Reimb)                    Balance
<S>  <C>         <C>              <C>            <C>            <C>           <C>      <C>              <C>            <C>
------------------------------------------------------------------------------------------------------------------------------------
 A-1   161505BK7   196,000,000.00   195,321,446.31  683,211.56   1,049,852.77   0.00       0.00         1,733,064.33  194,638,234.75
 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   0.00       0.00           268,617.48   48,839,542.00
  G    161505BT8     6,104,943.00     6,104,943.00        0.00      33,577.19   0.00       0.00            33,577.19    6,104,943.00
  H    161505BU5    12,209,886.00    12,209,886.00        0.00      67,154.37   0.00       0.00            67,154.37   12,209,886.00
  I    161505BV3     8,139,924.00     8,139,924.00        0.00      44,769.58   0.00       0.00            44,769.58    8,139,924.00
  J    161505BW1    14,244,866.00    14,244,866.00        0.00      78,346.76   0.00       0.00            78,346.76   14,244,866.00
  R       N/A                0.00             0.00        0.00          55.79   0.00       0.00                55.79            0.00
  LR      N/A                0.00             0.00        0.00           0.00   0.00       0.00                 0.00            0.00
------------------------------------------------------------------------------------------------------------------------------------
TOTAL              813,992,373.00   813,313,819.31  683,211.56   4,448,866.62   0.00       0.00         5,132,078.18  812,630,607.75
------------------------------------------------------------------------------------------------------------------------------------

-------------------------------------------------------------------------------------------------------------------------------
                       Original            Beginning                                 Prepayment                        Ending
   Class  Cusip#       Notional             Notional              Interest            Penalties     Total             Notional
                       Balance              Balance             Distribution          (PP/YMC)   Distribution         Balance
<S>     <C>          <C>                  <C>                  <C>                  <C>         <C>                <C>
-------------------------------------------------------------------------------------------------------------------------------
    A-1 Component   196,000,000.00       195,321,446.31             N/A                  N/A         N/A           194,638,234.75
    WAC Component   813,992,373.00       813,313,819.31             N/A                  N/A         N/A           812,630,607.75
     X  161505BM3   813,992,373.00       813,313,819.31         1,074,758.19            0.00     1,074,758.19      812,630,607.75
------------------------------------------------------------------------------------------------------------------------------------

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

FACTOR INFORMATION PER $1,000
-----------------------------------------------------------------------------------------------------------------
                                   Principal             Interest           End. Principal       Pass Through
   Class          Cusip#          Distribution         Distribution            Balance               Rate
<S>              <C>            <C>                   <C>                  <C>                  <C>
-----------------------------------------------------------------------------------------------------------------
    A-1         161505BK7            3.4857732653         5.3563917037         993.0522181122      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         5.5000000000        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
-----------------------------------------------------------------------------------------------------------------
                                    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                      1.5497236%        1.54974094%
     X          161505BM3              1.3203541          998.3270540              1.5857469%        1.58563820%
-----------------------------------------------------------------------------------------------------------------

====================================================================================================================================


  IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:

                              ----------------------------------------------------------------------------------------------------
                                                   DIANE WALLACE
                                                   CHASE MANHATTAN BANK - STRUCTURED FINANCE SERVICES
                                                   450 WEST 33RD STREET
                                                   NEW YORK, NEW YORK 10001
                                                   (212) 946-8583
                              ----------------------------------------------------------------------------------------------------


                                                                              THE CHASE MANHATTAN BANK
                                                                                      SERVICER

 (C) COPYRIGHT 1995, CHASE BANKING CORPORATION

</TABLE>