<PAGE> 
<TABLE>


RUN DATE:10/16/98   13:06:31           Chase Commercial Mortgage Securities Corp.                            Page  1
DIST. DATE: 19-OCT-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-SEP-1998
                                                      Series 1996-1

                                              Monthly Certificate Holders Report



CLASS CUSIP       BEG. BALANCE     PRIN. DIST.      INT. DIST.      PREP PENAL    COLL DEFICIT      TOTAL DIST    END BALANCE
<S>  <C>        <C>                <C>           <C>                <C>            <C>            <C>           <C>           
 A1   161505AA0  178,780,359.38      474,218.85    1,132,275.61            0.00            0.00    1,606,494.46  178,306,140.53
 A2   161505AB8  123,421,002.00            0.00      781,666.35            0.00            0.00      781,666.35  123,421,002.00
 B    161505AE2   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            0.00      140,333.80            0.00            0.00      140,333.80   22,157,969.00
 D    161505AG7   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            0.00       70,166.90            0.00            0.00       70,166.90   11,078,984.00
 F    161505AJ1   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            0.00      112,267.04            0.00            0.00      112,267.04   17,726,375.00
 H    161505AL6   11,078,984.00            0.00       59,558.64            0.00            0.00       59,558.64   11,078,984.00
 P    161505AC6    1,181,060.02        1,714.34            0.00            0.00            0.00        1,714.34    1,179,345.68
 R                         0.00            0.00            0.00            0.00            0.00            0.00            0.00
 X    161505AD4  431,898,642.93            0.00      295,324.65            0.00            0.00      295,324.65  431,422,709.74


   TOTAL:        431,898,640.40      475,933.19    3,012,594.40            0.00            0.00    3,488,527.59  431,422,707.21
1

     RUN DATE:10/16/98   13:06:31           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 19-OCT-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 30-SEP-1998
                                                           Series 1996-1

                                                Monthly Certificate Holders Report



CLASS CUSIP       ACCR INT          APPR RED AMT    UNPAID INT   PRIN FACTOR   INT FACTOR   E. BAL FACTOR    CURR RATE  NEXT RATE
<S>  <C>       <C>                 <C>             <C>          <C>           <C>          <C>             <C>         <C>    
 A1   161505AA0  1,132,275.61              0.00            0.00    2.49588868     5.95934532    938.45337121    7.60000   7.60000
 A2   161505AB8    781,666.35              0.00            0.00    0.00000000     6.33333337  1,000.00000000    7.60000   7.60000
 P    161505AC6          0.00              0.00            0.00    1.40272012     0.00000000    964.97305577    0.00000   0.00000
 B    161505AE2    168,400.57              0.00            0.00    0.00000000     6.33333350  1,000.00000000    7.60000   7.60000
 C    161505AF9    140,333.80              0.00            0.00    0.00000000     6.33333317  1,000.00000000    7.60000   7.60000
 D    161505AG7     98,233.66              0.00            0.00    0.00000000     6.33333329  1,000.00000000    7.60000   7.60000
 E    161505AH5     70,166.90              0.00            0.00    0.00000000     6.33333345  1,000.00000000    7.60000   7.60000
 F    161505AJ1    154,367.18              0.00            0.00    0.00000000     6.33333314  1,000.00000000    7.60000   7.60000
 G    161505AK8    112,267.04              0.00            0.00    0.00000000     6.33333324  1,000.00000000    7.60000   7.60000
 H    161505AL6     70,166.90              0.00        4,960.00    0.00000000     5.88560287  1,000.00000000    7.60000   7.60000
 R                       0.00              0.00            0.00    0.00000000     0.00000000      0.00000000    0.00000   0.00000
 X    161505AD4    295,324.65              0.00            0.00    0.00000000     0.66640731    973.51592139    0.82054   0.82053


   TOTAL:       3,023,202.66               0.00        4,960.00
1
RUN DATE:10/16/98   13:06:3          Chase Commercial Mortgage Securities Corp.                            Page  3
DIST. DATE: 19-OCT-1998            Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-SEP-1998
                                                       Series 1996-1

                                          Monthly Certificate Holders Report




P & I Advances                                                    491,542.93

Servicing Compensation                                             44,110.07

Beginning Balance(Mortgage Loans)                             428,891,349.39

Ending Balance(Mortgage Loans)                                428,418,974.47

Beginning Balance(REO Loans)                                    3,007,293.54

Ending Balance(REO Loans)                                       3,003,735.27

Aggregate Number of Mortgage Loans                                        87

Aggregate Mortgage Principal Balance                          431,422,709.74

Weighted Average Remaining Term to Maturity                            86.70

Weighted Average Mortgage Rate                                       8.53408%

# 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)                                             0

Balance of Loans Delinquent(3 month)                                    0.00

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                 4,450,000.00

Available Distribution Amount                                   3,488,527.59

Scheduled Principal Distribution Amount                           475,933.19

Unscheduled Principal Distribution Amount                               0.00

</TABLE>
<PAGE>
<TABLE>

RUN DATE:10/15/98   18:20:49           Chase Commercial Mortgage Securities Corp.                            Page  1
DIST. DATE: 19-OCT-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-SEP-1998
                                                         Series 1996-2
                                             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  161505AN2   45,127,720.28      166,170.34      251,963.10            0.00            0.00      418,133.44   44,961,549.94
 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       33,213.71            0.00            0.00       33,213.71    6,548,854.00
 R    N/A                  0.00            0.00            0.00            0.00            0.00            0.00            0.00
 X    161505AU6  253,104,213.92            0.00      311,482.95            0.00            0.00      311,482.95  252,938,043.58


   TOTAL:        253,104,212.28      166,170.34    1,754,868.68            0.00            0.00    1,921,039.02  252,938,041.94
1
     RUN DATE:10/15/98   18:20:49           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 19-OCT-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 30-SEP-1998
                                                           Series 1996-2

                                                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  161505A     251,963.10       3.07850148      4.66791352       832.96572651   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      5.07168277     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      1.18907425       965.58130521   1.47678     1.47680


   TOTAL:       1,447,827.93
1
RUN DATE:10/15/98   18:20:51           Chase Commercial Mortgage Securities Corp.                            Page  3
DIST. DATE: 19-OCT-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-SEP-1998
                                                      Series 1996-2

                                           Monthly Certificate Holders Report




<S>                                                        <C> 
P & I Advances                                                          0.00

Servicing Compensation                                             20,907.24

Trustee Compensation                                                1,813.95

Beginning Balance(Mortgage Loans)                             253,104,213.92

Ending Balance(Mortgage Loans)                                252,938,043.58

Beginning Balance(REO Loans)                                            0.00

Ending Balance(REO Loans)                                               0.00

Aggregate Number of Mortgage Loans                                        94

Aggregate Mortgage Principal Balance                          252,938,043.58

Weighted Average Remaining Term to Maturity                            90.41

Weighted Average Mortgage Rate                                       8.44897%

# 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)                            3,301,116.98

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                         0.00

Available Distribution Amount                                   1,921,039.73

Scheduled Principal Distribution Amount                           166,170.34

Unscheduled Principal Distribution Amount                               0.00


</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                    CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                        COMMERCIAL MORTGAGE PASS-THROUGH
                                                                 SERIES 1997-1
                                                            DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:  19-Oct-1998                                                                                             PAGE # 1
RECORD DATE:        30-Sep-1998




------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Collateral
                    Original         Beginning                                 Prepayment   Support        Total            Ending
Class   Cusip#     Certificate       Certificate   Principal      Interest      Penalties    Deficit     Distribution       Principa
                     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    75,523,743.70  5,442,479.60    457,548.01   396,909.43     0.00     6,296,937.04   70,081,264.10
 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     76,131.36          N/A     0.00        76,131.36   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   508,698,729.70  5,442,479.60  3,112,139.05   396,909.43     0.00     8,951,528.08  503,256,250.10
------------------------------------------------------------------------------------------------------------------------------------

-----------------------------------------------------------------------------------------------------------------------------------
                  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       75,523,743.70         N/A                         N/A              N/A        70,081,264.10
 WAC  Component   533,774,986.00      508,698,728.97         N/A                         N/A              N/A       503,256,249.37
  X   161505BA9   533,774,986.00      508,698,729.70           608,859.63         175,148.64       784,008.27       503,256,250.10
-----------------------------------------------------------------------------------------------------------------------------------

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

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             161505AY8        54.1001948310        4.5481909543       696.6328439364         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        5.7051281590      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
---------------------------------------------------------------------------------------------------------------
                                    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           1.4214292%        1.42513607%
     X          161505BA9                1.1406672         942.8247170           1.4362756%        1.43906163%
---------------------------------------------------------------------------------------------------------------

====================================================================================================================================
------------------------------------------------------------------------------------------------------------------------------------
                                                          CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                               COMMERCIAL MORTGAGE PASS-THROUGH
                                                                      SERIES 1997-1
                                                                    DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          19-Oct-1998                                                                     PAGE # 2
RECORD DATE:                                30-Sep-1998

<S>                         <C>                                                                             <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                              201,007.21

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       41,512.24

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          2,713.06
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                                    0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                Beginning Balance    Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans            508,698,728.97      503,256,249.37
                                                                        Reo Loans Outstanding               0.00                0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                104
                             Aggregate Mortgage Principal Balance                                                    503,256,249.37
                             Weighted Average Remaining Term to Maturity                                                        N/A
                             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                1,719,032.78     
                                                                        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                                                             9,735,536.35 
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class     Accrued Cert Interest       Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                457,548.01                        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                  608,859.63                        0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     550,789.28
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                 4,891,690.32
                                                                        ------------------------------------------------------------
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                5,825.33                    7,099.77
                                                                        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 1997-2
                                                                      DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:  19-Oct-1998                                                                                            PAGE # 1
RECORD DATE:        30-Sep-1998

------------------------------------------------------------------------------------------------------------------------------------
                                                                                             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   178,996,430.65   780,980.07    962,105.81    0.00        0.00      1,743,085.88  178,215,450.58
  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     78,346.76     N/A        0.00         78,346.76   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   796,988,803.65   780,980.07  4,361,063.86    0.00        0.00      5,142,043.93  796,207,823.58
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                     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      178,996,430.65         N/A                 N/A              N/A          178,215,450.58
 WAC   Component      813,992,373.00      796,988,803.65         N/A                 N/A              N/A          796,207,823.58
  X    161505BM3      813,992,373.00      796,988,803.65           991,131.03       0.00       991,131.03          796,207,823.58
------------------------------------------------------------------------------------------------------------------------------------

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

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

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         3.9845921939        4.9087031364       909.2625029592         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        5.4999996958      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           1.4585628%        1.45860546%
     X          161505BM3                1.2176171         978.1514545           1.4923136%        1.49214711%
---------------------------------------------------------------------------------------------------------------

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

------------------------------------------------------------------------------------------------------------------------------------
                                                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                          COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                   SERIES 1997-2
                                                                               DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          19-Oct-1998                                                                     PAGE # 2
RECORD DATE:                                30-Sep-1998



<S>                       <C>                                                                                  <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                              609,419.93

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       61,778.77

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          3,818.93
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                                    0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                Beginning Balance     Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans           796,997,024.54       796,216,044.47
                                                                        Reo Loans Outstanding              0.00                 0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                168
                             Aggregate Mortgage Principal Balance                                                    796,216,044.47
                             Weighted Average Remaining Term to Maturity                                                     107.00
                             Weighted Average Mortgage Rate                                                                    8.16%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period               Number        Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                   1          2,980,466.97
                                                                        2 Months                  1          3,548,259.92
                                                                        3 Months or more          1          4,953,946.54           
                                                                        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                                                             6,133,174.96 
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class   Accrued Cert Interest       Cert Deferred Interest  
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1           962,105.81                        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             991,131.03                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     780,980.07
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                    5,528.72
                                                                        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: 19-Oct-1998                                                                                             PAGE # 1
RECORD DATE:       30-Sep-1998



------------------------------------------------------------------------------------------------------------------------------------
                                                                                            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   129,899,529.32   733,800.52     686,302.51    0.00         0.00     1,420,103.03   129,165,728.80
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   815,174,314.32   733,800.52   4,425,723.87    0.00         0.00     5,159,524.39   814,440,513.80
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                             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      815,174,314.32           487,507.65           0.00       487,507.65    814,440,513.80
------------------------------------------------------------------------------------------------------------------------------------

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

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

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             161505BX9         5.5339405732        5.1757353695       974.1005188537         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                0.5960664         995.8009817           0.7176492%        0.71737379%
---------------------------------------------------------------------------------------------------------------



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

------------------------------------------------------------------------------------------------------------------------------------
                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                             COMMERCIAL MORTGAGE PASS-THROUGH
                                                      SERIES 1998-1
                                                 DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          19-Oct-1998                                                                     PAGE # 2
RECORD DATE:                                30-Sep-1998


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

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       49,967.83

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          4,075.90
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                                3,396.63
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                               Beginning Balance     Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans          815,180,235.28        814,446,434.76
                                                                        Reo Loans Outstanding             0.00                  0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                 78
                             Aggregate Mortgage Principal Balance                                                    814,446,434.76
                             Weighted Average Remaining Term to Maturity                                                     150.00
                             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                                                             5,647,032.04 
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class    Accrued Cert Interest       Cert Deferred Interest 
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1             686,302.51                        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               487,507.65                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     733,800.52
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>