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

DIST DATE.        20-JUL-1998                                                                                               PAGE:  1
RECORD DATE:      30-JUN-1998
                                                                                             Collateral
                   Original        Beginning                                   Prepayment  Support                      Ending
Class  Cusip #    Certificate      Certificate      Principal     Interest     Penalties   Deficit       Total        Certificate
                   Balance          Balance        Distribution  Distribution  (PP/YMCI)   Allocation/ Distribution    Balance
                                                                                            (Reimb)
<S>  <C>        <C>              <C>              <C>            <C>            <C>        <C>        <C>            <C>           
 A1   161505AA0  190,000,000.00   180,182,994.73   464,232.15     1,141,158.97   0.00       0.00       1,605,391.12   179,718,762.58
 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     1,186,140.77     1,683.27             0.00   0.00       0.00           1,683.27     1,184,457.50
 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        66,662.44   0.00       0.00          66,662.44    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   433,306,356.50   465,915.42     2,733,256.91   0.00       0.00       3,199,172.33   432,840,441.08

                   Original         Beginning                           Prepayment                         Ending
Class  Cusip #     Notional          Notional          Interest         Penalties         Total            Notional
                   Balance           Balance         Distribution       (PP/YMCI)       Distribution        Balance
  X   161505AD4  443,159,377.53    433,306,359.03     296,299.64           0.00        296,299.64       432,840,443.61


Factor Information Per $1000

      Class        Cusip #          Principal          Interest          End Prin    Pass Thru Rate
                                    Distribution      Distribution        Balance
       <S>       <C>               <C>               <C>             <C>              <C>                       <C>     
        A1        161505AA0          2.44332711        6.00609984      945.88822411     7.60000%
        A2        161505AB8          0.00000000        6.33333337     1000.00000000     7.60000%
        P         161505AC6          1.37729779        0.00000082      969.15568742     0.00000%
        B         161505AE2          0.00000000        6.33333350     1000.00000000     7.60000%
        C         161505AF9          0.00000000        6.33333317     1000.00000000     7.60000%
        D         161505AG7          0.00000000        6.33333329     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        6.01701744     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
        X         161505AD4             0.66860740      976.71507263        0.82057%          0.82056%




DIST DATE:        20-JUL-1998                                                                                              PAGE:  2
RECORD DATE:      30-JUN-1998

Sec 4.02 (a) (iii)     P & I Advances                                                                                     486,550.16
Sec 4.02 (a) (iv)      Servicing Compensation                                                                              41,665.12

Sec 4.02 (a) (v)       Aggregate Stated Prinicioal Balance                                     Beginning Balance   Ending Balance
                                                                               Mortgage Loans      433,306,359.03    432,840,443.61
                                                                             REO Loans Outstand              0.00              0.00

Sec 4.02 (a) (vi)      Aggregate Number of Mongage Loans                                                                          87
                       Aggregate Mortgage Principal Balance                                                           432,840,443.61
                       Weighted Average Remaining Term to Maturity                                                             89.70
                       Weighted Average Mortgage Rate                                                                       8.53410%


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                  1      3,014,332.99
                                                                               In Foreclosure                   0              0.00

Sec 4.02(a) (viii)     Appraisal Value of REO Property                                                                          0.00
Sec 4.02 (a) (ix)      Available Distribution Amount                                                                    3,495,481.97
Sec 4.02 (a) (x)       Accrued Certificate Interest                                Class   Accrued Cert InterCert Deferred Interest
                                                                                     A1          1,141,158.97              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             296,299.64              0.00

Sec 4.02 (a) (xiii)    Scheduled Principal Distribution Amount                                                            465,915.42
Sec 4.02 (a) (xiii)    Unscheduled Pnncipal Distrinution Amount                                                                 0.00

Sec 4.02 (a) (xvi)     Appraisal Reduction Amounts                            Loan Number  Appraisal Reduction Appraisal 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 ShortfallInterest 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                   3,504.46         11,374.43
                                                                                     X                       0.00              0.00

Sec 4.02 (a) (xix)     Distribution to Residual Certificates                                                                    0.00
</TABLE>
<PAGE>
<TABLE>
RUN DATE:07/20/98   08:50:44           Chase Commercial Mortgage Securities Corp.                            Page  1
DIST. DATE: 20-JUL-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-JUN-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   51,150,448.72      167,521.30      285,590.01            0.00            0.00      453,111.31   50,982,927.42
 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  259,126,942.36            0.00      316,649.87            0.00            0.00      316,649.87  258,959,421.06


   TOTAL:        259,126,940.72      167,521.30    1,798,104.71            0.00            0.00    1,965,626.01  258,959,419.42

RUN DATE:07/20/98   08:50:44           Chase Commercial Mortgage Securities Corp.                            Page  2
DIST. DATE: 20-JUL-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-JUN-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     285,590.01       3.10352961      5.29089167       944.51884410   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      1.20879877       988.56768339   1.46638     1.46640


   TOTAL:       1,481,454.84

</TABLE>
                                                                         Page  3

RUN DATE:07/20/98   08:50:45          Chase Commercial Mortgage Securities Corp.
DIST. DATE: 20-JUL-1998            Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-JUN-1998
                                                      Series 1996-2

                                           Monthly Certificate Holders Report




P & I Advances                                                     22,302.10

Servicing Compensation                                             21,318.46

Trustee Compensation                                                1,857.08

Beginning Balance(Mortgage Loans)                             259,126,942.36

Ending Balance(Mortgage Loans)                                258,959,421.06

Beginning Balance(REO Loans)                                            0.00

Ending Balance(REO Loans)                                               0.00

Aggregate Number of Mortgage Loans                                        96

Aggregate Mortgage Principal Balance                          258,959,421.06

Weighted Average Remaining Term to Maturity                            92.59

Weighted Average Mortgage Rate                                       8.43435%

# 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)                            3,307,483.32

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                         0.00

Available Distribution Amount                                   1,967,483.09

Scheduled Principal Distribution Amount                           167,521.30

Unscheduled Principal Distribution Amount                               0.00
<PAGE>
<TABLE>

                                    Chase Commercial Mortgage Securities Corp.                                               Page  1
DIST. DATE        20-Jul-98         Commercial MortgagePass-Through Certificates
REC.  DATE        30-Jun-98
                                               Series 1997-1

                                    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>          
A-1      161505AY8    94,261,016.69      553,974.57        571,064.66      0.00          0.00         1,125,039.23     93,707,042.12
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         81,045.23      0.00          0.00            81,045.23     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   527,436,002.69            0.00        613,772.86      0.00          0.00           613,772.86    526,882,028.12

TOTAL:               527,436,002.69      553,974.57    527,989,977.26      0.00          0.00     1,055,979,954.52    526,882,028.12

                                             
                                                  Chase Commercial Mortgage Securities Corp.                                 Page  2
         DIST. DATE        20-Jul-98         Commercial MortgagePass-Through Certificates
         REC.  DATE        30-Jun-98
                                                        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          571,064.66       5.506705467       5.676587078        931.481532008    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       6.073363023       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          613,772.83       0.000000000       1.149871896        987.086397713    1.39642987        1.39632381

TOTAL:                    3,845,253.86

                                                      Chase Commercial Mortgage Securities Corp.                             Page  3
                  DIST. DATE        20-Jul-98         Commercial MortgagePass-Through Certificates
                  REC.  DATE        30-Jun-98
                                                        Series 1997-1

                                                      Monthly Certificate Holders Report




P & I Advances                                                                 445,294.28
Servicing Compensation                                                          39,207.01
Trustee Compensation                                                             2,812.99
Special Servicing Compensation                                                       0.00
Beginning Balance(Mortgage Loans)                                          527,436,001.96
Ending Balance(Mortgage Loans)                                             526,882,027.39
Beginning Balance(REOLoans)                                                          0.00
Ending Balance(REO Loans)                                                            0.00
Aggregate Number of Mortgage Loans                                                    107
Aggregate Mortgage Principal Balance                                       526,882,027.39
Weighted Average Remaining Term to Maturity                                        108.55
Weighted Average Mortgage Rate                                                  8.8527894
# 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)                                         1,724,550.77
# of Loans Delinquent(In Foreclosure)                                                0.00
Balance of Loans Delinquent(In Foreclosure)                                          0.00
Appraisal Value of REO Property                                                      0.00
Available DistributionAmount                                                 4,398,316.99
Scheduled Principal Distribution Amount                                        553,974.57
Unscheduled PrincipalDistribution Amount                                             0.00





                                    CHASECOMMERCIALMORTGAGE SECURITIES CORP.                                                 Page: 8
DIST.DATE:        20-Jul-98         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
REC.DATE:         30-Jun-98
                                      Series 1997-1

                                    Monthly CertificateHolders Report

 Advance Summary


Master Servicer Unreimbursed P&I AdvancesOutstanding(Cumulative)                                  445,294.28
Interest Accrued & Payable to Master Service in Respect of Advances Made                          445,294.28
Accrued Interest Paid toServicer in Respect of Advances Made                                            0.00


Servicing Fee Breakdown


Current Period Accrued Servicing Fees                                                              42,999.64
Less Delinquent ServicingFees                                                                       3,792.63
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                                                                     39,207.01


          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       571,064.66          0.00             (0.00)          0.00          0.00        571,064.66        571,064.66       (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            330.21           0.00          0.00         82,286.91         81,045.23    1,241.68
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         613,772.83          0.00              0.00           0.00          0.00        613,772.86        613,772.86        0.00

TOTAL   3,845,253.86          0.00            330.21           0.00          0.00      3,845,584.10      3,844,342.42    1,241.68

<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                       CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                           COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                     SERIES 1997-2
                                                                                DISTRIBUTION STATEMENT
====================================================================================================================================

DISTRIBUTION DATE:   20-Jul-1998                                                                                            PAGE # 1
RECORD DATE:         30-Jun-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   191,591,590.18   774,021.94    1,029,804.80    0.00        0.00      1,803,826.74  190,817,568.24
  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       74,894.38    0.00        0.00         74,894.38   14,244,866.00
   R     N/A             N/A              N/A           N/A               0.00    0.00        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   809,583,963.18   774,021.94    4,425,310.46    0.00        0.00      5,199,332.40  808,809,941.24
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                          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      191,591,590.18          N/A              N/A            N/A             190,817,568.24
 WAC  Component          813,992,373.00      809,583,963.18          N/A              N/A            N/A             808,809,941.24
  X   161505BM3          813,992,373.00      809,583,963.18     1,009,613.90          0.00        1,009,613.90       808,809,941.24
------------------------------------------------------------------------------------------------------------------------------------

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

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         3.9490915306        5.2541061083       973.5590216327       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        5.2576401052      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                1.4609948%         1.46103749%
     X          161505BM3            1.2403235         993.6333166           1.4964929%         1.49639224%
---------------------------------------------------------------------------------------------------------------


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

DISTRIBUTION DATE:                          20-Jul-1998                                                                     PAGE # 2
RECORD DATE:                                30-Jun-1998

<S>                         <C>                                                                                      <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                               507,116.12

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                        62,728.81

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                           3,879.27
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          809,592,184.07        808,818,162.13
                                                                        Reo Loans Outstanding             0.00                  0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                 169
                             Aggregate Mortgage Principal Balance                                                     808,818,162.13
                             Weighted Average Remaining Term to Maturity                                                      109.00
                             Weighted Average Mortgage Rate                                                                    8.16%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period                   Number      Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                     0                0.00
                                                                        2 Months                    0                0.00
                                                                        3 Months or more            0                0.00           
                                                                        In Foreclosure              1        4,967,177.75
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                                    0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                              6,208,946.30
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class     Accrued Cert Interest       Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1           1,029,804.80                        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             1,009,613.90                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                      774,021.94
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           3,452.38                    3,452.38
                                                                        X               0.00                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                              0.00

                                                                                     (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                             COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1998-1
                                                                                  DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:    20-Jul-1998                                                                 PAGE # 1
RECORD DATE:          30-Jun-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   131,947,301.85     721,292.52     697,121.58   0.00        0.00      1,418,414.10  131,226,009.33
 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   817,222,086.85     721,292.52   4,436,542.94   0.00        0.00      5,157,835.46  816,500,794.33
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                            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   817,222,086.85       492,455.63           0.00       492,455.63       816,500,794.33
------------------------------------------------------------------------------------------------------------------------------------



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

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

FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
   <S>          <C>            <C>                 <C>               <C>                   <C>                          <C>       
    A-1           161505BX9      5.4396117647        5.2573271493       989.6380794118       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        5.2833330620      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          0.6021162         998.3200476            0.7231165%         0.72330982%
---------------------------------------------------------------------------------------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                         COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                   SERIES 1998-1
                                                                              DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          20-Jul-1998                                                                    PAGE # 2
RECORD DATE:                                30-Jun-1998

<S>                        <C>                                                                                            <C>      
SECTION 4.02 (a)(iii)        P & I Advances                                                                                28,180.45

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                        50,095.17

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                           4,086.14
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        817,228,007.81         816,506,715.29
                                                                        Reo Loans Outstanding           0.00                   0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                  78
                             Aggregate Mortgage Principal Balance                                                     816,506,715.29
                             Weighted Average Remaining Term to Maturity                                                      153.00
                             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                                                              5,650,291.09
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class     Accrued Cert Interest       Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1              697,121.58                        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                492,455.63                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                      721,292.52
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>