<PAGE> 
<TABLE>

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


DIST DATE.        18-AUG-1998                                                                                               PAGE:  1
RECORD DATE:      31-JUL-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   179,718,762.58  467,537.06    1,138,218.83     0.00        0.00     1,605,755.89   179,251,225.52
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     1,184,457.50    1,693.56            0.00     0.00        0.00         1,693.56     1,182,763.94
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       49,299.49     0.00        0.00        49,299.49    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   432,840,441.08  469,230.62    2,712,953.82     0.00        0.00     3,182,184.44   432,371,210.46

                          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    432,840,443.61        295,977.07          0.00        295,977.07    432,371,212.99


Factor Information Per $1000

Class        Cusip #          Principal          Interest          End Prin       Pass Thru Rate
                             Distribution      Distribution        Balance
<S>         <C>             <C>              <C>               <C>              <C>        
  A1        161505AA0          2.46072137        5.99062542      943.42750274     7.60000%
  A2        161505AB8          0.00000000        6.33333337     1000.00000000     7.60000%
  P         161505AC6          1.38571735        0.00000082      967.76997007     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        4.44982049     1000.00000000     7.60000%
  R                            0.00000000        0.00000000        0.00000000     0.00000%

Factor Information Per $1000                                            Pass Througn Rate

Class            Cusip #           Interest      Ending Notional     Current Pass       Next Pass
                                 Distribution        Balance         Through Rate      Through Rate
<S>         <C>                  <C>             <C>               <C>                <C>     
  X         161505AD4                 0.66787951      975.65624223     0.82057%          0.82056%
</TABLE>
<PAGE>
<TABLE>

DIST DATE:        18-AUG-1998                                                                                               PAGE:  2
RECORD DATE:      31-JUL-1998

<S>                    <C>                                                                                                          
Sec 4.02 (a) (iii)      P & I Advances                                                                                   355,863.75
Sec 4.02 (a) (iv)       Servicing Compensation                                                                            51,175.98

Sec 4.02 (a) (v)        Aggregate Stated Prinicioal Balance                                     Beginning Balance   Ending Balance
                                                                                Mortgage Loans      432,840,443.61    432,371,212.99
                                                                              REO Loans Outstand              0.00              0.00

Sec 4.02 (a) (vi)       Aggregate Number of Mongage Loans                                                                        87
                        Aggregate Mortgage Principal Balance                                                         432,371,212.99
                        Weighted Average Remaining Term to Maturity                                                           88.70
                        Weighted Average Mortgage Rate                                                                      8.53409%


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      3,010,826.05
                                                                                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                                                                  3,478,161.51
Sec 4.02 (a) (x)        Accrued Certificate Interest                                Class   Accrued Cert InterCert Deferred Interest
                                                                                      A1         1,138,218.83              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            295,977.07              0.00

Sec 4.02 (a) (xiii)     Scheduled Principal Distribution Amount                                                          469,230.62
Sec 4.02 (a) (xiii)     Unscheduled Pnncipal Distrinution Amount                                                               0.00

Sec 4.02 (a) (xvi)      Appraisal Reduction Amounts                            Loan Number    Appraisal ReductioAppraisal Reductions
                                                                                                     Effected          Amounts
                                                                                     563970082        914,881.65         17,353.94









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                  20,867.41         32,241.84
                                                                                      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
1
<PAGE>
    
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>

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
Page  3                                                 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
                                                                            COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1997-1
                                                                                 DISTRIBUTION STATEMENT
====================================================================================================================================
 DISTRIBUTION DATE:             19-Aug-1998                                                                PAGE # 1
 RECORD DATE:                   31-Jul-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  161505AY8  100,600,000.00   93,707,042.12  17,636,568.08    567,708.49  1,264,782.86  0.00      19,469,059.43   76,070,474.04
  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     81,956.70        N/A     0.00          81,956.70   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  526,882,028.12  17,636,568.08  3,228,124.86  1,264,782.86  0.00      22,129,475.80  509,245,460.04
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
                     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   93,707,042.12      N/A                         N/A              N/A           76,070,474.04
 WAC   Component  533,774,986.00  526,882,027.39      N/A                         N/A              N/A          509,245,459.31
  X    161505BA9  533,774,986.00  526,882,028.12           613,081.65         202,602.98       815,684.63       509,245,460.04
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------

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           175.3137980119        5.6432255467       756.1677339960       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        6.1416666158      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                    1.3785386%         1.42144301%
  X          161505BA9              1.1485770         954.0451939            1.3963239%         1.43638089%
------------------------------------------------------------------------------------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                         COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                   SERIES 1997-1
                                                                              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                                                                              495,098.12

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       42,954.46

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          2,810.04
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            526,882,027.39      509,245,459.31
                                                                        Reo Loans Outstanding               0.00                0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                105
                             Aggregate Mortgage Principal Balance                                                    509,245,459.31
                             Weighted Average Remaining Term to Maturity                                                        N/A
                             Weighted Average Mortgage Rate                                                                   8.896%

                                                                        ------------------------------------------------------------
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                   1,721,810.91  
                                                                        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                                                            22,945,160.43
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class     Accrued Cert Interest       Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1               567,708.50                        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                 613,081.65                        0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     558,070.07
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                17,078,498.01
                                                                        ------------------------------------------------------------
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                    1,241.69
                                                                        X               0.00                        0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                             0.00

 
====================================================================================================================================
</TABLE>
<PAGE>
<TABLE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                            COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1997-2
                                                                                 DISTRIBUTION STATEMENT
====================================================================================================================================
 DISTRIBUTION DATE:  19-Aug-1998                                                                                          PAGE # 1
 RECORD DATE:        31-Jul-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  190,817,568.24  11,110,238.67  1,025,644.43     262,076.27   0.00      12,397,959.37  179,707,329.57
A-2  161505BL5  390,074,509.00  390,074,509.00           0.00  2,145,409.80           0.00   0.00       2,145,409.80  390,074,509.00
 B   161505BN1   32,559,695.00   32,559,695.00           0.00    179,078.32           0.00   0.00         179,078.32   32,559,695.00
 C   161505BP6   48,839,542.00   48,839,542.00           0.00    268,617.48           0.00   0.00         268,617.48   48,839,542.00
 D   161505BQ4   44,769,581.00   44,769,581.00           0.00    246,232.70           0.00   0.00         246,232.70   44,769,581.00
 E   161505BR2   12,209,885.00   12,209,885.00           0.00     67,154.37           0.00   0.00          67,154.37   12,209,885.00
 F   161505BS0   48,839,542.00   48,839,542.00           0.00    268,617.48          N/A     0.00         268,617.48   48,839,542.00
 G   161505BT8    6,104,943.00    6,104,943.00           0.00     33,577.19          N/A     0.00          33,577.19    6,104,943.00
 H   161505BU5   12,209,886.00   12,209,886.00           0.00     67,154.37          N/A     0.00          67,154.37   12,209,886.00
 I   161505BV3    8,139,924.00    8,139,924.00           0.00     44,769.58          N/A     0.00          44,769.58    8,139,924.00
 J   161505BW1   14,244,866.00   14,244,866.00           0.00     76,270.43          N/A     0.00          76,270.43   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  808,809,941.24  11,110,238.67  4,422,526.15     262,076.27   0.00      15,794,841.08  797,699,702.57
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                    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  190,817,568.24   N/A                  N/A          N/A          179,707,329.57
WAC    Component  813,992,373.00  808,809,941.24   N/A                  N/A          N/A          797,699,702.57
 X     161505BM3  813,992,373.00  808,809,941.24   1,081,517.91   478,189.47   1,559,707.39       797,699,702.57
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------

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      56.6848911735        5.2328797413       916.8741304592       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        5.3542397309      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
---------------------------------------------------------------------------------------------------------------
    A-1         Component             N/A                 N/A                    0.1500000%         0.15000000%
    WAC         Component             N/A                 N/A                    1.5577342%         1.55649208%
     X          161505BM3               1.3286585         979.9842468            1.6046063%         1.60130370%
---------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                         COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                   SERIES 1997-2
                                                                              DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          19-Aug-1998                                                                    PAGE # 2
RECORD DATE:                                31-Jul-1998

<S>                         <C>                                                                                     <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                              387,827.19

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       62,669.07

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          3,875.58
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           808,818,162.13      797,707,923.46
                                                                        Reo Loans Outstanding              0.00                0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                168
                             Aggregate Mortgage Principal Balance                                                    797,707,923.46
                             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                    1                   2,954,325.56
                                                                        2 Months                   0                           0.00
                                                                        3 Months or more           1                   4,963,182.03 
                                                                        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                                                            16,614,282.73
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class     Accrued Cert Interest       Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1           1,025,644.43                        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             1,081,517.91                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     714,180.17
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                10,396,058.50
                                                                        ------------------------------------------------------------
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                    5,528.72
                                                                        X                0.00                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                             0.00

------------------------------------------------------------------------------------------------------------------------------------
                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                             COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1998-1
                                                                                  DISTRIBUTION STATEMENT
====================================================================================================================================
PAGE # 1
RECORD DATE: 31-Jul-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  131,226,009.33   661,185.58     693,310.75       0.00       0.00      1,354,496.33  130,564,823.75
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  816,500,794.33   661,185.58   4,432,732.11       0.00       0.00      5,093,917.69  815,839,608.75
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                     Original            Beginning                               Prepayment          Total              Ending
 Class    Cusip#     Notional            Notional             Interest           Penalties        Distribution         Notional
                     Balance              Balance           Distribution          (PP/YMC)                             Balance
------------------------------------------------------------------------------------------------------------------------------------
   X    161505CA8  817,874,785.00      816,500,794.33        557,073.30             0.00           557,073.30       815,839,608.75
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class      Cusip#              Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
   <S>     <C>                  <C>                  <C>                 <C>                  <C>     
    A-1      161505BX9                 4.9863165913        5.2285878582       984.6517628205       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
---------------------------------------------------------------------------------------------------------------
  <S>          <C>               <C>              <C>                  <C>                    <C>             
     X          161505CA8           0.6811230         997.5116286            0.8187230%         0.81887459%
---------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                         COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                   SERIES 1998-1
                                                                              DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:                          18-Aug-1998                                                                     PAGE # 2
RECORD DATE:                                31-Jul-1998

<S>                                                                                                                  <C>            
SECTION 4.02 (a)(iii)        P & I Advances                                                                               69,784.78

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       50,050.51

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          4,082.53
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                               10,215.04
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                 Beginning Balance     Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans           816,506,715.29       815,845,529.71
                                                                        Reo Loans Outstanding              0.00                 0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                 78
                             Aggregate Mortgage Principal Balance                                                    815,845,529.71
                             Weighted Average Remaining Term to Maturity                                                     151.94
                             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                                                             5,650,990.99
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class   Accrued Cert Interest       Cert Deferred Interest  
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1           693,310.75                        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             557,073.30                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     661,185.58
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
</TABLE>