Creation Date :  Mon Apr 13, 1998  03:43 PM       CMHE 1995-1       PAGE No. 001
 
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------
 
Due Period : 31 Beginning Date     :  03/01/1998  End Date         :  03/31/1998
                Determination Date :  04/10/1998  Remittance Date  :  04/15/1998
 
 
                       CHASE HOME EQUITY LOAN TRUST, Series 1995-1 

     I. Floating Allocation Percentage

Beginning %   97.050934669403%        
Ending %      96.983479675390%        

    II. Cash Received

SERVICER            Chase Manhattan Bank, N.A.        
Interest Collected                2,299,819.75        
Principal Collected              11,191,431.24        
Additional Draw                   5,042,426.81        

   III. Pool Balance

Beginning Balance      274,977,376.59     274,977,376.59       
Principal Payments      13,467,801.61      13,467,801.61       
Prin Pay Rev             2,276,370.37       2,276,370.37       
Advances                 6,068,684.81       6,068,684.81       
Advance Rev              1,026,258.00       1,026,258.00       
Liquidation Loss                 0.15               0.15       
Ending Balance         268,828,372.01     268,828,372.01       
<TABLE>

    IV. Interest to Certificateholders
             <S>        <C>                  <C>          <C>            <C>          <C>    

              TRANCH       Beg. Balance               Rate   Schduled Int Int Shrtfall   Disbrsed Int  
                 A-1     238,204,160.30        5.92750000% $ 1,176,629.30       $ 0.00 $ 1,176,629.30 
                 A-2      26,634,692.81        5.87000000%   $ 130,288.04       $ 0.00   $ 130,288.04 
               TOTAL     264,838,853.11                    $ 1,306,917.34       $ 0.00 $ 1,306,917.34 

                  SI       8,115,991.22        0.00000000%    $ 64,497.80       $ 0.00    $ 64,497.80 
               TOTAL       8,115,991.22                       $ 64,497.80       $ 0.00    $ 64,497.80 

     V. Principal to Certificateholders

              TRANCH       Beg. Balance Schduled Principal     Recovered Loss   Ending Principal       Cert. Factor  
                 A-1     238,204,160.30       5,530,602.69               0.00     232,673,557.61          0.6504073 
                 A-2      26,634,692.81         618,401.89               0.00      26,016,290.92          0.6504073 
               TOTAL     264,838,853.11       6,149,004.58               0.00     258,689,848.53                    

                  SI       8,115,991.22               0.00           6,728.74       8,109,262.48          0.9990413 
               TOTAL       8,115,991.22               0.00           6,728.74       8,109,262.48                    
</TABLE>

    VI. Overdue Interest

               GROUP   Overdue Interest    Int. On Overdue  Remaining Overdue  
  MORTGAGE GROUP ONE               0.00               0.00               0.00 

   VII. Invested Amount

               GROUP    Invested Amount  
  MORTGAGE GROUP ONE     260,719,109.53 


<PAGE>


Creation Date :  Mon Apr 13, 1998  03:43 PM       CMHE 1995-1       PAGE No. 002
 
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------
 
Due Period : 31 Beginning Date     :  03/01/1998  End Date         :  03/31/1998
                Determination Date :  04/10/1998  Remittance Date  :  04/15/1998
 
 
  VIII. Liquidation Loss

Liquidation Loss Amount               0.15        
Loss Investor Cert.                   0.15        
Reimbursed Amount                     0.00        
Unreimbursed Amount                   0.00        

    IX. Loss Recovery

Total Amount               0.00        

     X. Servicing Fee

SERVICER          Chase Manhattan Bank, N.A.        
Beginning Balance             274,977,376.59        
Rate                                 0.5000%        
Servicing Fee                     114,573.91        

<TABLE>
    XI. Single Certificate Principal Distribution
             <S>       <C>              <C>               <C>                  <C>                

              TRANCH      Orig. Balance   Sched. Principal  Certificate Value    Pr.Dist / Cert.  
                 A-1     357,735,172.00       5,530,602.69           1,000.00    $ 15.4600473280 
                 A-2      40,000,000.00         618,401.89           1,000.00    $ 15.4600472500 
               TOTAL     397,735,172.00       6,149,004.58                                       

                  SI       8,117,044.57               0.00           1,000.00     $ 0.0000000000 
               TOTAL       8,117,044.57               0.00                                       

   XII. Single Certificate Interest Distribution

              TRANCH      Orig. Balance    Sched. Interest  Certificate Value   Int.Dist / Cert.  
                 A-1     357,735,172.00       1,176,629.30           1,000.00     $ 3.2891071164 
                 A-2      40,000,000.00         130,288.04           1,000.00     $ 3.2572010000 
               TOTAL     397,735,172.00       1,306,917.34                                       

                  SI       8,117,044.57          64,497.80           1,000.00     $ 7.9459709065 
               TOTAL       8,117,044.57          64,497.80                                       
</TABLE>

  XIII. Insured Payment

               GROUP             Amount  
  MORTGAGE GROUP ONE               0.00 

   XIV. Transfer Deposit Amount

               GROUP             Amount  
  MORTGAGE GROUP ONE               0.00 

<PAGE>

Creation Date :  Mon Apr 13, 1998  03:43 PM       CMHE 1995-1       PAGE No. 003
 
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------
 
Due Period : 31 Beginning Date    :  03/01/1998  End Date          :  03/31/1998
                Determination Date:  04/10/1998  Remittance Date   :  04/15/1998
 
 
    XV. Delinquency Information for Due Period

              PERIOD Number of   Principal Balance  
             30 DAYS         86       2,611,145.24 
             60 DAYS         19         528,194.84 
             90 DAYS         13         327,162.82 
           120+ DAYS         26       1,023,249.86 
               TOTAL        144       4,489,752.76 

           FORECLOSR          0               0.00 
               TOTAL          0               0.00 

                 REO          0               0.00 
               TOTAL          0               0.00 

   XVI. Book Value REO Property

               GROUP              Value  
  MORTGAGE GROUP ONE               0.00 

  XVII. Servicer Advance

SERVICER                Chase Manhattan Bank, N.A.        
Required Advances                             0.00        
Nonrecoverable Advances                       0.00