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

<TABLE>

DIST DATE.        20-APR-1998                                                                                               PAGE:  1
RECORD DATE:      31-MAR-1998


<CAPTION>
                                                                                        Collateral                                  
                                                                                        Support
                     Original       Beginning                               Prepayment  Deficit                             Ending
Class   Cusip #   Certificate     Certificate     Principal       Interest   Penalties  Allocation/     Total           Certificate
                     Balance         Balance    Distribution   Distribution (PP/YMCI)   (Reimb)       Distribution          Balance 
<S>  <C>        <C>             <C>            <C>           <C>            <C>         <C>          <C>
         
 A1   161505AA0  190,000,000.00  181,556,093.64  454,456.60   1,149,855.26       0.00      0.00      1,604,311.86    181,101,637.04
 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    1,191,129.42    1,652.77           0.00       0.00      0.00          1,652.77      1,189,476.65
 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      69,097.93       0.00      0.00         69,097.93     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  434,684,444.06  456,109.37   2,744,388.69       0.00      0.00      3,200,498.06    434,228,334.69

                             Original         Beginning                           Prepayment                            Ending
 Class     Cusip #           Notional          Notional          Interest         Penalties           Total            Notional
                             Balance           Balance         Distribution       (PP/YMCI)        Distribution        Balance
<S>       <C>           <C>               <C>                 <C>                <C>              <C>             <C>               
 X         161505AD4     443,159,377.53    434,684,446.59        297,253.02              0.00        297,253.02    434,228,337.22


Factor Information Per $1000

      Class            Cusip #          Principal          Interest          End Prin       Pass Thru Rate
                                       Distribution      Distribution        Balance
       <S>       <C>                  <C>               <C>               <C>               <C>                                  
        A1        161505AA0                 2.39187684        6.05186979      953.16651074     7.60000%
        A2        161505AB8                 0.00000000        6.33333337     1000.00000000     7.60000%
        P         161505AC6                 1.35234185        0.00000082      973.26249392     0.00000%
        B         161505AE2                 0.00000000        6.33333353     1000.00000000     7.60000%
        C         161505AF9                 0.00000000        6.33333321     1000.00000000     7.60000%
        D         161505AG7                 0.00000000        6.33333335     1000.00000000     7.60000%
        E         161505AH5                 0.00000000        6.33333345     1000.00000000     7.60000%
        F         161505AJ1                 0.00000000        6.33333314     1000.00000000     7.60000%
        G         161505AK8                 0.00000000        6.33333324     1000.00000000     7.60000%
        H         161505AL6                 0.00000000        6.23684717     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                 0.67075873      979.84688858     0.82060%          0.82059%




DIST DATE:        20-APR-1998                                                                                              PAGE:  2
RECORD DATE:      31-MAR-1998

Sec 4.02 (a) (iii)  P & I Advances                                                                                        182,559.98
Sec 4.02 (a) (iv)   Servicing Compensation                                                                                 49,261.03

Sec 4.02 (a) (v)    Aggregate Stated Prinicioal Balance                        Beginning Balance   Ending Balance
                                                                Mortgage Loans      431,656,337.88    431,203,635.00
                                                                REO Loans Outstand    3,028,108.71      3,024,702.22

Sec 4.02 (a) (vi)   Aggregate Number of Mongage Loans                                                                               
                    Aggregate Mortgage Principal Balance                                                              434,228,337.22
                    Weighted Average Remaining Term to Maturity                                                                92.70
                    Weighted Average Mortgage Rate                                                                          8.53411%


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

Sec 4.02(a) (viii)  Appraisal Value of REO Property                                                                     4,450,000.00
Sec 4.02 (a) (ix)   Available Distribution Amount                                                                       3,497,751.08
Sec 4.02 (a) (x)    Accrued Certificate Interest                Class       Accrued Cert InterCert Deferred Interest
                                                                  A1              1,149,855.26              0.00
                                                                  A2                781,666.35              0.00
                                                                  B                 168,400.57              0.00
                                                                  C                 140,333.80              0.00
                                                                  D                  98,233.66              0.00
                                                                  E                  70,166.80              0.00
                                                                  F                 154,367.18              0.00
                                                                  G                 112,267.04              0.00
                                                                  H                  70,166.90              0.00
                                                                  X                 297,253.02              0.00

Sec 4.02 (a) (xiii) Scheduled Principal Distribution Amount                                                               456,109.37
Sec 4.02 (a) (xiii) Unscheduled Pnncipal Distrinution Amount                                                                        

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










Sec 4.02 (a) (xvii) Number of Loans Extended or Modified                                                                            
Sec 4.02 (a) (xvii) Stated Principal Balance of Mortgage Loans Extended or Modified                                                 
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                   1,068.97          3,236.77
                                                                                  X                       0.00              0.00

Sec 4.02 (a) (xix)  Distribution to Residual Certificates                                                                           

</TABLE>
<PAGE>
<TABLE>
     RUN DATE:04/16/98   10:38:56           Chase Commercial Mortgage Securities Corp.                            Page  1
     DIST. DATE: 20-APR-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-MAR-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report


<CAPTION>

 CLAS CUSIP        BEG. BALANCE     PRIN. DIST.      INT. DIST.      PREP PENAL    COLL DEFICIT      TOTAL DIST    END BALANCE

<S>   <C>       <C>                <C>              <C>             <C>           <C>             <C>            <C>          
 A-1  161505AN2   51,646,182.42      164,114.03      288,357.85            0.00            0.00      452,471.88   51,482,068.39
 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  259,622,676.06            0.00      317,243.16            0.00            0.00      317,243.16  259,458,562.03


   TOTAL:        259,622,674.42      164,114.03    1,801,465.84            0.00            0.00    1,965,579.87  259,458,560.39
1
     RUN DATE:04/16/98   10:38:56           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 20-APR-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-MAR-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report


<CAPTION>

 CLAS CUSIP         ACCR INT       PRIN FACTOR     INT FACTOR     E. BAL FACTOR   CURR RATE   NEXT RATE
<S>  <C>         <C>             <C>             <C>             <C>             <C>         <C>

 A-1  161505A     288,357.85       3.04040591      5.34216917       953.76601910   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      1.21106363       990.47313495   1.46633     1.46635


   TOTAL:       1,484,222.68
1
     RUN DATE:04/16/98   10:38:56           Chase Commercial Mortgage Securities Corp.                            Page  3
     DIST. DATE: 20-APR-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-MAR-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report




P & I Advances                                                     83,929.49

Servicing Compensation                                             21,361.01

Trustee Compensation                                                1,860.72

Beginning Balance(Mortgage Loans)                             259,622,676.06

Ending Balance(Mortgage Loans)                                259,458,562.03

Beginning Balance(REO Loans)                                            0.00

Ending Balance(REO Loans)                                               0.00

Aggregate Number of Mortgage Loans                                        96

Aggregate Mortgage Principal Balance                          259,458,562.03

Weighted Average Remaining Term to Maturity                            94.96

Weighted Average Mortgage Rate                                       8.43399%

# of Loans Delinquent(1 month)                                             1

Balance of Loans Delinquent(1 month)                            3,268,258.56

# 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)                            3,313,706.60

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                         0.00

Available Distribution Amount                                   1,965,579.96

Scheduled Principal Distribution Amount                           164,114.03

Unscheduled Principal Distribution Amount                               0.00
</TABLE>
<PAGE>
<TABLE>

                                                      Chase Commercial Mortgage Securities Corp.                             Page  1
                  DIST. DATE        20-APR-1998       Commercial MortgagePass-Through Certificates
                  REC.  DATE        31-MAR-1998
                                                        Series 1997-1

                                                      Monthly Certificate Holders Report


<CAPTION>

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       95,898,666.90    541,867.66        580,986.09        0.00          0.00      1,122,853.75     95,356,799.24
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         81,626.48        0.00          0.00         81,626.48     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      529,073,652.90          0.00        615,815.91        0.00          0.00        615,815.91    528,531,785.24

TOTAL:                529,073,652.90    541,867.66    529,615,520.56        0.00          0.00  1,059,231,041.12    528,531,785.24

                                                      Chase Commercial Mortgage Securities Corp.                             Page  2
                  DIST. DATE        20-APR-1998       Commercial MortgagePass-Through Certificates
                  REC.  DATE        31-MAR-1998
                                                        Series 1997-1

                                                      Monthly Certificate Holders Report



CLAS CUSIP             ACCR INT          PRIN FACTOR       INT FACTOR        E. BAL FACTOR           CURR RATE       NEXT RATE
<S>  <C>              <C>               <C>               <C>             <C>                    <C>               <C>              
A-1  161505AY8            580,986.09       5.386358449       5.775209642     947.880708151        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       6.116920991    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            615,815.91       0.000000000       1.153699449     990.177132879        1.39674143        1.39663871

TOTAL:                                    3,857,218.37
</TABLE>

                                      Chase Commercial Mortgage Securities Corp.
DIST. DATE        20-APR-1998       Commercial MortgagePass-Through Certificates
REC.  DATE        31-MAR-1998
Page  3                                                        Series 1997-1

                                              Monthly Certificate Holders Report




P & I Advances                                                        662,247.56
Servicing Compensation                                                 36,973.12
Trustee Compensation                                                    2,821.73
Special Servicing Compensation                                            330.22
Beginning Balance(Mortgage Loans)                                 529,073,652.17
Ending Balance(Mortgage Loans)                                    528,531,784.51
Beginning Balance(REOLoans)                                                 0.00
Ending Balance(REO Loans)                                                   0.00
Aggregate Number of Mortgage Loans                                           107
Aggregate Mortgage Principal Balance                              528,531,784.51
Weighted Average Remaining Term to Maturity                               111.52
Weighted Average Mortgage Rate                                         8.8528470
# 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)                                1,728,589.98
# of Loans Delinquent(In Foreclosure)                                       0.00
Balance of Loans Delinquent(In Foreclosure)                                 0.00
Appraisal Value of REO Property                                             0.00
Available DistributionAmount                                        4,398,755.81
Scheduled Principal Distribution Amount                               541,867.66
Unscheduled PrincipalDistribution Amount                                    0.00





                                   CHASE COMMERCIAL MORTGAGE SECURITIE
DIST.DATE:        20-APR-1998      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
REC.DATE:         31-MAR-1998
Page: 8
                                     Series 1997-1

                                    MonthlyCertificateHolders Report

                                     Advance Summary

<TABLE>
<CAPTION>
<S>                                                                                             <C> 

Master Servicer Unreimbursed P&I AdvancesOutstanding(Cumulative)                                  662,247.56
Interest Accrued & Payable to Master Service in Respect of Advances Made                          754,792.42
Accrued Interest Paid toServicer in Respect of Advances Made                                            0.00


Servicing Fee Breakdown


Current Period Accrued Servicing Fees                                                              43,133.26
Less Delinquent ServicingFees                                                                       6,160.14
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                                                                     36,973.12


          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       580,986.09              0.00         0.00          0.00          0.00        580,986.09        580,986.09             0.00
A-2     1,742,501.33              0.00         0.00          0.00          0.00      1,742,501.33      1,742,501.33             0.00
B         163,913.40              0.00         0.00          0.00          0.00        163,913.40        163,913.40             0.00
C         163,913.40              0.00         0.00          0.00          0.00        163,913.40        163,913.40             0.00
D         180,304.74              0.00         0.00          0.00          0.00        180,304.74        180,304.74             0.00
E          65,565.36              0.00         0.00          0.00          0.00         65,565.36         65,565.36             0.00
F         180,304.74              0.00         0.00          0.00          0.00        180,304.74        180,304.74             0.00
G          32,782.68              0.00         0.00          0.00          0.00         32,782.68         32,782.68             0.00
H          49,174.02              0.00         0.00          0.00          0.00         49,174.02         49,174.02             0.00
I          81,956.70              0.00         0.00          0.00          0.00         81,956.70         81,626.48           330.22
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         615,815.91              0.00         0.00          0.00          0.00        615,815.91        615,815.91             0.00

TOTAL   3,857,218.37              0.00         0.00          0.00          0.00      3,857,218.37      3,856,888.15           330.22
</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                                 CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                     COMMERCIAL MORTGAGE PASS-THROUGH
                                                                               SERIES 1997-2
                                                                          DISTRIBUTION STATEMENT
====================================================================================================================================
                                                                                                      
       DISTRIBUTION DATE:                 20-Apr-1998                                                                               
           RECORD DATE:                   31-Mar-1998




<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                             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   193,753,691.39    693,978.16   1,041,426.09       0.00     0.00     1,735,404.25   193,059,713.23
 A-2  161505BL5   390,074,509.00   390,074,509.00          0.00   2,145,409.80       0.00     0.00     2,145,409.80   390,074,509.00
  B   161505BN1    32,559,695.00    32,559,695.00          0.00     179,078.32       0.00     0.00       179,078.32    32,559,695.00
  C   161505BP6    48,839,542.00    48,839,542.00          0.00     268,617.48       0.00     0.00       268,617.48    48,839,542.00
  D   161505BQ4    44,769,581.00    44,769,581.00          0.00     246,232.70       0.00     0.00       246,232.70    44,769,581.00
  E   161505BR2    12,209,885.00    12,209,885.00          0.00      67,154.37       0.00     0.00        67,154.37    12,209,885.00
  F   161505BS0    48,839,542.00    48,839,542.00          0.00     268,617.48       0.00     0.00       268,617.48    48,839,542.00
  G   161505BT8     6,104,943.00     6,104,943.00          0.00      33,577.19       0.00     0.00        33,577.19     6,104,943.00
  H   161505BU5    12,209,886.00    12,209,886.00          0.00      67,154.37       0.00     0.00        67,154.37    12,209,886.00
  I   161505BV3     8,139,924.00     8,139,924.00          0.00      44,769.58       0.00     0.00        44,769.58     8,139,924.00
  J   161505BW1    14,244,866.00    14,244,866.00          0.00      78,346.76       0.00     0.00        78,346.76    14,244,866.00
  R      N/A              N/A              N/A           N/A             55.96       0.00     0.00            55.96             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   811,746,064.39    693,978.16   4,440,440.10       0.00     0.00     5,134,418.26   811,052,086.23
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                      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      193,753,691.39      N/A                   N/A              N/A          193,059,713.23
 WAC   Component         813,992,373.00      811,746,064.39      N/A                   N/A              N/A          811,052,086.23
  X    161505BM3         813,992,373.00      811,746,064.39         1,077,903.01         0.00     1,077,903.01       811,052,086.23
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
------------------------------------------------------------------------------------------------------------

 A-1             161505BK7       3.5407048980        5.3133984246       984.9985368878       6.4500000%
 A-2             161505BL5       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  B              161505BN1       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  C              161505BP6       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  D              161505BQ4       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  E              161505BR2       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  F              161505BS0       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  G              161505BT8       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  H              161505BU5       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  I              161505BV3       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  J              161505BW1       0.0000000000        5.5000000000      1000.0000000000       6.6000000%
  R                 N/A            N/A                 N/A                  N/A                N/A
  LR                N/A            N/A                 N/A                  N/A                N/A
------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
------------------------------------------------------------------------------------------------------------
                                    Interest         Ending Notional       Current Pass         Next Pass
   Class          Cusip#          Distribution           Balance           Through Rate        Through Rate
------------------------------------------------------------------------------------------------------------

 A-1           Component             N/A                 N/A                    0.1500000%         0.15000000%
 WAC           Component             N/A                 N/A                    1.5576553%         1.55767182%
  X            161505BM3               1.3242176         996.3878202            1.5934584%         1.59334672%
------------------------------------------------------------------------------------------------------------

====================================================================================================================================
</TABLE>