<PAGE> 
<TABLE>


     RUN DATE:12/23/98   11:07:01           Chase Commercial Mortgage Securities Corp.                            Page  1
     DIST. DATE: 18-NOV-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 30-OCT-1998
                                                           Series 1996-1

                                                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>          
 A1   161505AA0  178,306,140.53      477,595.67    1,129,272.22            0.00            0.00    1,606,867.89  177,828,544.86
 A2   161505AB8  123,421,002.00            0.00      781,666.35            0.00            0.00      781,666.35  123,421,002.00
 B    161505AE2   26,589,563.00            0.00      168,400.57            0.00            0.00      168,400.57   26,589,563.00
 C    161505AF9   22,157,969.00            0.00      140,333.80            0.00            0.00      140,333.80   22,157,969.00
 D    161505AG7   15,510,578.00            0.00       98,233.66            0.00            0.00       98,233.66   15,510,578.00
 E    161505AH5   11,078,984.00            0.00       70,166.90            0.00            0.00       70,166.90   11,078,984.00
 F    161505AJ1   24,373,766.00            0.00      154,367.18            0.00            0.00      154,367.18   24,373,766.00
 G    161505AK8   17,726,375.00            0.00      112,267.04            0.00            0.00      112,267.04   17,726,375.00
 H    161505AL6   11,078,984.00            0.00       64,632.70            0.00            0.00       64,632.70   11,078,984.00
 P    161505AC6    1,179,345.68        1,724.83            0.00            0.00            0.00        1,724.83    1,177,620.85
 R                         0.00            0.00            0.00            0.00            0.00            0.00            0.00
 X    161505AD4  431,422,709.74            0.00      294,994.75            0.00            0.00      294,994.75  430,943,386.71


   TOTAL:        431,422,707.21      479,320.50    3,014,335.18            0.00            0.00    3,493,655.68  430,943,386.71


</TABLE>
<PAGE>
<TABLE>

     RUN DATE:12/23/98   11:07:01           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 18-NOV-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 30-OCT-1998
                                                           Series 1996-1

                                                Monthly Certificate Holders Report



 CLAS CUSIP          ACCR INT      APPR RED AMT    UNPAID INT     PRIN FACTOR     INT FACTOR  E. BAL FACTOR  CURR RATE  NEXT RATE

<S> <C>        <C>                 <C>             <C>          <C>            <C>          <C>             <C>       <C>    
 A1   161505AA0  1,129,272.22              0.00            0.00    2.51366142     5.94353800   935.93970979    7.60000   7.60000
 A2   161505AB8    781,666.35              0.00            0.00    0.00000000     6.33333337 1,000.00000000    7.60000   7.60000
 P    161505AC6          0.00              0.00            0.00    1.41130332     0.00000000   963.56175245    0.00000   0.00000
 B    161505AE2    168,400.57              0.00            0.00    0.00000000     6.33333350 1,000.00000000    7.60000   7.60000
 C    161505AF9    140,333.80              0.00            0.00    0.00000000     6.33333317 1,000.00000000    7.60000   7.60000
 D    161505AG7     98,233.66              0.00            0.00    0.00000000     6.33333329 1,000.00000000    7.60000   7.60000
 E    161505AH5     70,166.90              0.00            0.00    0.00000000     6.33333345 1,000.00000000    7.60000   7.60000
 F    161505AJ1    154,367.18              0.00            0.00    0.00000000     6.33333314 1,000.00000000    7.60000   7.60000
 G    161505AK8    112,267.04              0.00            0.00    0.00000000     6.33333324 1,000.00000000    7.60000   7.60000
 H    161505AL6     70,166.90              0.00        5,534.19    0.00000000     5.83340855 1,000.00000000    7.60000   7.60000
 R                       0.00              0.00            0.00    0.00000000     0.00000000     0.00000000    0.00000   0.00000
 X    161505AD4    294,999.22              0.00            0.00    0.00000000     0.66567297   972.43432293    0.82053   0.82051


   TOTAL:       3,019,873.84               0.00        5,534.19


</TABLE>
<PAGE>
<TABLE>

RUN DATE:12/23/98   11:07:02        Chase Commercial Mortgage Securities Corp. 
DIST. DATE: 18-NOV-1998           Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-OCT-1998
Page  3                                                   Series 1996-1

                                        Monthly Certificate Holders Report




<S>                                                <C>       
P & I Advances                                                    374,747.51

Servicing Compensation                                             56,673.00

Beginning Balance(Mortgage Loans)                             428,418,974.47

Ending Balance(Mortgage Loans)                                427,943,238.18

Beginning Balance(REO Loans)                                    3,003,735.27

Ending Balance(REO Loans)                                       3,000,151.06

Aggregate Number of Mortgage Loans                                        87

Aggregate Mortgage Principal Balance                          430,943,389.24

Weighted Average Remaining Term to Maturity                            85.70

Weighted Average Mortgage Rate                                       8.53407%

# of Loans Delinquent(1 month)                                             0

Balance of Loans Delinquent(1 month)                                    0.00

# of Loans Delinquent(2 month)                                             0

Balance of Loans Delinquent(2 month)                                    0.00

# of Loans Delinquent(3 month)                                             0

Balance of Loans Delinquent(3 month)                                    0.00

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                 2,800,000.00

Available Distribution Amount                                   3,493,655.68

Scheduled Principal Distribution Amount                           479,320.50

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

                                         Chase Commercial Mortgage Securities Corp.                            Page  1
DIST. DATE: 19-NOV-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-OCT-1998
                                                         Series 1996-2
                                             Monthly Certificate Holders Report


                                                                                         Collateral
 Class  CUSIP #     Original       Beginning      Principal     Interest     Prepayment   Support          Total           Ending
                  Certificate      Certificate   Distribution   Distribution  Penalties    Deficit      Distribution     Certificate
                    Balance          Balance                                  (PP/YMC)   (Alloc/Reimb)                     Balance
------------------------------------------------------------------------------------------------------------------------------------
<S>  <C>        <C>             <C>             <C>            <C>           <C>          <C>          <C>          <C>             
A-1   161505AN2   53,977,671.00   44,961,549.94   167,314.50    251,035.32       0.00         0.00       418,349.82    44,794,235.44
A-2   161505AP7  128,080,472.00  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   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   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   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    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   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    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    6,548,854.00         0.00     33,398.43       0.00         0.00        33,398.43     6,548,854.00
R     N/A                  0.00            0.00         0.00          0.00       0.00         0.00             0.00             0.00

------------------------------------------------------------------------------------------------------------------------------------
Total            261,954,163.00  252,938,041.94   167,314.50  1,442,642.67       0.00         0.00     1,609,957.17   252,770,727.44


Class       CUSIP #      Original Notional  Beginning Notional       Interest   Prepayment    Total          Ending Notional
                              Amount           Amount              Distribution  Penalties   Distribution          Amount
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>             <C>                 <C>                    <C>              <C>      <C>            <C>           
X        161505AU6         261,954,164.00    252,938,043.58         311,282.11       0.00     311,282.11     252,770,729.08




Factor Information Per $1,000

 Class      CUSIP #     Principal          Interest             End Prin            Pass Through
                       Distribution       Distribution          Balance               Rate                          
--------------------------------------------------------------------------------------------------------------------
<S>      <C>         <C>                <C>                <C>                     <C>     
A-1      161505AN2      3.09969839        4.65072530             829.86602812        6.70000%
A-2      161505AP7      0.00000000        5.74999997           1,000.00000000        6.90000%
B        161505AQ5      0.00000000        5.74999996           1,000.00000000        6.90000%
C        161505AR3      0.00000000        5.75000016           1,000.00000000        6.90000%
D        161505AS1      0.00000000        5.74999992           1,000.00000000        6.90000%
E        161505AT9      0.00000000        5.75000052           1,000.00000000        6.90000%
F        161505AV4      0.00000000        5.74999992           1,000.00000000        6.90000%
G        161505AW2      0.00000000        5.75000033           1,000.00000000        6.90000%
H        161505AX0      0.00000000        5.09988923           1,000.00000000        6.90000%
R        N/A            0.00000000        0.00000000               0.00000000        0.00000%



 Class    CUSIP #      Interest      Ending Notional    Current Pass Through    Next Pass Through
                     Distribution      Balance             Rate                      Rate
--------------------------------------------------------------------------------------------------------------------
<S>     <C>         <C>             <C>              <C>                         <C>     
X        161505AU6    1.18830755      964.94258851         1.47680%                1.47682%


</TABLE>
<PAGE>
<TABLE>
                                        Chase Commercial Mortgage Securities Corp.                            
DIST. DATE: 19-NOV-1998               Commercial Mortgage Pass-Through Certificates
REC.  DATE: 30-OCT-1998
                                                      Series 1996-2

                                           Monthly Certificate Holders Report





<S>                    <C>                                              <C>                                     <C>      
Sec 4.02 (a) (iii)      P&I Advances                                                                                      52,727.90
Sec 4.02 (a) (iv)       Servicing Compensation                                                                            20,892.90
Sec 4.02 (a) (iv)       Trustee Compensation                                                                               1,812.72

Sec 4.02 (a) (v)                                                                                Beginning Balance     Ending Balance
                                                                         -----------------------------------------------------------
                                                                          Mortgage Loans        252,938,043.58        2,527,707.29
                                                                          Loans Outstanding               0.00                0.00
                                                                         -----------------------------------------------------------

Sec 4.02 (a) (vi)       Aggregate Number of Mortgage Loans                                                                       94
                        Aggregate Mortgage Principal Balance                                                         252,770,729.08
                        Weighted Average Remaining Term to Maturity                                                           89.42
                        Weighted Average Mortgage Rate                                                                      8.44909%

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            3,298,962.51
                                                                          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                                                                  1,921,239.28

Sec 4.02 (a)(x)         Accrued Certificate Interest                     Class     Accrued Cert Interest   Cert Deferred Interest
                                                                         -----------------------------------------------------------
                                                                         A-1           251,035.32                    0.00
                                                                         A-2           736,462.71                    0.00
                                                                         B              97,905.37                    0.00
                                                                         C              90,374.19                    0.00
                                                                         D              75,311.82                    0.00
                                                                         E              30,124.73                    0.00
                                                                         F              75,311.82                    0.00
                                                                         G              52,718.28                    0.00
                                                                         H              37,655.91                    0.00
                                                                         X                   0.00                    0.00
                                                                         -----------------------------------------------------------

Sec 4.02 (a)(xiii)      Scheduled Principal Distribution Amount                                                          167,314.50
Sec 4.02 (a)(xiii)      Unscheduled Principal Distribution Amount                                                              0.00
Sec 4.02 (a)(xvii)      Appraisal Reduction Amounts                        Loan Number   Appraisal Reductions   Appraisal Reductions
                                                                                              Effected              Amounts
                                                                         -----------------------------------------------------------
                                                                            563970126      892,799.95                5,133.60
                                                                         -----------------------------------------------------------

Sec 4.02 (a)(xvii)      Number of Loans Extended or Modified                                                                   0
Sec 4.02 (a)(xvii)      Stated Principal Balance of Mortgage Loans
                          Extenuated or Modified                                                                               0.00

Sec 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          4,257.48                 17,458.69
                                                                         X              0.00                      0.00
                                                                         -----------------------------------------------------------

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

</TABLE>
<PAGE>
<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                            COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1997-1
                                                                                 DISTRIBUTION STATEMENT
====================================================================================================================================

 DISTRIBUTION DATE:    19-Nov-1998                                                                                          PAGE # 1
 RECORD DATE:          30-Oct-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    70,081,264.10   551,318.36      424,575.66    0.00       0.00        975,894.02   69,529,945.74
  A-2  161505AZ5   283,717,991.00   283,717,991.00         0.00    1,742,501.33    0.00       0.00      1,742,501.33  283,717,991.00
   B   161505BB7    26,688,749.00    26,688,749.00         0.00      163,913.40    0.00       0.00        163,913.40   26,688,749.00
   C   161505BC5    26,688,749.00    26,688,749.00         0.00      163,913.40    0.00       0.00        163,913.40   26,688,749.00
   D   161505BD3    29,357,624.00    29,357,624.00         0.00      180,304.74    0.00       0.00        180,304.74   29,357,624.00
   E   161505BE1    10,675,500.00    10,675,500.00         0.00       65,565.36    0.00       0.00         65,565.36   10,675,500.00
   F   161505BF8    29,357,624.00    29,357,624.00         0.00      180,304.74     N/A       0.00        180,304.74   29,357,624.00
   G   161505BG6     5,337,750.00     5,337,750.00         0.00       32,782.68     N/A       0.00         32,782.68    5,337,750.00
   H   161505BH4     8,006,625.00     8,006,625.00         0.00       49,174.02     N/A       0.00         49,174.02    8,006,625.00
   I   161505BJ0    13,344,374.00    13,344,374.00         0.00       76,402.78     N/A       0.00         76,402.78   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   503,256,250.10   551,318.36    3,079,438.12    0.00       0.00      3,630,756.48  502,704,931.74
------------------------------------------------------------------------------------------------------------------------------------


------------------------------------------------------------------------------------------------------------------------------------
                      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       70,081,264.10         N/A                 N/A              N/A          69,529,945.74
  WAC    Component    533,774,986.00      503,256,249.37         N/A                 N/A              N/A         502,704,931.01
   X     161505BA9    533,774,986.00      503,256,250.10           603,513.97       0.00        603,513.97        502,704,931.74
------------------------------------------------------------------------------------------------------------------------------------

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

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

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         5.4803017893        4.2204339960       691.1525421471         7.2700000%
 A-2       161505AZ5         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  B        161505BB7         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  C        161505BC5         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  D        161505BD3         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  E        161505BE1         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  F        161505BF8         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  G        161505BG6         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  H        161505BH4         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  I        161505BJ0         0.0000000000        5.7254675587      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           1.4251361%        1.42512300%
     X          161505BA9                1.1306524         941.7918504           1.4390616%        1.43895416%
---------------------------------------------------------------------------------------------------------------

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

    (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

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

<S>                        <C>                                        <C>                                      <C>      
SECTION 4.02 (a)(iii)        P & I Advances                                                                              181,762.88

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       41,080.00

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          2,684.03
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                                5,553.92
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                 Beginning Balance     Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans          503,256,249.37        502,704,931.01
                                                                        Reo Loans Outstanding             0.00                  0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                             104
                             Aggregate Mortgage Principal Balance                                                    502,704,931.01
                             Weighted Average Remaining Term to Maturity                                                        N/A
                             Weighted Average Mortgage Rate                                                                   8.899%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period                     Number    Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                       0                  0.00
                                                                        2 Months                      0                  0.00
                                                                        3 Months or more              1          1,717,629.20       
                                                                        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                                                             4,234,270.45 
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class       Accrued Cert Interest     Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                  424,575.66                        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                    603,513.97                        0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     551,318.36
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                       5,553.92                   12,653.69
                                                                        X                           0.00                        0.00
                                                                        ------------------------------------------------------------

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



(C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

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




------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Collateral 
                       Original         Beginning                               Prepayment  Support        Total           Ending
 Class   Cusip#      Certificate       Certificate   Principal      Interest    Penalties   Deficit     Distribution      Principal
                       Balance           Balance    Distribution   Distribution  (PP/YMC) (Allocation/                     Balance
                                                                                             Reimb)
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>              <C>             <C>          <C>             <C>        <C>       <C>           <C>      
  A-1   161505BK7   196,000,000.00   178,215,450.58  721,256.53     957,908.05    0.00       0.00      1,679,164.58   177,494,194.05
  A-2   161505BL5   390,074,509.00   390,074,509.00        0.00   2,145,409.80    0.00       0.00      2,145,409.80   390,074,509.00
   B    161505BN1    32,559,695.00    32,559,695.00        0.00     179,078.32    0.00       0.00        179,078.32    32,559,695.00
   C    161505BP6    48,839,542.00    48,839,542.00        0.00     268,617.48    0.00       0.00        268,617.48    48,839,542.00
   D    161505BQ4    44,769,581.00    44,769,581.00        0.00     246,232.70    0.00       0.00        246,232.70    44,769,581.00
   E    161505BR2    12,209,885.00    12,209,885.00        0.00      67,154.37    0.00       0.00         67,154.37    12,209,885.00
   F    161505BS0    48,839,542.00    48,839,542.00        0.00     268,617.48     N/A       0.00        268,617.48    48,839,542.00
   G    161505BT8     6,104,943.00     6,104,943.00        0.00      33,577.19     N/A       0.00         33,577.19     6,104,943.00
   H    161505BU5    12,209,886.00    12,209,886.00        0.00      67,154.37     N/A       0.00         67,154.37    12,209,886.00
   I    161505BV3     8,139,924.00     8,139,924.00        0.00      44,769.58     N/A       0.00         44,769.58     8,139,924.00
   J    161505BW1    14,244,866.00    14,244,866.00        0.00      78,180.53     N/A       0.00         78,180.53    14,244,866.00
   R          N/A              N/A              N/A         N/A           0.00     N/A       0.00              0.00             0.00
   LR         N/A              N/A              N/A         N/A           0.00    0.00       0.00              0.00             0.00
------------------------------------------------------------------------------------------------------------------------------------
 TOTALS             813,992,373.00   796,207,823.58  721,256.53   4,356,699.87    0.00       0.00      5,077,956.40   795,486,567.05
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                      Original            Beginning                            Prepayment          Total              Ending
Class     Cusip#      Notional            Notional             Interest        Penalties        Distribution         Notional
                      Balance              Balance           Distribution       (PP/YMC)                             Balance
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>           <C>                 <C>                <C>               <C>               <C>                <C>        
 A-1    Component     196,000,000.00      178,215,450.58         N/A                      N/A              N/A       177,494,194.05
 WAC    Component     813,992,373.00      796,207,823.58         N/A                      N/A              N/A       795,486,567.05
  X     161505BM3     813,992,373.00      796,207,823.58         1,055,116.33            0.00     1,055,116.33       795,486,567.05
------------------------------------------------------------------------------------------------------------------------------------

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

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

FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
<S>      <C>                  <C>                  <C>                  <C>                   <C>              
    A-1             161505BK7         3.6798802551        4.8872859534       905.5826227041         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        5.4883302983      1000.0000000000         6.6000000%
     R                    N/A                  N/A                 N/A                  N/A                N/A
     LR                   N/A                  N/A                 N/A                  N/A                N/A
---------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                    Interest         Ending Notional       Current Pass         Next Pass
   Class          Cusip#          Distribution           Balance           Through Rate        Through Rate
---------------------------------------------------------------------------------------------------------------
<S>          <C>                 <C>               <C>                    <C>                <C>                
    A-1         Component                      N/A                 N/A           0.1500000%        0.15000000%
    WAC         Component                      N/A                 N/A           1.5565309%        1.55654627%
     X          161505BM3                1.2962239         977.2653816           1.5902125%        1.58998494%
---------------------------------------------------------------------------------------------------------------

====================================================================================================================================
 (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

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

<S>                         <C>                                      <C>                                          <C>      
SECTION 4.02 (a)(iii)        P & I Advances                                                                              649,833.58

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       61,718.56

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          3,815.14
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                                  166.23
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                  Beginning Balance   Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans            796,216,044.47      795,494,787.94
                                                                        Reo Loans Outstanding               0.00                0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                             168
                             Aggregate Mortgage Principal Balance                                                    795,494,787.94
                             Weighted Average Remaining Term to Maturity                                                     106.00
                             Weighted Average Mortgage Rate                                                                    8.16%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period                Number     Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                   2         6,709,520.89
                                                                        2 Months                  0                 0.00
                                                                        3 Months or more          1         4,949,855.12            
                                                                        In Foreclosure            0                 0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                                   0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                             6,133,072.73 
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class      Accrued Cert Interest    Cert Deferred Interest  
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1                957,908.05                     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                1,055,116.33                     0.00
                                                                        ---------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     721,256.53
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                         166.23                    5,694.95
                                                                        X                           0.00                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                             0.00


(C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>

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



                                                                                        Collateral  
Class  CUSIP #    Original         Beginning     Principal       Interest   Prepayment   Support         Total           Ending
                 Certificate      Certificate   Distribution   Distribution  Penalties   Deficit      Distribution     Certificate
                   Balance          Balance                                  (PP/YMC)  (Alloc/(Reimb)                    Balance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>         <C>             <C>             <C>         <C>            <C>        <C>            <C>          <C>
A-1  161505BX9   132,600,000.00  129,165,728.80  673,982.68    682,425.60       0.00      0.00        1,356,408.28    128,491,746.12
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     67,065.72       0.00      0.00           67,065.72     12,268,122.00
F    161505CF7    36,804,365.00   36,804,365.00        0.00   201, 197.20       0.00      0.00         201, 197.20     36,804,365.00
G    161505CG5     8,178,748.00    8,178,748.00        0.00     44,710.49       0.00      0.00           44,710.49      8,178,748.00
H    161505CH3    18,402,183.00   18,402,183.00        0.00     97,224.87       0.00      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

------------------------------------------------------------------------------------------------------------------------------------
Total            817,874,785.00  814,440,513.80  673,982.68  4,421,846.96       0.00      0.00        5,095,829.64    813,766,531.12


Class  CUSIP #     Original         Beginning       Interest         Prepayment    Total            Ending
                   Notional         Notional       Distribution      Penalties    Distribution      Notional
                    Amount           Amount                           (PP/YMC)                      Amount
------------------------------------------------------------------------------------------------------------------------------------
<S> <C>        <C>               <C>               <C>              <C>          <C>            <C>           
X    161505CA8  817,874,785.00    814,440,513.80    562,121.18           0.00      562,121.18     813,766,531.12
------------------------------------------------------------------------------------------------------------------------------------



Factor Information Per $1,000

Class      CUSIP #    Principal          Interest               End Prin        Pass Through
                      Distribution     Distribution             Balance             Rate
----------------------------------------------------------------------------------------------
<S>    <C>         <C>           <C>                <C>                     <C>
A-1      161505BX9    5.08282564        5.14649773             969.01769321      6.3400000000%
A-2      161505BY7    0.00000000        5.46666664           1,000.00000000      6.5600000000%
B        161505CB6    0.00000000        5.46666666           1,000.00000000      6.5600000000%
C        161505CC4    0.00000000        5.46666668           1,000.00000000      6.5600000000%
D        161505CD2    0.00000000        5.46666656           1,000.00000000      6.5600000000%
E        161505CE0    0.00000000        5.46666637           1,000.00000000      6.5600000000%
F        161505CF7    0.00000000        5.46666679           1,000.00000000      6.5600000000%
G        161505CG5    0.00000000        5.46666678           1,000.00000000      6.5600000000%
H        161505CH3    0.00000000        5.28333350           1,000.00000000      6.3400000000%
I        161505CJ9    0.00000000        5.28333431           1,000.00000000      6.3400000000%
J        161505CK6    0.00000000        5.28333327           1,000.00000000      6.3400000000%
R             N/A            N/A               N/A                      N/A               N/A
LR            N/A            N/A               N/A                      N/A               N/A



Class  CUSIP #      Interest      Ending Notional   Current Pass       Next Pass
                  Distribution       Balance        Throught Rate      Through Rate
-------------------------------------------------------------------------------------------------
<S>  <C>         <C>          <C>                <C>                 <C> 
X     161505CA8    0.6872948      994.97691580        0.8282317%        0.82796672%


</TABLE>
<PAGE>
<TABLE>


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




<S>                    <C>                                             <C>                                      <C>     
Sec 4.02 (a) (iii)      P&I Advances                                                                                      16,096.05
Sec 4.02 (a) (iv)       Servicing Compensation                                                                            49,922.49
Sec 4.02 (a) (iv)       Trustee Compensation                                                                               4,072.23
Sec 4.02 (a) (iv)       Special Servicing Compensation                                                                     3,393.53

Sec 4.02 (a) (v)        Aggregate Stated Principal Balance                                    Beginning Balance      Ending Balance
                                                                          ----------------------------------------------------------
                                                                          Mortgage Loans        814,446,434.76       813,772,452.08
                                                                          Loans Outstanding
                                                                          ----------------------------------------------------------
Sec 4.02 (a) (vi)       Aggregate Number of Mortgage Loans                                                                       78
                        Aggregate Mortgage Principal Balance                                                         813,772,452.08
                        Weighted Average Remaining Term to Maturity                                                          149.00
                        Weighted Average Mortgage Rate                                                                         7.32%



Sec 4.02 (a) (vii)      Loans Delinquent                                       Period           Number  Aggregated Principal Balance
                                                                          ----------------------------------------------------------
                                                                              1 month               0              0.00
                                                                              2 months              0              0.00
                                                                              3 months or more      1              0.00
                                                                              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                                                                  5,657,950.82


Sec 4.02 (a)(x)         Accrued Certificate Interest                      Class     Accrued Cert Interest    Cert Deferred Interest
                                                                          ----------------------------------------------------------
                                                                          A-1             682,425.60                     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                67,065.72                     0.00
                                                                          F               201,197.20                     0.00
                                                                          G                44,710.50                     0.00
                                                                          H                97,224.87                     0.00
                                                                          I                21,605.53                     0.00
                                                                          J                75,619.34                     0.00
                                                                          X                562121.18                     0.00
                                                                          ----------------------------------------------------------

Sec 4.02 (a)(xiii)      Scheduled Principal Distribution Amount                                                          673,982.68
Sec 4.02 (a)(xiii)      Unscheduled Principal Distribution Amount                                                              0.00

Sec 4.02 (a)(xvii)      Appraisal Reduction Amounts                        Loan Number  Appraisal Reductions    Appraisal Reductions
                                                                                               Effected              Amounts
                                                                          ----------------------------------------------------------
                                                                            563970126         892,799.95              5,133.60
                                                                          ----------------------------------------------------------

Sec 4.02 (a)(xvii)      Number of Loans Extended or Modified                                                                      0
Sec 4.02 (a)(xvii)      Stated Principal Balance of Mortgage
                        Loans Extenuated or Modified                                                                           0.00

Sec 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
                                                                          ----------------------------------------------------------

Sec 4.02 (a)(xx)        Distribution to Residual Certificates                                                                  0.00
</TABLE>