<PAGE> 
<TABLE>

     RUN DATE:09/17/98   13:12:59           Chase Commercial Mortgage Securities Corp.                            Page  1
     DIST. DATE: 18-SEP-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-AUG-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  179,251,225.52      470,866.14    1,135,257.76            0.00            0.00    1,606,123.90  178,780,359.38
 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       59,133.46            0.00            0.00       59,133.46   11,078,984.00
 P    161505AC6    1,182,763.94        1,703.92            0.00            0.00            0.00        1,703.92    1,181,060.02
 R                         0.00            0.00            0.00            0.00            0.00            0.00            0.00
 X    161505AD4  432,371,212.99            0.00      295,652.08            0.00            0.00      295,652.08  431,898,642.93


   TOTAL:        432,371,210.46      472,570.06    3,015,478.80            0.00            0.00    3,488,048.86  431,898,640.40
1


     RUN DATE:09/17/98   13:12:59           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 18-SEP-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-AUG-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  1,135,257.76              0.00            0.00    2.47824284     5.97504084   940.94925989    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    1.39419419     0.00000000   966.37577588    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        3,513.47    0.00000000     5.33744430 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    295,652.08              0.00            0.00    0.00000000     0.66714617   974.58987630    0.82055   0.82054


   TOTAL:       3,026,512.24               0.00        3,513.47
1
RUN DATE:09/17/98   13:12:59         Chase Commercial Mortgage Securities Corp.                            Page  3
DIST. DATE: 18-SEP-1998           Commercial Mortgage Pass-Through Certificates
REC.  DATE: 31-AUG-1998
                                                        Series 1996-1

                                          Monthly Certificate Holders Report




P & I Advances                                                    240,187.56

Servicing Compensation                                             51,829.15

Beginning Balance(Mortgage Loans)                             432,371,212.99

Ending Balance(Mortgage Loans)                                428,891,349.39

Beginning Balance(REO Loans)                                            0.00

Ending Balance(REO Loans)                                       3,007,293.54

Aggregate Number of Mortgage Loans                                        87

Aggregate Mortgage Principal Balance                          431,898,642.93

Weighted Average Remaining Term to Maturity                            87.70

Weighted Average Mortgage Rate                                       8.53409%

# 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                                 4,450,000.00

Available Distribution Amount                                   3,499,082.29

Scheduled Principal Distribution Amount                           472,570.06

Unscheduled Principal Distribution Amount                               0.00

<PAGE>

     RUN DATE:09/17/98   11:41:53           Chase Commercial Mortgage Securities Corp.                            Page  1
     DIST. DATE: 21-SEP-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-AUG-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report



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

<S>  <C>        <C>             <C>             <C>             <C>              <C>           <C>              <C>     
 A-1  161505AN2   45,292,754.29      165,034.01      252,884.54            0.00            0.00      417,918.55   45,127,720.28
 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       33,395.18            0.00            0.00       33,395.18    6,548,854.00
 R    N/A                  0.00            0.00            0.00            0.00            0.00            0.00            0.00
 X    161505AU6  253,269,247.93            0.00      311,682.39            0.00            0.00      311,682.39  253,104,213.92


   TOTAL:        253,269,246.29      165,034.01    1,756,171.03            0.00            0.00    1,921,205.04  253,104,212.28
1

     RUN DATE:09/17/98   11:41:53           Chase Commercial Mortgage Securities Corp.                            Page  2
     DIST. DATE: 21-SEP-1998               Commercial Mortgage Pass-Through Certificates
     REC.  DATE: 31-AUG-1998
                                                           Series 1996-2

                                                Monthly Certificate Holders Report



 CLAS CUSIP         ACCR INT       PRIN FACTOR     INT FACTOR     E. BAL FACTOR   CURR RATE   NEXT RATE

<S>   <C>       <C>              <C>             <C>              <C>            <C>         <C>    
 A-1  161505A     252,884.54       3.05744963      4.68498428       836.04422799   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      5.09939296     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      1.18983560       966.21565412   1.47676     1.47678


   TOTAL:       1,448,749.37
1
RUN DATE:09/17/98   11:41:53         Chase Commercial Mortgage Securities Corp.                            Page  3
DIST. DATE: 21-SEP-1998           Commercial Mortgage Pass-Through Certificates
REC.  DATE: 31-AUG-1998
                                                   Series 1996-2

                                          Monthly Certificate Holders Report




P & I Advances                                                     61,215.42

Servicing Compensation                                             20,921.52

Trustee Compensation                                                1,815.17

Beginning Balance(Mortgage Loans)                             253,269,247.93

Ending Balance(Mortgage Loans)                                253,104,213.92

Beginning Balance(REO Loans)                                            0.00

Ending Balance(REO Loans)                                               0.00

Aggregate Number of Mortgage Loans                                        94

Aggregate Mortgage Principal Balance                          253,104,213.92

Weighted Average Remaining Term to Maturity                            91.41

Weighted Average Mortgage Rate                                       8.44885%

# of Loans Delinquent(1 month)                                             0

Balance of Loans Delinquent(1 month)                                    0.00

# of Loans Delinquent(2 month)                                             0

Balance of Loans Delinquent(2 month)                                    0.00

# of Loans Delinquent(3 month)                                             1

Balance of Loans Delinquent(3 month)                            3,303,255.19

# of Loans Delinquent(In Foreclosure)                                      0

Balance of Loans Delinquent(In Foreclosure)                             0.00

Appraisal Value of REO Property                                         0.00

Available Distribution Amount                                   1,923,020.21

Scheduled Principal Distribution Amount                           165,034.01

Unscheduled Principal Distribution Amount                               0.00



<PAGE>

------------------------------------------------------------------------------------------------------------------------------------
                                                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                       COMMERCIAL MORTGAGE PASS-THROUGH
                                                                  SERIES 1997-1
                                                              DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:        21-Sep-1998                                                                          PAGE # 1
RECORD DATE:              31-Aug-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    76,070,474.04   546,730.34     460,860.29   0.00        0.00      1,007,590.63    75,523,743.70
A-2   161505AZ5   283,717,991.00   283,717,991.00         0.00   1,742,501.33   0.00        0.00      1,742,501.33   283,717,991.00
 B    161505BB7    26,688,749.00    26,688,749.00         0.00     163,913.40   0.00        0.00        163,913.40    26,688,749.00
 C    161505BC5    26,688,749.00    26,688,749.00         0.00     163,913.40   0.00        0.00        163,913.40    26,688,749.00
 D    161505BD3    29,357,624.00    29,357,624.00         0.00     180,304.74   0.00        0.00        180,304.74    29,357,624.00
 E    161505BE1    10,675,500.00    10,675,500.00         0.00      65,565.36   0.00        0.00         65,565.36    10,675,500.00
 F    161505BF8    29,357,624.00    29,357,624.00         0.00     180,304.74   N/A         0.00        180,304.74    29,357,624.00
 G    161505BG6     5,337,750.00     5,337,750.00         0.00      32,782.68   N/A         0.00         32,782.68     5,337,750.00
 H    161505BH4     8,006,625.00     8,006,625.00         0.00      49,174.02   N/A         0.00         49,174.02     8,006,625.00
 I    161505BJ0    13,344,374.00    13,344,374.00         0.00      81,923.95   N/A         0.00         81,923.95    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   509,245,460.04   546,730.34   3,121,243.91   0.00        0.00      3,667,974.25   508,698,729.70
------------------------------------------------------------------------------------------------------------------------------------


------------------------------------------------------------------------------------------------------------------------------------
                        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       76,070,474.04         N/A                    N/A              N/A        75,523,743.70
    WAC   Component     533,774,986.00      509,245,459.31         N/A                    N/A              N/A       508,698,728.97
     X    161505BA9     533,774,986.00      509,245,460.04          609,558.72           0.00       609,558.72       508,698,729.70
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------

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         5.4346952286        4.5811162028       750.7330387674         7.2700000%
 A-2        161505AZ5         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  B         161505BB7         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  C         161505BC5         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  D         161505BD3         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  E         161505BE1         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  F         161505BF8         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  G         161505BG6         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  H         161505BH4         0.0000000000        6.1416666667      1000.0000000000         7.3700000%
  I         161505BJ0         0.0000000000        6.1392125233      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
-------------------------------------------------------------------------------------------------------------
  A-1         Component              N/A                 N/A             0.1000000%          0.10000000%
  WAC         Component              N/A                 N/A             1.4214430%          1.42142916%
   X          161505BA9           1.1419769         953.0209228          1.4363809%          1.43627562%
-------------------------------------------------------------------------------------------------------------

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

DISTRIBUTION DATE:                          21-Sep-1998                                                                     PAGE # 2
RECORD DATE:                                31-Aug-1998

<S>                         <C>                                                                                <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                      378,596.15

SECTION 4.02 (a)(iv)         Servicing Compensation                                                               41,556.93

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                  2,715.98
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                            0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                               Beginning Balance       Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans          509,245,459.31        508,698,728.97
                                                                        Reo Loans Outstanding             0.00                  0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                        105
                             Aggregate Mortgage Principal Balance                                            508,698,728.97
                             Weighted Average Remaining Term to Maturity                                                N/A
                             Weighted Average Mortgage Rate                                                           8.896%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period                     Number     Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                      0                        0.00
                                                                        2 Months                     0                        0.00
                                                                        3 Months or more             1                1,720,426.66  
                                                                        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                                                     4,277,532.97  
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class       Accrued Cert Interest     Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1             460,860.29                        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               609,558.72                        0.00
                                                                        ------------------------------------------------------------

SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                             546,730.34
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                 32.75                    1,274.44
                                                                        X                 0.00                        0.00
                                                                        ------------------------------------------------------------

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

                                                                                       (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                            COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1997-2
                                                                                 DISTRIBUTION STATEMENT
====================================================================================================================================
DISTRIBUTION DATE:        21-Sep-1998                                                                                      PAGE # 1
RECORD DATE:              31-Aug-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  179,707,329.57    710,898.92    965,926.90    0.00        0.00     1,676,825.82   178,996,430.65
  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     78,346.76     N/A        0.00        78,346.76    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  797,699,702.57    710,898.92  4,364,884.95    0.00        0.00     5,075,783.87   796,988,803.65
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                            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      179,707,329.57         N/A                 N/A              N/A       178,996,430.65
  WAC   Component           813,992,373.00      797,699,702.57         N/A                 N/A              N/A       796,988,803.65
   X    161505BM3           813,992,373.00      797,699,702.57         1,057,397.71       0.00     1,057,397.71       796,988,803.65
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------

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         3.6270353061        4.9281984512       913.2470951531         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        5.5000001035      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           1.5564921%        1.55650764%
     X          161505BM3                1.2990266         979.1108984           1.5906703%        1.59016625%
---------------------------------------------------------------------------------------------------------------

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

DISTRIBUTION DATE:                          21-Sep-1998                                                                     PAGE # 2
RECORD DATE:                                31-Aug-1998

<S>                         <C>                                                                                <C>       
SECTION 4.02 (a)(iii)        P & I Advances                                                                     743,730.65

SECTION 4.02 (a)(iv)         Servicing Compensation                                                              61,833.87

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                 3,822.34
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                           0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                Beginning Balance     Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans          797,707,923.46       796,997,024.54
                                                                        Reo Loans Outstanding             0.00                 0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                      168
                             Aggregate Mortgage Principal Balance                                           796,997,024.54
                             Weighted Average Remaining Term to Maturity                                            108.00
                             Weighted Average Mortgage Rate                                                           8.16%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period               Number        Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                1                3,550,890.40
                                                                        2 Months               0                        0.00
                                                                        3 Months or more       1                4,959,157.41        
                                                                        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                                                    6,133,181.58  
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class      Accrued Cert Interest     Cert Deferred Interest 
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1            965,926.90                        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            1,057,397.71                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                            710,898.92
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvi)        Appraisal Reduction Amounts                Loan Number  Appraisal Reduct Effect    Appraisal Reduct Amt
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------












                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvii)       Number of Loans Extended or Modified                                                     0.00
SECTION 4.02 (a)(xvii)       Stated Principal Balance of Mortgage Loans Extended or Modified                          0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xviii)      Class Unpaid Interest Shortfall            Class   Current                    Cumulative
                                                                                Unpaid Interest Shortfall  Unpaid Interest Shortfall
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1      0.00                        0.00
                                                                        A-2      0.00                        0.00
                                                                        B        0.00                        0.00
                                                                        C        0.00                        0.00
                                                                        D        0.00                        0.00
                                                                        E        0.00                        0.00
                                                                        F        0.00                        0.00
                                                                        G        0.00                        0.00
                                                                        H        0.00                        0.00
                                                                        I        0.00                        0.00
                                                                        J        0.00                    5,528.71
                                                                        X        0.00                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                    0.00

                                                                                      (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                        CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                             COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                      SERIES 1998-1
                                                                                  DISTRIBUTION STATEMENT
====================================================================================================================================
 DISTRIBUTION DATE:        18-Sep-1998                                                                                      PAGE # 1
 RECORD DATE:          31-Aug-1998


------------------------------------------------------------------------------------------------------------------------------------
                                                                                           Collateral 
                    Original       Beginning                                    Prepayment  Support       Total         Ending
 Class   Cusip#    Certificate     Certificate       Principal      Interest     Penalties   Deficit    Distribution  Principal
                     Balance         Balance        Distribution   Distribution  (PP/YMC)  (Allocation                  Balance
                                                                                             /Reimb)
------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>       <C>              <C>               <C>         <C>             <C>         <C>        <C>           <C>           
 A-1   161505BX9  132,600,000.00  130,564,823.75    665,294.43    689,817.49     0.00         0.00     1,355,111.92  129,899,529.32
 A-2   161505BY7  464,448,593.00  464,448,593.00          0.00  2,538,985.64     0.00         0.00     2,538,985.64  464,448,593.00
  B    161505CB6   32,714,991.00   32,714,991.00          0.00    178,841.95     0.00         0.00       178,841.95   32,714,991.00
  C    161505CC4   49,072,487.00   49,072,487.00          0.00    268,262.93     0.00         0.00       268,262.93   49,072,487.00
  D    161505CD2   44,983,113.00   44,983,113.00          0.00    245,907.68     0.00         0.00       245,907.68   44,983,113.00
  E    161505CE0   12,268,122.00   12,268,122.00          0.00     67,065.73     0.00         0.00        67,065.73   12,268,122.00
  F    161505CF7   36,804,365.00   36,804,365.00          0.00    201,197.20      N/A         0.00       201,197.20   36,804,365.00
  G    161505CG5    8,178,748.00    8,178,748.00          0.00     44,710.49      N/A         0.00        44,710.49    8,178,748.00
  H    161505CH3   18,402,183.00   18,402,183.00          0.00     97,224.87      N/A         0.00        97,224.87   18,402,183.00
  I    161505CJ9    4,089,374.00    4,089,374.00          0.00     21,605.53      N/A         0.00        21,605.53    4,089,374.00
  J    161505CK6   14,312,809.00   14,312,809.00          0.00     75,619.34      N/A         0.00        75,619.34   14,312,809.00
  R          N/A             N/A             N/A           N/A          0.00      N/A          N/A             0.00             N/A
  LR         N/A             N/A             N/A           N/A          0.00      N/A          N/A             0.00             N/A
------------------------------------------------------------------------------------------------------------------------------------
TOTALS            817,874,785.00  815,839,608.75    665,294.43  4,429,238.85      0.00        0.00     5,094,533.28  815,174,314.32
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
                          Original            Beginning                             Prepayment        Total              Ending
   Class   Cusip#         Notional            Notional             Interest         Penalties      Distribution         Notional
                          Balance              Balance           Distribution        (PP/YMC)                           Balance
------------------------------------------------------------------------------------------------------------------------------------
     X   161505CA8      817,874,785.00      815,839,608.75        563,317.83             0.00       563,317.83       815,174,314.32
------------------------------------------------------------------------------------------------------------------------------------

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

FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                   Principal            Interest          End. Principal       Pass Through
   Class          Cusip#          Distribution        Distribution           Balance               Rate
---------------------------------------------------------------------------------------------------------------
<S>              <C>            <C>                  <C>                 <C>                 <C> 
    A-1             161505BX9         5.0173033937        5.2022435143       979.6344594268         6.3400000%
    A-2             161505BY7         0.0000000000        5.4666666629      1000.0000000000         6.5600000%
     B              161505CB6         0.0000000000        5.4666666422      1000.0000000000         6.5600000%
     C              161505CC4         0.0000000000        5.4666666884      1000.0000000000         6.5600000%
     D              161505CD2         0.0000000000        5.4666665689      1000.0000000000         6.5600000%
     E              161505CE0         0.0000000000        5.4666663732      1000.0000000000         6.5600000%
     F              161505CF7         0.0000000000        5.4666667935      1000.0000000000         6.5600000%
     G              161505CG5         0.0000000000        5.4666667808      1000.0000000000         6.5600000%
     H              161505CH3         0.0000000000        5.2833335045      1000.0000000000         6.3400000%
     I              161505CJ9         0.0000000000        5.2833343196      1000.0000000000         6.3400000%
     J              161505CK6         0.0000000000        5.2833332716      1000.0000000000         6.3400000%
     R                    N/A                  N/A                 N/A                  N/A                N/A
     LR                   N/A                  N/A                 N/A                  N/A                N/A
---------------------------------------------------------------------------------------------------------------

FACTOR INFORMATION PER $1,000
---------------------------------------------------------------------------------------------------------------
                                    Interest         Ending Notional       Current Pass         Next Pass
   Class          Cusip#          Distribution           Balance           Through Rate        Through Rate
---------------------------------------------------------------------------------------------------------------
     X          161505CA8                0.6887580         996.6981857           0.8285714%        0.82830913%
---------------------------------------------------------------------------------------------------------------



====================================================================================================================================
<PAGE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP
                                                                          COMMERCIAL MORTGAGE PASS-THROUGH
                                                                                   SERIES 1998-1
                                                                               DISTRIBUTION STATEMENT
====================================================================================================================================

DISTRIBUTION DATE:                          18-Sep-1998                                                                    PAGE # 2
RECORD DATE:                                31-Aug-1998


SECTION 4.02 (a)(iii)        P & I Advances                                                                                    0.00

SECTION 4.02 (a)(iv)         Servicing Compensation                                                                       50,009.38

SECTION 4.02 (a)(iv)         Trustee Compensation                                                                          4,079.23
SECTION 4.02 (a)(iv)         Special Servicing Compensation                                                                3,399.35
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(v)          Aggregate Stated Principal Balance                                  Beginning Balance   Ending Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        Mortgage Loans            815,845,529.71      815,180,235.28
                                                                        Reo Loans Outstanding               0.00                0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vi)         Aggregate Number of Mortgages Loans                                                                 78
                             Aggregate Mortgage Principal Balance                                                    815,180,235.28
                             Weighted Average Remaining Term to Maturity                                                     151.00
                             Weighted Average Mortgage Rate                                                                    7.32%

                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(vii)        Loans Delinquent                           Period                 Number         Aggr Principal Balance
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        1 Month                   0                        0.00
                                                                        2 Months                  0                        0.00
                                                                        3 Months or more          0                        0.00     
                                                                        In Foreclosure            0                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(viii)       Appraisal Value of REO Property                                                                   0.00
SECTION 4.02 (a)(ix)         Available Distribution Amount                                                             5,657,851.11 
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(x)          Accrued Certificate Interest               Class      Accrued Cert Interest      Cert Deferred Interest
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1               689,817.49                        0.00    
                                                                        A-2             2,538,985.64                        0.00
                                                                        B                 178,841.95                        0.00
                                                                        C                 268,262.93                        0.00
                                                                        D                 245,907.68                        0.00
                                                                        E                  67,065.73                        0.00
                                                                        F                 201,197.20                        0.00
                                                                        G                  44,710.49                        0.00
                                                                        H                  97,224.87                        0.00
                                                                        I                  21,605.53                        0.00
                                                                        J                  75,619.34                        0.00
                                                                        X                 563,317.83                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xiii)       Scheduled Principal Distribution Amount                                                     665,294.43
SECTION 4.02 (a)(xiii)       Unscheduled Principal Distribution Amount                                                         0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvi)        Appraisal Reduction Amounts                Loan Number   Appraisal Reduct Effect   Appraisal Reduct Amt
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------












                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xvii)       Number of Loans Extended or Modified                                                              0.00
SECTION 4.02 (a)(xvii)       Stated Principal Balance of Mortgage Loans Extended or Modified                                   0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xviii)      Class Unpaid Interest Shortfall            Class   Current                    Cumulative
                                                                                Unpaid Interest Shortfall  Unpaid Interest Shortfall
                                                                        ------------------------------------------------------------
                                                                        ------------------------------------------------------------
                                                                        A-1            0.00                        0.00
                                                                        A-2            0.00                        0.00
                                                                        B              0.00                        0.00
                                                                        C              0.00                        0.00
                                                                        D              0.00                        0.00
                                                                        E              0.00                        0.00
                                                                        F              0.00                        0.00
                                                                        G              0.00                        0.00
                                                                        H              0.00                        0.00
                                                                        I              0.00                        0.00
                                                                        J              0.00                        0.00
                                                                        X              0.00                        0.00
                                                                        ------------------------------------------------------------
SECTION 4.02 (a)(xx)         Distribution to Residual Certificates                                                             0.00

                                                                                      (C) COPYRIGHT 1995, CHASE BANKING CORPORATION
------------------------------------------------------------------------------------------------------------------------------------

</TABLE>