SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d) of the
Securities Exchange Act of 1934
Date of Report : April 16, 1998
(Date of earliest event reported)
Commission File No.: 333-32019
DLJ Commercial Mortgage Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998- CF1
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
Pending
(I.R.S. Employer Identification No.)
c/o Norwest Bank Minnesota, N.A.
7485 New Horizon Way
Frederick, Maryland 21703
(Address of principal executive offices) (Zip Code)
(301) 696-7900
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
ITEM 5. Other Events
On April 15, 1998 a distribution was made to holders of DLJ Commercial
Mortgage Corp., Commercial Mortgage Pass-Through Certificates
Series 1998- CF1
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 1998- CF1, relating to the
April 15, 1998 distribution
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.
DLJ Commercial Mortgage Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998- CF1
April 29, 1998 by Norwest Bank Minnesota, N.A., as Trustee
/s/ Sherri J. Sharps, Vice President
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1998-CF1 Trust, relating to the April
15, 1998 distribution
Norwest Bank Minnesota, N. A.
Corporate Trust Services DLJ Commercial Mortgage Corp.
3 New York Plaza, 15th Floor Commercial Mortgage Pass-Through Certificates
New York, NY 10004 Series 1998- CF1
For Additional Information, please contact
Leslie Gaskill
(212)509-1630
Reports Available on the World Wide Web
@ www.securitieslink.net/cmbs
Payment Date: 4/15/98
Record Date: 3/31/98
TRUSTEE REPORT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Other Required Information 4
Ratings Detail 5
Current Mortgage Loan and Property Stratification Tables 6-8
Mortgage Loan Detail 9-13
Principal Prepayment Detail 14
Historical Detail 15
Delinquency Loan Detail 16
Specially Serviced Loan Detail 17
Reconciliation Detail 18-19
Modified Loan Detail 20
Liquidated Loan Detail 21
This report has been compiled from information provided to Norwest by
various third parties, which may include the Servicer, Master Servicer, Special
Servicer and others. Norwest has not independently confirmed the accuracy of
information received from these third parties and assumes no duty to do so.
Norwest expressly disclaims any responsibility for the accuracy or completeness
of information furnished by third parties.
Underwriter Servicer
Donaldson, Lufkin & Jenrette Banc One Mortgage Capital Markets, LLC
Securities Corporation 1717 Main Street, 14th Floor
277 Park Avenue Dallas, TX 75201
New York, NY 10172
Contact: N. Dante LaRocca Contact: Paul G. Smyth
Phone Number: (212) 892-3000 Phone Number: (214) 290-2505
Special Servicer
Clarion Partners, LLC
335 Madison Avenue, 7th Floor
New York, NY 10017
Contact: Bruce G. Morrison
Phone Number:(212) 883- 2500 Copyright 1997, Norwest Bank Minnesota, N.A.
<TABLE>
<CAPTION>
Certificate Distribution Detail
Class CUSIP Pass- Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1A 23322BAC2 6.140000% 125,000,000.00 125,000,000.00 616,077.57
A-1B 23322BAD0 6.410000% 466,300,000.00 466,300,000.00 0.00
A-2 23322BAE8 6.590000% 50,400,000.00 50,400,000.00 0.00
A-3 23322BAF5 6.700000% 50,300,000.00 50,300,000.00 0.00
B-1 23322BAG3 7.060000% 41,900,000.00 41,900,000.00 0.00
B-2 23322BAH1 7.330000% 14,700,000.00 14,700,000.00 0.00
B-3 23322BAJ7 7.600000% 10,000,000.00 10,000,000.00 0.00
B-4 23322BAK4 7.600000% 27,100,000.00 27,100,000.00 0.00
B-5 23322BAL2 6.410000% 15,000,000.00 15,000,000.00 0.00
B-6 23322BAM0 6.410000% 15,000,000.00 15,000,000.00 0.00
B-7 23322BAN8 6.410000% 6,300,000.00 6,300,000.00 0.00
C 23322BAP3 6.410000% 16,800,140.00 16,800,140.00 0.00
R-I 23322BAQ1 0.000000% 0.00 0.00 0.00
R-II 23322BAR9 0.000000% 0.00 0.00 0.00
R-III 23322BAS7 0.000000% 0.00 0.00 0.00
Totals 838,800,140.00 838,800,140.00 616,077.57
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
<S> <C> <C> <C> <C> <C>
A-1A 23322BAC2 639,583.33 0.00 0.00 1,255,660.90
A-1B 23322BAD0 2,490,819.17 0.00 0.00 2,490,819.17
A-2 23322BAE8 276,780.00 0.00 0.00 276,780.00
A-3 23322BAF5 280,841.67 0.00 0.00 280,841.67
B-1 23322BAG3 246,511.67 0.00 0.00 246,511.67
B-2 23322BAH1 89,792.50 0.00 0.00 89,792.50
B-3 23322BAJ7 63,333.33 0.00 0.00 63,333.33
B-4 23322BAK4 171,633.33 0.00 0.00 171,633.33
B-5 23322BAL2 80,125.00 0.00 0.00 80,125.00
B-6 23322BAM0 80,125.00 0.00 0.00 80,125.00
B-7 23322BAN8 33,652.50 0.00 0.00 33,652.50
C 23322BAP3 89,740.75 0.00 0.00 89,740.75
R-I 23322BAQ1 0.00 0.00 0.00 0.00
R-II 23322BAR9 0.00 0.00 0.00 0.00
R-III 23322BAS7 0.00 0.00 0.00 0.00
Totals 4,542,938.25 0.00 0.00 5,159.015.82
</TABLE>
<TABLE>
<CAPTION>
Current
Class CUSIP Ending Bal Level(1)
<S> <C> <C> <C>
A-1A 23322BAC2 124,383,922.43 29.53%
A 1B 23322BAD0 466,300,000.00 29.53%
A-2 23322BAE8 50,400,000.00 29.52%
A-3 23322BAF5 50,300,000.00 17.51%
B-1 23322BAG3 41,900,000.00 12.52%
B-2 23322BAH1 14,700,000.00 10.76%
B-3 23322BAJ7 10,000,000.00 9.57%
B-4 23322BAK4 27,100,000.00 6.34%
B-5 23322BAL2 15,000,000.00 4.55%
B-6 23322BAM0 15,000,000.00 2.76%
B-7 23322BAN8 6,300,000.00 2.00%
C 23322BAP3 16,800,140.00 0.00%
R-I 23322BAQ1 0.00 0.00%
R-II 23322BAR9 0.00 0.00%
R-III 23322BAS7 0.00 0.00%
Totals 838,184,062.43
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Pass- Through Original Beginning
Rate Notional Notional
Amount Amount
<S> <C> <C> <C> <C>
CP 23322BAA6 0.906436% 482,300,000.00 482,300,000.00
S 23322BAB4 0.718161% 838,800,140.00 838,800,140.00
</TABLE>
<TABLE>
<CAPTION>
Interest Prepayment Total
Class CUSIP Distribution Penalties Distribution
<S> <C> <C> <C> <C>
CP 23322BAA6 364,311.67 0.00 364,311.67
S 23322BAB4 501,994.79 0.00 501,994.79
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Ending
Notional
Amount
<S> <C> <C>
CP 23322BAA6 482,300,000.00
S 23322BAB4 838,184,062.43
<FN>
(1) Calculated by taking (A) the sum of the ending certificate balance of
all classes less (B) the sum of (i) the ending certificate balance of the
designated class and (ii) the ending certificate balance of all classes which
are not subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificate Factor Detail
Class CUSIP Beginning Principal Interest
Amount Distribution Dsitribution
<S> <C> <C> <C> <C>
A-1A 23322BAC2 1,000.00000000 4.92862056 5.11666664
A-1B 23322BAD0 1,000.00000000 0.00000000 5.34166667
A-2 23322BAE8 1,000.00000000 0.00000000 5.49166667
A-3 23322BAF5 1,000.00000000 0.00000000 5.58333340
B-1 23322BAG3 1,000.00000000 0.00000000 5.88333341
B-2 23322BAH1 1,000.00000000 0.00000000 6.10833333
B-3 23322BAJ7 1,000.00000000 0.00000000 6.33333300
B-4 23322BAK4 1,000.00000000 0.00000000 6.33333321
B-5 23322BAL2 1,000.00000000 0.00000000 5.34166667
B-6 23322BAM0 1,000.00000000 0.00000000 5.34166667
B-7 23322BAN8 1,000.00000000 0.00000000 5.34166667
C 23322BAP3 1,000.00000000 0.00000000 5.34166680
R-I 23322BAQ1 0.00000000 0.00000000 0.00000000
R-II 23322BAR9 0.00000000 0.00000000 0.00000000
R-III 23322BAS7 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Prepayment Realized Loss/ Ending
Class CUSIP Penalty Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C>
A-1A 23322BAC2 0.00000000 0.00000000 995.07137944
A-1B 23322BAD0 0.00000000 0.00000000 1,000.00000000
A-2 23322BAE8 0.00000000 0.00000000 1,000.00000000
A-3 23322BAF5 0.00000000 0.00000000 1,000.00000000
B-1 23322BAG3 0.00000000 0.00000000 1,000.00000000
B-2 23322BAH1 0.00000000 0.00000000 1,000.00000000
B-3 23322BAJ7 0.00000000 0.00000000 1,000.00000000
B-4 23322BAK4 0.00000000 0.00000000 1,000.00000000
B-5 23322BAL2 0.00000000 0.00000000 1,000.00000000
B-6 23322BAM0 0.00000000 0.00000000 1,000.00000000
B-7 23322BAN8 0.00000000 0.00000000 1,000.00000000
C 23322BAP3 0.00000000 0.00000000 1,000.00000000
R-I 23322BAQ1 0.00000000 0.00000000 0.00000000
R-II 23322BAR9 0.00000000 0.00000000 0.00000000
R-III 23322BAS7 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning
Class CUSIP Notional Interest Prepayment
Amount Distribution Penalties
<S> <C> <C> <C> <C>
CP 23322BAA6 1,000.00000000 0.75536320 0.00000000
S 23322BAB4 1,000.00000000 0.59846770 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Ending
Class CUSIP Notional
Amount
<S> <C> <C>
CP 23322BAA6 1,000.00000000
S 23322BAB4 999.26552519
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 6,025,321.79
Aggregate Number of Outstanding Loans 168
Aggregate Unpaid Principal Balance of Loans 838,211,352.09
Aggregate Amount of Service Fee 63,074.52
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,795.98
Aggregate Trust Fund Expenses 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Effected Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
CP 23322BAA6 X AAA Aaa AAA
S 23322BAB4 X AAA Aaa AAA
A-1A 23322BAC2 X AAA Aaa AAA
A-1B 23322BAD0 X AAA Aaa AAA
A-2 23322BAE8 X AA Aa2 AA
A-3 23322BAF5 X A A2 A
B-1 23322BAG3 X BBB Baa2 BBB
B-2 23322BAH1 X NR Baa3 BBB
B-3 23322BAJ7 X BB+ Ba1 BB+
B-4 23322BAK4 X BB NR BB
B-5 23322BAL2 X NR NR BB-
B-6 23322BAM0 X NR NR B
B-7 23322BAN8 X B- NR NR
C 23322BAP3 X NR NR NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
CP 23322BAA6 X AAA Aaa AAA
S 23322BAB4 X AAA Aaa AAA
A-1A 23322BAC2 X AAA Aaa AAA
A-1B 23322BAD0 X AAA Aaa AAA
A-2 23322BAE8 X AA Aa2 AA
A-3 23322BAF5 X A A2 A
B-1 23322BAG3 X BBB Baa2 BBB
B-2 23322BAH1 X NR Baa3 BBB-
B-3 23322BAJ7 X BB+ Ba1 BB+
B-4 23322BAK4 X BB NR BB
B-5 23322BAL2 X NR NR BB-
B-6 23322BAM0 X NR NR B
B-7 23322BAN8 X B- NR NR
C 23322BAP3 X NR NR NR
<FN>
NR - Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not
rate any classes in this transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any
particular rating agency, no request has been made subsequent to issuance to
obtain rating information, if any, from such rating agency. The current ratings
were obtained directly from the applicable rating agency within 30 days of the
payment date listed above. The ratings may have changed since they were
obtained. Because the ratings may have changed, you may want to obtain current
ratings directly from the rating agencies.
Duff & Phelps Credit Rating Co.
55 East Monroe Street
Chicago, Illinois 60603
(312) 368- 3100
Fitch IBCA, Inc.
One State Street Plaza
New York, New York 10004
(212) 908- 0500
Moodys Investors Service
99 Church Street
New York, New York 10007
(212) 553- 0300
Standard & Poors Rating Services
26 Broadway
New York, New York 10004
(212) 208- 8000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% Of
Scheduled # of Scheduled Agg WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Below 499,999 0 0.00 0.00 0 0.0000 0.000000
500,000 to 1,499,999 29 34,840,789.14 4.16 132 8.0933 1.384831
1,500,000 to 2,499,999 37 73,821,776.61 8.81 127 7.8982 1.338808
2,500,000 to 3,499,999 26 78,250,133.72 9.34 153 7.8950 1.331721
3,500,000 to 4,499,999 21 83,653,929.14 9.98 125 7.9065 1.440493
4,500,000 to 5,499,999 12 59,982,419.33 7.16 132 7.8356 1.336313
5,500,000 to 6,499,999 7 41,232,488.84 4.92 112 7.6410 1.345131
6,500,000 to 7,499,999 11 79,348,117.73 9.47 127 7.4353 1.390836
7,500,000 to 9,999,999 14 121,778,513.84 14.53 118 7.6058 1.417446
10,000,000 to 14,999,999 5 61,994,337.51 7.40 163 7.6944 1.290185
15,000,000 to 28,499,999 4 69,549,418.41 8.30 122 7.5401 1.300526
28,500,000 and greater 2 133,732,138.16 15.95 118 7.1623 1.261725
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
</TABLE>
<TABLE>
<CAPTION>
State
# of Scheduled % of Weighted
State(3) Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 2 5,822,858.32 0.69 176 7.5450 1.160971
Arkansas 1 2,345,998.59 0.28 112 8.4500 1.260000
California 19 85,948,783.49 10.25 117 7.7528 1.342402
Colorado 5 13,008,471.40 1.55 138 8.0943 1.309102
Connecticut 1 1,712,951.34 0.20 112 8.4500 1.530000
Delaware 2 12,769,501.80 1.52 117 7.1900 1.560312
Florida 10 49,096,856.79 5.86 120 7.5242 1.318720
Georgia 12 50,747,429.71 6.05 145 7.9388 1.347422
Illinois 10 62,497,064.72 7.46 128 7.7164 1.281716
Indiana 2 4,632,408.83 0.55 115 7.7783 1.450032
Iowa 1 1,750,189.40 0.21 112 8.4500 1.420000
Louisiana 1 2,830,093.51 0.34 112 8.4500 1.330000
Maryland 4 16,135,373.66 1.93 123 7.8531 1.381739
Massachusetts 3 14,085,621.15 1.68 141 8.0374 1.459487
Michigan 6 29,761,195.08 3.55 118 7.6499 1.428092
Minnesota 9 63,739,298.53 7.60 141 7.7280 1.352000
Mississippi 4 7 159,326.46 0.85 114 7.8991 1.347608
Missouri 6 29,821,376.46 3.56 152 8.0897 1.620546
Nevada 4 11,636,522.79 1.39 171 8.1128 1.336064
New Jersey 5 111,501,888.80 13.30 118 7.1684 1.156247
New York 12 48,512,510.26 5.79 123 7.6053 1.500938
North Carolina 8 35,608,227.96 4.25 111 7.2886 1.299517
Ohio 3 12,238,423.88 1.46 116 7.9067 1.508864
Oregon 4 21,139,092.34 2.52 148 7.2774 1.319631
Pennsylvania 1 6,871,252.33 0.82 176 7.8000 1.280000
South Carolina 2 8,994,703.16 1.07 109 7.4084 1.342221
Tennessee 3 5,164,267.79 0.62 149 7.6786 1.320994
Texas 20 55,653,880.11 6.64 137 7.8435 1.340639
Vermont 1 2,041,698.14 0.24 113 8.8300 1.290000
Virginia 2 21,066,857.15 2.51 114 7.5784 1.267740
Washington 3 8,480,147.18 1.01 210 7.9022 1.266270
Washington, DC 2 35,409,791.30 4.22 118 7.3968 1.606479
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.499% or Less 0 0.00 0.00 0 0.0000 0.000000
6.500% to 7.499% 45 378,638,130.81 45.17 120 7.2259 1.363232
7.500% to 7.999% 66 285,795,305.73 34.10 141 7.7541 1.327652
8.000% to 8.499% 45 142,954,390.29 17.06 130 8.2626 1.344814
8.500% to 8.999% 10 25,133,473.21 3.00 114 8.7309 1.367295
9.000% to 9.499% 2 5,662,762.39 0.68 109 9.1863 1.294896
9.500% or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 168 838,184,062.43 100.00 129 7.6412 1.347620
13 to 24 months 0 0.00 0.00 0 0.0000 0.000000
25 to 36 months 0 0.00 0.00 0 0.0000 0.000000
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
.99 or less 0 0.00 0.00 0 0.0000 0.000000
1.0 to 1.09 1 2,885,720.46 0.34 237 7.5500 1.050000
1.1 to 1.19 2 102,609,528.47 12.24 118 7.1224 1.140816
1.2 to 1.29 69 298,470,073.18 35.61 134 7.8161 1.264894
1.3 to 1.39 50 205,946,092.70 24.57 129 7.5850 1.344300
1.4 to 1.49 23 108,686,309.99 12.97 121 7.8153 1.428575
1.5 to 1.59 11 49,739,972.03 5.93 125 7.7528 1.547350
1.6 to 1.69 7 49,343,699.74 5.89 118 7.4685 1.635224
1.7 to 1.79 1 1,489,522.87 0.18 112 8.4500 1.770000
1.8 to 1.89 1 1,495,433.19 0.18 116 7.4200 1.830000
1. 9 and greater 3 17,517,709.80 2.09 167 7.4145 2.099896
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
</TABLE>
<TABLE>
<CAPTION>
Property Type(3)
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 1 7,217,836.90 0.86 116 7.4400 1.360000
Industrial 23 58,585,385.04 6.99 121 8.2949 1.420652
Lodging 6 166,852,837.92 19.91 118 7.3420 1.300211
Mixed Use 5 19,189,607.21 2.29 118 7.6659 1.387504
Mobil Home Park 5 26,498,896.47 3.16 151 7.2709 1.643263
Multi- Family 45 160,925,551.12 19.20 112 7.4394 1.314934
Office 19 118,130,422.02 14.09 119 7.7450 1.345892
Other 7 10,815,281.77 1.29 116 8.8687 1.363843
Retail 56 267,515,973.32 31.92 151 7.7483 1.348554
Self Storage 1 2,452,270.66 0.29 115 7.9300 1.340000
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
See footnotes on last page of this section.
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
71 months or less 0 0.00 0.00 0 0.0000 0.000000
72 to 108 months 9 27,228,516.77 3.25 80 7.5418 1.269003
109 to 120 months 128 675,460,067.91 80.59 116 7.6060 1.349267
121 to 144 months 2 26,587,591.34 3.17 141 7.6124 1.246303
145 to 168 months 0 0.00 0.00 0 0.0000 0.000000
169 to 216 months 7 31,386,694.88 3.74 176 7.8991 1.372606
217 months or greater 15 65,826,023.78 7.85 235 7.8747 1.393787
Totals 161 826,488,894.68 98.60 127 7.6366 1.347742
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Stated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
71 months or less 0 0.00 0.00 0 0.0000 0.000000
72 to 108 months 0 0.00 0.00 0 0.0000 0.000000
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 144 months 0 0.00 0.00 0 0.0000 0.000000
145 to 168 months 1 1,471,821.85 0.18 151 7.8400 1.680000
169 to 216 months 2 2,805,602.11 0.33 175 8.2445 1.323777
217 months or greater 4 7,417,743.79 0.88 236 7.8823 1.276998
Totals 7 11,695,167.75 1.40 210 7.9639 1.338937
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
180 months or less 0 0.00 0.00 0 0.0000 0.000000
144 to 204 months 0 0.00 0.00 0 0.0000 0.000000
205 to 228 months 1 4,950,373.01 0.59 175 8.3500 1.260000
229 to 240 months 10 18,809,008.91 2.24 129 8.4004 1.399187
241 to 276 months 1 2,885,720.46 0.34 237 7.5500 1.050000
277 to 300 months 49 208,534,819.52 24.88 128 7.8339 1.429237
301 to 348 months 2 11,212,078.69 1.34 116 7.6602 1.550305
349 months or greater 98 580,096,894.09 69.21 126 7.5348 1.315093
Totals 161 826,488,894.68 98.60 127 7.6366 1.347742
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1 year or less 168 838,184,062.43 100.00 129 7.6412 1.347620
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 168 838,184,062.43 100.00 129 7.6412 1.347620
<FN>
(1) Debt Service Coverage Ratios are calculated as described in the
prospectus, values are updated periodically as new NOI figures become available
from borrowers on an asset level. The Trustee makes no representations as to the
accuracy of the data provided by the borrower for this calculation.
(2)Anticipated Remaining Term and WAM are each calculated based upon the
term from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro- rata the
current loan information to the properties based upon the Cut- off Date Balance
of the related mortgage loan as disclosed in the offering document.
Note(i) "Scheduled Balance" has the meaning assigned thereto in the CSSA
Standard Information Package.
(ii) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the
offering document.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000206 1 LO Atlantic City NJ 609795.67 61562.13 7.090%
132000068 2 IN Santa Fe Sprin CA 31498.46 4585.26 8.450%
132000078 3 IN Mansfield MA 30448.51 4432.42 8.450%
132000074 4 IN San Jose CA 29661.05 4317.79 8.450%
132000069 5 IN Minneapolis MN 27036.18 3935.68 8.450%
132000076 6 IN Springfield MO 24673.79 3591.79 8.450%
132000070 7 IN Salinas CA 21130.22 3075.94 8.450%
132000075 8 IN Harahan LA 19949.02 2904.00 8.450%
132000066 9 IN Rogers AR 16536.69 2407.26 8.450%
132000071 10 IN Keokuk IA 12336.90 1795.89 8.450%
132000061 11 IN Portland CT 12074.41 1757.68 8.450%
132000067 12 IN Saltillo MS 10604.48 1543.71 8.450%
132000062 13 IN Columbus IN 10499.49 1528.42 8.450%
132000064 14 IN North Tonawanda NY 10499.49 1528.42 8.450%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000206 2/1/2008 2/01/2028 N 99,880,086.64 99,818,524.51 4/1/98
132000068 N/A 8/31/2007 N 4,473,153.94 4,468,568.68 4/1/98
132000078 N/A 8/31/2007 N 4,324,048.81 4,319,616.39 4/1/98
132000074 N/A 8/31/2007 N 4,212,219.94 4,207,902.15 4/1/98
132000069 N/A 8/31/2007 N 3,839,457.14 3,835,521.46 4/1/98
132000076 N/A 8/31/20077 N 3,503,970.60 3,500,378.81 4/1/98
132000070 N/A 8/31/2007 N 3,000,740.77 2,997,664.83 4/1/98
132000075 N/A 8/31/2007 N 2,832,997.51 2,830,093.51 4/1/98
132000066 N/A 8/31/2007 N 2,348,405.85 2,345,998.59 4/1/98
132000061 N/A 8/31/2007 N 1,714,709.02 1,712,951.34 4/1/98
132000067 N/A 8/31/2007 N 1,505,961.81 1,504,418.10 4/1/98
132000062 N/A 8/31/2007 N 1,491,051.29 1,489,522.87 4/1/98
132000064 N/A 8/31/2007 N 1,491,051.29 1,489,522.87 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000063 15 IN St. Cloud MN 10499.49 1528.42 8.45%
132000073 16 IN Jackson MS 9712.03 1413.78 8.45%
132000065 17 IN Collierville TN 7874.61 1146.32 8.45%
132000072 18 IN Bloomington IL 5512.23 802.42 8.45%
132000077 19 IN Danville IL 4462.28 649.58 8.45%
132000177 20 LO Washington DC 215584.03 32915.05 7.38%
132000165 21 MF Winston-Salem NC 44746.03 4234.23 7.25%
132000162 22 MF Kernersville NC 42876.42 4057.31 7.25%
132000212 23 MF Winston-Salem NC 36644.38 3467.59 7.25%
132000163 24 MF Kernersville NC 36519.74 3455.79 7.25%
132000164 25 MF Winston-Salem NC 13710.48 1297.40 7.25%
133000021 26 RT Springfield IL 117350.31 10006.50 7.48%
132000190 27 OF Roseville MN 108678.72 11317.60 7.02%
132000060 28 MF Woodbridge VA 112728.13 9531.48 7.55%
132000057 29 OF Minneapolis MN 113061.83 7100.72 8.18%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000063 N/A 8/31/2007 N 1491051.29 1489522.87 4/1/98
132000073 N/A 8/31/2007 N 1379222.50 1377808.72 4/1/98
132000065 N/A 8/31/2007 N 1118288.49 1117142.17 4/1/98
132000072 N/A 8/31/2007 N 782801.95 781999.53 4/1/98
132000077 N/A 8/31/2007 N 633696.80 633047.22 4/1/98
132000177 2/1/2008 2/01/2023 N 33946528.70 33913613.65 4/1/98
132000165 N/A 1/01/2008 N 7167328.41 7163094.18 4/1/98
132000162 N/A 1/01/2008 N 6867857.86 6863800.55 4/1/98
132000212 N/A 1/01/2008 N 5869622.71 5866155.12 4/1/98
132000163 N/A 1/01/2008 N 5849658.02 5846202.23 4/1/98
132000164 N/A 1/01/2008 N 2196117.34 2194819.94 4/1/98
133000021 N/A 1/01/2010 N 18218954.05 18208947.55 4/1/98
132000190 N/A 2/01/2008 N 17978283.68 17966966.08 4/1/98
132000060 N/A 10/01/2007 N 17339084.17 17329552.69 4/1/98
132000057 N/A 10/01/2007 N 16051052.81 16043952.09 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000151 30 MF Gainesville FL 44958.52 7954.27 6.980%
132000150 31 MF Gainesville FL 43759.63 7742.15 6.980%
132000027 32 RT Richfield MN 87538.17 9311.81 7.920%
132000028 33 RT Richfield MN 9653.20 5709.27 7.840%
132000018 34 RT Kirkland WA 23255.99 1699.06 7.850%
132000019 35 RT San Francisco CA 22986.36 1679.36 7.850%
132000023 36 RT Las Vegas NV 18537.38 1354.37 7.850%
132000022 37 RT Las Vegas NV 18537.38 1354.33 7.850%
132000021 38 RT Paradise CA 12335.79 901.24 7.850%
132000201 39 MH Oregon City OR 79356.89 8374.41 6.990%
133000019 40 OF Chicago IL 88814.08 6184.50 7.950%
132000168 41 MU Greenville DE 46970.71 4565.76 7.190%
132000183 42 RT Greenville DE 32137.85 3123.94 7.190%
132000008 43 RT Decatur GA 77498.12 12004.63 8.200%
132000091 44 RT Rancho Santa MaCAarita 72328.91 6295.81 7.450%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000151 N/A 1/1/2008 N 7479927.73 7471973.46 4/1/98
132000150 N/A 1/1/2008 N 7280463.00 7272720.85 4/1/98
132000027 N/A 11/1/2017 N 13263359.31 13254047.50 3/1/98
132000028 N/A 11/1/2010 N 1477531.12 1471821.85 4/1/98
132000018 N/A 11/1/2017 N 3440376.60 3438677.54 4/1/98
132000019 N/A 11/1/2017 N 3400488.15 3398808.79 4/1/98
132000023 N/A 11/1/2017 N 2742329.00 2740974.63 4/1/98
132000022 N/A 11/1/2017 N 2742329.16 2740974.83 4/1/98
132000021 N/A 11/1/2017 N 1824895.40 1823994.16 4/1/98
132000201 N/A 2/1/2008 N 13184032.70 13175658.29 4/1/98
133000019 N/A 12/1/2007 N 12973451.00 12967266.50 4/1/98
132000168 N/A 1/1/2008 N 7586457.45 7581891.69 4/1/98
132000183 N/A 1/1/2008 N 5190734.05 5187610.11 4/1/98
132000008 N/A 10/1/2017 N 11341187.95 11329183.32 4/1/98
132000091 N/A 12/1/2007 N 11274477.71 11268181.90 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000113 45 OT Chamblee GA 25408.50 4405.00 8.85%
132000113 46 OT Yorktown NY 15890.14 2755.00 8.85%
132000113 47 OT Scarsdale NY 12507.59 2168.00 8.85%
132000113 48 OT Yorktown NY 12507.59 2168.00 8.85%
132000113 49 OT Yorktown NY 7394.42 1282.00 8.85%
132000113 50 OT Scarsdale NY 4955.84 859.00 8.85%
132000152 51 OF New York NY 60344.99 11935.00 7.25%
132000097 52 RT Bronx NY 63404.45 5697.00 7.38%
132000155 53 LO Houston TX 66833.61 8896.00 7.78%
132000059 54 LO Sunset Hills MO 72125.77 7239.00 8.63%
132000112 55 RT Lancaster CA 61444.52 4901.00 7.64%
240749 56 OF Southfield MI 58793.29 6306.00 7.85%
132000191 57 RT Bronx NY 53583.06 5337.00 7.12%
190004 58 RT St. Louis MO 57025.44 4026.00 7.90%
132000137 59 MF Schaumburg IL 47724.00 6416.00 7.17%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000113 12/1/2007 12/01/2017 N 3334571.59 3330166.04 4/1/98
132000113 12/1/2007 12/01/2017 N 2090328.46 2087573.29 4/1/98
132000113 12/1/2007 12/01/2017 N 1642400.93 1640232.26 4/1/98
132000113 12/1/2007 12/01/2017 N 1642400.93 1640232.26 4/1/98
132000113 12/1/2007 12/01/2017 N 965532.67 964250.56 4/1/98
132000113 12/1/2007 12/01/2017 N 647006.43 646147.14 4/1/98
132000152 N/A 2/01/2008 N 9988135.98 9976200.28 4/1/98
132000097 N/A 12/01/2007 N 9977096.02 9971398.88 4/1/98
132000155 1/1/2008 1/01/2023 N 9975992.81 9967096.48 4/1/98
132000059 10/1/2007 10/01/2022 N 9705556.58 9698316.72 4/1/98
132000112 N/A 12/01/2007 N 9339649.48 9334747.90 4/1/98
240749 N/A 1/01/2008 N 8987509.00 8981202.15 4/1/98
132000191 N/A 2/01/2008 N 8739534.72 8734196.94 4/1/98
190004 N/A 12/01/2009 N 8382670.00 8378643.79 4/1/98
132000137 N/A 1/01/2008 N 7987280.75 7980864.07 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000034 60 RT Lewisville TX 51748.28 4227.00 7.61%
133000022 61 OF Champaign IL 52949.96 3919.00 7.80%
132000084 62 RT Palm Beach GardFLs 52435.99 3981.00 7.78%
133000010 63 RT Lansing MI 47167.10 4523.00 7.22%
132000197 64 RT North Miami FL 45928.34 4575.00 7.12%
132000138 65 IN Auburn MA 51094.10 6444.00 7.93%
132000107 66 LO Baltimore MD 51502.85 6383.00 8.00%
132000118 67 HC Columbia SC 46287.17 7007.00 7.44%
132000106 68 RT Sandy Springs GA 47431.49 3581.00 7.78%
132000117 69 RT Santa Monica CA 43665.25 5674.00 7.26%
132000102 70 RT Philadelphia PA 46193.23 6151.00 7.80%
132000140 71 OF Marietta GA 41276.67 3633.00 7.41%
132000195 72 LO Cleveland OH 39825.67 5375.00 7.72%
132000080 73 MU Melbourne FL 41585.42 2573.00 8.21%
132000114 74 OF San Jose CA 39671.70 2457.00 8.17%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000034 N/A 11/01/2007 N 7896816.57 7892589.29 4/1/98
133000022 N/A 12/01/2007 N 7883368.76 7879448.95 3/1/98
132000084 N/A 10/01/2007 N 7823899.43 7819917.94 4/1/98
133000010 N/A 1/01/2008 N 7586522.50 7581998.76 4/1/98
132000197 N/A 2/01/2008 N 7491029.75 7486454.51 3/1/98
132000138 N/A 1/01/2013 N 7482356.19 7475911.43 4/1/98
132000107 12/1/2007 12/01/2022 N 7476220.83 7469837.46 4/1/98
132000118 N/A 12/01/2007 N 7224843.96 7217836.90 4/1/98
132000106 N/A 11/01/2007 N 7079914.06 7076333.01 3/1/98
132000117 12/1/2007 1/01/2025 N 6984577.48 6978903.05 4/1/98
132000102 N/A 12/01/2012 N 6877403.49 6871252.33 4/1/98
132000140 N/A 1/01/2008 N 6468852.83 6465219.08 4/1/98
132000195 2/1/2008 2/01/2023 N 5990825.05 5985449.10 4/1/98
132000080 N/A 10/01/2007 N 5882185.32 5879611.81 4/1/98
132000114 N/A 12/01/2007 N 5638966.50 5636508.98 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
133000002 75 MF El Cajon CA 34780.98 4203.00 7.51%
132000136 76 RT Fremont CA 33436.80 2851.00 7.48%
132000040 77 RT Atlanta GA 40770.68 1499.00 9.18%
132000014 78 MF Bloomington MN 33830.69 2672.00 7.72%
132000145 79 RT Hyde Park NY 33382.40 4705.00 7.62%
133000018 80 OF Chicago IL 34810.71 2306.00 8.07%
240750 81 OF Farmington HillMI 32662.94 3503.00 7.85%
132000134 82 RT Woodstock GA 32021.56 2768.00 7.45%
133000004 83 MF Poway CA 31128.04 3761.00 7.51%
133000020 84 RT Chicago IL 35660.37 9152.00 8.35%
132000119 85 RT Sugar Land TX 32792.89 2260.00 7.95%
132000116 86 IN Eatontown NJ 30236.75 2400.00 7.65%
132000032 87 OF California MD 28152.04 3218.00 7.70%
133000029 88 MF Winston-Salem NC 27368.55 2403.00 7.40%
132000026 89 MH Ojai CA 27671.56 3134.00 7.75%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000114 N/A 12/01/2007 N 5638966.50 5636508.98 4/1/98
133000002 N/A 12/01/2004 N 5557545.94 5553342.52 4/1/98
132000136 N/A 1/01/2008 N 5191154.03 5188302.86 4/1/98
132000040 N/A 5/01/2007 N 5157581.81 5156082.17 4/1/98
132000014 N/A 9/01/2007 N 5089022.40 5086350.30 4/1/98
132000145 N/A 1/01/2013 N 5087488.04 5082782.91 4/1/98
133000018 N/A 10/01/2007 N 5009335.98 5007029.51 4/1/98
240750 N/A 1/01/2008 N 4993060.54 4989556.73 4/1/98
132000134 N/A 1/01/2008 N 4991453.49 4988685.35 4/1/98
133000004 N/A 12/01/2004 N 4973853.96 4970092.02 4/1/98
133000020 N/A 11/01/2012 N 4959525.47 4950373.01 4/1/98
132000119 N/A 12/01/2017 N 4790197.17 4787936.53 4/1/98
132000116 N/A 12/01/2007 N 4590018.74 4587617.83 4/1/98
132000032 N/A 11/01/2007 N 4387331.04 4384112.83 4/1/98
133000029 N/A 2/01/2005 N 4294976.56 4292572.78 4/1/98
132000026 N/A 10/01/2007 N 4284628.24 4281494.07 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
133000016 90 RT Highlands RanchCO 30347.23 2635.00 8.32%
DLJ002 91 MF Wayne MI 26428.11 2451.00 7.33%
132000006 92 RT Las Vegas NV 28336.07 2667.00 8.32%
132000129 93 RT Aventura FL 25680.55 7318.00 7.65%
132000085 94 MH St. Peters MO 23768.91 2941 00 7.46%
132000144 95 RT Newburgh NY 25874.88 1796.00 7.92%
132000011 96 RT The Colony TX 24535.14 2741.00 7.77%
132000081 97 MF South Orange NJ 25274.78 1948.00 7.75%
132000052 98 RT Miami FL 25451.85 2616.00 8.07%
133000001 99 MF Modesto CA 23666.05 2860.00 7.51%
132000004 100 OF Falls Church VA 24825.44 1936.00 7.71%
132000086 101 MH St. Charles MO 23180.11 2868.00 7.46%
132000054 102 MF Atlanta GA 23660.51 2010.00 7.56%
132000094 103 MF Baldwin Park CA 23066.57 1814.00 7.67%
132000025 104 RT Seattle WA 22110.04 1615.00 7.85%
132000016 105 MF Columbia HeightMN 20818.76 1800.00 7.50%
132000020 106 RT Gresham OR 21570.77 1575.00 7.85%
132000109 107 RT Westlake OH 21560.84 2820.00 7.85%
133000003 108 MF Terre Haute IN 20200.72 1738.00 7.46%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
133000016 N/A 11/01/2007 N 4235811.12 4233175.64 4/1/98
DLJ002 N/A 11/01/2007 N 4186999.85 4184548.30 4/1/98
132000006 N/A 10/01/2007 N 4086933.75 4084265.89 4/1/98
132000129 N/A 12/01/2012 N 4028321.67 4021003.23 4/1/98
132000085 N/A 11/01/2017 N 3823416.57 3820475.57 4/1/98
132000144 N/A 1/01/2008 N 3793970.35 3792173.81 4/1/98
132000011 N/A 11/01/2007 N 3789210.98 3786469.92 4/1/98
132000081 N/A 10/01/2007 N 3787272.13 3785323.24 4/1/98
132000052 N/A 9/01/2007 N 3784661.89 3782045.03 4/1/98
133000001 N/A 12/01/2004 N 3781525.88 3778665.14 4/1/98
132000004 N/A 11/01/2007 N 3739240.90 3737304.46 4/1/98
132000086 N/A 11/01/2017 N 3728703.50 3725835.35 4/1/98
132000054 N/A 9/01/2007 N 3634487.34 3632476.39 4/1/98
132000094 N/A 12/01/2007 N 3492436.06 3490621.41 4/1/98
132000025 N/A 11/01/2017 N 3270850.80 3269235.46 4/1/98
132000016 N/A 10/01/2007 N 3223549.53 3221748.70 4/1/98
132000020 N/A 11/01/2017 N 3191073.91 3189497.96 4/1/98
132000109 N/A 12/01/2007 N 3189604.75 3186784.60 5/1/98
133000003 N/A 1/01/2008 N 3144624.28 3142885.96 3/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000017 109 RT McKinney TX 21277.76 1550.00 7.87%
132000082 110 RT Henderson TX 21594.49 1444.00 8.05%
133000008 111 RT Delphos OH 21298.45 2014.00 8.33%
132000123 112 OF Castro Valley CA 20272.48 1448.00 7.86%
133000009 113 RT Garden City MI 19567.96 3328.00 7.87%
132000115 114 MF Sierra Vista AZ 19088.29 2788.00 7.54%
132000012 115 MF Waco TX 19463.88 1452.00 7.82%
132000133 116 RT Tucson AZ 18788.41 4187.00 7.55%
132000130 117 MF Meridian MS 17996.56 1639.00 7.35%
132000031 118 OF San Rafael CA 19270.51 1824.00 8.28%
133000014 119 IN Dallas TX 11307.81 1321.00 8.19%
133000015 120 IN Dallas TX 7655.60 894.00 8.19%
132000010 121 MF Memphis TN 15962.63 2021.00 7.39%
133000013 122 MF Fort LauderdaleFL 17021.41 2778.00 8.07%
132000087 123 RT Odessa TX 17151.36 1218.00 7.91%
132000176 124 RT Eugene OR 16191.69 2348.00 7.54%
132000108 125 MF Honey Falls NY 14799.96 3077.00 7.13%
132000029 126 OF Boulder CO 16948.18 4259.00 8.19%
132000033 127 SS Lafayette CO 16760.29 2150.00 7.93%
132000124 128 RT Gaithersburg MD 15107.31 2627.00 7.74%
133000017 129 MF Austin TX 14829.83 1296.00 7.44%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000017 N/A 10/01/2017 N 3139728.18 3138177.19 4/1/98
132000082 N/A 10/01/2007 N 3115214.49 3113769.82 4/1/98
133000008 N/A 9/01/2007 N 3068204.19 3066190.18 4/1/98
132000123 N/A 1/01/2008 N 2995194.62 2993746.24 4/1/98
133000009 N/A 10/01/2007 N 2983678.67 2980349.90 4/1/98
132000115 N/A 12/01/2007 N 2939926.62 2937137.86 4/1/98
132000012 N/A 10/01/2007 N 2890437.03 2888984.50 3/1/98
132000133 N/A 1/01/2018 N 2889907.79 2885720.46 4/1/98
132000130 N/A 12/01/2007 N 2843433.19 2841794.04 4/1/98
132000031 N/A 11/01/2007 N 2792828.00 2791003.96 4/1/98
133000014 N/A 11/01/2007 N 1603375.64 1602053.89 4/1/98
133000015 N/A 11/01/2007 N 1085515.18 1084620.33 4/1/98
132000010 N/A 11/01/2007 N 2592036.93 2590015.42 4/1/98
133000013 N/A 8/01/2007 N 2531064.67 2528286.37 3/1/98
132000087 N/A 11/01/2007 N 2518041.54 2516823.52 4/1/98
132000176 N/A 1/01/2008 N 2493799.78 2491451.60 4/1/98
132000108 N/A 12/01/2007 N 2490876.45 2487799.06 4/1/98
132000029 N/A 11/01/2017 N 2483249.17 2478989.77 4/1/98
132000033 N/A 11/01/2007 N 2454421.48 2452270.66 4/1/98
132000124 N/A 12/01/2007 N 2342218.13 2339590.64 4/1/98
133000017 N/A 12/01/2007 N 2314749.55 2313452.81 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000125 130 MU Canton MA 15021.14 2140.00 7.61%
132000024 131 RT Portland OR 15436.58 1127.00 7.85%
132000132 132 MF Atlanta GA 13159.63 1223.00 7.29%
132000095 133 MF Chicago IL 13078.08 1591.00 7.49%
132000090 134 RT Las Vegas NV 14981.21 826.00 8.40%
132000202 135 RT Manchester VT 15032.42 1212.00 8.83%
132000050 136 MF Irving TX 14947.28 815.00 8.50%
132000098 137 MF Chicago IL 12836.06 1107.00 7.47%
132000142 138 MF Norcross GA 13280.27 3126.00 7.74%
132000127 139 RT El Paso TX 13056.52 3190.00 7.61%
133000030 140 IN South BrunswickNJ 13735.01 3031.00 8.03%
132000135 141 RT Littleton CO 12643.65 1853.00 7.51%
132000100 142 MU Rockville MD 13004.19 1750.00 7.77%
132000161 143 MF Atlanta GA 11611.75 1169.00 7.11%
132000105 144 RT Colorado SpringCO 13492.07 1526.00 8.28%
133000025 145 MF Durham NC 11834.22 1097.00 7.28%
133000024 146 MF Taylors SC 11145.46 1033.00 7.28%
132000002 147 OF Spokane WA 11970.69 1200.00 8.10%
133000012 148 MF Coconut Creek FL 11549.27 1918.00 7.90%
132000104 149 MF Waco TX 10734.79 977.00 7.35%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000125 N/A 12/01/2004 N 2292233.89 2290093.33 4/1/98
132000024 N/A 11/01/2017 N 2283612.28 2282484.49 4/1/98
132000132 N/A 1/01/2008 N 2096317.51 2095094.42 4/1/98
132000095 N/A 12/01/2007 N 2095285.80 2093694.75 4/1/98
132000090 N/A 12/01/2007 N 2071134.36 2070307.44 3/1/98
132000202 N/A 9/01/2007 N 2042910.36 2041698.14 4/1/98
132000050 N/A 8/01/2004 N 2042133.01 2041317.56 4/1/98
132000098 N/A 12/01/2007 N 1995500.80 1994393.63 4/1/98
132000142 N/A 1/01/2008 N 1992538.22 1989411.86 4/1/98
132000127 N/A 1/01/2018 N 1992432.00 1989241.87 4/1/98
133000030 N/A 11/01/2007 N 1986343.20 1983312.05 4/1/98
132000135 N/A 1/01/2008 N 1955119.19 1953265.86 4/1/98
132000100 N/A 12/01/2012 N 1943583.06 1941832.73 4/1/98
132000161 N/A 1/01/2008 N 1896570.56 1895400.89 4/1/98
132000105 N/A 11/01/2007 N 1892296.06 1890769.47 4/1/98
133000025 N/A 2/01/2005 N 1887769.99 1886672.60 4/1/98
133000024 N/A 2/01/2005 N 1777899.78 1776866.26 4/1/98
132000002 N/A 11/01/2007 N 1773435.16 1772234.18 4/1/98
133000012 N/A 12/01/2007 N 1754320.03 1752401.72 3/1/98
132000104 N/A 12/01/2007 N 1696082.94 1695105.20 4/1/98
</TABLE>
<TABLE>
<CAPTION>
Loan Property Interest Principal Gross
Number ODCR Type City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
132000030 150 OF Hurst TX 10477.13 712.00 8.00%
132000096 151 MU Washington DC 10170.18 721.00 7.89%
132000110 152 OF Houston TX 9885.67 777.00 7.67%
132000111 153 MH Petaluma CA 9253.89 1152.00 7.42%
132000099 154 RT Kinston NC 9917.24 777.00 7.70%
132000009 155 MF Griffin GA 10309.91 2329.00 8.01%
132000013 156 MF Denton TX 10289.98 4096.00 8.06%
133000027 157 RT Cleveland TN 9245.13 2646.00 7.60%
132000003 158 MF Greenville MS 9744.11 701.00 7.88%
132000015 159 MF New Brighton MN 8848.78 765.00 7.50%
133000028 160 RT S. Orange VillaNJ 9372.41 3882.00 8.45%
132000160 161 MF Clarkston GA 8168.84 752.00 7.31%
132000007 162 RT Oxnard CA 9012.70 1341.00 8.37%
132000083 163 MF Huntsville TX 8644.55 489.00 8.39%
132000079 164 MF Jacksonville FL 7113.11 772.00 7.88%
DLJ001 165 OF Ann Arbor MI 7868.53 763.00 8.75%
132000128 166 RT Independence MO 4726.58 611.00 7.86%
133000026 167 MF Portland TX 4073.46 357.00 7.40%
132000051 168 OT Dallas TX 3911.65 777.00 9.25%
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
132000030 N/A 11/01/2007 N 1520873.17 1520160.39 4/1/98
132000096 N/A 12/01/2007 N 1496899.13 1496177.65 3/1/98
132000110 N/A 12/01/2007 N 1496758.31 1495980.60 4/1/98
132000111 N/A 12/01/2007 N 1496585.47 1495433.19 4/1/98
132000099 N/A 11/01/2007 N 1495687.72 1494910.56 4/1/98
132000009 N/A 9/01/2017 N 1494731.68 1492401.95 4/1/98
132000013 N/A 11/01/2012 N 1482587.75 1478490.94 4/1/98
133000027 N/A 1/01/2018 N 1459756.75 1457110.20 4/1/98
132000003 N/A 11/01/2007 N 1436007.49 1435305.60 4/1/98
132000015 N/A 10/01/2007 N 1370133.10 1369367.68 4/1/98
133000028 N/A 10/01/2012 N 1330993.21 1327111.17 4/1/98
132000160 N/A 1/01/2008 N 1297727.65 1296975.23 4/1/98
132000007 N/A 9/01/2007 N 1292143.25 1290801.64 4/1/98
132000083 N/A 10/01/2007 N 1196523.52 1196034.49 4/1/98
132000079 N/A 10/01/2007 N 1083214.04 1082441.87 4/1/98
DLJ001 N/A 9/01/2012 N 1044303.22 1043539.24 4/1/98
132000128 N/A 1/01/2008 N 698337.59 697726.22 4/1/98
133000026 N/A 2/01/2005 N 639252.33 638894.56 4/1/98
132000051 N/A 9/01/2007 N 507457.81 506680.22 4/1/98
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi- Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write- Off
4- Combination
</FN>
</TABLE>
Principal Payment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies # Balance
<S> <C>
30- 59 Days 0 0
60- 89 Days 0 0
90 Days or More 0 0
Foreclosure 0 0
REO 0 0
Modifications 0 0
</TABLE>
<TABLE>
<CAPTION>
Prepayments # Balance
<S> <C>
Curtailments 0 0
Payoff 0 0
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
<S> <C>
Next Weighted Avg.
Coupon 7.641191%
Remit 7.541191%
WAM 129
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 358,058.40
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances
paid from general collections 0.00
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Servicing Fees 67,043.01
Less Delinquent Servicing Fees 3,968.49
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 63,074.52
</TABLE>
<TABLE>
<CAPTION
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
<S> <C> <C> <C> <C>
CP 364,311.67 0.00 364,311.67 0.00
S 501,994.79 0.00 501,994.79 0.00
A-1A 639,583.33 0.00 639,583.33 0.00
A-2A 2,490,819.17 0.00 2,490,819.17 0.00
A-2 276,780.00 0.00 276,780.00 0.00
A-3 280,841.67 0.00 280,841.67 0.00
B-1 246,511.67 0.00 246,511.67 0.00
B-2 89,792.50 0.00 89,792.50 0.00
B-3 63,333.33 0.00 63,333.33 0.00
B-4 171,633.33 0.00 171,633.33 0.00
B-5 80,125.00 0.00 80,125.00 0.00
B-6 80,125.00 0.00 80,125.00 0.00
B-7 33,652.50 0.00 33,652.50 0.00
C 89,740.75 0.00 89,740.75 0.00
Totals 5,409,244.71 0.00 5,409,244.71 0.00
</TABLE>
<TABLE>
<CAPTION
Additional Remaining Unpaid
Trust Fund Interest Distributable
Expenses Distribution Certificate Interest
<S> <C> <C> <C>
CP 0.00 364,311.67 0.00
S 0.00 501,994,79 0.00
A-1A 0.00 639,583.33 0.00
A-2A 0.00 2,490,819.17 0.00
A-2 0.00 276,780.00 0.00
A-3 0.00 280,841.67 0.00
B-1 0.00 246,511.89 0.00
B-2 0.00 89,792.50 0.00
B-3 0.00 63,333.33 0.00
B-4 0.00 171,633.33 0.00
B-5 0.00 80,125.00 0.00
B-6 0.00 80,125.00 0.00
B-7 0.00 33,652.50 0.00
C 0.00 89,740.75 0.00
Totals 0.00 5,409,244.71 0.00
</TABLE>
<TABLE>
<CAPTION
Delinquency Loan Detail
Offering # of Current Outstanding
Loan Number Document Months Paid Through P & I P & I
Cross- Reference Delinq. Date Advances Advances**
<S> <C> <C> <C> <C> <C>
132000027 32 0 3/1/98 96,849.98 96,849.98
133000022 61 0 3/1/98 56,869.77 56,869.77
132000197 64 0 3/1/98 50,503.58 50,503.58
132000106 68 0 3/1/98 51,012.54 51,012.54
133000003 108 0 3/1/98 21,939.04 21,939.04
132000012 115 0 3/1/98 20,916.41 20,916.41
133000013 122 0 3/1/98 19,799.71 19,799.71
132000090 134 0 3/1/98 15,808.13 15,808.13
133000012 148 0 3/1/98 13,467.58 13,467.58
132000096 151 0 3/1/98 10,891.66 10,891.66
Totals 358,058.40 358,058.40
</TABLE>
<TABLE>
<CAPTION
Status of Resolution Current
Loan Number Mortgage Strategy Servicing Foreclosure Servicing
Loan(1) Code Transfer Date Date Advances
<S> <C> <C> <C> <C> <C>
132000027 B
133000022 B
132000197 B
132000106 B
133000003 B
132000012 B
133000013 B
132000090 B
133000012 B
132000096 B
Totals 0.00
</TABLE>
<TABLE>
<CAPTION
Outstanding
Loan Number Servicing Bankruptcy REO
Advances Date Date
<S> <C> <C> <C>
132000027
133000022
132000197
132000106
133000003
132000012
133000013
132000090
133000012
132000096
Totals 0.00
<FN>
(1) Status of Mortgage Loan
A- Payment Not Received
But Still in Grace Period
B- Late Payment But Less
Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment
(Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10-Deed In Lieu Of
Foreclosure
** Outstanding P & I Advances include the current period advance
</FN>
</TABLE>
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
