DLJ COMMERCIAL MORTGAGE CORP SERIES 1998-CF1
8-K, 1998-08-27
ASSET-BACKED SECURITIES
Previous: NUVEEN TAX FREE UNIT TRUST SERIES 1025, S-6, 1998-08-27
Next: STRUCTURED ASSET SECURITIES CORP SERIES 1998-C1, 8-K, 1998-08-27



                       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 :  August 17, 1998

(Date of earliest event reported)

Commission File No.:  333-32019

DLJ Commercial Mortgage Corp.
Commercial Mortgage Pass-Through Certificates
Series 1998- CF1
(Exact name of registrant as specified in its charter)


New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)

52-2090001
52-2090003
52-2090005
(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 August 17, 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 August 17, 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


August 28, 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 August 17,
               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: 08/17/98
Record Date:  07/31/98







                                    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
Reconciliation Detail                                              16
Delinquency Loan Detail                                            17
Specially Serviced Loan 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         122,234,414.74        634,125.74
  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         836,034,554.74        634,125.74


</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          625,432.76           0.00         0.00            1,259,558.50
  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           89,723.32           0.00         0.00               89,723.32
  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                        4,528,770.25           0.00         0.00            5,162,895.99 
                                                                              
                                                                         
</TABLE>
<TABLE>
<CAPTION>
                                                        Current
Class        CUSIP              Ending Bal              Level(1)
 
<S>           <C>               <C>                      <C>
  A-1A       23322BAC2          121,600,289.00           29.63%
  A-1B       23322BAD0          466,300,000.00           29.63%
  A-2        23322BAE8           50,400,000.00           23.59%
  A-3        23322BAF5           50,300,000.00           17.57%
  B-1        23322BAG3           41,900,000.00           12.56%
  B-2        23322BAH1           14,700,000.00           10.80%
  B-3        23322BAJ7           10,000,000.00            9.60%
  B-4        23322BAK4           27,100,000.00            6.36%
  B-5        23322BAL2           15,000,000.00            4.56%
  B-6        23322BAM0           15,000,000.00            2.77%
  B-7        23322BAN8            6,300,000.00            2.01%
    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                          835,400,429.00



</TABLE>
<TABLE>
<CAPTION>


                                           Original        Beginning
                     Pass-Through          Notional        Notional
Class    CUSIP       Rate                  Amount          Amount
<S>     <C>          <C>                   <C>              <C>

CP     23322BAA6     0.906436%         482,300,000.00     482,300,000.00
 S     23322BAB4     0.715096%         838,800,140.00     836,034,554.74



</TABLE>
<TABLE>
<CAPTION>
                                                                           Ending
                    Interest          Prepayment        Total              Notional
Class      CUSIP    Distribution      Penalties         Distribution       Amount
<S>        <C>      <C>               <C>               <C>                <C>
CP     23322BAA6    364,311.67        0.00              364,311.67       482,300,000.00
 S     23322BAB4    498,204.25        0.00              498,204.25       835,400,429.00


<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

                            Beginning                Principal            Interest
Class        CUSIP          Amount                   Distribution         Distribution
<S>          <C>           <C>                       <C>                  <C>
A-1A        23322BAC2         977.87531792           5.07300592            5.00346208
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            5.34062930
 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                Penalties          Additional Trust     Balance
                                                       Fund Expenses
<S>           <C>                    <C>               <C>                <C>
 A-1A           23322BAC2            0.00000000           0.00000000          972.80231200
 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                                         Ending
                                Notional         Interest          Prepayment      Notional
Class          CUSIP            Amount           Distribution      Penalties       Amount
<S>           <C>              <C>               <C>              <C>             <C>
 CP           23322BAA6       1,000.00000000     0.75536320        0.00000000      1,000.00000000
  S           23322BAB4         996.70292704     0.59394870        0.00000000        995.94693558


</TABLE>
<TABLE>
<CAPTION>


                      Other Required Information
<S>                                                <C>

Available Distribution Amount                      6,025,411.87

Aggregate Number of Outstanding Loans                       168
Aggregate Unpaid Principal Balance of Loans      835,425,960.86



Aggregate Amount of Service Fee                       74,009.27
Aggregate Amount of Special Servicing Fee                  0.00
Aggregate Amount of Trustee Fee                        2,786.74
Aggregate Trust Fund Expenses                             17.43



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 (1)
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            30        36,163,775.68        4.33     127      8.1079       1.380594
 1,500,000 to 2,499,999           36        72,030,451.92        8.62     123      7.8866       1.323124
 2,500,000 to 3,499,999           27        81,484,265.62        9.75     147      7.9187       1.402990
 3,500,000 to 4,499,999           20        79,886,057.47        9.56     121      7.8826       1.676269
 4,500,000 to 5,499,999           12        59,793,476.72        7.16     128      7.8355       1.596746
 5,500,000 to 6,499,999            7        41,114,791.14        4.92     108      7.6411       1.369935
 6,500,000 to 7,499,999           11        79,055,624.15        9.46     123      7.4353       1.326506
 7,500,000 to 9,999,999           14       121,404,417.12       14.53     114      7.6058       1.781095
10,000,000 to 14,999,999           5        61,807,420.58        7.40     159      7.6943       1.472893
15,000,000 to 28,499,999           4        69,365,632.86        8.30     118      7.5402       1.297155
 28,500,000 and greater            2       133,294,515.74       15.96     114      7.1622       1.383184
Totals                           168       835,400,429.00      100.00     125      7.6411       1.474442

</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         5,792,028.35        0.69     172           7.5450        1.100788
   Arkansas             1         2,336,198.85        0.28     108           8.4500        1.420000
  California           19        85,690,294.71       10.26     113           7.7527        1.466947
   Colorado             5        12,953,124.34        1.55     134           8.0943        1.263026
  Connecticut           1         1,705,795.98        0.20     108           8.4500        1.530000
   Delaware             2        12,733,103.44        1.52     113           7.1900        2.045625
    Florida            10        48,910,318.92        5.85     116           7.5245        1.441218
    Georgia            12        50,573,332.96        6.05     141           7.9387        1.297662
   Illinois            10        62,303,585.28        7.46     124           7.7162        1.363128
    Indiana             2         4,617,802.56        0.55     111           7.7780        1.519456
     Iowa               1         1,742,878.47        0.21     108           8.4500        1.600000
   Louisiana            1         2,818,271.59        0.34     108           8.4500        1.490000
   Maryland             4        16,074,305.71        1.92     119           7.8531        1.491235
 Massachusetts          3        14,028,336.11        1.68     137           8.0374        1.665455
   Michigan             6        29,671,001.74        3.55     114           7.6499        1.815440
   Minnesota            9        63,541,188.90        7.61     137           7.7279        1.573940
  Mississippi           4         7,135,959.35        0.85     110           7.8988        1.395407
   Missouri             6        29,726,036.54        3.56     148           8.0895        1.739922
    Nevada              4        11,607,876.59        1.39     167           8.1128        1.483486
  New Jersey            5       111,161,738.61       13.31     114           7.1682        1.160010
   New York            12        48,321,423.98        5.78     119           7.6049        1.738044
North Carolina          8        35,509,162.42        4.25     107           7.2886        1.413285
     Ohio               3        12,192,884.95        1.46     112           7.9068        1.398762
    Oregon              4        21,075,894.34        2.52     144           7.2775        1.433455
 Pennsylvania           1         6,843,217.04        0.82     172           7.8000        0.990000
South Carolina          2         8,958,278.07        1.07     105           7.4084        1.546701
   Tennessee            3         5,140,635.03        0.62     145           7.6785        1.160199
     Texas             20        55,470,556.96        6.64     133           7.8435        1.587125
    Vermont             1         2,036,759.38        0.24     109           8.8300        1.530000
   Virginia             2        21,011,252.26        2.52     110           7.5784        1.071452
  Washington            3         8,458,815.12        1.01     206           7.9022        1.516991
Washington, DC          2        35,258,370.45        4.22     114           7.3968        2.061901
Totals                168       835,400,429.00      100.00     125           7.6411        1.474442

</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        377,435,291.62          45.18        116      7.2259           1.525762
7.500% to 7.999%      66        284,881,141.55          34.10        137      7.7542           1.432237
8.000% to 8.499%      45        142,407,546.61          17.05        126      8.2625           1.511909
8.500% to 8.999%      10         25,025,645.91           3.00        110      8.7308           1.016574
9.000% to 9.499%       2          5,650,803.31           0.68        105      9.1862           1.257927
9.500% or greater      0                  0.00           0.00          0      0.0000           0.000000
                     168        835,400,429.00         100.00        125      7.6411           1.474442

</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             835,400,429.00         100.00         125        7.6411        1.474442
 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             835,400,429.00         100.00         125        7.6411        1.474442

</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           16              61,403,109.80           7.35         119        7.9724        0.693283
  1.0 to 1.09           10              35,642,155.71           4.27         132        7.5671        1.051838
  1.1 to 1.19           10             121,483,427.36          14.54         112        7.1881        1.139973
  1.2 to 1.29           23              87,853,179.35          10.52         140        7.7124        1.241805
  1.3 to 1.39           17              82,212,526.10           9.84         126        7.6884        1.350043
  1.4 to 1.49           22              95,222,467.63          11.40         117        7.7303        1.440907
  1.5 to 1.59           17              69,150,476.09           8.28         116        7.5421        1.552137
  1.6 to 1.69           13              63,473,061.53           7.60         134        7.9885        1.644509
  1.7 to 1.79           11              57,975,409.82           6.94         145        7.8614        1.729275
  1.8 to 1.89            4              19,188,913.92           2.30         116        7.9024        1.859963
1.9 and greater         25             141,795,701.69          16.97         123        7.5401        2.173898                 
Totals                 168             835,400,429.00         100.00         125        7.6411        1.474442


</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          7,186,338.31           0.86         112       7.4400       1.430000
  Industrial          23         58,345,771.93           6.98         117       8.2948       1.632026
    Lodging            6        166,286,650.65          19.91         114       7.3419       1.390312
   Mixed Use           5         19,133,549.11           2.29         114       7.6660       1.583640
Mobil Home Park        5         26,418,695.82           3.16         147       7.2709       1.911839
 Multi-Family         45        160,404,677.19          19.20         108       7.4394       1.340364
    Office            19        117,790,427.63          14.10         115       7.7451       1.563433
     Other             7         10,751,367.17           1.29         112       8.8687       0.322581
    Retail            56        266,640,525.79          31.92         147       7.7482       1.533305
 Self Storage          1          2,442,425.40           0.29         111       7.9300       1.140000
Totals               168        835,400,429.00         100.00         125       7.6411       1.474442 

</TABLE>
<TABLE>
<CAPTION>


               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           29         76,488,438.70        9.16        97      8.1643       1.451020
  109 to 120 months         108        623,956,918.23       74.69       112      7.5347       1.466527
  121 to 144 months           2         26,519,151.18        3.17       137      7.6124       1.272063
  145 to 168 months           0                  0.00        0.00         0      0.0000       0.000000
  169 to 216 months           7         31,226,855.52        3.74       172      7.8989       1.682737
217 months or greater        15         65,622,316.19        7.86       231      7.8747       1.575954
Totals                      161        823,813,679.82       98.61       123      7.6366       1.475739


</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            1,448,609.33         0.17       147        7.8400       1.680000
  169 to 216 months         2            2,772,455.77         0.33       171        8.2445       1.625539
217 months or greater       4            7,365,684.08         0.88       232        7.8824       1.232056
Totals                      7           11,586,749.18         1.39       206        7.9637       1.382211

</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          2          5,414,284.75        0.65       165         8.4337     1.960058
  229 to 240 months          9         18,185,029.64        2.18       125         8.3772     0.944053
  241 to 276 months          1          2,867,472.85        0.34       233         7.5500     1.020000
  277 to 300 months         49        207,649,405.90       24.86       124         7.8340     1.594845
  301 to 348 months          8         30,772,662.21        3.68       108         7.9081     1.413260
349 months or greater       92        558,924,824.47       66.91       123         7.5169     1.449875
Totals                     161        823,813,679.82       98.61       123         7.6366     1.475739

</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        835,400,429.00      100.00    125     7.6411    1.474442
   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        835,400,429.00      100.00    125     7.6411    1.474442                      


<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 (1) City                    State                 Payment            Payment           Coupon
<S>          <C>     <C>   <C>                       <C>                    <C>              <C>               <C>
132000206     1      LO    Atlantic City              NJ                   608,037.09        63,320.71          7.090%
132000068     2      IN    Santa Fe Springs           CA                    31,367.94         4,715.78          8.450%
132000078     3      IN    Mansfield                  MA                    30,322.34         4,558.59          8.450%
132000074     4      IN    San Jose                   CA                    29,538.14         4,440.70          8.450%
132000069     5      IN    Minneapolis                MN                    26,924.15         4,047.71          8.450%
132000076     6      IN    Springfield                MO                    24,571.55         3,694.03          8.450%
132000070     7      IN    Salinas                    CA                    21,042.66         3,163.50          8.450%
132000075     8      IN    Harahan                    LA                    19,866.36         2,986.66          8.450%
132000066     9      IN    Rogers                     AR                    16,468.17         2,475.78          8.450%
132000071     10     IN    Keokuk                     IA                    12,285.78         1,847.01          8.450%
132000061     11     IN    Portland                   CT                    12,024.38         1,807.71          8.450%
132000067     12     IN    Saltillo                   MS                    10,560.54         1,587.65          8.450%
132000062     13     IN    Columbus                   IN                    10,455.98         1,571.93          8.450%
132000064     14     IN    North Tonawanda            NY                    10,455.98         1,571.93          8.450%
132000063     15     IN    St. Cloud                  MN                    10,455.98         1,571.93          8.450%
132000073     16     IN    Jackson                    MS                     9,671.78         1,454.03          8.450%
132000065     17     IN    Collierville               TN                     7,841.98         1,178.95          8.450%
132000072     18     IN    Bloomington                IL                     5,489.39           825.26          8.450%
132000077     19     IN    Danville                   IL                     4,443.79           668.07          8.450%
132000177     20     LO    Washington                 DC                   214,651.19        33,847.89          7.375%
132000165     21     MF    Winston-Salem              NC                    44,621.18         4,359.08          7.250%
132000162     22     MF    Kernersville               NC                    42,756.79         4,176.94          7.250%
132000212     23     MF    Winston-Salem              NC                    36,542.14         3,569.83          7.250%
132000163     24     MF    Kernersville               NC                    36,417.85         3,557.68          7.250%
132000164     25     MF    Winston-Salem              NC                    13,672.23         1,335.65          7.250%
133000021     26     RT    Springfield                IL                   117,040.97        10,315.84          7.480%
132000190     27     OF    Roseville                  MN                   108,359.99        11,636.33          7.020%
132000060     28     MF    Woodbridge                 VA                   112,430.30         9,829.31          7.550%
132000057     29     OF    Minneapolis                MN                   112,807.95         7,354.60          8.180%
132000151     30     MF    Gainesville                FL                    44,748.05         8,164.74          6.980%
132000150     31     MF    Gainesville                FL                    43,554.77         7,947.01          6.980%
132000027     32     RT    Richfield                  MN                    87,289.90         9,560.08          7.920%
132000028     33     RT    Richfield                  MN                     9,502.53         5,859.94          7.840%
132000018     34     RT    Kirkland                   WA                    23,199.38         1,755.67          7.850%
132000019     35     RT    San Francisco              CA                    22,930.40         1,735.32          7.850%
132000023     36     RT    Las Vegas                  NV                    18,492.26         1,399.49          7.850%
132000022     37     RT    Las Vegas                  NV                    18,492.26         1,399.45          7.850%
132000021     38     RT    Paradise                   CA                    12,305.76           931.27          7.850%
132000201     39     MH    Oregon City                OR                    79,122.47         8,608.83          6.990%
133000019     40     OF    Chicago                    IL                    88,604.81         6,331.85          7.950%
132000168     41     MU    Greenville                 DE                    46,837.73         4,698.74          7.190%
132000183     42     RT    Greenville                 DE                    32,046.87         3,214.92          7.190%
132000008     43     RT    Decatur                    GA                    77,166.61        12,336.14          8.200%
132000091     44     RT    Rancho Santa Margarita     CA                    72,135.70         6,489.02          7.450%
132000113     45     OT    Chamblee                   GA                    25,263.82         4,550.22          8.850%
132000113     46     OT    Yorktown                   NY                    15,837.24         2,808.08          8.850%
132000113     47     OT    Scarsdale                  NY                    12,443.42         2,232.84          8.850%
132000113     48     OT    Yorktown                   NY                    12,443.42         2,232.84          8.850%
132000113     49     OT    Yorktown                   NY                     7,314.98         1,361.55          8.850%
132000113     50     OT    Scarsdale                  NY                     4,901.78           913.34          8.850%
132000152     51     OF    New York                   NY                    60,053.92        12,226.77          7.250%
132000097     52     RT    Bronx                      NY                    63,232.11         5,869.48          7.380%
132000155     53     LO    Houston                    TX                    66,563.78         9,166.16          7.780%
132000059     54     LO    Sunset Hills               MO                    71,873.36         7,492.27          8.630%
132000112     55     RT    Lancaster                  CA                    61,288.03         5,058.07          7.640%
 240749       56     OF    Southfield                 MI                    58,626.63         6,473.50          7.850%
132000191     57     RT    Bronx                      NY                    53,429.65         5,491.19          7.120%
 190004       58     RT    St. Louis                  MO                    56,889.59         4,162.06          7.900%
132000137     59     MF    Schaumburg                 IL                    47,569.26         6,571.42          7.170%
132000034     60     RT    Lewisville                 TX                    51,614.38         4,361.18          7.610%
133000022     61     OF    Champaign                  IL                    52,820.51         4,049.26          7.800%
132000084     62     RT    Palm Beach Gardens         FL                    52,305.38         4,112.10          7.783%
133000010     63     RT    Lansing                    MI                    47,034.53         4,656.31          7.220%
132000197     64     RT    North Miami                FL                    45,796.84         4,706.74          7.120%
132000138     65     IN    Auburn                     MA                    50,893.63         6,645.23          7.930%
132000107     66     LO    Baltimore                  MD                    51,302.13         6,584.09          8.000%
132000118     67     HC    Columbia                   SC                    46,086.65         7,207.58          7.440%
132000106     68     RT    Sandy Springs              GA                    47,313.94         3,698.60          7.780%
132000117     69     RT    Santa Monica               CA                    43,504.32         5,835.36          7.260%
132000102     70     RT    Philadelphia               PA                    46,006.18         6,338.21          7.800%
132000140     71     OF    Marietta                   GA                    41,165.95         3,744.47          7.410%
132000195     72     LO    Cleveland                  OH                    39,664.13         5,537.49          7.720%
132000080     73     MU    Melbourne                  FL                    41,492.78         2,666.15          8.210%
132000114     74     OF    San Jose                   CA                    39,583.69         2,545.53          8.170%
133000002     75     MF    El Cajon                   CA                    34,674.76         4,309.64          7.510%
132000136     76     RT    Fremont                    CA                    33,348.66         2,939.31          7.480%
132000040     77     RT    Atlanta                    GA                    40,701.76         1,568.56          9.180%
132000014     78     MF    Bloomington                MN                    33,744.33         2,758.46          7.720%
132000145     79     RT    Hyde Park                  NY                    33,243.49         4,844.04          7.620%
133000018     80     OF    Chicago                    IL                    34,730.23         2,386.95          8.070%
 240750       81     OF    Farmington Hills           MI                    32,570.35         3,596.39          7.850%
132000134     82     RT    Woodstock                  GA                    31,936.52         2,853.18          7.450%
133000004     83     MF    Poway                      CA                    31,032.97         3,857.01          7.510%
133000020     84     RT    Chicago                    IL                    35,377.68         9,435.15          8.350%
132000119     85     RT    Sugar Land                 TX                    32,715.78         2,337.75          7.950%
132000116     86     IN    Eatontown                  NJ                    30,159.94         2,477.72          7.650%
132000032     87     OF    California                 MD                    28,068.64         3,301.61          7.700%
133000029     88     MF    Winston-Salem              NC                    27,295.38         2,476.95          7.400%
132000026     89     MH    Ojai                       CA                    27,589.80         3,215.93          7.750%
133000016     90     RT    Highlands Ranch            CO                    30,256.78         2,725.93          8.320%
 DLJ002       91     MF    Wayne                      MI                    26,354.81         2,524.85          7.330%
132000006     92     RT    Las Vegas                  NV                    28,261.31         2,742.62          8.320%
132000129     93     RT    Aventura                   FL                    25,492.14         7,506.85          7.650%
132000085     94     MH    St. Peters                 MO                    23,695.09         3,014.82          7.460%
132000144     95     RT    Newburgh                   NY                    25,813.91         1,857.51          7.920%
132000011     96     RT    The Colony                 TX                    24,463.46         2,812.74          7.770%
132000081     97     MF    South Orange               NJ                    25,211.29         2,012.38          7.750%
132000052     98     RT    Miami                      FL                    25,380.74         2,687.97          8.070%
133000001     99     MF    Modesto                    CA                    23,593.76         2,933.03          7.510%
132000004    100     OF    Falls Church               VA                    24,762.81         1,999.07          7.710%
132000086    101     MH    St. Charles                MO                    23,108.12         2,940.14          7.460%
132000054    102     MF    Atlanta                    GA                    23,597.64         2,073.82          7.560%
132000094    103     MF    Baldwin Park               CA                    23,008.27         1,872.95          7.670%
132000025    104     RT    Seattle                    WA                    22,056.22         1,669.16          7.850%
132000016    105     MF    Columbia Heights           MN                    20,763.06         1,856.53          7.500%
132000020    106     RT    Gresham                    OR                    21,518.27         1,628.45          7.850%
132000109    107     RT    Westlake                   OH                    21,474.36         2,906.63          7.850%
133000003    108     MF    Terre Haute                IN                    20,147.20         1,791.84          7.460%
132000017    109     RT    McKinney                   TX                    21,225.93         1,602.82          7.870%
132000082    110     RT    Henderson                  TX                    21,544.30         1,494.86          8.050%
133000008    111     RT    Delphos                    OH                    21,241.94         2,070.52          8.330%
132000123    112     OF    Castro Valley              CA                    20,223.96         1,496.90          7.860%
133000009    113     RT    Garden City                MI                    19,479.77         3,416.96          7.870%
132000115    114     MF    Sierra Vista               AZ                    19,007.12         2,869.93          7.540%
132000012    115     MF    Waco                       TX                    19,415.86         1,500.55          7.820%
132000133    116     RT    Tucson                     AZ                    18,670.55         4,305.19          7.550%
132000130    117     MF    Meridian                   MS                    17,947.28         1,688.43          7.350%
132000031    118     OF    San Rafael                 CA                    19,219.65         1,874.90          8.280%
133000014    119     IN    Dallas                     TX                    11,264.95         1,364.61          8.190%
133000015    120     IN    Dallas                     TX                     7,626.58           923.87          8.190%
132000010    121     MF    Memphis                    TN                    15,912.37         2,071.77          7.390%
133000013    122     MF    Fort Lauderdale            FL                    16,945.92         2,853.79          8.070%
132000087    123     RT    Odessa                     TX                    17,110.25         1,259.13          7.910%
132000176    124     RT    Eugene                     OR                    16,123.29         2,416.58          7.540%
132000108    125     MF    Village of Honeoye Falls   NY                    14,726.16         3,151.19          7.130%
132000029    126     OF    Boulder                    CO                    16,830.70         4,376.88          8.190%
132000033    127     SS    Lafayette                  CO                    16,693.52         2,217.59          7.930%
132000124    128     RT    Gaithersburg               MD                    15,038.86         2,695.94          7.740%
133000017    129     MF    Austin                     TX                    14,790.12         1,336.45          7.440%
132000125    130     MU    Canton                     MA                    14,958.09         2,203.61          7.610%
132000024    131     RT    Portland                   OR                    15,399.01         1,165.36          7.850%
132000132    132     MF    Atlanta                    GA                    13,123.27         1,259.45          7.290%
132000095    133     MF    Chicago                    IL                    13,037.98         1,631.15          7.490%
132000090    134     RT    Las Vegas                  NV                    14,949.98           858.15          8.400%
132000202    135     RT    Manchester                 VT                    14,996.34         1,248.30          8.830%
132000050    136     MF    Irving                     TX                    14,916.04           846.69          8.500%
132000098    137     MF    Chicago                    IL                    12,801.94         1,141.29          7.470%
132000142    138     MF    Norcross                   GA                    13,190.35         3,216.28          7.740%
132000127    139     RT    El Paso                    TX                    12,966.53         3,280.12          7.610%
133000030    140     IN    South Brunswick            NJ                    13,644.15         3,122.01          8.030%
132000135    141     RT    Littleton                  CO                    12,589.94         1,907.04          7.510%
132000100    142     MU    Rockville                  MD                    12,951.23         1,803.29          7.770%
132000161    143     MF    Atlanta                    GA                    11,578.24         1,203.18          7.110%
132000105    144     RT    Colorado Springs           CO                    13,441.82         1,576.84          8.280%
133000025    145     MF    Durham                     NC                    11,801.63         1,129.98          7.280%
133000024    146     MF    Taylors                    SC                    11,114.76         1,064.22          7.280%
132000002    147     OF    Spokane                    WA                    11,937.93         1,233.74          8.100%
133000012    148     MF    Coconut Creek              FL                    11,498.26         1,969.32          7.900%
132000104    149     MF    Waco                       TX                    10,705.40         1,007.13          7.350%
132000030    150     OF    Hurst                      TX                    10,452.60           737.31          8.000%
132000096    151     MU    Washington                 DC                    10,145.89           745.77          7.890%
132000110    152     OF    Houston                    TX                     9,860.69           802.69          7.670%
132000111    153     MH    Petaluma                   CA                     9,225.12         1,181.05          7.420%
132000099    154     RT    Kinston                    NC                     9,892.16           802.24          7.700%
132000009    155     MF    Griffin                    GA                    10,240.36         2,399.28          8.010%
132000013    156     MF    Denton                     TX                    10,170.44         4,216.35          8.060%
133000027    157     RT    Cleveland                  TN                     9,177.44         2,714.24          7.600%
132000003    158     MF    Greenville                 MS                     9,720.57           725.43          7.880%
132000015    159     MF    New Brighton               MN                     8,825.10           789.10          7.500%
133000028    160     RT    S. Orange Village Township NJ                     9,261.91         3,992.54          8.450%
132000160    161     MF    Clarkston                  GA                     8,146.38           774.88          7.310%
132000007    162     RT    Oxnard                     CA                     8,974.87         1,379.44          8.370%
132000083    163     MF    Huntsville                 TX                     8,626.21           507.37          8.390%
132000079    164     MF    Jacksonville               FL                     7,092.62           792.66          7.880%
 DLJ001      165     OF    Ann Arbor                  MI                     7,841.40           791.11          8.750%
132000128    166     RT    Independence               MO                     4,707.79           630.16          7.860%
133000026    167     MF    Portland                   TX                     4,062.57           368.66          7.400%
132000051    168     OT    Dallas                     TX                     3,887.40           801.84          9.250%
Totals                                                                   5,460,973.12       634,125.71                     
                                                                                                            
                                                                                                  
</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        2/1/2028      N           99,592,044.00      99,528,723.29      8/1/98
132000068           N/A               8/31/2007     N            4,454,618.26       4,449,902.48      8/1/98
132000078           N/A               8/31/2007     N            4,306,130.98       4,301,572.39      8/1/98
132000074           N/A               8/31/2007     N            4,194,765.49       4,190,324.79      8/1/98
132000069           N/A               8/31/2007     N            3,823,547.35       3,819,499.64      8/1/98
132000076           N/A               8/31/2007     N            3,489,450.98       3,485,756.95      8/1/98
132000070           N/A               8/31/2007     N            2,988,306.43       2,985,142.93      8/1/98
132000075           N/A               8/31/2007     N            2,821,258.25       2,818,271.59      8/1/98
132000066           N/A               8/31/2007     N            2,338,674.63       2,336,198.85      8/1/98
132000071           N/A               8/31/2007     N            1,744,725.48       1,742,878.47      8/1/98
132000061           N/A               8/31/2007     N            1,707,603.69       1,705,795.98      8/1/98
132000067           N/A               8/31/2007     N            1,499,721.45       1,498,133.80      8/1/98
132000062           N/A               8/31/2007     N            1,484,872.71       1,483,300.78      8/1/98
132000064           N/A               8/31/2007     N            1,484,872.71       1,483,300.78      8/1/98
132000063           N/A               8/31/2007     N            1,484,872.71       1,483,300.78      8/1/98
132000073           N/A               8/31/2007     N            1,373,507.35       1,372,053.32      8/1/98
132000065           N/A               8/31/2007     N            1,113,654.57       1,112,475.62      8/1/98
132000072           N/A               8/31/2007     N              779,558.21         778,732.95      8/1/98
132000077           N/A               8/31/2007     N              631,070.91         630,402.84      8/1/98
132000177             2/1/2008        2/1/2023      N           33,799,640.34      33,765,792.45      8/1/98
132000165           N/A               1/1/2008      N            7,147,331.03       7,142,971.95      8/1/98
132000162           N/A               1/1/2008      N            6,848,696.03       6,844,519.09      8/1/98
132000212           N/A               1/1/2008      N            5,853,246.02       5,849,676.19      8/1/98
132000163           N/A               1/1/2008      N            5,833,337.05       5,829,779.37      8/1/98
132000164           N/A               1/1/2008      N            2,189,990.01       2,188,654.36      8/1/98
133000021           N/A               1/1/2010      N           18,170,928.92      18,160,613.08      8/1/98
132000190           N/A               2/1/2008      N           17,925,556.69      17,913,920.36      8/1/98
132000060           N/A              10/1/2007      N           17,293,273.43      17,283,444.12      8/1/98
132000057           N/A              10/1/2007      N           16,015,009.90      16,007,655.30      8/1/98
132000151           N/A               1/1/2008      N            7,444,911.11       7,436,746.37      8/1/98
132000150           N/A               1/1/2008      N            7,246,380.16       7,238,433.15      8/1/98
132000027           N/A              11/1/2017      N           13,225,741.70      13,216,181.62      7/1/98
132000028           N/A              11/1/2010      N            1,454,469.27       1,448,609.33      7/1/98
132000018           N/A              11/1/2017      N            3,432,002.24       3,430,246.57      8/1/98
132000019           N/A              11/1/2017      N            3,392,210.86       3,390,475.54      8/1/98
132000023           N/A              11/1/2017      N            2,735,653.60       2,734,254.11      8/1/98
132000022           N/A              11/1/2017      N            2,735,653.93       2,734,254.48      8/1/98
132000021           N/A              11/1/2017      N            1,820,453.33       1,819,522.06      8/1/98
132000201           N/A               2/1/2008      N           13,145,087.74      13,136,478.91      8/1/98
133000019           N/A              12/1/2007      N           12,942,881.67      12,936,549.82      8/1/98
132000168           N/A               1/1/2008      N            7,564,978.89       7,560,280.15      8/1/98
132000183           N/A               1/1/2008      N            5,176,038.21       5,172,823.29      8/1/98
132000008           N/A              10/1/2017      N           11,292,674.99      11,280,338.85      8/1/98
132000091           N/A              12/1/2007      N           11,244,360.40      11,237,871.38      8/1/98
132000113            12/1/2007       12/1/2017      N            3,315,099.72       3,310,549.50      8/1/98
132000113            12/1/2007       12/1/2017      N            2,078,151.00       2,075,342.93      8/1/98
132000113            12/1/2007       12/1/2017      N            1,632,815.71       1,630,582.86      8/1/98
132000113            12/1/2007       12/1/2017      N            1,632,815.71       1,630,582.86      8/1/98
132000113            12/1/2007       12/1/2017      N              959,865.93         958,504.38      8/1/98
132000113            12/1/2007       12/1/2017      N              643,208.51         642,295.17      8/1/98
132000152           N/A               2/1/2008      N            9,939,958.75       9,927,731.98      8/1/98
132000097           N/A              12/1/2007      N            9,949,977.73       9,944,108.25      8/1/98
132000155             1/1/2008        1/1/2023      N            9,935,715.68       9,926,549.52      8/1/98
132000059            10/1/2007       10/1/2007      N            9,671,592.29       9,664,100.02      8/1/98
132000112           N/A              12/1/2007      N            9,315,863.10       9,310,805.03      8/1/98
 240749             N/A               1/1/2008      N            8,962,032.96       8,955,559.45      8/1/98
132000191           N/A               2/1/2008      N            8,714,512.79       8,709,021.60      8/1/98
 190004             N/A              12/1/2009      N            8,362,700.16       8,358,538.10      8/1/98
132000137           N/A               1/1/2008      N            7,961,383.08       7,954,811.66      8/1/98
132000034           N/A              11/1/2007      N            7,876,383.92       7,872,022.74      8/1/98
133000022           N/A              12/1/2007      N            7,864,095.49       7,860,046.23      8/1/98
132000084           N/A              10/1/2007      N            7,804,410.78       7,800,298.68      8/1/98
133000010           N/A               1/1/2008      N            7,565,200.02       7,560,543.71      8/1/98
132000197           N/A               2/1/2008      N            7,469,582.38       7,464,875.64      7/1/98
132000138           N/A               1/1/2013      N            7,452,999.01       7,446,353.78      8/1/98
132000107            12/1/2007       12/1/2022      N            7,447,082.67       7,440,498.58      8/1/98
132000118           N/A              12/1/2007      N            7,193,545.89       7,186,338.31      8/1/98
132000106           N/A              11/1/2007      N            7,062,368.06       7,058,669.46      8/1/98
132000117            12/1/2007       11/1/2024      N            6,958,836.14       6,953,000.78      8/1/98
132000102           N/A              12/1/2012      N            6,849,555.25       6,843,217.04      8/1/98
132000140           N/A               1/1/2008      N            6,451,501.36       6,447,756.89      8/1/98
132000195             2/1/2008        2/1/2023      N            5,966,524.28       5,960,986.79      8/1/98
132000080           N/A              10/1/2007      N            5,869,082.30       5,866,416.15      8/1/98
132000114           N/A              12/1/2007      N            5,626,457.18       5,623,911.65      8/1/98
133000002           N/A              12/1/2004      N            5,540,573.74       5,536,264.10      8/1/98
132000136           N/A               1/1/2008      N            5,177,470.15       5,174,530.84      8/1/98
132000040           N/A               5/1/2007      N            5,148,862.40       5,147,293.84      8/1/98
132000014           N/A               9/1/2007      N            5,076,032.31       5,073,273.85      8/1/98
132000145           N/A               1/1/2013      N            5,066,317.83       5,061,473.79      8/1/98
133000018           N/A              10/1/2007      N            4,997,754.32       4,995,367.37      8/1/98
 240750             N/A               1/1/2008      N            4,978,907.17       4,975,310.77      8/1/98
132000134           N/A               1/1/2008      N            4,978,197.25       4,975,344.07      8/1/98
133000004           N/A              12/1/2004      N            4,958,664.33       4,954,807.32      8/1/98
133000020           N/A              11/1/2012      N            4,920,210.43       4,910,775.28      8/1/98
132000119           N/A              12/1/2017      N            4,778,933.38       4,776,595.63      8/1/98
132000116           N/A              12/1/2007      N            4,578,358.39       4,575,880.67      8/1/98
132000032           N/A              11/1/2007      N            4,374,333.77       4,371,032.16      8/1/98
133000029           N/A               2/1/2005      N            4,283,494.30       4,281,017.35      8/1/98
132000026           N/A              10/1/2007      N            4,271,969.58       4,268,753.65      8/1/98
133000016           N/A              10/1/2007      N            4,223,186.11       4,220,460.18      8/1/98
 DLJ002             N/A              11/1/2007      N            4,175,386.77       4,172,861.92      8/1/98
132000006           N/A              10/1/2007      N            4,076,150.83       4,073,408.21      8/1/98
132000129           N/A              12/1/2012      N            3,998,766.79       3,991,259.94      8/1/98
132000085           N/A              11/1/2017      N            3,811,542.40       3,808,527.58      8/1/98
132000144           N/A               1/1/2008      N            3,785,031.34       3,783,173.83      7/1/98
132000011           N/A              11/1/2007      N            3,778,139.79       3,775,327.05      8/1/98
132000081           N/A              10/1/2007      N            3,777,758.51       3,775,746.13      8/1/98
132000052           N/A               9/1/2007      N            3,774,088.39       3,771,400.42      8/1/98
133000001           N/A              11/1/2004      N            3,769,975.07       3,767,042.04      8/1/98
132000004           N/A              11/1/2007      N            3,729,807.21       3,727,808.14      8/1/98
132000086           N/A              11/1/2017      N            3,717,123.46       3,714,183.32      8/1/98
132000054           N/A               9/1/2007      N            3,624,830.07       3,622,756.25      8/1/98
132000094           N/A              12/1/2007      N            3,483,608.93       3,481,735.98      8/1/98
132000025           N/A              11/1/2017      N            3,262,889.08       3,261,219.92      8/1/98
132000016           N/A              10/1/2007      N            3,214,925.92       3,213,069.39      8/1/98
132000020           N/A              11/1/2017      N            3,183,306.35       3,181,677.90      8/1/98
132000109           N/A              12/1/2007      N            3,176,811.43       3,173,904.80      8/1/98
133000003           N/A               1/1/2008      N            3,136,293.62       3,134,501.78      8/1/98
132000017           N/A              10/1/2017      N            3,132,080.31       3,130,477.49      8/1/98
132000082           N/A              10/1/2007      N            3,107,974.04       3,106,479.18      8/1/98
133000008           N/A               9/1/2007      N            3,060,063.88       3,057,993.36      8/1/98
132000123           N/A               1/1/2008      N            2,988,026.63       2,986,529.73      8/1/98
133000009           N/A              10/1/2007      N            2,970,232.03       2,966,815.07      8/1/98
132000115           N/A              12/1/2007      N            2,927,425.43       2,924,555.50      8/1/98
132000012           N/A              10/1/2007      N            2,883,305.16       2,881,804.61      8/1/98
132000133           N/A               1/1/2018      N            2,871,778.04       2,867,472.85      8/1/98
132000130           N/A              12/1/2007      N            2,835,647.12       2,833,958.69      8/1/98
132000031           N/A              11/1/2007      N            2,785,455.99       2,783,581.09      8/1/98
133000014           N/A              11/1/2007      N            1,597,299.03       1,595,934.42      7/1/98
133000015           N/A              11/1/2007      N            1,081,401.19       1,080,477.32      7/1/98
132000010           N/A              10/1/2007      N            2,583,875.88       2,581,804.11      8/1/98
133000013           N/A               8/1/2007      N            2,519,838.86       2,516,985.07      8/1/98
132000087           N/A              11/1/2007      N            2,512,006.56       2,510,747.43      7/1/98
132000176           N/A               1/1/2008      N            2,483,265.84       2,480,849.26      8/1/98
132000108           N/A              12/1/2007      N            2,478,456.74       2,475,305.55      8/1/98
132000029           N/A              11/1/2017      N            2,466,036.34       2,461,659.46      8/1/98
132000033           N/A              11/1/2007      N            2,444,642.99       2,442,425.40      8/1/98
132000124           N/A              12/1/2007      N            2,331,606.04       2,328,910.10      8/1/98
133000017           N/A              12/1/2007      N            2,308,550.79       2,307,214.34      8/1/98
132000125           N/A              12/1/2004      N            2,282,613.55       2,280,409.94      8/1/98
132000024           N/A              11/1/2017      N            2,278,053.63       2,276,888.27      8/1/98
132000132           N/A               1/1/2008      N            2,090,525.63       2,089,266.18      8/1/98
132000095           N/A              12/1/2007      N            2,088,861.75       2,087,230.60      8/1/98
132000090           N/A              12/1/2007      N            2,066,817.94       2,065,959.79      8/1/98
132000202           N/A               9/1/2007      N            2,038,007.68       2,036,759.38      8/1/98
132000050           N/A               8/1/2004      N            2,037,864.68       2,037,017.99      8/1/98
132000098           N/A              12/1/2007      N            1,990,196.74       1,989,055.45      8/1/98
132000142           N/A               1/1/2008      N            1,979,047.48       1,975,831.20      8/1/98
132000127           N/A               1/1/2018      N            1,978,700.40       1,975,420.28      8/1/98
133000030           N/A              11/1/2007      N            1,973,202.81       1,970,080.80      8/1/98
132000135           N/A               1/1/2008      N            1,946,814.27       1,944,907.23      8/1/98
132000100           N/A              12/1/2012      N            1,935,668.16       1,933,864.87      8/1/98
132000161           N/A               1/1/2008      N            1,891,096.01       1,889,892.83      8/1/98
132000105           N/A              11/1/2007      N            1,885,248.91       1,883,672.07      8/1/98
133000025           N/A               2/1/2005      N            1,882,571.65       1,881,441.67      8/1/98
133000024           N/A               2/1/2005      N            1,773,003.98       1,771,939.76      8/1/98
132000002           N/A              11/1/2007      N            1,768,582.37       1,767,348.63      8/1/98
133000012           N/A              12/1/2007      N            1,746,570.70       1,744,601.38      8/1/98
132000104           N/A              12/1/2007      N            1,691,438.61       1,690,431.48      8/1/98
132000030           N/A              11/1/2007      N            1,517,312.53       1,516,575.22      8/1/98
132000096           N/A              12/1/2007      N            1,493,323.77       1,492,578.00      8/1/98
132000110           N/A              12/1/2007      N            1,492,975.25       1,492,172.56      8/1/98
132000111           N/A              12/1/2007      N            1,491,933.41       1,490,752.36      8/1/98
132000099           N/A              11/1/2007      N            1,491,904.68       1,491,102.44      8/1/98
132000009           N/A               9/1/2017      N            1,484,648.32       1,482,249.04      8/1/98
132000013           N/A              11/1/2012      N            1,465,364.40       1,461,148.05      8/1/98
133000027           N/A               1/1/2018      N            1,449,069.54       1,446,355.30      8/1/98
132000003           N/A              11/1/2007      N            1,432,538.97       1,431,813.54      8/1/98
132000015           N/A              10/1/2007      N            1,366,467.73       1,365,678.63      8/1/98
133000028           N/A              10/1/2012      N            1,315,300.26       1,311,307.72      8/1/98
132000160           N/A               1/1/2008      N            1,294,159.73       1,293,384.85      8/1/98
132000007           N/A               9/1/2007      N            1,286,720.40       1,285,340.96      8/1/98
132000083           N/A              10/1/2007      N            1,193,984.87       1,193,477.50      8/1/98
132000079           N/A              10/1/2007      N            1,080,094.78       1,079,302.12      8/1/98
 DLJ001             N/A               9/1/2012      N            1,040,701.93       1,039,910.82      8/1/98
132000128           N/A               1/1/2008      N              695,560.73         694,930.57      8/1/98
133000026           N/A               2/1/2005      N              637,543.34         637,174.68      8/1/98
132000051           N/A               9/1/2007      N              504,311.31         503,509.47      8/1/98
Totals                                                         836,034,554.74     835,400,429.00   



<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

Distribution       30-59 Days         60-89 Days      90 Days or More       Foreclosure          REO            Modifications
Date               #       Balance    #      Balance   #     Balance         #      Balance     #     Balance    #     Balance
<S>                <C>     <C>        <C>     <C>       <C>     <C>          <C>     <C>        <C>     <C>      <C>     <C>
8/17/98            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
7/15/98            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
6/15/98            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
5/15/98            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
4/15/98            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00



</TABLE>
<TABLE>
<CAPTION>

Prepayments

Distribution      Curtailments           Payoff
Date               #     Amount         #    Amount
<S>                <C>     <C>          <C>     <C>
8/17/98            0       $0.00        0       $0.00
7/15/98            0       $0.00        0       $0.00
6/15/98            0       $0.00        0       $0.00
5/15/98            0       $0.00        0       $0.00
4/15/98            0       $0.00        0       $0.00


</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities

Distriburtion    Next Weighted Avg.           WAM
Date            Coupon        Remit
<S>            <C>           <C>              <C>
8/17/98        7.641094%     7.538302%        125
7/15/98        7.641123%     7.538331%        126
6/15/98        7.641143%     7.541143%        127
5/15/98        7.641172%     7.541172%        128
4/15/98        7.641191%     7.541191%        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                               229,936.84
Servicing Advances Outstanding                                 0.00
Reimbursement for Interest on Advances
paid from general collections                                 17.43

</TABLE>
<TABLE>
<CAPTION>

Servicing Fee Breakdowns
<S>                                                      <C>

Current Period Accrued Servicing Fees                     66,882.79
Less Delinquent Servicing Fees                             2,490.04
Less Reductions to Servicing Fees                              0.00
Plus Servicing Fees for Delinquent Payments Received       9,616.52
Plus Adjustments for Prior Servicing Calculation               0.00
Total Servicing Fees Collected                            74,009.27

</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        498,204.25       0.00      498,204.25            0.00         
  A-1A      625,432.76       0.00      625,432.76            0.00         
  A-1B    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         
Total     5,391,303.60       0.00    5,391,303.60            0.00


</TABLE>
<TABLE>
<CAPTION>
             Additional                    Remaining Unpaid
             Trust Fund   Interest            Distributable
Class        Expenses     Distribution     Certificate Interest
<S>            <C>       <C>                    <C>
 CP             0.00     364,311.67             0.00
 S              0.00     498,204.25             0.00
A-1A            0.00     625,432.76             0.00
A-1B            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     246,511.67             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             17.43      89,723.32           293.77
Total          17.43   5,391,286.17           293.77



</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        7/1/98      96,849.98         96,849.98
  132000028         33              0        7/1/98      15,362.47         15,362.47
  132000197         64              0        7/1/98      50,503.58         50,503.58
  132000144         95              0        7/1/98      27,671.42         27,671.42
  133000014         119             0        7/1/98      12,629.56         12,629.56
  133000015         120             0        7/1/98       8,550.45          8,550.45
  132000087         123             0        7/1/98      18,369.38         18,369.38
Totals                                                  229,936.84        229,936.84
                        


</TABLE>
<TABLE>
<CAPTION>
              Status of   Resolution                               Current
Loan Number   Mortgage    Strategy   Servicing      Foreclosure  Servicing
              Loan(1)     Code(2)  Transfer Date      Date       Advances
<S>            <C>           <C>         <C>            <C>         <C>
132000027       B
132000028       B
132000197       B
132000144       B
133000014       B
133000015       B
132000087       B
Totals                                                             0.00


</TABLE>
<TABLE>
<CAPTION>
                Outstanding
Loan Number      Servicing     Bankruptcy   REO
                 Advances          Date     Date
<S>                <C>             <C>     <C>
132000027
132000028
132000197
132000144
133000014
133000015
132000087
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



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission