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 : May 15, 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 May 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 May 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
May 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 May 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: 5/15/98
Record Date: 4/30/98
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% 125,000,000.00 124,383,922.43 757,828.22
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 7.541191% 10,000,000.00 10,000,000.00 0.00
B-4 23322BAK4 7.541191% 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
838,800,140.00 838,184,062.43 757,828.22
</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 636,431.07 0.00 0.00 1394259.29
A-1B 23322BAD0 2,490,819.17 0.00 0.00 2490819.17
A-2 23322BAE8 276,780.00 0.00 0.00 276780.00
A-3 23322BAF5 280,841.67 0.00 0.00 280841.67
B-1 23322BAG3 246,511.67 0.00 0.00 246511.67
B-2 23322BAH1 89,792.50 0.00 0.00 89792.50
B-3 23322BAJ7 62,843.26 0.00 0.00 62843.26
B-4 23322BAK4 170,305.23 0.00 0.00 170305.23
B-5 23322BAL2 80,125.00 0.00 0.00 80125.00
B-6 23322BAM0 80,125.00 0.00 0.00 80125.00
B-7 23322BAN8 33,652.50 0.00 0.00 33652.50
C 23322BAP3 89,656.26 0.00 0.00 89656.26
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
4,537,883.33 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Current Subordination
Class CUSIP Ending Bal Level(1)
<S> <C> <C> <C>
A-1A 23322BAC2 123,626,094.21 29.55%
A-1B 23322BAD0 466,300,000.00 29.55%
A-2 23322BAE8 50,400,000.00 23.54%
A-3 23322BAF5 50,300,000.00 17.53%
B-1 23322BAG3 41,900,000.00 12.53%
B-2 23322BAH1 14,700,000.00 10.77%
B-3 23322BAJ7 10,000,000.00 9.58%
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 2.01%
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 837,426,234.21
</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 0.522762% 838,800,140.00 838,184,062.43
</TABLE>
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
Interest Prepayment Total
Class CUSIP Distribution Penalties Distribution
CP 23322BAA6 364,311.67 0.00 364311.67
S 23322BAB4 365,142.30 0.00 365142.30
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Ending
Notional
Amount
<S> <C> <C>
CP 23322BAA6 482,300,000.00
S 23322BAB4 837,426,234.21
<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
Balance Distribution Dsitribution
<S> <C> <C> <C> <C>
A-1A 23322BAC2 995.07137944 6.06262576 5.09144856
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 6.28432600
B-4 23322BAK4 1,000.00000000 0.00000000 6.28432583
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 5.33663767
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 989.00875368
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 999.26552519 0.43531502 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Ending
Class CUSIP Notional
Amount
<S> <C> <C>
CP 23322BAA6 1,000.00000000
S 23322BAB4 998.36205823
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 6,025,165.68
Aggregate Number of Outstanding Loans 168
Aggregate Unpaid Principal Balance of Loans 837,438,134.42
Aggregate Amount of Service Fee 70,013.59
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,793.92
Aggregate Trust Fund Expenses 84.49
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 34,795,494.32 4.16 131 8.0933 1.384811
1,500,000 to 2,499,999 37 73,743,618.45 8.81 126 7.8982 1.338795
2,500,000 to 3,499,999 27 81,678,293.93 9.75 150 7.9188 1.341496
3,500,000 to 4,499,999 20 80,084,386.01 9.56 124 7.8827 1.435279
4,500,000 to 5,499,999 12 59,930,206.72 7.16 131 7.8356 1.336316
5,500,000 to 6,499,999 7 41,199,564.26 4.92 111 7.6410 1.345118
6,500,000 to 7,499,999 11 79,267,516.65 9.47 126 7.4353 1.390837
7,500,000 to 9,999,999 14 121,675,835.81 14.53 117 7.6058 1.417445
10,000,000 to 14,999,999 5 61,944,197.87 7.40 162 7.6944 1.290182
15,000,000 to 28,499,999 4 69,496,650.37 8.30 121 7.5401 1.300524
28,500,000 and greater 2 133,610,469.82 15.95 117 7.1623 1.261692
Totals 168 837,426,234.21 100.00 128 7.6412 1.347611
</TABLE>
<TABLE>
<CAPTION>
State (3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 2 5,814,616.55 0.69 175 7.5450 1.160999
Arkansas 1 2,343,574.38 0.28 111 8.4500 1.260000
California 19 85,879,503.93 10.26 116 7.7527 1.342391
Colorado 5 12,993,599.40 1.55 137 8.0943 1.309114
Connecticut 1 1,711,181.28 0.20 111 8.4500 1.530000
Delaware 2 12,759,214.14 1.52 116 7.1900 1.560312
Florida 10 49,046,987.15 5.86 119 7.5243 1.318720
Georgia 12 50,700,052.44 6.05 144 7.9388 1.347409
Illinois 10 62,443,670.73 7.46 127 7.7164 1.281717
Indiana 2 4,628,468.87 0.55 114 7.7783 1.450016
Iowa 1 1,748,380.86 0.21 111 8.4500 1.420000
Louisiana 1 2,827,169.07 0.34 111 8.4500 1.330000
Maryland 4 16,119,221.91 1.92 122 7.8531 1.381729
Massachusetts 3 14,070,383.28 1.68 140 8.0375 1.459488
Michigan 6 29,737,554.75 3.55 117 7.6499 1.428098
Minnesota 9 63,685,670.36 7.60 140 7.7280 1.351970
Mississippi 4 7,153,097.58 0.85 113 7.8990 1.347611
Missouri 6 29,795,635.72 3.56 151 8.0896 1.620556
Nevada 4 11,628,598.09 1.39 170 8.1128 1.336067
New Jersey 5 111,406,719.86 13.30 117 7.1683 1.156241
New York 12 48,461,517.27 5.79 122 7.6052 1.500969
North Carolina 8 35,580,097.61 4.25 110 7.2886 1.299517
Ohio 3 12,226,166.55 1.46 115 7.9067 1.508851
Oregon 4 21,121,308.81 2.52 147 7.2774 1.319631
Pennsylvania 1 6,863,571.08 0.82 175 7.8000 1.280000
South Carolina 2 8,984,760.19 1.07 108 7.4084 1.342215
Tennessee 3 5,158,416.13 0.62 148 7.6785 1.321030
Texas 20 55,602,935.68 6.64 136 7.8435 1.340622
Vermont 1 2,040,476.99 0.24 112 8.8300 1.290000
Virginia 2 21,050,879.61 2.51 113 7.5784 1.267741
Washington 3 8,474,138.59 1.01 209 7.9022 1.266270
Washington, DC 2 35,368,665.35 4.22 117 7.3968 1.606473
Totals 168 837,426,234.21 100.00 128 7.6412 1.347611
</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% 45 378,305,749.07 45.17 119 7.2259 1.363224
7.500% to 7.999% 66 285,545,739.84 34.10 140 7.7542 1.327640
8.000% to 8.499% 45 142,811,563.66 17.05 129 8.2626 1.344814
8.500% to 8.999% 10 25,104,029.12 3.00 113 8.7309 1.367294
9.000% to 9.499% 2 5, 659,152.52 0.68 108 9.1863 1.294864
9.500% or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 168 837,426,234.21 100.00 128 7.6412 1.347611
</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 168 837, 426, 234. 21 100.00 128 7.6412 1.347611
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 168 837, 426, 234. 21 100.00 128 7.6412 1.347611
</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 2,880,900.72 0.34 236 7.5500 1.050000
1.1 to 1.19 2 102,526,095.17 12.24 117 7.1224 1.140816
1.2 to 1.29 69 298,222,249.14 35.61 133 7.8161 1.264895
1.3 to 1.39 50 205,755,073.95 24.57 128 7.5849 1.344299
1.4 to 1.49 23 108,580,074.64 12.97 120 7.8153 1.428576
1.5 to 1.59 11 49,692,741.43 5.93 124 7.7527 1.547349
1.6 to 1.69 7 49,282,754.67 5.89 117 7.4684 1.635221
1.7 to 1.79 1 1,487,983.68 0.18 111 8.4500 1.770000
1.8 to 1.89 1 1,494,273.78 0.18 115 7.4200 1.830000
1.9 and greater 3 17,504,087.03 2.09 166 7.4145 2.099896
Totals 168 837,426,234.21 100.00 128 7.6412 1.347611
</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 7,209,293.26 0.86 115 7.4400 1.360000
Industrial 23 58,524,272.71 6.99 120 8.2949 1.420647
Lodging 6 166,695,658.55 19.91 117 7.3420 1.300179
Mixed Use 5 19,173,692.18 2.29 117 7.6659 1.387505
Mobil Home Park 5 26,477,754.27 3.16 150 7.2709 1.643270
Multi- Family 45 160,783,582.09 19.20 111 7.4394 1.314928
Office 19 118,037,370.04 14.10 118 7.7450 1.345891
Other 7 10,798,220.59 1.29 115 8.8687 1.363844
Retail 56 67,276,825.55 31.92 150 7.7483 1.348550
Self Storage 1 2,449,564.97 0.29 114 7.9300 1.340000
Totals 168 837,426,234.21 100.00 128 7.6412 1.347611
</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 10 32,360,258.70 3.86 84 7.8027 1.267569
109 to 120 months 127 669,714,262.16 79.97 115 7.5939 1.349943
121 to 144 months 2 26,567,845.00 3.17 140 7.6124 1.246303
145 to 168 months 0 0.00 0.00 0 0.0000 0.000000
169 to 216 months 7 31,344,130.13 3.74 175 7.8990 1.372625
217 months or greater 15 65,771,943.86 7.85 234 7.8747 1.393799
Totals 161 825,758,439.85 98.61 126 7.6366 1.347735
</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 1,466,075.29 0.18 150 7.8400 1.680000
169 to 216 months 2 2,797,236.48 0.33 174 8.2445 1.323775
217 months or greater 4 7,404,482.59 0.88 235 7.8824 1.276996
Totals 7 11,667,794.36 1.39 209 7.9639 1.338849
</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 4,940,006.52 0.59 174 8.3500 1.260000
229 to 240 months 10 18,777,513.21 2.24 128 8.4004 1.399183
241 to 276 months 1 2,880,900.72 0.34 236 7.5500 1.050000
277 to 300 months 49 208,301,656.88 24.87 127 7.8339 1.429236
301 to 348 months 2 11,201,328.68 1.34 115 7.6602 1.550291
349 months or greater 98 579,657,033.84 69.22 125 7.5349 1.315094
Totals 161 825,758,439.85 98.61 126 7.6366 1.347735
</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 168 837,426,234.21 100.00 128 7.6412 1.347611
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 168 837,426,234.21 100.00 128 7.6412 1.347611
<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 589761.12 81596.68 7.09%
132000068 2 IN Santa Fe Springs CA 31466.17 4617.55 8.45%
132000078 3 IN Mansfield MA 30417.30 4463.63 8.45%
132000074 4 IN San Jose CA 29630.64 4348.20 8.45%
132000069 5 IN Minneapolis MN 27008.46 3963.40 8.45%
132000076 6 IN Springfield MO 24648.50 3617.08 8.45%
132000070 7 IN Salinas CA 21108.56 3097.60 8.45%
132000075 8 IN Harahan LA 19928.58 2924.44 8.45%
132000066 9 IN Rogers AR 16519.74 2424.21 8.45%
132000071 10 IN Keokuk IA 12324.25 1808.54 8.45%
132000061 11 IN Portland CT 12062.03 1770.06 8.45%
132000067 12 IN Saltillo MS 10593.61 1554.58 8.45%
132000062 13 IN Columbus IN 10488.72 1539.19 8.45%
132000064 14 IN North Tonawanda NY 10488.72 1539.19 8.45%
132000063 15 IN St. Cloud MN 10488.72 1539.19 8.45%
132000073 16 IN Jackson MS 9702.07 1423.74 8.45%
132000065 17 IN Collierville TN 7866.54 1154.39 8.45%
132000072 18 IN Bloomington IL 5506.58 808.07 8.45%
132000077 19 IN Danville IL 4457.71 654.15 8.45%
132000177 20 LO Washington DC 208427.42 40071.66 7.38%
132000165 21 MF Winston-Salem NC 43277.03 5703.23 7.25%
132000162 22 MF Kernersville NC 41468.79 5464.94 7.25%
132000212 23 MF Winston-Salem NC 35441.35 4670.62 7.25%
132000163 24 MF Kernersville NC 35320.81 4654.72 7.25%
132000164 25 MF Winston-Salem NC 13260.37 1747.51 7.25%
133000021 26 RT Springfield IL 113502.44 13854.37 7.48%
132000190 27 OF Roseville MN 105106.75 14889.57 7.02%
132000060 28 MF Woodbridge VA 109031.77 13227.84 7.55%
132000057 29 OF Minneapolis MN 109366.27 10796.28 8.18%
132000151 30 MF Gainesville FL 43461.98 9450.81 6.98%
132000150 31 MF Gainesville FL 42302.99 9198.79 6.98%
132000027 32 RT Richfield MN 87476.71 9373.27 7.92%
132000028 33 RT Richfield MN 9615.90 5746.57 7.84%
132000018 34 RT Kirkland WA 22494.68 2460.37 7.85%
132000019 35 RT San Francisco CA 22233.87 2431.85 7.85%
132000023 36 RT Las Vegas NV 17930.54 1961.21 7.85%
132000022 37 RT Las Vegas NV 17930.54 1961.17 7.85%
132000021 38 RT Paradise CA 11931.96 1305.07 7.85%
132000201 39 MH Oregon City OR 76748.21 10983.09 6.99%
133000019 40 OF Chicago IL 85908.14 9028.52 7.95%
132000168 41 MU Greenville DE 45428.17 6108.30 7.19%
132000183 42 RT Greenville DE 31082.43 4179.36 7.19%
132000008 43 RT Decatur GA 77416.09 12086.66 8.20%
132000091 44 RT Rancho Santa Marga CA 69956.63 8668.09 7.45%
132000113 45 OT Chamblee GA 24559.97 5257.67 8.85%
132000113 46 OT Yorktown NY 15395.85 3288.08 8.85%
132000113 47 OT Scarsdale NY 12096.71 2588.14 8.85%
132000113 48 OT Yorktown NY 12096.71 2588.14 8.85%
132000113 49 OT Yorktown NY 7111.35 1530.09 8.85%
132000113 50 OT Scarsdale NY 4765.34 1025.48 8.85%
132000152 51 OF New York NY 60272.88 12007.81 7.25%
132000097 52 RT Bronx NY 61324.10 7777.49 7.38%
132000155 53 LO Houston TX 64620.01 11109.93 7.78%
132000059 54 LO Sunset Hills MO 69747.06 9618.57 8.63%
132000112 55 RT Lancaster CA 59431.23 6914.87 7.64%
240749 56 OF Southfield MI 58752.03 6348.11 7.85%
132000191 57 RT Bronx NY 51822.90 7097.94 7.12%
190004 58 RT St. Louis MO 55159.41 5892.24 7.90%
132000137 59 MF Schaumburg IL 47685.66 6455.02 7.17%
132000034 60 RT Lewisville TX 50052.17 5923.39 7.61%
133000022 61 OF Champaign IL 51216.42 5653.35 7.80%
132000084 62 RT Palm Beach Gardens FL 50718.68 5698.80 7.78%
133000010 63 RT Lansing MI 45618.36 6072.48 7.22%
132000197 64 RT North Miami FL 44419.63 6083.95 7.12%
132000138 65 IN Auburn MA 49403.31 8135.55 7.93%
132000107 66 LO Baltimore MD 49798.92 8087.30 8.00%
132000118 67 HC Columbia SC 44750.59 8543.64 7.44%
132000106 68 RT Sandy Springs GA 45878.23 5134.31 7.78%
132000117 69 RT Santa Monica CA 42222.36 7117.32 7.26%
132000102 70 RT Philadelphia PA 44663.14 7681.25 7.80%
132000140 71 OF Marietta GA 39922.73 4987.69 7.41%
132000195 72 LO Cleveland OH 38506.39 6695.23 7.72%
132000080 73 MU Melbourne FL 40226.34 3932.59 8.21%
132000114 74 OF San Jose CA 38375.23 3753.99 8.17%
133000002 75 MF El Cajon CA 34754.67 4229.73 7.51%
132000136 76 RT Fremont CA 32340.42 3947.55 7.48%
132000040 77 RT Atlanta GA 39444.03 2826.29 9.18%
132000014 78 MF Bloomington MN 32722.19 3780.60 7.72%
132000145 79 RT Hyde Park NY 32275.67 5811.86 7.62%
133000018 80 OF Chicago IL 33672.27 3444.91 8.07%
240750 81 OF Farmington Hills MI 32640.02 3526.73 7.85%
132000134 82 RT Woodstock GA 30971.42 3818.28 7.45%
133000004 83 MF Poway CA 31104.49 3785.49 7.51%
133000020 84 RT Chicago IL 34446.35 10366.48 8.35%
132000119 85 RT Sugar Land TX 31720.08 3333.45 7.95%
132000116 86 IN Eatontown NJ 29246.06 3391.60 7.65%
132000032 87 OF California MD 28131.39 3238.86 7.70%
133000029 88 MF Winston-Salem NC 26470.87 3301.46 7.40%
132000026 89 MH Ojai CA 27651.32 3154.41 7.75%
133000016 90 RT Highlands Ranch CO 29350.02 3632.69 8.32%
DLJ002 91 MF Wayne MI 25560.62 3319.04 7.33%
132000006 92 RT Las Vegas NV 28317.58 2686.35 8.32%
132000129 93 RT Aventura FL 25633.90 7365.09 7.65%
132000085 94 MH St. Peters MO 23750.62 2959.29 7.46%
132000144 95 RT Newburgh NY 25028.35 2643.07 7.92%
132000011 96 RT The Colony TX 24517.39 2758.81 7.77%
132000081 97 MF South Orange NJ 24446.88 2776.79 7.75%
132000052 98 RT Miami FL 25434.25 2634.46 8.07%
133000001 99 MF Modesto CA 23648.15 2878.64 7.51%
132000004 100 OF Falls Church VA 24012.18 2749.70 7.71%
132000086 101 MH St. Charles MO 23162.28 2885.98 7.46%
132000054 102 MF Atlanta GA 22884.60 2786.86 7.56%
132000094 103 MF Baldwin Park CA 22310.89 2570.33 7.67%
132000025 104 RT Seattle WA 21386.25 2339.13 7.85%
132000016 105 MF Columbia Heights MN 20135.93 2483.66 7.50%
132000020 106 RT Gresham OR 20864.63 2282.09 7.85%
132000109 107 RT Westlake OH 20846.88 3534.11 7.85%
133000003 108 MF Terre Haute IN 19538.27 2400.77 7.46%
132000017 109 RT McKinney TX 20581.21 2247.54 7.87%
132000082 110 RT Henderson TX 20888.21 2150.95 8.05%
133000008 111 RT Delphos OH 21284.47 2027.99 8.33%
132000123 112 OF Castro Valley CA 19609.04 2111.82 7.86%
133000009 113 RT Garden City MI 19546.13 3350.60 7.87%
132000115 114 MF Sierra Vista AZ 18455.02 3422.03 7.54%
132000012 115 MF Waco TX 18826.55 2089.86 7.82%
132000133 116 RT Tucson AZ 18155.99 4819.75 7.55%
132000130 117 MF Meridian MS 17405.99 2229.72 7.35%
132000031 118 OF San Rafael CA 19257.93 1836.62 8.28%
133000014 119 IN Dallas TX 10934.02 1695.54 8.19%
133000015 120 IN Dallas TX 7402.53 1147.92 8.19%
132000010 121 MF Memphis TN 15950.18 2033.96 7.39%
133000013 122 MF Fort Lauderdale FL 17002.73 2796.98 8.07%
132000087 123 RT Odessa TX 16590.06 1779.32 7.91%
132000176 124 RT Eugene OR 15654.62 2885.25 7.54%
132000108 125 MF Village of Honeoye NY 14781.67 3095.68 7.13%
132000029 126 OF Boulder CO 16919.11 4288.47 8.19%
132000033 127 SS Lafayette CO 16205.42 2705.69 7.93%
132000124 128 RT Gaithersburg MD 15090.36 2644.44 7.74%
133000017 129 MF Austin TX 14343.41 1783.16 7.44%
132000125 130 MU Canton MA 14523.01 2638.69 7.61%
132000024 131 RT Portland OR 14931.25 1633.12 7.85%
132000132 132 MF Atlanta GA 12727.70 1655.02 7.29%
132000095 133 MF Chicago IL 13068.14 1600.99 7.49%
132000090 134 RT Las Vegas NV 14492.15 1315.98 8.40%
132000202 135 RT Manchester VT 15023.50 1221.14 8.83%
132000050 136 MF Irving TX 14459.33 1303.40 8.50%
132000098 137 MF Chicago IL 12415.10 1528.13 7.47%
132000142 138 MF Norcross GA 12831.71 3574.92 7.74%
132000127 139 RT El Paso TX 12615.11 3631.54 7.61%
133000030 140 IN South Brunswick NJ 13271.66 3494.50 8.03%
132000135 141 RT Littleton CO 12224.19 2272.79 7.51%
132000100 142 MU Rockville MD 12573.37 2181.15 7.77%
132000161 143 MF Atlanta GA 11230.25 1551.17 7.11%
132000105 144 RT Colorado Springs CO 13046.31 1972.35 8.28%
133000025 145 MF Durham NC 11445.81 1485.80 7.28%
133000024 146 MF Taylors SC 10779.66 1399.32 7.28%
132000002 147 OF Spokane WA 11962.58 1209.09 8.10%
133000012 148 MF Coconut Creek FL 11536.64 1930.94 7.90%
132000104 149 MF Waco TX 10382.52 1330.01 7.35%
132000030 150 OF Hurst TX 10134.40 1055.51 8.00%
132000096 151 MU Washington DC 9837.37 1054.29 7.89%
132000110 152 OF Houston TX 9561.81 1101.57 7.67%
132000111 153 MH Petaluma CA 9246.76 1159.41 7.42%
132000099 154 RT Kinston NC 9592.34 1102.06 7.70%
132000009 155 MF Griffin GA 9961.78 2677.86 8.01%
132000013 156 MF Denton TX 9930.53 4456.26 8.06%
133000027 157 RT Cleveland TN 9228.36 2663.32 7.60%
132000003 158 MF Greenville MS 9425.17 1020.83 7.88%
132000015 159 MF New Brighton MN 8558.55 1055.65 7.50%
133000028 160 RT S.Orange VillageTo NJ 9345.07 3909.38 8.45%
132000160 161 MF Clarkston GA 7900.74 1020.52 7.31%
132000007 162 RT Oxnard CA 9003.34 1350.97 8.37%
132000083 163 MF Huntsville TX 8362.27 771.31 8.39%
132000079 164 MF Jacksonville FL 7108.03 777.25 7.88%
DLJ001 165 OF Ann Arbor MI 7609.14 1023.37 8.75%
132000128 166 RT Independence MO 4570.11 767.84 7.86%
133000026 167 MF Portland TX 3939.85 491.38 7.40%
132000051 168 OT Dallas TX 3905.66 783.58 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>
132000206 2/1/2008 2/1/2028 N 99818524.51 99736927.83 5/1/98
132000068 N/A 8/312007 N 4468568.68 4463951.13 5/1/98
132000078 N/A 8/312007 N 4319616.39 4315152.76 5/1/98
132000074 N/A 8/312007 N 4207902.15 4203553.95 5/1/98
132000069 N/A 8/312007 N 3835521.46 3831558.06 5/1/98
132000076 N/A 8/312007 N 3500378.81 3496761.73 5/1/98
132000070 N/A 8/312007 N 2997664.83 2994567.22 5/1/98
132000075 N/A 8/312007 N 2830093.51 2827169.07 5/1/98
132000066 N/A 8/312007 N 2345998.59 2343574.38 5/1/98
132000071 N/A 8/312007 N 1750189.40 1748380.86 5/1/98
132000061 N/A 8/312007 N 1712951.34 1711181.28 5/1/98
132000067 N/A 8/312007 N 1504418.10 1502863.52 5/1/98
132000062 N/A 8/312007 N 1489522.87 1487983.68 5/1/98
132000064 N/A 8/312007 N 1489522.87 1487983.68 5/1/98
132000063 N/A 8/312007 N 1489522.87 1487983.68 5/1/98
132000073 N/A 8/312007 N 1377808.72 1376384.97 5/1/98
132000065 N/A 8/312007 N 1117142.17 1115987.79 5/1/98
132000072 N/A 8/312007 N 781999.53 781191.46 5/1/98
132000077 N/A 8/312007 N 633047.22 632393.07 5/1/98
132000177 2/1/2008 2/1/2023 N 33913613.65 33873541.99 5/1/98
132000165 N/A 1/1/2008 N 7163094.18 7157390.95 5/1/98
132000162 N/A 1/1/2008 N 6863800.55 6858335.61 5/1/98
132000212 N/A 1/1/2008 N 5866155.12 5861484.50 5/1/98
132000163 N/A 1/1/2008 N 5846202.23 5841547.51 5/1/98
132000164 N/A 1/1/2008 N 2194819.94 2193072.43 5/1/98
133000021 N/A 1/1/2010 N 18208947.55 18195093.18 5/1/98
132000190 N/A 2/1/2008 N 17966966.08 17952076.52 5/1/98
132000060 N/A 10/1/2007 N 17329552.69 17316324.85 5/1/98
132000057 N/A 10/1/2007 N 16043952.09 16033155.82 5/1/98
132000151 N/A 1/1/2008 N 7471973.46 7462522.65 5/1/98
132000150 N/A 1/1/2008 N 7272720.85 7263522.06 5/1/98
132000027 N/A 11/1/2017 N 13254047.50 13244674.23 5/1/98
132000028 N/A 11/1/2010 N 1471821.85 1466075.29 5/1/98
132000018 N/A 11/1/2017 N 3438677.54 3436217.17 5/1/98
132000019 N/A 11/1/2017 N 3398808.79 3396376.94 5/1/98
132000023 N/A 11/1/2017 N 2740974.63 2739013.42 5/1/98
132000022 N/A 11/1/2017 N 2740974.83 2739013.67 5/1/98
132000021 N/A 11/1/2017 N 1823994.16 1822689.09 5/1/98
132000201 N/A 2/1/2008 N 13175658.29 13164675.20 5/1/98
133000019 N/A 12/1/2007 N 12967266.50 12958237.98 5/1/98
132000168 N/A 1/1/2008 N 7581891.69 7575783.39 5/1/98
132000183 N/A 1/1/2008 N 5187610.11 5183430.75 5/1/98
132000008 N/A 10/1/2017 N 11329183.32 11317096.65 5/1/98
132000091 N/A 12/1/2007 N 11268181.90 11259513.81 5/1/98
132000113 12/1/2007 12/1/2017 N 3330166.04 3324908.37 5/1/98
132000113 12/1/2007 12/1/2017 N 2087573.29 2084285.21 5/1/98
132000113 12/1/2007 12/1/2017 N 1640232.26 1637644.12 5/1/98
132000113 12/1/2007 12/1/2017 N 1640232.26 1637644.12 5/1/98
132000113 12/1/2007 12/1/2017 N 964250.56 962720.47 5/1/98
132000113 12/1/2007 12/1/2017 N 646147.14 645121.66 5/1/98
132000152 N/A 2/1/2008 N 9976200.28 9964192.46 5/1/98
132000097 N/A 12/1/2007 N 9971398.88 9963621.39 5/1/98
132000155 1/1/2008 1/1/2023 N 9967096.48 9955986.55 5/1/98
132000059 10/1/2007 10/1/2022 N 9698316.72 9688698.15 5/1/98
132000112 N/A 12/1/2007 N 9334747.90 9327833.02 5/1/98
240749 N/A 1/1/2008 N 8981202.15 8974854.04 5/1/98
132000191 N/A 2/1/2008 N 8734196.94 8727099.00 5/1/98
190004 N/A 12/1/2009 N 8378644.06 8372751.82 5/1/98
132000137 N/A 1/1/2208 N 7980864.07 7974409.06 5/1/98
132000034 N/A 11/1/2007 N 7892589.29 7886665.90 5/1/98
133000022 N/A 12/1/2007 N 7879448.95 7873795.60 5/1/98
132000084 N/A 10/1/2007 N 7819917.94 7814219.15 5/1/98
133000010 N/A 1/1/2008 N 7581998.76 7575926.28 5/1/98
132000197 N/A 2/1/2008 N 7486454.51 7480370.56 5/1/98
132000138 N/A 1/1/2013 N 7475911.43 7467775.89 5/1/98
132000107 12/1/2007 12/1/2022 N 7469837.46 7461750.16 5/1/98
132000118 N/A 12/1/2007 N 7217836.90 7209293.26 5/1/98
132000106 N/A 11/1/2007 N 7076333.01 7071198.70 5/1/98
132000117 12/1/2007 1/1/2025 N 6978903.05 6971785.73 5/1/98
132000102 N/A 12/1/2012 N 6871252.33 6863571.08 5/1/98
132000140 N/A 1/1/2008 N 6465219.08 6460231.39 5/1/98
132000195 2/1/2008 2/1/2023 N 5985449.10 5978753.87 5/1/98
132000080 N/A 10/1/2007 N 5879611.81 5875679.22 5/1/98
132000114 N/A 12/1/2007 N 5636508.98 5632754.99 5/1/98
133000002 N/A 12/1/2004 N 5553342.52 5549112.78 5/1/98
132000136 N/A 1/1/2008 N 5188302.86 5184355.31 5/1/98
132000040 N/A 5/1/2007 N 5156082.17 5153255.88 5/1/98
132000014 N/A 9/1/2007 N 5086350.30 5082569.70 5/1/98
132000145 N/A 1/1/2013 N 5082782.91 5076971.05 5/1/98
133000018 N/A 10/1/2007 N 5007029.51 5003584.60 5/1/98
240750 N/A 1/1/2008 N 4989556.73 4986030.00 5/1/98
132000134 N/A 1/1/2008 N 4988685.35 4984867.07 5/1/98
133000004 N/A 12/1/2004 N 4970092.02 4966306.53 5/1/98
133000020 N/A 11/1/2012 N 4950373.01 4940006.52 5/1/98
132000119 N/A 12/1/2017 N 4787936.53 4784603.08 5/1/98
132000116 N/A 12/1/2007 N 4587617.83 4584226.23 5/1/98
132000032 N/A 11/1/2007 N 4384112.83 4380873.97 5/1/98
133000029 N/A 2/1/2005 N 4292572.78 4289271.31 5/1/98
132000026 N/A 10/1/2007 N 4281494.07 4278339.65 5/1/98
133000016 N/A 11/1/2007 N 4233175.64 4229542.95 5/1/98
DLJ002 N/A 11/1/2007 N 4184548.30 4181229.26 5/1/98
132000006 N/A 10/1/2007 N 4084265.89 4081579.54 5/1/98
132000129 N/A 12/1/2012 N 4021003.23 4013638.14 5/1/98
132000085 N/A 11/1/2017 N 3820475.57 3817516.28 5/1/98
132000144 N/A 1/1/2008 N 3792173.81 3789530.73 5/1/98
132000011 N/A 11/1/2007 N 3786469.92 3783711.11 5/1/98
132000081 N/A 10/1/2007 N 3785323.24 3782546.45 5/1/98
132000052 N/A 9/1/2007 N 3782045.03 3779410.57 5/1/98
133000001 N/A 12/1/2004 N 3778665.14 3775786.50 5/1/98
132000004 N/A 11/1/2007 N 3737304.46 3734554.76 5/1/98
132000086 N/A 11/1/2017 N 3725835.35 3722949.36 5/1/98
132000054 N/A 9/1/2007 N 3632476.39 3629689.53 5/1/98
132000094 N/A 12/1/2007 N 3490621.41 3488051.08 5/1/98
132000025 N/A 11/1/2017 N 3269235.46 3266896.33 5/1/98
132000016 N/A 10/1/2007 N 3221748.70 3219265.04 5/1/98
132000020 N/A 11/1/2017 N 3189497.96 3187215.88 5/1/98
132000109 N/A 12/1/2007 N 3186784.60 3183250.49 5/1/98
133000003 N/A 1/1/2008 N 3142885.96 3140485.19 5/1/98
132000017 N/A 10/1/2017 N 3138177.19 3135929.66 5/1/98
132000082 N/A 10/1/2007 N 3113769.82 3111618.87 5/1/98
133000008 N/A 9/1/2007 N 3066190.18 3064162.19 5/1/98
132000123 N/A 1/1/2008 N 2993746.24 2991634.41 5/1/98
133000009 N/A 10/1/2007 N 2980349.90 2976999.30 5/1/98
132000115 N/A 12/1/2007 N 2937137.86 2933715.83 5/1/98
132000012 N/A 10/1/2007 N 2888984.50 2886894.64 4/1/98
132000133 N/A 1/1/2018 N 2885720.46 2880900.72 5/1/98
132000130 N/A 12/1/2007 N 2841794.04 2839564.32 5/1/98
132000031 N/A 11/1/2007 N 2791003.96 2789167.34 5/1/98
133000014 N/A 11/1/2007 N 1602053.89 1600358.34 4/1/98
133000015 N/A 11/1/2007 N 1084620.33 1083472.41 4/1/98
132000010 N/A 11/1/2007 N 2590015.42 2587981.46 5/1/98
133000013 N/A 8/1/2007 N 2528286.37 2525489.39 5/1/98
132000087 N/A 11/1/2007 N 2516823.52 2515044.20 5/1/98
132000176 N/A 1/1/2008 N 2491451.60 2488566.35 5/1/98
132000108 N/A 12/1/2007 N 2487799.06 2484703.38 5/1/98
132000029 N/A 11/1/2017 N 2478989.77 2474701.29 5/1/98
132000033 N/A 11/1/2007 N 2452270.66 2449564.97 5/1/98
132000124 N/A 12/1/2007 N 2339590.64 2336946.20 5/1/98
133000017 N/A 12/1/2007 N 2313452.81 2311669.65 5/1/98
132000125 N/A 12/1/2004 N 2290093.33 2287454.63 5/1/98
132000024 N/A 11/1/2017 N 2282484.49 2280851.38 5/1/98
132000132 N/A 1/1/2008 N 2095094.42 2093439.40 5/1/98
132000095 N/A 12/1/2007 N 2093694.75 2092093.76 5/1/98
132000090 N/A 12/1/2007 N 2070307.44 2068991.46 4/1/98
132000202 N/A 9/1/2007 N 2041698.14 2040476.99 5/1/98
132000050 N/A 8/1/2004 N 2041317.56 2040014.16 5/1/98
132000098 N/A 12/1/2007 N 1994393.63 1992865.50 5/1/98
132000142 N/A 1/1/2008 N 1989411.86 1985836.93 5/1/98
132000127 N/A 1/1/2018 N 1989241.87 1985610.33 5/1/98
133000030 N/A 11/1/2007 N 1983312.05 1979817.55 4/1/98
132000135 N/A 1/1/2008 N 1953265.86 1950993.07 5/1/98
132000100 N/A 12/1/2012 N 1941832.73 1939651.58 5/1/98
132000161 N/A 1/1/2008 N 1895400.89 1893849.72 5/1/98
132000105 N/A 11/1/2007 N 1890769.47 1888797.12 5/1/98
133000025 N/A 2/1/2005 N 1886672.60 1885186.80 5/1/98
133000024 N/A 2/1/2005 N 1776866.26 1775466.93 5/1/98
132000002 N/A 11/1/2007 N 1772234.18 1771025.09 5/1/98
133000012 N/A 12/1/2007 N 1752401.72 1750470.79 5/1/98
132000104 N/A 12/1/2007 N 1695105.20 1693775.19 5/1/98
132000030 N/A 11/1/2007 N 1520160.39 1519104.88 5/1/98
132000096 N/A 12/1/2007 N 1496177.65 1495123.36 4/1/98
132000110 N/A 12/1/2007 N 1495980.60 1494879.03 5/1/98
132000111 N/A 12/1/2007 N 1495433.19 1494273.78 5/1/98
132000099 N/A 11/1/2007 N 1494910.56 1493808.50 4/1/98
132000009 N/A 9/1/2017 N 1492401.95 1489724.09 5/1/98
132000013 N/A 11/1/2012 N 1478490.94 1474034.68 5/1/98
133000027 N/A 1/1/2018 N 1457110.20 1454446.88 5/1/98
132000003 N/A 11/1/2007 N 1435305.60 1434284.77 5/1/98
132000015 N/A 10/1/2007 N 1369367.68 1368312.02 5/1/98
133000028 N/A 10/1/2012 N 1327111.17 1323201.80 5/1/98
132000160 N/A 1/1/2008 N 1296975.23 1295954.71 5/1/98
132000007 N/A 9/1/2007 N 1290801.64 1289450.67 5/1/98
132000083 N/A 10/1/2007 N 1196034.49 1195263.18 5/1/98
132000079 N/A 10/1/2007 N 1082441.87 1081664.62 5/1/98
DLJ001 N/A 9/1/2012 N 1043539.24 1042515.87 5/1/98
132000128 N/A 1/1/2008 N 697726.22 696958.38 5/1/98
133000026 N/A 2/1/2005 N 638894.56 638403.18 5/1/98
132000051 N/A 9/1/2007 N 506680.22 505896.64 5/1/98
<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 # Balance
5/15/1998 4/15/1998
<S> <C> <C>
30- 59 Days 0 0.00 0 0.00
60- 89 Days 0 0.00 0 0.00
90 Days or More 0 0.00 0 0.00
Foreclosure 0 0.00 0 0.00
REO 0 0.00 0 0.00
Modifications 0 0.00 0 0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments # Balance # Balance
5/15/1998 5/15/1998
<S> <C> <C>
Curtailments 0 0.00 0 0.00
Payoff 0 0.00 0 0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
5/15/1998 4/15/1998
<S> <C>
Next Weighted Avg.
Coupon 7.641172% 7.641191%
Remit 7.541172% 7.541191%
WAM 128 129
<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 96,256.77
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances
paid from general collections 84.49
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Servicing Fees 67,054.71
Less Delinquent Servicing Fees 1,009.61
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Servicing Calculation 3,968.49
Total Servicing Fees Collected 70,013.59
</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 365,142.30 0.00 365,142.30 0.00
A- 1A 636,431.07 0.00 636,431.07 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 62,843.26 0.00 62,843.26 0.00
B- 4 170,305.23 0.00 170,305.23 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 5,267,421.79 0.00 5,267,421.79 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 0.00 365,142.30 0.00
A- 1A 0.00 636,431.07 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 62,843.26 0.00
B- 4 0.00 170,305.23 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 84.49 89,656.26 84.49
Totals 84.49 5,267,337.30 84.49
</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>
132000012 115 0 04/ 01/ 1998 20,916.41 20,916.41
133000014 119 0 04/ 01/ 1998 12,629.56 12,629.56
133000015 120 0 04/ 01/ 1998 8,550.45 8,550.45
132000090 134 0 04/ 01/ 1998 15,808.13 15,808.13
133000030 140 0 04/ 01/ 1998 16,766.16 16,766.16
132000096 151 0 04/ 01/ 1998 10,891.66 10,891.66
132000099 154 0 04/ 01/ 1998 10,694.40 10,694.40
Totals 96,256.77 96,256.77
</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>
132000012 B
133000014 B
133000015 B
132000090 B
133000030 B
132000096 B
132000099 B
Totals 0.00
</TABLE>
<TABLE>
<CAPTION>
Outstanding
Loan Number Servicing Bankruptcy REO
Advances Date Date
<S> <C> <C> <C>
132000012
133000014
133000015
132000090
133000030
132000096
132000099
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
