DLJ Commercial Mtge P-T Ctfs Ser 2000-STF1 Rated By Fitch.

Business Editors

NEW YORK--(BUSINESS WIRE)--Aug. 10, 2000

DLJ Commercial Mortgage Corp.'s, commercial mortgage pass-through certificates, series 2000- STF1, are rated by Fitch as follows:

--$239,164,000 Class A-1'AAA';

--$357,649,000 Class S (Excess Interest IO Strip) 'AAA';

--$302,433,000 Class X (Variable IO Strip) 'AAA';

--$37,301,000 Class A-2 'AA';

--$38,397,000 Class A-3 'A';

--$31,816,000 Class B-1 'BBB';

--$10,971,000 Class B-2 'BBB-';

--$2,194,000 Class B-3 'BB+';

--$21,942,000 Class B-4 'BB';

--$4,388,000 Class B-5 'BB-';

--$17,553,000 Class B-6 'B';

--$13,165,000 Class B-7 'NR';

--$21,942,341 Class C 'NR'.

All classes are being offered privately pursuant to rule 144A of the Securities Act of 1933. The certificates represent beneficial ownership interest in the trust, primary assets of which are 30 floating rate loans on 52 multifamily and commercial properties having an aggregate principal balance of approximately $438.8 million, as of the cutoff date. (For a detailed description of Fitch's rating analysis, please see the Report titled `DLJ Commercial Mortgage Corp., Series 2000-STF1', dated July 25, available on Fitch's web site at 'www.fitchratings.com').

Fitch is an international rating agency that provides global capital market investors with the highest quality ratings and research. Dual headquartered in New York and London with a major office in Chicago, Fitch rates entities in 75 countries and has some 1,100 employees in more than 40 local offices worldwide. The agency, which is a combination of Fitch IBCA and Duff & Phelps Credit Rating Co., provides ratings for Financial Institutions, Insurance, Corporates, Structured Finance, Sovereigns and Public Finance Markets worldwide.