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 (Date of earliest event reported) August 25, 1996
TRUST CREATED BY CS FIRST BOSTON MORTGAGE SECURITIES CORPORATION
(under a Pooling & Servicing Agreement
dated as of October 1, 1995, which Trust is
the issuer of Commercial Mortgage Pass-Through
Certificates, Series 1995-AEW1)
(Exact name of Registrant as specified in its Charter)
New York 33-82354-01 13-3320910
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Formation) File No.) Identification No.)
State Street Bank and Trust Company, Trustee
2 International Place, Boston, Massachusetts 02110
Attention: Corporate Trust Department (Zip Code)
CS First Boston 1995-AEW1
(Address of principal executive office)
Registrant's telephone number, including area code: (617) 664-5750
The Exhibit Index is on page 2.
Page - 1
<PAGE>
ITEM 5. OTHER EVENTS
Attached hereto is a copy of the August 25, 1996, Monthly Remittance
Statement provided to the Certificateholders by the Trustee.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBIT
Exhibit
Monthly Remittance Statement to the Certificateholders dated as of August
25, 1996.
Loan data file as of the August 1996 Determination Date.
SIGNATURE
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, thereunto duly authorized.
MIDLAND LOAN SERVICES, L.P., not in its individual
capacity but solely as a duly authorized agent of
the Registrant pursuant to Section 3.34 of the
Pooling & Servicing Agreement dated as of October
1, 1995
By: Midland Data Systems, Inc., its General
Partner
/s/ Lawrence D. Ashley
Name: Lawrence D. Ashley
Title: Director of MBS Programs
Date: August 25, 1996
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Statement to the Certificateholders
dated as of August 25, 1996. 3
Loan data file as of the August 1996 Determination Date. 30
Page - 2
State Street Bank and Trust Company Series: B180
Corporate Trust Department Report Id: IDR01A
P.O. Box 778 Doc Id: 0869144929
Boston, MA 02110
Customer Service
(617)664-5433
CS FIRST BOSTON SERIES 1995-AEW1
Commercial Mortgage Pass Through Certificates
Payment Date: AUG 25 1996
<TABLE>
DISTRIBUTION OF ISSUE DATE PRINCIPAL BALANCES
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Issue Dt Current % of Tot Current % of Tot Current % of Tot
Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + ........... 11 $ 3,085,251.70 2.39 10 $ 2,809,949.93 2.22 21 $ 5,895,201.63 2.31
500,000 + ..... 10 $ 6,454,820.85 5.00 9 $ 6,495,172.31 5.13 19 $ 12,949,993.16 5.07
1,000,000 + ... 7 $ 7,990,298.64 6.19 9 $ 11,277,811.46 8.90 16 $ 19,268,110.10 7.54
1,500,000 + ... 10 $ 19,122,616.59 14.82 4 $ 6,827,678.64 5.39 14 $ 25,950,295.23 10.15
2,000,000 + ... 5 $ 10,634,914.56 8.24 3 $ 6,481,569.42 5.12 8 $ 17,116,483.98 6.70
2,500,000 + ... 7 $ 18,980,794.85 14.71 8 $ 21,762,213.18 17.18 15 $ 40,743,008.03 15.94
3,000,000 + ... 3 $ 9,520,561.62 7.38 4 $ 13,288,461.95 10.49 7 $ 22,809,023.57 8.92
3,500,000 + ... 3 $ 11,264,676.50 8.73 -- -- -- 3 $ 11,264,676.50 4.41
4,000,000 + ... 2 $ 8,176,581.41 6.34 -- -- -- 2 $ 8,176,581.41 3.20
4,500,000 + ... 1 $ 4,872,997.01 3.78 1 $ 4,567,629.13 3.61 2 $ 9,440,626.14 3.69
5,000,000 + ... 1 $ 4,991,912.54 3.87 3 $ 16,122,360.98 12.73 4 $ 21,114,273.52 8.26
5,500,000 + ... 2 $ 10,934,316.47 8.48 2 $ 11,485,483.73 9.07 4 $ 22,419,800.20 8.77
6,000,000 + ... 1 $ 6,242,878.72 4.84 -- -- -- 1 $ 6,242,878.72 2.44
6,500,000 + ... 1 $ 6,734,518.39 5.22 1 $ 6,554,040.52 5.17 2 $ 13,288,558.91 5.20
7,000,000 + ... -- -- -- 1 $ 7,235,526.22 5.71 1 $ 7,235,526.22 2.83
11,500,000 + .. -- -- -- 1 $ 11,742,330.18 9.27 1 $ 11,742,330.18 4.59
- --------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ......... 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
DISTRIBUTION OF ISSUE DATE PRINCIPAL BALANCES
<CAPTION>
Loan Group
001 002 TOTAL
Issue Dt Current % of Tot Current % of Tot Current % of Tot
Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + ........... 16 $ 4,293,287.26 2.33 5 $ 1,601,914.37 2.25 21 $ 5,895,201.63 2.31
500,000 + ..... 11 $ 7,682,056.26 4.16 8 $ 5,267,936.90 7.41 19 $ 12,949,993.16 5.07
1,000,000 + ... 7 $ 8,009,362.89 4.34 9 $ 11,258,747.21 15.84 16 $ 19,268,110.10 7.54
1,500,000 + ... 9 $ 16,063,417.77 8.70 5 $ 9,886,877.46 13.91 14 $ 25,950,295.23 10.15
2,000,000 + ... 6 $ 13,011,672.73 7.05 2 $ 4,104,811.25 5.77 8 $ 17,116,483.98 6.70
2,500,000 + ... 12 $ 32,448,128.13 17.58 3 $ 8,294,879.90 11.67 15 $ 40,743,008.03 15.94
3,000,000 + ... 5 $ 16,443,726.32 8.91 2 $ 6,365,297.25 8.95 7 $ 22,809,023.57 8.92
3,500,000 + ... 2 $ 7,333,496.09 3.97 1 $ 3,931,180.41 5.53 3 $ 11,264,676.50 4.41
4,000,000 + ... -- -- -- 2 $ 8,176,581.41 11.50 2 $ 8,176,581.41 3.20
4,500,000 + ... 2 $ 9,440,626.14 5.12 -- -- -- 2 $ 9,440,626.14 3.69
5,000,000 + ... 4 $ 21,114,273.52 11.44 -- -- -- 4 $ 21,114,273.52 8.26
5,500,000 + ... 3 $ 16,950,352.72 9.18 1 $ 5,469,447.48 7.69 4 $ 22,419,800.20 8.77
6,000,000 + ... 1 $ 6,242,878.72 3.38 -- -- -- 1 $ 6,242,878.72 2.44
6,500,000 + ... 1 $ 6,554,040.52 3.55 1 $ 6,734,518.39 9.47 2 $ 13,288,558.91 5.20
7,000,000 + ... 1 $ 7,235,526.22 3.92 -- -- -- 1 $ 7,235,526.22 2.83
11,500,000 + .. 1 $ 11,742,330.18 6.36 -- -- -- 1 $ 11,742,330.18 4.59
- --------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ......... 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 3
<PAGE>
<TABLE>
DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Original Current % of Tot Current % of Tot Current % of Tot
Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + ........... 10 $ 2,787,576.70 2.16 8 $ 2,050,840.19 1.62 18 $ 4,838,416.89 1.89
500,000 + ..... 10 $ 5,836,896.42 4.52 8 $ 4,866,805.39 3.84 18 $ 10,703,701.81 4.19
1,000,000 + ... 7 $ 7,552,610.42 5.85 7 $ 7,508,801.02 5.93 14 $ 15,061,411.44 5.89
1,500,000 + ... 4 $ 6,903,225.32 5.35 6 $ 9,000,965.97 7.11 10 $ 15,904,191.29 6.22
2,000,000 + ... 11 $ 21,884,793.56 16.96 5 $ 8,580,730.46 6.78 16 $ 30,465,524.02 11.92
2,500,000 + ... 6 $ 15,612,728.93 12.10 8 $ 21,762,213.18 17.18 14 $ 37,374,942.11 14.62
3,000,000 + ... 4 $ 11,893,404.46 9.22 5 $ 15,172,500.68 11.98 9 $ 27,065,905.14 10.59
3,500,000 + ... 4 $ 14,838,631.90 11.50 -- -- -- 4 $ 14,838,631.90 5.80
4,000,000 + ... 2 $ 7,920,649.01 6.14 -- -- -- 2 $ 7,920,649.01 3.10
4,500,000 + ... -- -- -- 1 $ 4,567,629.13 3.61 1 $ 4,567,629.13 1.79
5,000,000 + ... 2 $ 9,864,909.55 7.65 1 $ 5,279,449.53 4.17 3 $ 15,144,359.08 5.92
5,500,000 + ... 2 $ 10,934,316.47 8.48 4 $ 22,328,395.18 17.63 6 $ 33,262,711.65 13.01
6,500,000 + ... 1 $ 6,242,878.72 4.84 1 $ 6,554,040.52 5.17 2 $ 12,796,919.24 5.01
7,000,000 + ... 1 $ 6,734,518.39 5.22 1 $ 7,235,526.22 5.71 2 $ 13,970,044.61 5.46
11,500,000 + .. -- -- -- 1 $ 11,742,330.18 9.27 1 $ 11,742,330.18 4.59
- --------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ......... 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
DISTRIBUTION OF ORIGINAL PRINCIPAL BALANCES
<CAPTION>
Loan Group
001 002 TOTAL
Original Current % of Tot Current % of Tot Current % of Tot
Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + ........... 13 $ 3,236,502.52 1.75 5 $ 1,601,914.37 2.25 18 $ 4,838,416.89 1.89
500,000 + ..... 11 $ 6,351,364.34 3.44 7 $ 4,352,337.47 6.12 18 $ 10,703,701.81 4.19
1,000,000 + ... 8 $ 8,297,678.51 4.50 6 $ 6,763,732.93 9.51 14 $ 15,061,411.44 5.89
1,500,000 + ... 5 $ 8,506,686.99 4.61 5 $ 7,397,504.30 10.41 10 $ 15,904,191.29 6.22
2,000,000 + ... 10 $ 18,460,725.90 10.00 6 $ 12,004,798.12 16.89 16 $ 30,465,524.02 11.92
2,500,000 + ... 12 $ 31,939,596.01 17.31 2 $ 5,435,346.10 7.65 14 $ 37,374,942.11 14.62
3,000,000 + ... 7 $ 21,159,097.09 11.46 2 $ 5,906,808.05 8.31 9 $ 27,065,905.14 10.59
3,500,000 + ... 2 $ 7,333,496.09 3.97 2 $ 7,505,135.81 10.56 4 $ 14,838,631.90 5.80
4,000,000 + ... -- -- -- 2 $ 7,920,649.01 11.14 2 $ 7,920,649.01 3.10
4,500,000 + ... 1 $ 4,567,629.13 2.47 -- -- -- 1 $ 4,567,629.13 1.79
5,000,000 + ... 3 $ 15,144,359.08 8.21 -- -- -- 3 $ 15,144,359.08 5.92
5,500,000 + ... 5 $ 27,793,264.17 15.06 1 $ 5,469,447.48 7.69 6 $ 33,262,711.65 13.01
6,500,000 + ... 2 $ 12,796,919.24 6.93 -- -- -- 2 $ 12,796,919.24 5.01
7,000,000 + ... 1 $ 7,235,526.22 3.92 1 $ 6,734,518.39 9.47 2 $ 13,970,044.61 5.46
11,500,000 + .. 1 $ 11,742,330.18 6.36 -- -- -- 1 $ 11,742,330.18 4.59
- --------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ......... 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 4
<PAGE>
<TABLE>
DISTRIBUTION OF TYPES OF MORTGAGE PROPERTIES
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Property Current % of Tot Current % of Tot Current % of Tot
Type Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Industrial/Warehouse .. 1 $ 281,191.90 .22 11 $ 18,119,767.20 14.31 12 $ 18,400,959.10 7.20
Lodging ............... 7 $ 9,216,807.24 7.14 2 $ 12,900,676.50 10.19 9 $ 22,117,483.74 8.65
Manufactured Housing .. 6 $ 25,400,870.17 19.69 2 $ 11,355,786.32 8.97 8 $ 36,756,656.49 14.38
Multifamily ........... 19 $ 50,161,318.24 38.88 14 $ 39,033,534.15 30.82 33 $ 89,194,852.39 34.89
Office ................ 7 $ 9,122,628.10 7.07 10 $ 16,205,946.73 12.80 17 $ 25,328,574.83 9.91
Other Commercial ...... 5 $ 1,668,522.63 1.29 8 $ 5,689,301.94 4.49 13 $ 7,357,824.57 2.88
Retail ................ 18 $ 32,000,239.83 24.81 8 $ 16,791,174.29 13.26 26 $ 48,791,414.12 19.08
Senior Housing ........ 1 $ 1,155,561.74 .90 1 $ 6,554,040.52 5.17 2 $ 7,709,602.26 3.02
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ................. 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
DISTRIBUTION OF TYPES OF MORTGAGE PROPERTIES
<CAPTION>
Loan Group
001 002 TOTAL
Property Current % of Tot Current % of Tot Current % of Tot
Type Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Industrial/Warehouse .. 9 $ 15,303,338.03 8.29 3 $ 3,097,621.07 4.36 12 $ 18,400,959.10 7.20
Lodging ............... 3 $ 14,848,827.81 8.05 6 $ 7,268,655.93 10.22 9 $ 22,117,483.74 8.65
Manufactured Housing .. 8 $ 36,756,656.49 19.92 -- -- -- 8 $ 36,756,656.49 14.38
Multifamily ........... 21 $ 54,437,580.14 29.50 12 $ 34,757,272.25 48.89 33 $ 89,194,852.39 34.89
Office ................ 12 $ 18,096,331.20 9.80 5 $ 7,232,243.63 10.17 17 $ 25,328,574.83 9.91
Other Commercial ...... 12 $ 6,795,527.84 3.68 1 $ 562,296.73 .79 13 $ 7,357,824.57 2.88
Retail ................ 14 $ 30,617,311.70 16.59 12 $ 18,174,102.42 25.56 26 $ 48,791,414.12 19.08
Senior Housing ........ 2 $ 7,709,602.26 4.18 -- -- -- 2 $ 7,709,602.26 3.02
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ................. 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 5
<PAGE>
<TABLE>
DISTRIBUTION OF GEOGRAPHIC LOCATIONS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Geographic Current % of Tot Current % of Tot Current % of Tot
Location Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
AZ ....... 1 $ 4,187,112.81 3.25 7 $ 28,417,019.10 22.44 8 $ 32,604,131.91 12.75
CA ....... 43 $113,878,660.97 88.27 22 $ 51,525,494.95 40.68 65 $165,404,155.92 64.70
CT ....... 15 $ 6,698,646.70 5.19 -- -- -- 15 $ 6,698,646.70 2.62
FL ....... 1 $ 1,133,140.58 .88 3 $ 6,854,005.31 5.41 4 $ 7,987,145.89 3.12
GA ....... -- -- -- 1 $ 5,558,500.90 4.39 1 $ 5,558,500.90 2.17
MA ....... 1 $ 247,506.40 .19 -- -- -- 1 $ 247,506.40 .10
MD ....... -- -- -- 2 $ 996,005.53 .79 2 $ 996,005.53 .39
MN ....... -- -- -- 1 $ 2,747,750.24 2.17 1 $ 2,747,750.24 1.07
NE ....... 1 $ 1,686,051.42 1.31 -- -- -- 1 $ 1,686,051.42 .66
NJ ....... -- -- -- 1 $ 920,961.30 .73 1 $ 920,961.30 .36
NM ....... -- -- -- 1 $ 986,520.45 .78 1 $ 986,520.45 .39
NY ....... -- -- -- 1 $ 346,551.61 .27 1 $ 346,551.61 .14
OH ....... -- -- -- 1 $ 1,240,896.89 .98 1 $ 1,240,896.89 .49
OR ....... -- -- -- 1 $ 1,673,172.29 1.32 1 $ 1,673,172.29 .65
PA ....... -- -- -- 9 $ 5,639,911.99 4.45 9 $ 5,639,911.99 2.21
TX ....... 2 $ 1,176,020.97 .91 6 $ 19,743,437.09 15.59 8 $ 20,919,458.06 8.18
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .... 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
DISTRIBUTION OF GEOGRAPHIC LOCATIONS
<CAPTION>
Loan Group
001 002 TOTAL
Geographic Current % of Tot Current % of Tot Current % of Tot
Location Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
AZ ....... 7 $ 28,417,019.10 15.40 1 $ 4,187,112.81 5.89 8 $ 32,604,131.91 12.75
CA ....... 38 $105,327,527.63 57.07 27 $ 60,076,628.29 84.51 65 $165,404,155.92 64.70
CT ....... 7 $ 2,590,784.85 1.40 8 $ 4,107,861.85 5.78 15 $ 6,698,646.70 2.62
FL ....... 3 $ 6,854,005.31 3.71 1 $ 1,133,140.58 1.59 4 $ 7,987,145.89 3.12
GA ....... 1 $ 5,558,500.90 3.01 -- -- -- 1 $ 5,558,500.90 2.17
MA ....... 1 $ 247,506.40 .13 -- -- -- 1 $ 247,506.40 .10
MD ....... 2 $ 996,005.53 .54 -- -- -- 2 $ 996,005.53 .39
MN ....... 1 $ 2,747,750.24 1.49 -- -- -- 1 $ 2,747,750.24 1.07
NE ....... 1 $ 1,686,051.42 .91 -- -- -- 1 $ 1,686,051.42 .66
NJ ....... 1 $ 920,961.30 .50 -- -- -- 1 $ 920,961.30 .36
NM ....... 1 $ 986,520.45 .53 -- -- -- 1 $ 986,520.45 .39
NY ....... -- -- -- 1 $ 346,551.61 .49 1 $ 346,551.61 .14
OH ....... -- -- -- 1 $ 1,240,896.89 1.75 1 $ 1,240,896.89 .49
OR ....... 1 $ 1,673,172.29 .91 -- -- -- 1 $ 1,673,172.29 .65
PA ....... 9 $ 5,639,911.99 3.06 -- -- -- 9 $ 5,639,911.99 2.21
TX ....... 8 $ 20,919,458.06 11.33 -- -- -- 8 $ 20,919,458.06 8.18
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .... 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 6
<PAGE>
<TABLE>
DISTRIBUTION OF CURRENT MORTGAGE INTEREST RATE
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current Current % of Tot Current % of Tot Current % of Tot
Interest Rate Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
5.00000 + .... 1 $ 88,113.98 .07 -- -- -- 1 $ 88,113.98 .03
6.00000 + .... 1 $ 552,750.82 .43 1 $ 1,158,346.32 .91 2 $ 1,711,097.14 .67
7.00000 + .... 15 $ 39,567,023.80 30.67 2 $ 2,329,411.79 1.84 17 $ 41,896,435.59 16.39
8.00000 + .... 13 $ 32,549,302.36 25.23 15 $ 29,137,503.68 23.01 28 $ 61,686,806.04 24.13
9.00000 + .... 24 $ 40,635,776.48 31.50 26 $ 69,602,397.75 54.96 50 $110,238,174.23 43.12
10.00000 + ... 10 $ 15,614,172.41 12.10 10 $ 21,808,581.10 17.22 20 $ 37,422,753.51 14.64
11.00000 + ... -- -- -- 2 $ 2,613,987.01 2.06 2 $ 2,613,987.01 1.02
- -------------- -- --------------- ------ -- --------------- ------ --- --------------- ------
TOTAL ........ 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
== =============== ====== == =============== ====== === =============== ======
Wghtd Avg (1) 8.55 9.11 8.83
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
DISTRIBUTION OF CURRENT MORTGAGE INTEREST RATE
<CAPTION>
Loan Group
001 002 TOTAL
Current Current % of Tot Current % of Tot Current % of Tot
Interest Rate Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
5.00000 + .... 1 $ 88,113.98 .05 -- -- -- 1 $ 88,113.98 .03
6.00000 + .... 2 $ 1,711,097.14 .93 -- -- -- 2 $ 1,711,097.14 .67
7.00000 + .... 3 $ 1,657,708.68 .90 14 $ 40,238,726.91 56.60 17 $ 41,896,435.59 16.39
8.00000 + .... 24 $ 56,322,704.77 30.52 4 $ 5,364,101.27 7.55 28 $ 61,686,806.04 24.13
9.00000 + .... 35 $ 91,099,029.37 49.36 15 $ 19,139,144.86 26.92 50 $110,238,174.23 43.12
10.00000 + ... 14 $ 31,072,534.52 16.84 6 $ 6,350,218.99 8.93 20 $ 37,422,753.51 14.64
11.00000 + ... 2 $ 2,613,987.01 1.42 -- -- -- 2 $ 2,613,987.01 1.02
- -------------- -- --------------- ------ -- --------------- ------ --- --------------- ------
TOTAL ........ 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
== =============== ====== == =============== ====== === =============== ======
Wghtd Avg (1) 9.08 8.17 8.83
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 7
<PAGE>
<TABLE>
DISTRIBUTION OF LIFETIME MORTGAGE INTEREST FLOORS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Interest Current % of Tot Current % of Tot Current % of Tot
Floors Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 + ..... 20 $ 21,443,914.19 18.62 2 $ 1,587,448.50 10.77 22 $ 23,031,362.69 17.73
4.00000 + .... 1 $ 1,133,140.58 .98 -- -- -- 1 $ 1,133,140.58 .87
5.00000 + .... 1 $ 555,674.21 .48 1 $ 1,408,450.49 9.56 2 $ 1,964,124.70 1.51
6.00000 + .... 1 $ 1,916,464.62 1.66 -- -- -- 1 $ 1,916,464.62 1.48
7.00000 + .... 11 $ 40,274,897.18 34.97 2 $ 2,772,202.26 18.82 13 $ 43,047,099.44 33.14
8.00000 + .... 12 $ 41,717,260.84 36.23 3 $ 8,965,752.41 60.85 15 $ 50,683,013.25 39.02
9.00000 + .... 3 $ 7,484,882.91 6.50 -- -- -- 3 $ 7,484,882.91 5.76
10.00000 + ... 1 $ 634,133.13 .55 -- -- -- 1 $ 634,133.13 .49
- -------------- -- --------------- ------ -- --------------- ------ -- --------------- ------
TOTAL ........ 50 $115,160,367.66 100.00 8 $ 14,733,853.66 100.00 58 $129,894,221.32 100.00
== =============== ====== == =============== ====== == =============== ======
Wghtd Avg (1) 6.25 6.77 6.31
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
DISTRIBUTION OF LIFETIME MORTGAGE INTEREST FLOORS
<CAPTION>
Loan Group
001 002 TOTAL
Interest Current % of Tot Current % of Tot Current % of Tot
Floors Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 + ..... -- -- -- 22 $ 23,031,362.69 32.40 22 $ 23,031,362.69 17.73
4.00000 + .... -- -- -- 1 $ 1,133,140.58 1.59 1 $ 1,133,140.58 .87
5.00000 + .... -- -- -- 2 $ 1,964,124.70 2.76 2 $ 1,964,124.70 1.51
6.00000 + .... -- -- -- 1 $ 1,916,464.62 2.70 1 $ 1,916,464.62 1.48
7.00000 + .... -- -- -- 13 $ 43,047,099.44 60.55 13 $ 43,047,099.44 33.14
8.00000 + .... 15 $ 50,683,013.25 86.19 -- -- -- 15 $ 50,683,013.25 39.02
9.00000 + .... 3 $ 7,484,882.91 12.73 -- -- -- 3 $ 7,484,882.91 5.76
10.00000 + ... 1 $ 634,133.13 1.08 -- -- -- 1 $ 634,133.13 .49
- -------------- -- --------------- ------ -- --------------- ------ -- --------------- ------
TOTAL ........ 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
== =============== ====== == =============== ====== == =============== ======
Wghtd Avg (1) 8.18 4.76 6.31
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 8
<PAGE>
<TABLE>
DISTRIBUTION OF MORTGAGE RATE INDICES
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current % of Tot Current % of Tot Current % of Tot
Index Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
COFI - 11th District .. 13 $ 39,707,278.71 34.48 5 $11,782,181.58 79.97 18 $ 51,489,460.29 39.64
COFI - 5th District ... -- -- -- 1 $ 1,240,896.89 8.42 1 $ 1,240,896.89 .96
Eurodollar ............ 1 $ 3,047,274.25 2.65 -- -- -- 1 $ 3,047,274.25 2.35
LIBOR - 1 year ........ -- -- -- 1 $ 1,364,223.58 9.26 1 $ 1,364,223.58 1.05
LIBOR - 6 month ....... 1 $ 2,705,399.56 2.35 -- -- -- 1 $ 2,705,399.56 2.08
PRIME ................. 16 $ 17,129,239.47 14.87 -- -- -- 16 $ 17,129,239.47 13.19
Treasury - 1 year ..... 13 $ 47,916,601.17 41.61 1 $ 346,551.61 2.35 14 $ 48,263,152.78 37.16
Treasury - 2 year ..... 1 $ 530,854.00 .46 -- -- -- 1 $ 530,854.00 .41
Treasury - 3 year ..... 4 $ 2,369,087.25 2.06 -- -- -- 4 $ 2,369,087.25 1.82
Treasury - 5 year ..... 1 $ 1,754,633.25 1.52 -- -- -- 1 $ 1,754,633.25 1.35
- ----------------------- --- --------------- ------ --- -------------- ------ --- --------------- ------
TOTAL ................. 50 $115,160,367.66 100.00 8 $14,733,853.66 100.00 58 $129,894,221.32 100.00
=== =============== ====== === ============== ====== === =============== ======
</TABLE>
<TABLE>
DISTRIBUTION OF MORTGAGE RATE INDICES
<CAPTION>
Loan Group
001 002 TOTAL
Current % of Tot Current % of Tot Current % of Tot
Index Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
COFI - 11th District .. 5 $ 14,311,059.41 24.34 13 $37,178,400.88 52.30 18 $ 51,489,460.29 39.64
COFI - 5th District ... -- -- -- 1 $ 1,240,896.89 1.75 1 $ 1,240,896.89 .96
Eurodollar ............ -- -- -- 1 $ 3,047,274.25 4.29 1 $ 3,047,274.25 2.35
LIBOR - 1 year ........ -- -- -- 1 $ 1,364,223.58 1.92 1 $ 1,364,223.58 1.05
LIBOR - 6 month ....... 1 $ 2,705,399.56 4.60 -- -- -- 1 $ 2,705,399.56 2.08
PRIME ................. 3 $ 4,905,084.36 8.34 13 $12,224,155.11 17.19 16 $ 17,129,239.47 13.19
Treasury - 1 year ..... 10 $ 36,880,485.96 62.72 4 $11,382,666.82 16.01 14 $ 48,263,152.78 37.16
Treasury - 2 year ..... -- -- -- 1 $ 530,854.00 .75 1 $ 530,854.00 .41
Treasury - 3 year ..... -- -- -- 4 $ 2,369,087.25 3.33 4 $ 2,369,087.25 1.82
Treasury - 5 year ..... -- -- -- 1 $ 1,754,633.25 2.47 1 $ 1,754,633.25 1.35
- ----------------------- --- --------------- ------ --- -------------- ------ --- --------------- ------
TOTAL ................. 19 $ 58,802,029.29 100.00 39 $71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === ============== ====== === =============== ======
</TABLE>
Page - 9
<PAGE>
<TABLE>
DISTRIBUTION OF LIFETIME MAXIMUM MORTGAGE INTEREST RATE
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Interest Current % of Tot Current % of Tot Current % of Tot
Rate Caps Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 + ..... 15 $ 15,370,926.23 13.35 2 $ 1,587,448.50 10.77 17 $ 16,958,374.73 13.06
2.00000 + .... 1 $ 2,705,399.56 2.35 -- -- -- 1 $ 2,705,399.56 2.08
3.00000 + .... 2 $ 5,054,265.08 4.39 1 $ 1,408,450.49 9.56 3 $ 6,462,715.57 4.98
4.00000 + .... 7 $ 24,453,362.86 21.23 2 $ 2,499,293.56 16.96 9 $ 26,952,656.42 20.75
5.00000 + .... 8 $ 16,589,022.20 14.41 3 $ 9,238,661.11 62.70 11 $ 25,827,683.31 19.88
6.00000 + .... 2 $ 4,596,635.03 3.99 -- -- -- 2 $ 4,596,635.03 3.54
7.00000 + .... 8 $ 32,771,449.11 28.46 -- -- -- 8 $ 32,771,449.11 25.23
8.00000 + .... 2 $ 5,905,933.22 5.13 -- -- -- 2 $ 5,905,933.22 4.55
14.00000 + ... 3 $ 5,120,987.75 4.45 -- -- -- 3 $ 5,120,987.75 3.94
17.00000 + ... 2 $ 2,592,386.62 2.25 -- -- -- 2 $ 2,592,386.62 2.00
- -------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ........ 50 $115,160,367.66 100.00 8 $ 14,733,853.66 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 5.76 4.43 5.61
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
DISTRIBUTION OF LIFETIME MAXIMUM MORTGAGE INTEREST RATE
<CAPTION>
Loan Group
001 002 TOTAL
Interest Current % of Tot Current % of Tot Current % of Tot
Rate Caps Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 + ..... -- -- -- 17 $ 16,958,374.73 23.85 17 $ 16,958,374.73 13.06
2.00000 + .... 1 $ 2,705,399.56 4.60 -- -- -- 1 $ 2,705,399.56 2.08
3.00000 + .... -- -- -- 3 $ 6,462,715.57 9.09 3 $ 6,462,715.57 4.98
4.00000 + .... 3 $ 5,335,096.36 9.07 6 $ 21,617,560.06 30.41 9 $ 26,952,656.42 20.75
5.00000 + .... 6 $ 19,805,962.71 33.68 5 $ 6,021,720.60 8.47 11 $ 25,827,683.31 19.88
6.00000 + .... 2 $ 4,596,635.03 7.82 -- -- -- 2 $ 4,596,635.03 3.54
7.00000 + .... 6 $ 25,724,802.50 43.75 2 $ 7,046,646.61 9.91 8 $ 32,771,449.11 25.23
8.00000 + .... -- -- -- 2 $ 5,905,933.22 8.31 2 $ 5,905,933.22 4.55
14.00000 + ... 1 $ 634,133.13 1.08 2 $ 4,486,854.62 6.31 3 $ 5,120,987.75 3.94
17.00000 + ... -- -- -- 2 $ 2,592,386.62 3.65 2 $ 2,592,386.62 2.00
- -------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ........ 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 6.22 5.10 5.61
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 10
<PAGE>
<TABLE>
DISTRIBUTION OF GROSS MARGINS OF ADJUSTABLE RATE LOAN
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Gross Current % of Tot Current % of Tot Current % of Tot
Margins Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1.00000 + ... 5 $ 5,688,291.28 4.94 -- -- -- 5 $ 5,688,291.28 4.38
1.50000 + ... 9 $ 9,335,186.64 8.11 -- -- -- 9 $ 9,335,186.64 7.19
2.00000 + ... 13 $ 38,014,415.70 33.01 1 $ 2,551,232.90 17.32 14 $ 40,565,648.60 31.23
2.50000 + ... 7 $ 15,031,906.54 13.05 2 $ 5,626,001.14 38.18 9 $ 20,657,907.68 15.90
3.00000 + ... 7 $ 25,234,159.67 21.91 4 $ 5,315,722.73 36.08 11 $ 30,549,882.40 23.52
3.50000 + ... 7 $ 15,007,405.43 13.03 -- -- -- 7 $ 15,007,405.43 11.55
4.00000 + ... 2 $ 6,849,002.40 5.95 -- -- -- 2 $ 6,849,002.40 5.27
5.00000 + ... -- -- -- 1 $ 1,240,896.89 8.42 1 $ 1,240,896.89 .96
- ------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ....... 50 $115,160,367.66 100.00 8 $ 14,733,853.66 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 2.67 2.87 2.70
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
DISTRIBUTION OF GROSS MARGINS OF ADJUSTABLE RATE LOAN
<CAPTION>
Loan Group
001 002 TOTAL
Gross Current % of Tot Current % of Tot Current % of Tot
Margins Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1.00000 + ... -- -- -- 5 $ 5,688,291.28 8.00 5 $ 5,688,291.28 4.38
1.50000 + ... 3 $ 4,905,084.36 8.34 6 $ 4,430,102.28 6.23 9 $ 9,335,186.64 7.19
2.00000 + ... 3 $ 8,087,964.50 13.75 11 $ 32,477,684.10 45.68 14 $ 40,565,648.60 31.23
2.50000 + ... 4 $ 12,114,684.30 20.60 5 $ 8,543,223.38 12.02 9 $ 20,657,907.68 15.90
3.00000 + ... 5 $ 21,534,674.68 36.62 6 $ 9,015,207.72 12.68 11 $ 30,549,882.40 23.52
3.50000 + ... 4 $ 12,159,621.45 20.68 3 $ 2,847,783.98 4.01 7 $ 15,007,405.43 11.55
4.00000 + ... -- -- -- 2 $ 6,849,002.40 9.63 2 $ 6,849,002.40 5.27
5.00000 + ... -- -- -- 1 $ 1,240,896.89 1.75 1 $ 1,240,896.89 .96
- ------------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ....... 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 2.90 2.53 2.70
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 11
<PAGE>
<TABLE>
DISTRIBUTION OF PERIODIC MORTGAGE INTEREST RATE CAPS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Interest Current % of Tot Current % of Tot Current % of Tot
Rate Cap Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 48 $111,321,827.52 96.67 7 $ 13,369,630.08 90.74 55 $124,691,457.60 95.99
1.00000 -- -- -- 1 $ 1,364,223.58 9.26 1 $ 1,364,223.58 1.05
2.00000 1 $ 2,705,399.56 2.35 -- -- -- 1 $ 2,705,399.56 2.08
5.00000 1 $ 1,133,140.58 .98 -- -- -- 1 $ 1,133,140.58 .87
- -------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .. 50 $115,160,367.66 100.00 8 $ 14,733,853.66 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) .10 .09 .10
=== === ===
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
DISTRIBUTION OF PERIODIC MORTGAGE INTEREST RATE CAPS
<CAPTION>
Loan Group
001 002 TOTAL
Interest Current % of Tot Current % of Tot Current % of Tot
Rate Cap Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 18 $ 56,096,629.73 95.40 37 $ 68,594,827.87 96.49 55 $124,691,457.60 95.99
1.00000 -- -- -- 1 $ 1,364,223.58 1.92 1 $ 1,364,223.58 1.05
2.00000 1 $ 2,705,399.56 4.60 -- -- -- 1 $ 2,705,399.56 2.08
5.00000 -- -- -- 1 $ 1,133,140.58 1.59 1 $ 1,133,140.58 .87
- -------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .. 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) .09 .10 .10
=== === ===
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 12
<PAGE>
<TABLE>
NEGATIVE AMORTIZATION
<CAPTION>
Loan Group
001 002 TOTAL
Negative Current % of Tot Current % of Tot Current % of Tot
Amort Lmt% Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00000 5 $ 9,296,535.34 15.81 25 $ 27,421,138.04 38.57 30 $ 36,717,673.38 28.27
105.00000 1 $ 2,831,332.04 4.82 -- -- -- 1 $ 2,831,332.04 2.18
106.25000 1 $ 2,551,232.90 4.34 -- -- -- 1 $ 2,551,232.90 1.96
106.56000 1 $ 1,135,069.98 1.93 -- -- -- 1 $ 1,135,069.98 .87
110.00000 10 $ 40,473,884.07 68.83 4 $ 11,382,666.82 16.01 14 $ 51,856,550.89 39.92
110.50000 -- -- -- 1 $ 1,133,140.58 1.59 1 $ 1,133,140.58 .87
115.00000 1 $ 2,513,974.96 4.28 2 $ 4,616,585.52 6.49 3 $ 7,130,560.48 5.49
120.00000 -- -- -- 7 $ 26,538,661.07 37.33 7 $ 26,538,661.07 20.43
- --------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ... 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 92.35 71.64 81.02
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
AMORTIZATION TYPE
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Amortization Current % of Tot Current % of Tot Current % of Tot
Type Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Balloon ............ 61 $125,652,431.21 97.40 48 $119,267,929.89 94.17 109 $244,920,361.10 95.80
Fully Amortized .... 3 $ 3,354,708.64 2.60 8 $ 7,382,297.76 5.83 11 $ 10,737,006.40 4.20
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .............. 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
AMORTIZATION TYPE
<CAPTION>
Loan Group
001 002 TOTAL
Amortization Current % of Tot Current % of Tot Current % of Tot
Type Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Balloon ............ 75 $180,992,697.37 98.06 34 $ 63,927,663.73 89.92 109 $244,920,361.10 95.80
Fully Amortized .... 6 $ 3,572,478.10 1.94 5 $ 7,164,528.30 10.08 11 $ 10,737,006.40 4.20
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .............. 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 13
<PAGE>
<TABLE>
FREQUENCY OF RATE ADJUSTMENT
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current % of Tot Current % of Tot Current % of Tot
Frequency Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Adjusts with Index 5 $ 3,340,221.62 2.90 -- -- -- 5 $ 3,340,221.62 2.57
Annually ......... 3 $ 2,934,978.72 2.55 2 $ 1,710,775.19 11.61 5 $ 4,645,753.91 3.58
Bi-annually ...... 1 $ 530,854.00 .46 -- -- -- 1 $ 530,854.00 .41
Every 3 Years .... 5 $ 5,416,361.50 4.70 -- -- -- 5 $ 5,416,361.50 4.17
Every 5 Years .... 1 $ 1,754,633.25 1.52 -- -- -- 1 $ 1,754,633.25 1.35
Monthly .......... 21 $ 50,173,784.72 43.57 5 $ 11,782,181.58 79.97 26 $ 61,955,966.30 47.70
Quarterly ........ 12 $ 46,230,549.75 40.14 1 $ 1,240,896.89 8.42 13 $ 47,471,446.64 36.55
Semi-Annually .... 2 $ 4,778,984.10 4.15 -- -- -- 2 $ 4,778,984.10 3.68
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ............ 50 $115,160,367.66 100.00 8 $ 14,733,853.66 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
FREQUENCY OF RATE ADJUSTMENT
<CAPTION>
Loan Group
001 002 TOTAL
Current % of Tot Current % of Tot Current % of Tot
Frequency Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Adjusts with Index 1 $ 634,133.13 1.08 4 $ 2,706,088.49 3.81 5 $ 3,340,221.62 2.57
Annually ......... 1 $ 1,686,051.42 2.87 4 $ 2,959,702.49 4.16 5 $ 4,645,753.91 3.58
Bi-annually ...... -- -- -- 1 $ 530,854.00 .75 1 $ 530,854.00 .41
Every 3 Years .... -- -- -- 5 $ 5,416,361.50 7.62 5 $ 5,416,361.50 4.17
Every 5 Years .... -- -- -- 1 $ 1,754,633.25 2.47 1 $ 1,754,633.25 1.35
Monthly .......... 7 $ 18,582,010.64 31.60 19 $ 43,373,955.66 61.01 26 $ 61,955,966.30 47.70
Quarterly ........ 9 $ 35,194,434.54 59.85 4 $ 12,277,012.10 17.27 13 $ 47,471,446.64 36.55
Semi-Annually .... 1 $ 2,705,399.56 4.60 1 $ 2,073,584.54 2.92 2 $ 4,778,984.10 3.68
--- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL ............ 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 14
<PAGE>
<TABLE>
TIME TO NEXT RATE ADJUSTMENT
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Months to Current % of Tot Current % of Tot Current % of Tot
Next Rate Chg Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- -2 1 $ 600,000.00 .52 -- -- -- 1 $ 600,000.00 .46
0 12 $ 14,742,862.38 12.80 3 $ 7,822,498.19 53.09 15 $ 22,565,360.57 17.37
1 19 $ 55,476,234.53 48.17 3 $ 5,323,906.97 36.13 22 $ 60,800,141.50 46.81
2 5 $ 18,522,597.60 16.08 1 $ 1,240,896.89 8.42 6 $ 19,763,494.49 15.22
3 5 $ 15,993,891.58 13.89 -- -- -- 5 $ 15,993,891.58 12.31
4 -- -- -- 1 $ 346,551.61 2.35 1 $ 346,551.61 .27
5 1 $ 247,668.44 .22 -- -- -- 1 $ 247,668.44 .19
11 3 $ 4,441,943.53 3.86 -- -- -- 3 $ 4,441,943.53 3.42
21 1 $ 1,159,348.36 1.01 -- -- -- 1 $ 1,159,348.36 .89
28 1 $ 366,250.26 .32 -- -- -- 1 $ 366,250.26 .28
31 1 $ 3,047,274.25 2.65 -- -- -- 1 $ 3,047,274.25 2.35
36 1 $ 562,296.73 .49 -- -- -- 1 $ 562,296.73 .43
- -- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 50 $115,160,367.66 100.00 8 $ 14,733,853.66 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 2.94 .62 2.68
==== === ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
TIME TO NEXT RATE ADJUSTMENT
<CAPTION>
Loan Group
001 002 TOTAL
Months to Current % of Tot Current % of Tot Current % of Tot
Next Rate Chg Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- -2 -- -- -- 1 $ 600,000.00 .84 1 $ 600,000.00 .46
0 5 $ 11,319,603.87 19.25 10 $ 11,245,756.70 15.82 15 $ 22,565,360.57 17.37
1 4 $ 14,139,418.62 24.05 18 $ 46,660,722.88 65.63 22 $ 60,800,141.50 46.81
2 4 $ 15,663,063.80 26.64 2 $ 4,100,430.69 5.77 6 $ 19,763,494.49 15.22
3 5 $ 15,993,891.58 27.20 -- -- -- 5 $ 15,993,891.58 12.31
4 -- -- -- 1 $ 346,551.61 .49 1 $ 346,551.61 .27
5 -- -- -- 1 $ 247,668.44 .35 1 $ 247,668.44 .19
11 1 $ 1,686,051.42 2.87 2 $ 2,755,892.11 3.88 3 $ 4,441,943.53 3.42
21 -- -- -- 1 $ 1,159,348.36 1.63 1 $ 1,159,348.36 .89
28 -- -- -- 1 $ 366,250.26 .52 1 $ 366,250.26 .28
31 -- -- -- 1 $ 3,047,274.25 4.29 1 $ 3,047,274.25 2.35
36 -- -- -- 1 $ 562,296.73 .79 1 $ 562,296.73 .43
- -- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 19 $ 58,802,029.29 100.00 39 $ 71,092,192.03 100.00 58 $129,894,221.32 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 1.90 3.32 2.68
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 15
<PAGE>
<TABLE>
YEAR OF ORIGINATION
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Year of Current % of Tot Current % of Tot Current % of Tot
Origination Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1975 -- -- -- 2 $ 2,409,739.37 1.90 2 $ 2,409,739.37 .94
1976 -- -- -- 2 $ 2,099,161.04 1.66 2 $ 2,099,161.04 .82
1979 -- -- -- 3 $ 1,075,895.58 .85 3 $ 1,075,895.58 .42
1981 -- -- -- 1 $ 55,190.81 .04 1 $ 55,190.81 .02
1983 -- -- -- 1 $ 1,240,896.89 .98 1 $ 1,240,896.89 .49
1984 -- -- -- 2 $ 2,816,429.17 2.22 2 $ 2,816,429.17 1.10
1986 3 $ 5,116,370.44 3.97 -- -- -- 3 $ 5,116,370.44 2.00
1987 9 $ 23,673,361.29 18.35 3 $ 8,817,202.88 6.96 12 $ 32,490,564.17 12.71
1988 9 $ 17,127,264.74 13.28 2 $ 1,672,952.36 1.32 11 $ 18,800,217.10 7.35
1989 8 $ 11,240,646.61 8.71 2 $ 1,021,257.08 .81 10 $ 12,261,903.69 4.80
1990 8 $ 15,221,534.79 11.80 1 $ 445,904.12 .35 9 $ 15,667,438.91 6.13
1991 12 $ 35,404,902.97 27.44 -- -- -- 12 $ 35,404,902.97 13.85
1992 9 $ 12,798,800.22 9.92 -- -- -- 9 $ 12,798,800.22 5.01
1993 6 $ 8,424,258.79 6.53 1 $ 1,364,223.58 1.08 7 $ 9,788,482.37 3.83
1994 -- -- -- 5 $ 15,030,559.04 11.87 5 $ 15,030,559.04 5.88
1995 -- -- -- 31 $ 88,600,815.73 69.96 31 $ 88,600,815.73 34.66
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
<TABLE>
YEAR OF ORIGINATION
<CAPTION>
Loan Group
001 002 TOTAL
Year of Current % of Tot Current % of Tot Current % of Tot
Origination Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1975 2 $ 2,409,739.37 1.31 -- -- -- 2 $ 2,409,739.37 .94
1976 2 $ 2,099,161.04 1.14 -- -- -- 2 $ 2,099,161.04 .82
1979 3 $ 1,075,895.58 .58 -- -- -- 3 $ 1,075,895.58 .42
1981 1 $ 55,190.81 .03 -- -- -- 1 $ 55,190.81 .02
1983 -- -- -- 1 $ 1,240,896.89 1.75 1 $ 1,240,896.89 .49
1984 -- -- -- 2 $ 2,816,429.17 3.96 2 $ 2,816,429.17 1.10
1986 2 $ 4,868,702.00 2.64 1 $ 247,668.44 .35 3 $ 5,116,370.44 2.00
1987 4 $ 12,450,754.52 6.75 8 $ 20,039,809.65 28.19 12 $ 32,490,564.17 12.71
1988 5 $ 6,277,679.62 3.40 6 $ 12,522,537.48 17.61 11 $ 18,800,217.10 7.35
1989 1 $ 674,705.47 .37 9 $ 11,587,198.22 16.30 10 $ 12,261,903.69 4.80
1990 6 $ 9,788,100.61 5.30 3 $ 5,879,338.30 8.27 9 $ 15,667,438.91 6.13
1991 10 $ 32,562,854.25 17.64 2 $ 2,842,048.72 4.00 12 $ 35,404,902.97 13.85
1992 5 $ 7,293,405.25 3.95 4 $ 5,505,394.97 7.74 9 $ 12,798,800.22 5.01
1993 4 $ 1,377,612.18 .75 3 $ 8,410,870.19 11.83 7 $ 9,788,482.37 3.83
1994 5 $ 15,030,559.04 8.14 -- -- -- 5 $ 15,030,559.04 5.88
1995 31 $ 88,600,815.73 48.01 -- -- -- 31 $ 88,600,815.73 34.66
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
</TABLE>
Page - 16
<PAGE>
<TABLE>
ORIGINAL TERM TO STATED MATURITY
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Orig Term Current % of Tot Current % of Tot Current % of Tot
(Years) Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + . 9 $ 5,487,580.58 4.25 1 $ 986,520.45 .78 10 $ 6,474,101.03 2.53
5 + . 10 $ 15,363,560.79 11.91 18 $ 46,289,027.63 36.55 28 $ 61,652,588.42 24.12
10 + 24 $ 42,246,879.17 32.75 23 $ 63,418,189.30 50.07 47 $105,665,068.47 41.33
15 + 20 $ 65,661,612.91 50.90 4 $ 6,314,368.22 4.99 24 $ 71,975,981.13 28.15
20 + -- -- -- 2 $ 1,466,515.36 1.16 2 $ 1,466,515.36 .57
25 + 1 $ 247,506.40 .19 5 $ 4,200,831.20 3.32 6 $ 4,448,337.60 1.74
30 + -- -- -- 3 $ 3,974,775.49 3.14 3 $ 3,974,775.49 1.55
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 11.91 10.70 11.31
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
ORIGINAL TERM TO STATED MATURITY
<CAPTION>
Loan Group
001 002 TOTAL
Orig Term Current % of Tot Current % of Tot Current % of Tot
(Years) Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + . 5 $ 2,364,132.63 1.28 5 $ 4,109,968.40 5.78 10 $ 6,474,101.03 2.53
5 + . 23 $ 50,703,346.19 27.47 5 $ 10,949,242.23 15.40 28 $ 61,652,588.42 24.12
10 + 31 $ 81,642,616.54 44.24 16 $ 24,022,451.93 33.79 47 $105,665,068.47 41.33
15 + 14 $ 44,022,777.72 23.85 10 $ 27,953,203.41 39.32 24 $ 71,975,981.13 28.15
20 + 2 $ 1,466,515.36 .79 -- -- -- 2 $ 1,466,515.36 .57
25 + 5 $ 3,207,440.71 1.74 1 $ 1,240,896.89 1.75 6 $ 4,448,337.60 1.74
30 + 1 $ 1,158,346.32 .63 2 $ 2,816,429.17 3.96 3 $ 3,974,775.49 1.55
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 11.00 12.12 11.31
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 17
<PAGE>
<TABLE>
SEASONING OF MORTGAGE LOANS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Number Current % of Tot Current % of Tot Current % of Tot
of Years Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + . -- -- -- 17 $ 52,027,137.95 41.08 17 $ 52,027,137.95 20.35
1 + . 2 $ 1,368,749.20 1.06 15 $ 39,075,172.19 30.85 17 $ 40,443,921.39 15.82
2 + . 1 $ 1,585,544.99 1.23 7 $ 14,253,115.75 11.25 8 $ 15,838,660.74 6.20
3 + . 12 $ 18,663,902.31 14.47 3 $ 2,340,375.69 1.85 15 $ 21,004,278.00 8.22
4 + . 13 $ 39,677,850.13 30.76 -- -- -- 13 $ 39,677,850.13 15.52
5 + . 7 $ 12,832,448.33 9.95 -- -- -- 7 $ 12,832,448.33 5.02
6 + . 11 $ 15,877,437.78 12.31 1 $ 346,551.61 .27 12 $ 16,223,989.39 6.35
7 + . 4 $ 8,913,734.34 6.91 -- -- -- 4 $ 8,913,734.34 3.49
8 + . 5 $ 14,854,994.56 11.51 2 $ 3,686,302.88 2.91 7 $ 18,541,297.44 7.25
9 + . 8 $ 13,195,108.25 10.23 1 $ 5,279,449.53 4.17 9 $ 18,474,557.78 7.23
10 + 1 $ 2,037,369.96 1.58 -- -- -- 1 $ 2,037,369.96 .80
11 + -- -- -- 2 $ 2,816,429.17 2.22 2 $ 2,816,429.17 1.10
12 + -- -- -- 1 $ 1,240,896.89 .98 1 $ 1,240,896.89 .49
16 + -- -- -- 1 $ 313,205.62 .25 1 $ 313,205.62 .12
17 + -- -- -- 4 $ 2,229,205.32 1.76 4 $ 2,229,205.32 .87
19 + -- -- -- 1 $ 1,884,038.73 1.49 1 $ 1,884,038.73 .74
20 + -- -- -- 1 $ 1,158,346.32 .91 1 $ 1,158,346.32 .45
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 5.42 2.38 3.91
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
SEASONING OF MORTGAGE LOANS
<CAPTION>
Loan Group
001 002 TOTAL
Number Current % of Tot Current % of Tot Current % of Tot
of Years Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + . 17 $ 52,027,137.95 28.19 -- -- -- 17 $ 52,027,137.95 20.35
1 + . 15 $ 39,075,172.19 21.17 2 $ 1,368,749.20 1.93 17 $ 40,443,921.39 15.82
2 + . 7 $ 14,253,115.75 7.72 1 $ 1,585,544.99 2.23 8 $ 15,838,660.74 6.20
3 + . 8 $ 3,756,832.43 2.04 7 $ 17,247,445.57 24.26 15 $ 21,004,278.00 8.22
4 + . 9 $ 29,223,623.39 15.83 4 $ 10,454,226.74 14.71 13 $ 39,677,850.13 15.52
5 + . 5 $ 10,385,129.71 5.63 2 $ 2,447,318.62 3.44 7 $ 12,832,448.33 5.02
6 + . 5 $ 9,342,196.49 5.06 7 $ 6,881,792.90 9.68 12 $ 16,223,989.39 6.35
7 + . -- -- -- 4 $ 8,913,734.34 12.54 4 $ 8,913,734.34 3.49
8 + . 4 $ 7,135,468.40 3.87 3 $ 11,405,829.04 16.04 7 $ 18,541,297.44 7.25
9 + . 3 $ 11,744,333.21 6.36 6 $ 6,730,224.57 9.47 9 $ 18,474,557.78 7.23
10 + 1 $ 2,037,369.96 1.10 -- -- -- 1 $ 2,037,369.96 .80
11 + -- -- -- 2 $ 2,816,429.17 3.96 2 $ 2,816,429.17 1.10
12 + -- -- -- 1 $ 1,240,896.89 1.75 1 $ 1,240,896.89 .49
16 + 1 $ 313,205.62 .17 -- -- -- 1 $ 313,205.62 .12
17 + 4 $ 2,229,205.32 1.21 -- -- -- 4 $ 2,229,205.32 .87
19 + 1 $ 1,884,038.73 1.02 -- -- -- 1 $ 1,884,038.73 .74
20 + 1 $ 1,158,346.32 .63 -- -- -- 1 $ 1,158,346.32 .45
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 3.19 5.79 3.91
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 18
<PAGE>
<TABLE>
REMAINING TERM TO STATED MATURITY FOR BALLOON LOANS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Years to Current % of Tot Current % of Tot Current % of Tot
Maturity Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + . 6 $ 3,743,595.86 2.98 -- -- -- 6 $ 3,743,595.86 1.53
1 + . 11 $ 19,568,192.71 15.57 -- -- -- 11 $ 19,568,192.71 7.99
2 + . 6 $ 7,756,747.36 6.17 4 $ 5,593,784.63 4.69 10 $ 13,350,531.99 5.45
3 + . 4 $ 4,327,948.39 3.44 1 $ 5,414,107.96 4.54 5 $ 9,742,056.35 3.98
4 + . 11 $ 15,585,632.54 12.40 3 $ 2,610,002.13 2.19 14 $ 18,195,634.67 7.43
5 + . 2 $ 2,842,048.72 2.26 5 $ 7,852,487.34 6.58 7 $ 10,694,536.06 4.37
6 + . 1 $ 1,133,140.58 .90 7 $ 12,158,317.31 10.19 8 $ 13,291,457.89 5.43
7 + . 5 $ 19,326,396.35 15.38 2 $ 4,242,089.25 3.56 7 $ 23,568,485.60 9.62
8 + . 3 $ 7,754,385.98 6.17 1 $ 524,790.39 .44 4 $ 8,279,176.37 3.38
9 + . 1 $ 2,513,974.96 2.00 11 $ 48,843,845.66 40.95 12 $ 51,357,820.62 20.97
10 + 4 $ 11,386,096.66 9.06 10 $ 25,053,120.32 21.01 14 $ 36,439,216.98 14.88
11 + 6 $ 25,724,802.50 20.47 2 $ 6,615,171.68 5.55 8 $ 32,339,974.18 13.20
12 + 1 $ 3,989,468.60 3.18 1 $ 55,190.81 .05 2 $ 4,044,659.41 1.65
14 + -- -- -- 1 $ 305,022.41 .26 1 $ 305,022.41 .12
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 61 $125,652,431.21 100.00 48 $119,267,929.89 100.00 109 $244,920,361.10 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 6.34 7.98 7.14
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
REMAINING TERM TO STATED MATURITY FOR BALLOON LOANS
<CAPTION>
Loan Group
001 002 TOTAL
Years to Current % of Tot Current % of Tot Current % of Tot
Maturity Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
0 + . 5 $ 3,143,595.86 1.74 1 $ 600,000.00 .94 6 $ 3,743,595.86 1.53
1 + . 5 $ 8,193,655.47 4.53 6 $ 11,374,537.24 17.79 11 $ 19,568,192.71 7.99
2 + . 6 $ 9,042,950.15 5.00 4 $ 4,307,581.84 6.74 10 $ 13,350,531.99 5.45
3 + . 1 $ 5,414,107.96 2.99 4 $ 4,327,948.39 6.77 5 $ 9,742,056.35 3.98
4 + . 8 $ 12,048,605.10 6.66 6 $ 6,147,029.57 9.62 14 $ 18,195,634.67 7.43
5 + . 5 $ 7,852,487.34 4.34 2 $ 2,842,048.72 4.45 7 $ 10,694,536.06 4.37
6 + . 7 $ 12,158,317.31 6.72 1 $ 1,133,140.58 1.77 8 $ 13,291,457.89 5.43
7 + . 2 $ 4,033,427.41 2.23 5 $ 19,535,058.19 30.56 7 $ 23,568,485.60 9.62
8 + . 1 $ 524,790.39 .29 3 $ 7,754,385.98 12.13 4 $ 8,279,176.37 3.38
9 + . 12 $ 51,357,820.62 28.38 -- -- -- 12 $ 51,357,820.62 20.97
10 + 13 $ 34,522,752.36 19.07 1 $ 1,916,464.62 3.00 14 $ 36,439,216.98 14.88
11 + 8 $ 32,339,974.18 17.87 -- -- -- 8 $ 32,339,974.18 13.20
12 + 1 $ 55,190.81 .03 1 $ 3,989,468.60 6.24 2 $ 4,044,659.41 1.65
14 + 1 $ 305,022.41 .17 -- -- -- 1 $ 305,022.41 .12
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 75 $180,992,697.37 100.00 34 $ 63,927,663.73 100.00 109 $244,920,361.10 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 7.75 5.39 7.14
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 19
<PAGE>
<TABLE>
REMAINING TERM TO STATED MATURITY FOR FULLY AMORTIZING LOANS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Years to Current % of Tot Current % of Tot Current % of Tot
Maturity Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
4 + . -- -- -- 1 $ 940,814.72 12.74 1 $ 940,814.72 8.76
6 + . 1 $ 247,668.44 7.38 -- -- -- 1 $ 247,668.44 2.31
8 + . -- -- -- 1 $ 237,899.57 3.22 1 $ 237,899.57 2.22
9 + . -- -- -- 1 $ 313,205.62 4.24 1 $ 313,205.62 2.92
10 + -- -- -- 1 $ 1,158,346.32 15.69 1 $ 1,158,346.32 10.79
12 + 1 $ 2,859,533.80 85.24 -- -- -- 1 $ 2,859,533.80 26.63
13 + -- -- -- 1 $ 1,240,896.89 16.81 1 $ 1,240,896.89 11.56
19 + -- -- -- 3 $ 3,491,134.64 47.29 3 $ 3,491,134.64 32.51
22 + 1 $ 247,506.40 7.38 -- -- -- 1 $ 247,506.40 2.31
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 3 $ 3,354,708.64 100.00 8 $ 7,382,297.76 100.00 11 $ 10,737,006.40 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 12.29 13.89 13.39
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
REMAINING TERM TO STATED MATURITY FOR FULLY AMORTIZING LOANS
<CAPTION>
Loan Group
001 002 TOTAL
Years to Current % of Tot Current % of Tot Current % of Tot
Maturity Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
4 + . 1 $ 940,814.72 26.34 -- -- -- 1 $ 940,814.72 8.76
6 + . -- -- -- 1 $ 247,668.44 3.46 1 $ 247,668.44 2.31
8 + . 1 $ 237,899.57 6.66 -- -- -- 1 $ 237,899.57 2.22
9 + . 1 $ 313,205.62 8.77 -- -- -- 1 $ 313,205.62 2.92
10 + 1 $ 1,158,346.32 32.42 -- -- -- 1 $ 1,158,346.32 10.79
12 + -- -- -- 1 $ 2,859,533.80 39.91 1 $ 2,859,533.80 26.63
13 + -- -- -- 1 $ 1,240,896.89 17.32 1 $ 1,240,896.89 11.56
19 + 1 $ 674,705.47 18.89 2 $ 2,816,429.17 39.31 3 $ 3,491,134.64 32.51
22 + 1 $ 247,506.40 6.93 -- -- -- 1 $ 247,506.40 2.31
- ----- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL 6 $ 3,572,478.10 100.00 5 $ 7,164,528.30 100.00 11 $ 10,737,006.40 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 10.73 14.72 13.39
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 20
<PAGE>
<TABLE>
ISSUE DATE PRINCIPAL BALANCE TO MOST RECENT VALUATION RATIO
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Loan-to-Value Current % of Tot Current % of Tot Current % of Tot
Ratio Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00 + .. 9 $ 9,776,363.46 7.58 12 $ 18,171,396.79 14.35 21 $ 27,947,760.25 10.93
10.00 + 2 $ 266,595.62 .21 1 $ 940,814.72 .74 3 $ 1,207,410.34 .47
30.00 + 1 $ 247,668.44 .19 1 $ 525,700.64 .42 2 $ 773,369.08 .30
40.00 + 3 $ 8,068,184.23 6.25 4 $ 3,365,563.98 2.66 7 $ 11,433,748.21 4.47
50.00 + 9 $ 19,467,231.27 15.09 8 $ 7,542,009.48 5.95 17 $ 27,009,240.75 10.56
60.00 + 21 $ 47,056,529.38 36.48 8 $ 20,731,790.23 16.37 29 $ 67,788,319.61 26.52
70.00 + 11 $ 31,890,507.04 24.72 12 $ 32,982,334.80 26.04 23 $ 64,872,841.84 25.37
80.00 + 2 $ 1,552,902.89 1.20 8 $ 39,092,372.95 30.87 10 $ 40,645,275.84 15.90
90.00 + 1 $ 1,585,544.99 1.23 2 $ 3,298,244.06 2.60 3 $ 4,883,789.05 1.91
100.00 + 2 $ 2,841,613.16 2.20 -- -- -- 2 $ 2,841,613.16 1.11
110.00 + 1 $ 1,133,140.58 .88 -- -- -- 1 $ 1,133,140.58 .44
140.00 + 1 $ 3,047,274.25 2.36 -- -- -- 1 $ 3,047,274.25 1.19
170.00 + 1 $ 2,073,584.54 1.61 -- -- -- 1 $ 2,073,584.54 .81
- -------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .. 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 65.36 63.80 64.59
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
ISSUE DATE PRINCIPAL BALANCE TO MOST RECENT VALUATION RATIO
<CAPTION>
Loan Group
001 002 TOTAL
Loan-to-Value Current % of Tot Current % of Tot Current % of Tot
Ratio Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00 + .. 13 $ 17,827,340.17 9.66 8 $ 10,120,420.08 14.24 21 $ 27,947,760.25 10.93
10.00 + 3 $ 1,207,410.34 .65 -- -- -- 3 $ 1,207,410.34 .47
30.00 + 1 $ 525,700.64 .28 1 $ 247,668.44 .35 2 $ 773,369.08 .30
40.00 + 6 $ 10,871,451.48 5.89 1 $ 562,296.73 .79 7 $ 11,433,748.21 4.47
50.00 + 11 $ 17,144,517.88 9.29 6 $ 9,864,722.87 13.88 17 $ 27,009,240.75 10.56
60.00 + 19 $ 50,529,237.21 27.38 10 $ 17,259,082.40 24.28 29 $ 67,788,319.61 26.52
70.00 + 15 $ 40,864,546.81 22.14 8 $ 24,008,295.03 33.77 23 $ 64,872,841.84 25.37
80.00 + 9 $ 39,455,113.72 21.38 1 $ 1,190,162.12 1.67 10 $ 40,645,275.84 15.90
90.00 + 2 $ 3,298,244.06 1.79 1 $ 1,585,544.99 2.23 3 $ 4,883,789.05 1.91
100.00 + 2 $ 2,841,613.16 1.54 -- -- -- 2 $ 2,841,613.16 1.11
110.00 + -- -- -- 1 $ 1,133,140.58 1.59 1 $ 1,133,140.58 .44
140.00 + -- -- -- 1 $ 3,047,274.25 4.29 1 $ 3,047,274.25 1.19
170.00 + -- -- -- 1 $ 2,073,584.54 2.92 1 $ 2,073,584.54 .81
- -------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .. 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 64.29 65.35 64.59
===== ===== =====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 21
<PAGE>
<TABLE>
DISTRIBUTION OF DEBT SERVICE COVERAGE RATIO
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Coverage Current % of Tot Current % of Tot Current % of Tot
Ratio Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00 + .. 9 $ 8,067,054.25 6.25 5 $ 6,604,217.10 5.21 14 $ 14,671,271.35 5.74
.50 + .. 2 $ 2,345,723.86 1.82 -- -- -- 2 $ 2,345,723.86 .92
.75 + .. 13 $ 30,587,645.48 23.71 6 $ 14,007,827.29 11.06 19 $ 44,595,472.77 17.44
1.00 + . 22 $ 45,275,413.62 35.10 15 $ 53,504,038.08 42.25 37 $ 98,779,451.70 38.64
1.25 + . 10 $ 18,455,168.01 14.31 15 $ 36,411,247.21 28.75 25 $ 54,866,415.22 21.46
1.50 + . 5 $ 17,649,569.90 13.68 6 $ 7,595,469.86 6.00 11 $ 25,245,039.76 9.87
1.75 + . 2 $ 1,634,652.19 1.27 5 $ 4,635,248.44 3.66 7 $ 6,269,900.63 2.45
2.00 + . 1 $ 4,991,912.54 3.87 -- -- -- 1 $ 4,991,912.54 1.95
2.25 + . -- -- -- 1 $ 1,407,978.68 1.11 1 $ 1,407,978.68 .55
2.50 + . -- -- -- 1 $ 313,205.62 .25 1 $ 313,205.62 .12
2.75 + . -- -- -- 1 $ 1,230,180.65 .97 1 $ 1,230,180.65 .48
5.00 + . -- -- -- 1 $ 940,814.72 .74 1 $ 940,814.72 .37
- -------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .. 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 1.13 1.24 1.18
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
<TABLE>
DISTRIBUTION OF DEBT SERVICE COVERAGE RATIO
<CAPTION>
Loan Group
001 002 TOTAL
Coverage Current % of Tot Current % of Tot Current % of Tot
Ratio Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
.00 + .. 7 $ 9,403,019.56 5.09 7 $ 5,268,251.79 7.41 14 $ 14,671,271.35 5.74
.50 + .. 1 $ 1,155,561.74 .63 1 $ 1,190,162.12 1.67 2 $ 2,345,723.86 .92
.75 + .. 13 $ 31,137,540.13 16.87 6 $ 13,457,932.64 18.93 19 $ 44,595,472.77 17.44
1.00 + . 23 $ 63,151,151.12 34.22 14 $ 35,628,300.58 50.12 37 $ 98,779,451.70 38.64
1.25 + . 19 $ 48,447,383.57 26.25 6 $ 6,419,031.65 9.03 25 $ 54,866,415.22 21.46
1.50 + . 9 $ 19,224,344.45 10.42 2 $ 6,020,695.31 8.47 11 $ 25,245,039.76 9.87
1.75 + . 5 $ 4,570,061.37 2.48 2 $ 1,699,839.26 2.39 7 $ 6,269,900.63 2.45
2.00 + . 1 $ 4,991,912.54 2.70 -- -- -- 1 $ 4,991,912.54 1.95
2.25 + . -- -- -- 1 $ 1,407,978.68 1.98 1 $ 1,407,978.68 .55
2.50 + . 1 $ 313,205.62 .17 -- -- -- 1 $ 313,205.62 .12
2.75 + . 1 $ 1,230,180.65 .67 -- -- -- 1 $ 1,230,180.65 .48
5.00 + . 1 $ 940,814.72 .51 -- -- -- 1 $ 940,814.72 .37
- -------- --- --------------- ------ --- --------------- ------ --- --------------- ------
TOTAL .. 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $255,657,367.50 100.00
=== =============== ====== === =============== ====== === =============== ======
Wghtd Avg (1) 1.22 1.09 1.18
==== ==== ====
<FN>
(1) Weighted Averages include all classifications referenced above.
</FN>
</TABLE>
Page - 22
<PAGE>
<TABLE>
DISTRIBUTION OF SOURCES OF NET OPERATING INCOME
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current % of Tot Current % of Tot Current % of Tot
NOI Source Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Current Year ..... 15 $ 38,581,492.62 29.91 31 $ 89,058,901.02 70.32 46 $ 127,640,393.64 49.93
Not Available .... 10 $ 10,389,854.17 8.05 14 $ 11,166,104.33 8.82 24 $ 21,555,958.50 8.43
Prior Year ....... 39 $ 80,035,793.06 62.04 11 $ 26,425,222.30 20.86 50 $ 106,461,015.36 41.64
--- --------------- ------ --- --------------- ------ --- ------------------ ------
TOTAL ............ 64 $129,007,139.85 100.00 56 $126,650,227.65 100.00 120 $ 255,657,367.50 100.00
=== =============== ====== === =============== ====== === ================== ======
</TABLE>
<TABLE>
DISTRIBUTION OF SOURCES OF NET OPERATING INCOME
<CAPTION>
Loan Group
001 002 TOTAL
Current % of Tot Current % of Tot Current % of Tot
NOI Source Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal Count Act. Ending Bal Prin Bal
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Current Year ..... 34 $ 99,106,730.33 53.70 12 $ 28,533,663.31 40.14 46 $ 127,640,393.64 49.93
Not Available .... 17 $ 16,287,706.71 8.82 7 $ 5,268,251.79 7.41 24 $ 21,555,958.50 8.43
Prior Year ....... 30 $ 69,170,738.43 37.48 20 $ 37,290,276.93 52.45 50 $ 106,461,015.36 41.64
--- --------------- ------ --- --------------- ------ --- ------------------ ------
TOTAL ............ 81 $184,565,175.47 100.00 39 $ 71,092,192.03 100.00 120 $ 255,657,367.50 100.00
=== =============== ====== === =============== ====== === ================== ======
</TABLE>
Page - 23
<PAGE>
<TABLE>
CURRENT DELINQUENCY STATUS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current Current Current
Description Loan # Act. Ending Bal Loan # Act. Ending Bal Loan # Act. Ending Bal.
<S> <C> <C> <C> <C> <C> <C>
1 - 29 DAYS ...... -- -- 30201117 $ 986,520.45 30201117 $ 986,520.45
1 - 29 DAYS ...... -- -- 30210262 $ 3,434,975.87 30210262 $ 3,434,975.87
1 - 29 DAYS ...... 30210395 $ 1,001,258.86 -- -- 30210395 $ 1,001,258.86
1 - 29 DAYS ...... 30210419 $ 362,740.77 -- -- 30210419 $ 362,740.77
1 - 29 DAYS ...... 30210420 $ 374,006.61 -- -- 30210420 $ 374,006.61
1 - 29 DAYS ...... 30210421 $ 88,113.98 -- -- 30210421 $ 88,113.98
30 - 59 DAYS ..... 30208965 $ 4,187,112.81 -- -- 30208965 $ 4,187,112.81
30 - 59 DAYS ..... 30210397 $ 915,599.43 -- -- 30210397 $ 915,599.43
60 - 89 DAYS ..... -- -- 30207608 $ 5,428,803.49 30207608 $ 5,428,803.49
60 - 89 DAYS ..... 30210413 $ 1,155,561.74 -- -- 30210413 $ 1,155,561.74
90 - 119 DAYS .... -- -- 0 $ .00 0 $ .00
120 + DAYS ....... 30210399 $ 1,948,151.31 -- -- 30210399 $ 1,948,151.31
BANKRUPTCY ....... -- -- 0 $ .00 0 $ .00
FORECLOSURE ...... -- -- 0 $ .00 0 $ .00
REO .............. -- -- 0 $ .00 0 $ .00
-------- -------------- -------- -------------- -------- --------------
TOTAL ............ $10,032,545.51 $ 9,850,299.81 $19,882,845.32
============== ============== ==============
</TABLE>
<TABLE>
CURRENT DELINQUENCY STATUS
<CAPTION>
Loan Group
001 002 TOTAL
Current Current Current
Description Loan # Act Ending Bal Loan # Act Ending Bal Loan # Act Ending Bal
<S> <C> <C> <C> <C> <C> <C>
1 - 29 DAYS ...... 30201117 $ 986,520.45 -- -- 30201117 $ 986,520.45
1 - 29 DAYS ...... 30210262 $ 3,434,975.87 -- -- 30210262 $ 3,434,975.87
1 - 29 DAYS ...... -- -- 30210395 $ 1,001,258.86 30210395 $ 1,001,258.86
1 - 29 DAYS ...... 30210419 $ 362,740.77 -- -- 30210419 $ 362,740.77
1 - 29 DAYS ...... 30210420 $ 374,006.61 -- -- 30210420 $ 374,006.61
1 - 29 DAYS ...... 30210421 $ 88,113.98 -- -- 30210421 $ 88,113.98
30 - 59 DAYS ..... -- -- 30208965 $ 4,187,112.81 30208965 $ 4,187,112.81
30 - 59 DAYS ..... -- -- 30210397 $ 915,599.43 30210397 $ 915,599.43
60 - 89 DAYS ..... 30207608 $ 5,428,803.49 -- -- 30207608 $ 5,428,803.49
60 - 89 DAYS ..... 30210413 $ 1,155,561.74 -- -- 30210413 $ 1,155,561.74
90 - 119 DAYS .... -- -- -- -- -- --
120 + DAYS ....... 30210399 $ 1,948,151.31 -- -- 30210399 $ 1,948,151.31
BANKRUPTCY ....... -- -- -- -- -- --
FORECLOSURE ...... -- -- -- -- -- --
REO .............. -- -- -- -- -- --
- ------------------ -------- -------------- -------- -------------- -------- --------------
TOTAL ............ $13,778,874.22 $ 6,103,971.10 $19,882,845.32
============== ============== ==============
</TABLE>
Page - 24
<PAGE>
<TABLE>
CURRENT PREPAYMENT CLASSIFICATIONS
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current Current Current
Actual Actual Actual
Ending Prepayment Ending Prepayment Ending Prepayment
Description Loan # Bal Amount Loan # Bal Amount Loan # Bal Amount
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Curtailment .. -- -- -- 30200801 $524,790.39 $ 1,000.00 30200801 $524,790.39 $ 1,000.00
Prepmt in Full -- -- -- 30202876 -- $10,590,239.24 30202876 $ .00 $10,590,239.24
Prepmt in Full 30208971 $.00 $3,627,113.36 -- -- -- 30208971 $ .00 $ 3,627,113.36
Prepmt in Full 30208991 $.00 $2,096,839.29 -- -- -- 30208991 $ .00 $ 2,096,839.29
Prepmt in Full 30210408 $.00 $ 428,963.80 -- -- -- 30210408 $ .00 $ 428,963.80
Prepmt in Full 30210409 $.00 $ 175,239.73 -- -- -- 30210409 $ .00 $ 175,239.73
- -------------- -------- ---- ------------- -------- ----------- -------------- -------- ----------- --------------
TOTAL ........ -- $.00 $6,328,156.18 -- $524,790.39 $10,591,239.24 -- $524,790.39 $16,919,395.42
======== ==== ============= ======== =========== ============== ======== =========== ==============
</TABLE>
<TABLE>
CURRENT PREPAYMENT CLASSIFICATIONS
<CAPTION>
Loan Group
001 002 TOTAL
Current Current Current
Actual Prepayment Actual Prepayment Actual Prepayment
Description Loan # Ending Bal Amount Loan # Ending Bal Amount Loan # Ending Bal Amount
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Curtailment .. 30200801 $524,790.39 $ 1,000.00 -- -- -- 30200801 $524,790.39 $ 1,000.00
Prepmt in Full 30202876 $ .00 $10,590,239.24 -- -- -- 30202876 $ .00 $10,590,239.24
Prepmt in Full -- -- -- 30208971 $.00 $3,627,113.36 30208971 $ .00 $ 3,627,113.36
Prepmt in Full 30208991 $ .00 $ 2,096,839.29 -- -- -- 30208991 $ .00 $ 2,096,839.29
Prepmt in Full -- -- -- 30210408 $.00 $ 428,963.80 30210408 $ .00 $ 428,963.80
Prepmt in Full 30210409 $ .00 $ 175,239.73 -- -- -- 30210409 $ .00 $ 175,239.73
- -------------- -------- ----------- -------------- -------- ---- ------------- -------- ----------- --------------
TOTAL ........ $524,790.39 $12,863,318.26 $.00 $4,056,077.16 $524,790.39 $16,919,395.42
=========== ============== ==== ============= =========== ==============
</TABLE>
Page - 25
<PAGE>
<TABLE>
HISTORICAL PREPAYMENTS
<CAPTION>
Pool
CSFBMCC EMIF
Current Prepayment Current Prepayment
Date Description Count Act Ending Bal Amount Count Act Ending Bal Amount
<S> <C> <C> <C> <C> <C> <C>
AUG 96 Curtailment .. -- -- -- 1 $524,790.39 $ 1,000.00
AUG 96 Prepmt in Full 4 $ .00 $6,328,156.18 1 $ .00 $10,590,239.24
JUL 96 Curtailment .. 1 $ 636,799.80 $ 533.33 1 $527,802.75 $ 1,000.00
JUL 96 Prepmt in Full 2 $ .00 $4,709,152.18 -- -- --
JUN 96 Curtailment .. -- -- -- 1 $530,922.13 $ 1,000.00
JUN 96 Prepmt in Full 2 $ .00 $2,248,983.89 -- -- --
MAY 96 Curtailment .. 1 $ 91,867.93 $ 3,753.95 1 $534,888.59 $ 1,000.00
APR 96 Curtailment .. -- -- -- 1 $536,963.89 $ 1,000.00
APR 96 Prepmt in Full 1 $ .00 $ 127,082.86 -- -- --
MAR 96 Curtailment .. -- -- -- 1 $539,885.14 $ 1,000.00
FEB 96 Curtailment .. -- -- -- 1 $543,049.10 $ 1,000.00
FEB 96 Prepmt in Full 1 $ .00 $3,338,003.91 -- -- --
JAN 96 Curtailment .. -- -- -- 1 $545,924.06 $ 1,000.00
DEC 95 Curtailment .. 2 $1,375,754.62 $ .00 1 $548,766.14 $ 2,000.00
DEC 95 Prepmt in Full 1 $ .00 $3,091,483.30 -- -- --
NOV 95 Curtailment .. 2 $1,376,026.04 $ 302.37 1 $552,714.08 $ 1,000.00
</TABLE>
<TABLE>
HISTORICAL PREPAYMENTS, Continued
<CAPTION>
Pool
TOTAL
Current Prepayment
Date Description Count Act Ending Bal Amount
<S> <C> <C> <C>
AUG 96 Curtailment .. 1 $ 524,790.39 $ 1,000.00
AUG 96 Prepmt in Full 5 $ .00 $16,918,395.42
JUL 96 Curtailment .. 2 $1,164,602.55 $ 1,533.33
JUL 96 Prepmt in Full 2 $ .00 $ 4,709,152.18
JUN 96 Curtailment .. 1 $ 530,922.13 $ 1,000.00
JUN 96 Prepmt in Full 2 $ .00 $ 2,248,983.89
MAY 96 Curtailment .. 2 $ 626,756.52 $ 4,753.95
APR 96 Curtailment .. 1 $ 536,963.89 $ 1,000.00
APR 96 Prepmt in Full 1 $ .00 $ 127,082.86
MAR 96 Curtailment .. 1 $ 539,885.14 $ 1,000.00
FEB 96 Curtailment .. 1 $ 543,049.10 $ 1,000.00
FEB 96 Prepmt in Full 1 $ .00 $ 3,338,003.91
JAN 96 Curtailment .. 1 $ 545,924.06 $ 1,000.00
DEC 95 Curtailment .. 3 $1,924,520.76 $ 2,000.00
DEC 95 Prepmt in Full 1 $ .00 $ 3,091,483.30
NOV 95 Curtailment .. 3 $1,928,740.12 $ 1,302.37
</TABLE>
Page - 26
<PAGE>
<TABLE>
HISTORICAL PREPAYMENTS
<CAPTION>
Loan Group
001 002
Current Prepayment Current Prepayment
Date Description Count Act Ending Bal Amount Count Act Ending Bal Amount
<S> <C> <C> <C> <C> <C> <C>
AUG 96 Curtailment .. 1 $ 524,790.39 $ 1,000.00 -- -- --
AUG 96 Prepmt in Full 3 $ .00 $12,862,318.26 2 $ .00 $4,056,077.16
JUL 96 Curtailment .. 2 $1,164,602.55 $ 1,533.33 -- -- --
JUL 96 Prepmt in Full 2 $ .00 $ 4,709,152.18 -- -- --
JUN 96 Curtailment .. 1 $ 530,922.13 $ 1,000.00 -- -- --
JUN 96 Prepmt in Full 1 $ .00 $ 2,038,447.73 1 $ .00 $ 210,536.16
MAY 96 Curtailment .. 2 $ 626,756.52 $ 4,753.95 -- -- --
APR 96 Curtailment .. 1 $ 536,963.89 $ 1,000.00 -- -- --
APR 96 Prepmt in Full -- -- -- 1 $ .00 $ 127,082.86
MAR 96 Curtailment .. 1 $ 539,885.14 $ 1,000.00 -- -- --
FEB 96 Curtailment .. 1 $ 543,049.10 $ 1,000.00 -- -- --
FEB 96 Prepmt in Full -- -- -- 1 $ .00 $3,338,003.91
JAN 96 Curtailment .. 1 $ 545,924.06 $ 1,000.00 -- -- --
DEC 95 Curtailment .. 1 $ 548,766.14 $ 2,000.00 2 $1,375,754.62 $ .00
DEC 95 Prepmt in Full 1 $ .00 $ 3,091,483.30 -- -- --
NOV 95 Curtailment .. 1 $ 552,714.08 $ 1,000.00 2 $1,376,026.04 $ 302.37
</TABLE>
<TABLE>
HISTORICAL PREPAYMENTS, Continued
<CAPTION>
TOTAL
Current Prepayment
Date Description Count Act Ending Bal Amount
<S> <C> <C> <C>
AUG 96 Curtailment .. 1 $ 524,790.39 $ 1,000.00
AUG 96 Prepmt in Full 5 $ .00 $16,918,395.42
JUL 96 Curtailment .. 2 $1,164,602.55 $ 1,533.33
JUL 96 Prepmt in Full 2 $ .00 $ 4,709,152.18
JUN 96 Curtailment .. 1 $ 530,922.13 $ 1,000.00
JUN 96 Prepmt in Full 2 $ .00 $ 2,248,983.89
MAY 96 Curtailment .. 2 $ 626,756.52 $ 4,753.95
APR 96 Curtailment .. 1 $ 536,963.89 $ 1,000.00
APR 96 Prepmt in Full 1 $ .00 $ 127,082.86
MAR 96 Curtailment .. 1 $ 539,885.14 $ 1,000.00
FEB 96 Curtailment .. 1 $ 543,049.10 $ 1,000.00
FEB 96 Prepmt in Full 1 $ .00 $ 3,338,003.91
JAN 96 Curtailment .. 1 $ 545,924.06 $ 1,000.00
DEC 95 Curtailment .. 3 $1,924,520.76 $ 2,000.00
DEC 95 Prepmt in Full 1 $ .00 $ 3,091,483.30
NOV 95 Curtailment .. 3 $1,928,740.12 $ 1,302.37
</TABLE>
Page - 27
<PAGE>
<TABLE>
HISTORICAL DELINQUENCIES
<CAPTION>
Pool
CSFBMCC EMIF TOTAL
Current Current Current
Date Description Count Act Ending Bal Count Act Ending Bal Count Act Ending Bal
<S> <C> <C> <C> <C> <C> <C> <C>
AUG 96 1 - 29 DAYS 4 $1,826,120.22 2 $4,421,496.32 6 $ 6,247,616.54
AUG 96 30 - 59 DAYS 2 $5,102,712.24 -- -- 2 $ 5,102,712.24
AUG 96 60 - 89 DAYS 1 $1,155,561.74 1 $5,428,803.49 2 $ 6,584,365.23
AUG 96 120 + DAYS 1 $1,948,151.31 -- -- 1 $ 1,948,151.31
JUL 96 1 - 29 DAYS 1 $1,686,051.42 -- -- 1 $ 1,686,051.42
JUL 96 30 - 59 DAYS 4 $7,288,907.31 1 $5,428,803.49 5 $12,717,710.80
JUL 96 120 + DAYS 1 $1,948,151.31 -- -- 1 $ 1,948,151.31
JUN 96 1 - 29 DAYS 3 $2,764,603.10 2 $2,357,315.63 5 $ 5,121,918.73
JUN 96 30 - 59 DAYS 1 $ 925,115.84 1 $5,428,803.49 2 $ 6,353,919.33
JUN 96 90 - 119 DAYS 1 $4,183,452.13 -- -- 1 $ 4,183,452.13
JUN 96 120 + DAYS 1 $1,950,873.51 -- -- 1 $ 1,950,873.51
MAY 96 1 - 29 DAYS 2 $2,908,181.06 -- -- 2 $ 2,908,181.06
MAY 96 30 - 59 DAYS 1 $4,203,926.34 -- -- 1 $ 4,203,926.34
MAY 96 120 + DAYS 1 $1,958,222.61 -- -- 1 $ 1,958,222.61
APR 96 30 - 59 DAYS 1 $ 934,278.74 -- -- 1 $ 934,278.74
APR 96 120 + DAYS 1 $1,958,222.61 -- -- 1 $ 1,958,222.61
MAR 96 1 - 29 DAYS 5 $9,553,965.34 4 $7,816,131.43 9 $17,370,096.77
MAR 96 30 - 59 DAYS 1 $1,024,196.06 -- -- 1 $ 1,024,196.06
MAR 96 120 + DAYS 1 $1,958,222.61 -- -- 1 $ 1,958,222.61
FEB 96 1 - 29 DAYS 3 $6,166,827.47 2 $1,444,602.06 5 $ 7,611,429.53
FEB 96 90 - 119 DAYS 1 $1,958,222.61 -- -- 1 $ 1,958,222.61
JAN 96 1 - 29 DAYS 4 $2,064,253.90 1 $ 999,248.80 5 $ 3,063,502.70
JAN 96 30 - 59 DAYS 1 $4,203,926.34 -- -- 1 $ 4,203,926.34
JAN 96 60 - 89 DAYS 1 $1,958,222.61 -- -- 1 $ 1,958,222.61
DEC 95 1 - 29 DAYS 4 $6,550,962.81 1 $1,001,006.06 5 $ 7,551,968.87
DEC 95 30 - 59 DAYS 1 $1,958,222.61 -- -- 1 $ 1,958,222.61
NOV 95 1 - 29 DAYS 4 $6,728,124.98 1 $1,002,748.44 5 $ 7,730,873.42
</TABLE>
Page - 28
<PAGE>
<TABLE>
HISTORICAL DELINQUENCIES
<CAPTION>
Loan Group
001 002 TOTAL
Current Current Current
Date Description Count Act Ending Bal Count Act Ending Bal Count Act Ending Bal
<S> <C> <C> <C> <C> <C> <C> <C>
AUG 96 1 - 29 DAYS 5 $ 5,246,357.68 1 $1,001,258.86 6 $6,247,616.54
AUG 96 30 - 59 DAYS -- -- 2 $5,102,712.24 2 $5,102,712.24
AUG 96 60 - 89 DAYS 2 $ 6,584,365.23 -- -- 2 $6,584,365.23
AUG 96 120 + DAYS 1 $ 1,948,151.31 -- -- 1 $1,948,151.31
JUL 96 1 - 29 DAYS 1 $ 1,686,051.42 -- -- 1 $1,686,051.42
JUL 96 30 - 59 DAYS 2 $ 6,584,365.23 3 $6,133,345.57 5 $12,717,710.80
JUL 96 120 + DAYS 1 $ 1,948,151.31 -- -- 1 $1,948,151.31
JUN 96 1 - 29 DAYS 2 $ 2,145,796.51 3 $2,976,122.22 5 $5,121,918.73
JUN 96 30 - 59 DAYS 1 $ 5,428,803.49 1 $ 925,115.84 2 $6,353,919.33
JUN 96 90 - 119 DAYS -- -- 1 $4,183,452.13 1 $4,183,452.13
JUN 96 120 + DAYS 1 $ 1,950,873.51 -- -- 1 $1,950,873.51
MAY 96 1 - 29 DAYS 1 $ 1,973,902.32 1 $ 934,278.74 2 $2,908,181.06
MAY 96 30 - 59 DAYS -- -- 1 $4,203,926.34 1 $4,203,926.34
MAY 96 120 + DAYS 1 $ 1,958,222.61 -- -- 1 $1,958,222.61
APR 96 30 - 59 DAYS -- -- 1 $ 934,278.74 1 $ 934,278.74
APR 96 120 + DAYS 1 $ 1,958,222.61 -- -- 1 $1,958,222.61
MAR 96 1 - 29 DAYS 7 $12,231,891.69 2 $5,138,205.08 9 $17,370,096.77
MAR 96 30 - 59 DAYS -- -- 1 $1,024,196.06 1 $1,024,196.06
MAR 96 120 + DAYS 1 $ 1,958,222.61 -- -- 1 $1,958,222.61
FEB 96 1 - 29 DAYS 2 $ 1,444,602.06 3 $6,166,827.47 5 $7,611,429.53
FEB 96 90 -119 DAYS 1 $ 1,958,222.61 -- -- 1 $1,958,222.61
JAN 96 1 - 29 DAYS 3 $ 1,665,332.97 2 $1,398,169.73 5 $3,063,502.70
JAN 96 30 - 59 DAYS -- -- 1 $4,203,926.34 1 $4,203,926.34
JAN 96 60 - 89 DAYS 1 $ 1,958,222.61 -- -- 1 $1,958,222.61
DEC 95 1 - 29 DAYS 2 $ 1,369,415.23 3 $6,182,553.64 5 $7,551,968.87
DEC 95 30 - 59 DAYS 1 $ 1,958,222.61 -- -- 1 $1,958,222.61
NOV 95 1 - 29 DAYS 1 $ 1,002,748.44 4 $6,728,124.98 5 $7,730,873.42
</TABLE>
Page - 29
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN STATUS
PORTFOLIO: CSFB SERIES 1995 - AEW1
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 28-AUG-96
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
01 1,407,979 0 2.37 N/A N/A PERFORMING PERFORM TO MATURITY
01 11,742,330 0 83.9% 1.16 N/A PERFORMING PERFORM TO MATURITY
02 1,408,450 0 58.7% 1.74 N/A PERFORMING PERFORM TO MATURITY
02 0 0 0.0% 1.10 N/A INACTIVE PRE-PAID IN FULL
03 7,235,526 0 85.1% 1.15 N/A PERFORMING PERFORM TO MATURITY
03 1,364,224 0 N/A 1.23 N/A PERFORMING PERFORM TO MATURITY
04 1,240,897 0 49.6% 1.33 N/A PERFORMING PERFORM TO MATURITY
04 6,554,041 0 84.8% 1.11 N/A PERFORMING PERFORM TO MATURITY
05 346,552 0 N/A 2.11 N/A PERFORMING PERFORM TO MATURITY
05 5,926,983 0 78.0% 1.33 N/A PERFORMING PERFORM TO MATURITY
06 6,734,518 0 72.4% 1.08 N/A PERFORMING PERFORM TO MATURITY
06 5,558,501 0 68.5% 1.00 N/A PERFORMING PERFORM TO MATURITY
07 5,469,447 0 70.1% 1.05 N/A PERFORMING PERFORM TO MATURITY
07 5,428,803 92 77.0% 1.28 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
08 4,187,113 45 N/A 0.79 N/A BORROWER BANKRUPTCY PERFORM TO MATURITY
08 5,414,108 0 70.3% 1.33 N/A PERFORMING PERFORM TO MATURITY
09 3,989,469 0 50.5% 1.40 N/A PERFORMING PERFORM TO MATURITY
09 5,279,450 0 N/A 1.38 N/A PERFORMING PERFORM TO MATURITY
10 4,567,629 0 69.2% 0.99 N/A PERFORMING PERFORM TO MATURITY
10 3,931,180 0 74.0% 0.98 N/A PERFORMING PERFORM TO MATURITY
11 0 0 0.0% 1.02 N/A INACTIVE PRE-PAID IN FULL
11 3,434,976 0 84.5% 1.19 N/A PERFORMING PERFORM TO MATURITY
12 3,318,023 0 73.7% 1.13 N/A PERFORMING PERFORM TO MATURITY
12 3,414,852 0 65.2% 1.85 N/A PERFORMING PERFORM TO MATURITY
13 0 0 0.0% 1.23 N/A INACTIVE PRE-PAID IN FULL
13 3,396,256 0 84.1% 1.51 N/A PERFORMING PERFORM TO MATURITY
14 3,042,378 0 64.1% 1.16 N/A PERFORMING PERFORM TO MATURITY
14 3,047,274 0 142.1% 0.97 N/A PERFORMING PERFORM TO MATURITY
15 2,859,534 0 57.8% 1.17 N/A PERFORMING PERFORM TO MATURITY
15 2,925,384 0 74.1% 0.96 N/A PERFORMING PERFORM TO MATURITY
16 2,877,866 0 N/A 2.70 N/A PERFORMING PERFORM TO MATURITY
16 2,735,225 0 71.0% 0.83 N/A PERFORMING PERFORM TO MATURITY
17 2,774,477 0 86.7% 1.21 N/A PERFORMING PERFORM TO MATURITY
17 2,700,121 0 67.0% 1.16 N/A PERFORMING PERFORM TO MATURITY
18 2,747,750 0 N/A 1.44 N/A PERFORMING PERFORM TO MATURITY
18 2,319,040 0 67.2% 1.43 N/A PERFORMING PERFORM TO MATURITY
19 2,653,342 0 66.3% 1.28 N/A PERFORMING PERFORM TO MATURITY
19 2,311,195 0 66.6% 1.11 N/A PERFORMING PERFORM TO MATURITY
20 2,623,539 0 92.0% 0.92 N/A PERFORMING PERFORM TO MATURITY
20 2,073,585 0 175.0% 0.00 N/A MONITORING PERFORMANCE PERFORM TO MATURITY
21 2,031,227 0 66.6% 1.74 N/A PERFORMING PERFORM TO MATURITY
21 2,608,623 0 80.3% 1.27 N/A PERFORMING PERFORM TO MATURITY
22 2,551,233 0 75.0% 1.02 N/A PERFORMING PERFORM TO MATURITY
22 1,916,465 0 66.9% 1.01 N/A PERFORMING PERFORM TO MATURITY
23 2,375,549 0 72.0% 1.21 N/A PERFORMING PERFORM TO MATURITY
23 1,754,633 0 51.6% 1.24 N/A PERFORMING PERFORM TO MATURITY
24 1,585,545 0 96.7% 1.33 N/A PERFORMING PERFORM TO MATURITY
24 2,058,478 0 73.5% 1.23 N/A PERFORMING PERFORM TO MATURITY
25 2,047,543 0 73.1% 1.24 N/A PERFORMING PERFORM TO MATURITY
25 1,353,288 0 N/A 1.92 N/A PERFORMING PERFORM TO MATURITY
26 1,884,039 0 44.9% 1.21 N/A PERFORMING PERFORM TO MATURITY
26 1,190,162 0 82.1% 0.70 N/A PERFORMING PERFORM TO MATURITY
27 1,705,294 0 71.3% 1.09 N/A PERFORMING PERFORM TO MATURITY
27 1,159,348 0 61.0% 1.27 N/A PERFORMING PERFORM TO MATURITY
28 1,133,141 0 111.1% 0.92 N/A PERFORMING PERFORM TO MATURITY
28 1,673,172 0 55.8% 1.61 N/A PERFORMING PERFORM TO MATURITY
29 1,001,259 0 77.0% 1.13 N/A MONITORING PERFORMANCE PERFORM TO MATURITY
29 1,565,174 0 72.8% 1.41 N/A PERFORMING PERFORM TO MATURITY
30 1,346,144 0 80.1% 1.06 N/A PERFORMING PERFORM TO MATURITY
30 915,599 51 49.0% 0.86 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
31 1,230,181 0 N/A 2.93 N/A PERFORMING PERFORM TO MATURITY
31 831,299 0 63.0% 1.03 N/A PERFORMING PERFORM TO MATURITY
32 734,763 0 N/A 1.09 N/A PERFORMING PERFORM TO MATURITY
32 1,158,346 0 50.4% 1.55 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page - 30
<PAGE>
<TABLE>
<CAPTION>
ASSET CURR PRIN DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
33 600,000 0 67.0% 1.42 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
33 1,135,070 0 N/A 0.91 N/A PERFORMING PERFORM TO MATURITY
34 562,297 0 43.0% 1.37 N/A PERFORMING PERFORM TO MATURITY
34 986,520 0 N/A 1.37 N/A PERFORMING PERFORM TO MATURITY
35 555,674 0 N/A 0.84 N/A PERFORMING PERFORM TO MATURITY
35 930,420 0 44.3% 1.33 N/A PERFORMING PERFORM TO MATURITY
36 920,961 0 54.2% 2.15 N/A PERFORMING PERFORM TO MATURITY
36 537,450 0 74.7% 1.55 N/A PERFORMING PERFORM TO MATURITY
37 530,854 0 65.1% 1.34 N/A PERFORMING PERFORM TO MATURITY
37 887,815 0 63.4% 1.42 N/A PERFORMING PERFORM TO MATURITY
38 940,815 0 10.2% 5.07 N/A PERFORMING PERFORM TO MATURITY
38 0 0 0.0% 0.89 N/A INACTIVE PRE-PAID IN FULL
39 366,250 0 N/A 1.56 N/A PERFORMING PERFORM TO MATURITY
39 674,705 0 91.2% 1.27 N/A PERFORMING PERFORM TO MATURITY
40 360,252 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
40 525,701 0 32.9% 1.84 N/A PERFORMING PERFORM TO MATURITY
41 281,192 0 72.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
41 524,790 0 52.5% 1.52 N/A PERFORMING PERFORM TO MATURITY
42 247,668 0 32.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
42 552,083 0 69.0% 1.33 N/A PERFORMING PERFORM TO MATURITY
43 0 0 0.0% 0.56 N/A INACTIVE PRE-PAID IN FULL
43 537,882 0 73.7% 1.74 N/A PERFORMING PERFORM TO MATURITY
44 0 0 N/A 1.70 N/A INACTIVE PRE-PAID IN FULL
44 445,904 0 80.0% 1.38 N/A BORROWER BANKRUPTCY PERFORM TO MATURITY
45 410,419 0 58.6% 1.45 N/A PERFORMING PERFORM TO MATURITY
46 380,539 0 N/A 1.21 N/A PERFORMING PERFORM TO MATURITY
47 313,206 0 38.0% 2.50 N/A PERFORMING PERFORM TO MATURITY
48 305,022 0 N/A 1.56 N/A PERFORMING PERFORM TO MATURITY
49 237,900 0 37.9% 1.77 N/A PERFORMING PERFORM TO MATURITY
50 204,973 0 56.2% 0.94 N/A PERFORMING PERFORM TO MATURITY
51 110,245 0 N/A 1.95 N/A PERFORMING PERFORM TO MATURITY
52 55,191 0 61.3% 1.47 N/A PERFORMING PERFORM TO MATURITY
53 6,242,879 0 67.2% 1.50 N/A PERFORMING PERFORM TO MATURITY
54 5,464,869 0 67.4% 0.88 N/A PERFORMING PERFORM TO MATURITY
55 4,991,913 0 44.2% 2.04 N/A PERFORMING PERFORM TO MATURITY
56 4,872,997 0 72.7% 1.38 N/A PERFORMING PERFORM TO MATURITY
57 3,699,944 0 57.8% 1.78 N/A PERFORMING PERFORM TO MATURITY
58 3,633,552 0 54.8% 1.23 N/A PERFORMING PERFORM TO MATURITY
59 3,155,264 0 66.1% 1.46 N/A PERFORMING PERFORM TO MATURITY
60 0 0 0.0% 1.21 N/A INACTIVE PRE-PAID IN FULL
61 0 0 0.0% 1.36 N/A INACTIVE PRE-PAID IN FULL
62 2,831,332 0 66.0% 1.27 N/A MONITORING PERFORMANCE PERFORM TO MATURITY
63 2,705,400 0 66.0% 1.04 N/A PERFORMING PERFORM TO MATURITY
64 2,635,208 0 69.3% 1.00 N/A PERFORMING PERFORM TO MATURITY
65 2,513,975 0 47.7% 0.84 N/A PERFORMING PERFORM TO MATURITY
66 2,322,800 0 56.7% 0.80 N/A PERFORMING PERFORM TO MATURITY
67 2,169,933 0 68.4% 1.29 N/A PERFORMING PERFORM TO MATURITY
68 0 0 0.0% 0.83 N/A INACTIVE PERFORM TO MATURITY
69 0 0 0.0% 1.18 N/A INACTIVE RESTRUCTURE/PERFORM TO MATURIT
70 2,037,370 0 68.0% 1.07 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
71 1,961,427 0 56.0% 0.75 N/A PERFORMING PERFORM TO MATURITY
72 1,948,151 172 139.0% 0.00 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
73 1,876,996 0 66.0% 0.92 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
74 0 0 N/A 1.48 N/A INACTIVE PRE-PAID IN FULL
75 1,763,114 0 60.3% 0.76 N/A PERFORMING PERFORM TO MATURITY
76 1,686,051 0 60.0% 1.61 N/A MONITORING PERFORMANCE PERFORM TO MATURITY
77 1,155,562 75 105.0% 0.67 N/A MONITORING PERFORMANCE PERFORM TO MATURITY
78 997,539 0 62.3% 1.23 N/A PERFORMING PERFORM TO MATURITY
79 634,133 0 53.0% 1.06 N/A PERFORMING PERFORM TO MATURITY
80 552,751 0 65.8% 0.76 N/A PERFORMING PERFORM TO MATURITY
81 374,007 0 69.0% 1.24 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
82 362,741 0 79.0% 1.24 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
83 297,675 0 N/A 3.01 N/A PERFORMING PERFORM TO MATURITY
84 281,365 0 64.0% 1.83 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
85 247,506 0 N/A 1.43 N/A PERFORMING PERFORM TO MATURITY
86 178,482 0 11.2% 1.23 N/A PERFORMING PERFORM TO MATURITY
87 0 0 0.0% 4.33 N/A INACTIVE PRE-PAID IN FULL
88 88,114 0 16.0% 12.25 N/A NEGOTIATING MODIFICATIONS RESTRUCTURE/PERFORM TO MATURIT
- -- ----------- ----- ------ ----- --- ------------------------- ------------------------------
TOTAL 255,657,368
===========
</TABLE>
Page - 31
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN TERMS
PORTFOLIO: CSFB SERIES 1995 - AEW1
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 28-AUG-96
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
01 1,407,979 9/12/84 10/10/2014 217 8.160% A 12,406
01 11,742,330 2/15/95 3/1/2025 103 10.250% F 105,740
02 1,408,450 9/20/84 10/15/2014 218 7.809% A 12,078
02 0 4/22/94 5/1/2024 56 9.250% F 88,438
03 7,235,526 9/1/95 9/1/2020 108 9.000% F 61,345
03 1,364,224 8/5/93 9/1/2023 84 9.125% A 11,341
04 1,240,897 5/20/83 12/1/2008 147 10.090% A 14,243
04 6,554,041 9/1/95 9/1/2020 108 9.000% F 55,567
05 346,552 11/9/89 12/1/2019 39 8.125% A 2,346
05 5,926,983 9/1/95 9/1/2025 108 8.750% F 46,936
06 6,734,518 12/22/87 1/1/2018 76 7.000% A 51,699
06 5,558,501 4/17/95 5/1/2025 104 9.750% F 48,113
07 5,469,447 3/11/87 4/1/2017 7 7.000% A 42,199
07 5,428,803 4/15/94 4/15/2024 56 9.500% F 46,247
08 4,187,113 8/9/93 9/1/2023 84 7.000% A 25,365
08 5,414,108 5/12/94 6/1/2024 32 9.000% F 44,254
09 3,989,469 11/19/92 12/1/2012 135 9.625% A 41,113
09 5,279,450 6/12/87 7/1/2017 70 8.000% A 43,381
10 4,567,629 3/30/95 5/1/2025 127 10.000% F 40,368
10 3,931,180 4/26/88 5/1/2018 80 7.000% A 29,115
11 0 1/18/88 2/1/2018 17 7.000% A 27,505
11 3,434,976 9/1/95 9/1/2025 109 9.000% F 27,796
12 3,318,023 1/20/88 2/1/2018 77 7.000% A 25,162
12 3,414,852 6/6/86 9/1/2020 108 9.000% F 28,952
13 0 8/4/92 9/1/2022 132 9.250% A 28,141
13 3,396,256 9/1/95 9/1/2020 109 9.000% F 28,795
14 3,042,378 9/1/95 9/1/2020 109 8.750% F 25,281
14 3,047,274 11/25/94 3/25/2020 43 8.687% A 25,326
15 2,859,534 5/24/93 7/1/2008 142 9.750% A 33,887
15 2,925,384 9/1/95 9/1/2025 109 9.000% F 23,686
16 2,877,866 9/1/95 10/1/2020 73 8.000% F 22,481
16 2,735,225 1/2/89 2/1/2019 89 7.000% A 20,569
17 2,774,477 9/1/95 9/1/2020 108 9.000% F 23,523
17 2,700,121 4/25/89 5/1/2019 92 7.250% A 20,630
18 2,747,750 11/15/94 11/15/2019 62 9.500% F 24,463
18 2,319,040 10/19/88 2/1/2021 86 7.250% A 17,454
19 2,653,342 9/1/95 9/1/2025 109 9.000% F 21,483
19 2,311,195 9/4/91 8/25/2021 60 9.500% A 20,193
20 2,623,539 7/15/95 7/15/2025 107 10.000% A 19,413
20 2,073,585 3/7/89 3/10/2014 30 7.625% A 17,872
21 2,031,227 6/24/87 7/1/2017 10 7.250% A 15,887
21 2,608,623 9/1/95 9/1/2025 109 9.000% F 21,121
22 2,551,233 12/21/87 1/1/2018 16 8.000% A 20,774
22 1,916,465 11/5/90 12/1/2020 111 7.500% A 14,777
23 2,375,549 9/1/95 9/1/2020 109 9.000% F 20,141
23 1,754,633 5/22/87 7/1/2017 10 10.235% A 16,979
24 1,585,545 12/15/94 8/25/2024 22 9.500% A 13,653
24 2,058,478 6/20/95 6/1/2025 46 9.500% F 17,548
25 2,047,543 5/23/95 6/1/2025 130 9.500% F 17,343
25 1,353,288 12/22/87 10/25/2003 16 9.750% A 22,400
26 1,884,039 3/10/76 1/1/2007 64 8.000% F 23,114
26 1,190,162 2/25/92 11/25/2014 39 10.250% A 12,036
27 1,705,294 9/1/95 9/1/2025 109 9.000% F 13,807
27 1,159,348 5/10/89 11/1/2014 32 9.580% A 11,197
28 1,133,141 4/16/87 5/1/2017 68 7.144% A 8,567
28 1,673,172 6/30/95 7/1/2020 106 11.000% F 16,543
29 1,001,259 6/23/87 6/29/2007 10 10.000% A 12,588
29 1,565,174 9/1/95 9/1/2025 109 9.000% F 12,673
30 1,346,144 9/1/95 9/1/2020 109 9.000% F 11,413
30 915,599 5/18/90 5/25/2015 45 10.250% A 12,640
31 1,230,181 3/10/95 12/1/2023 103 10.000% F 10,978
31 831,299 12/15/94 11/25/2024 22 9.500% A 7,305
32 734,763 5/9/89 4/25/2014 32 9.750% A 7,521
32 1,158,346 4/12/76 5/1/2006 116 6.000% F 13,262
</TABLE>
Page - 32
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
33 600,000 2/6/92 6/23/96 0 9.250% A 4,779
33 1,135,070 9/9/88 10/1/2018 25 8.000% A 9,228
34 562,297 7/17/87 8/1/2012 11 10.000% A 5,242
34 986,520 3/8/93 3/1/2013 15 10.250% F 10,308
35 555,674 10/29/92 10/25/2012 13 9.750% A 5,736
35 930,420 9/1/95 3/1/2017 66 8.000% F 7,693
36 920,961 9/21/93 9/1/2013 24 7.000% F 7,753
36 537,450 12/15/94 8/10/2024 23 9.750% A 4,728
37 530,854 8/29/91 9/1/2016 60 9.625% A 4,985
37 887,815 6/20/94 7/1/2024 58 9.500% F 7,568
38 940,815 9/6/78 8/1/2000 47 11.500% F 25,141
38 0 12/8/88 10/1/2009 28 9.750% A 6,978
39 366,250 12/6/89 1/1/2014 39 9.040% A 3,513
39 674,705 1/1/89 10/15/2014 218 10.000% F 6,740
40 360,252 12/9/92 2/1/2014 29 9.250% A 3,648
40 525,701 5/7/75 5/10/2002 68 8.000% F 9,264
41 281,192 9/1/90 9/1/2010 48 7.610% A 2,715
41 524,790 5/15/79 5/1/2020 93 9.000% F 6,038
42 247,668 12/17/86 1/1/2002 64 10.000% A 4,950
42 552,083 5/12/94 6/1/2024 56 9.500% F 4,709
43 0 12/14/87 10/14/2003 15 9.750% A 3,360
43 537,882 9/20/91 9/10/2021 54 9.500% F 4,625
44 0 10/24/88 12/30/2007 27 9.750% A 2,013
44 445,904 1/1/94 12/1/2033 52 10.000% F 3,949
45 410,419 6/28/95 7/1/2015 70 10.000% F 4,038
46 380,539 1/18/95 2/1/2010 65 9.500% F 4,177
47 313,206 9/6/79 4/1/2005 103 8.500% F 4,835
48 305,022 5/1/95 5/1/2025 165 10.250% F 2,823
49 237,900 2/13/79 2/1/2004 89 8.250% F 3,714
50 204,973 2/1/95 2/1/2015 42 10.500% F 2,097
51 110,245 1/13/95 1/13/2015 101 9.750% F 1,076
52 55,191 5/22/81 6/1/2006 143 8.500% F 463
53 6,242,879 11/13/91 12/1/2021 123 8.625% A 51,727
54 5,464,869 12/6/91 1/1/2022 124 8.750% A 45,255
55 4,991,913 10/28/91 11/1/2021 122 9.125% A 41,407
56 4,872,997 2/19/91 3/1/2021 114 9.250% A 40,236
57 3,699,944 1/22/92 2/1/2022 125 8.875% A 29,303
58 3,633,552 2/13/87 10/1/2016 6 10.000% F 34,754
59 3,155,264 9/13/91 10/1/2021 121 9.125% A 26,737
60 0 5/10/90 6/1/2020 45 9.000% A 26,086
61 0 12/17/91 1/1/2022 124 9.250% A 24,769
62 2,831,332 11/4/86 11/15/2016 3 9.000% A 25,325
63 2,705,400 4/17/90 5/1/2022 44 9.000% A 22,529
64 2,635,208 3/21/91 4/1/2021 115 8.750% A 20,862
65 2,513,975 8/29/90 9/1/2020 108 8.000% A 19,636
66 2,322,800 3/29/91 3/25/2016 41 10.000% A 22,536
67 2,169,933 6/17/92 7/1/2022 130 9.125% A 18,229
68 0 12/30/91 2/1/2016 0 10.750% F 21,280
69 0 1/7/87 2/1/2017 0 10.500% F 20,404
70 2,037,370 6/23/86 7/1/2016 0 10.375% F 20,203
71 1,961,427 7/22/91 8/1/2016 119 9.625% A 17,589
72 1,948,151 6/13/90 6/25/2015 46 9.750% A 18,979
73 1,876,996 1/9/90 10/1/2016 41 10.500% F 17,928
74 0 11/20/92 12/1/2022 75 9.250% F 15,466
75 1,763,114 4/25/88 4/25/2013 20 9.000% A 17,012
76 1,686,051 7/7/88 7/10/98 22 8.375% A 11,416
77 1,155,562 12/29/92 12/30/2012 76 9.000% A 11,150
78 997,539 6/26/92 6/1/2017 10 8.400% F 8,542
79 634,133 6/3/91 6/1/2016 45 10.000% A 8,155
80 552,751 9/30/93 10/1/2013 13 6.150% F 4,351
81 374,007 9/1/93 9/1/2013 0 7.850% F 3,337
82 362,741 9/1/93 9/1/2013 0 7.850% F 3,238
83 297,675 3/26/90 3/26/2000 43 9.000% A 2,233
84 281,365 3/7/91 3/7/2016 0 8.690% A 2,495
85 247,506 12/7/92 12/7/2017 255 8.250% F 2,050
86 178,482 6/26/92 6/1/2017 10 8.400% F 1,525
87 0 3/4/91 2/25/2012 8 9.750% A 1,826
88 88,114 9/1/93 9/1/2023 0 5.000% F 379
- -- ----------- -------- ---------- --- ------ ----- --------
TOTAL 255,657,368
===========
</TABLE>
Page - 33
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY DESCRIPTION
PORTFOLIO: CSFB SERIES 1995 - AEW1
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 28-AUG-96
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUIL UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
01 1 WAREHOUSE SAN DIEGO CA 92123 1981 N/A 42,398 N/A N/A N/A
01 1 LODGING EL PASO TX 79925 1960 272 N/A 14,000,000 10/01/95 PROSPECTUS
02 1 MULTI-FAMILY ORLANDO FL 32811 1989 400 303,432 16,000,000 10/01/95 PROSPECTUS
02 1 OFFICE FOSTER CITY CA 94404 1978 1 27,335 2,400,000 10/01/95 PROSPECTUS
03 1 OFFICE LOS ANGELES CA 90291 1963 23 21,964 N/A N/A N/A
03 1 MULTI-FAMILY PHOENIX AZ 85012 1974 382 219,876 8,500,326 10/01/95 PROSPECTUS
04 1 MULTI-FAMILY MESA AZ 85204 1986 166 110,064 7,724,888 10/01/95 PROSPECTUS
04 1 RETAIL CENTERVILLE OH 45459 1983 5 32,984 2,500,000 10/01/95 PROSPECTUS
05 1 OTHER TEMPE AZ 85283 1971 359 N/A 7,599,689 10/01/95 PROSPECTUS
05 1 MULTI-FAMILY NEW YORK NY 10003 1916 6 4,900 N/A N/A N/A
06 1 MULTI-FAMILY ANAHEIM CA 92806 1967 156 130,136 9,300,000 10/01/95 PROSPECTUS
06 1 MULTI-FAMILY RIVERDALE GA 31602 1989 224 238,872 8,109,628 10/01/95 PROSPECTUS
07 1 MULTI-FAMILY WEST COVINA CA 91790 1963 142 107,016 7,800,000 10/01/95 PROSPECTUS
07 1 OTHER APACHE JUNCTION AZ 85220 1970 224 N/A 7,049,890 10/01/95 PROSPECTUS
07 2 OTHER APACHE JUNCTION AZ 85220 1983 264 N/A N/A N/A N/A
08 1 MULTI-FAMILY TAMPA FL 33607 1974 324 386,968 7,700,000 10/01/95 PROSPECTUS
08 1 MULTI-FAMILY PHOENIX AZ 85019 1985 246 177,631 N/A N/A N/A
09 1 WAREHOUSE GOLETA CA 93117 1987 N/A 77,096 N/A N/A N/A
09 1 RETAIL FRESNO CA 93710 1979 N/A 113,830 7,900,000 10/01/95 PROSPECTUS
10 1 MULTI-FAMILY BAKERSFILED CA 93309 1981 180 157,524 6,600,000 10/01/95 PROSPECTUS
10 1 RETAIL ANAHEIM CA 92804 1967 88 62,376 5,300,000 10/01/95 PROSPECTUS
11 1 MULTI-FAMILY LOS ANGELES CA 90049 1963 35 39,810 4,800,000 10/01/95 PROSPECTUS
11 1 OFFICE LA JOLLA CA 92037 1985 12 29,835 4,064,283 10/01/95 PROSPECTUS
12 1 MULTI-FAMILY LA PALMA CA 90623 1972 70 58,318 4,500,000 10/01/95 PROSPECTUS
12 1 RETAIL MAMMOTH CA 93546 1974 17 N/A 5,235,000 10/01/95 PROSPECTUS
13 1 MULTI-FAMILY PACOIMA CA 91331 1991 110 92,854 4,036,919 10/01/95 PROSPECTUS
13 1 OTHER REDLANDS CA 92374 1987 171 N/A 4,972,000 10/01/95 PROSPECTUS
14 1 RETAIL PLEASANTON CA 94566 1988 N/A 27,281 2,144,965 10/01/95 PROSPECTUS
14 1 MULTI-FAMILY LOS ANGELES CA 90020 1990 90 74,623 4,749,754 10/01/95 PROSPECTUS
15 1 OFFICE SAN DIEGO CA 92127 1986 22 47,916 3,950,244 10/01/95 PROSPECTUS
15 1 RETAIL LOS ANGELES CA 90025 1992 N/A 22,753 4,950,000 10/01/95 PROSPECTUS
16 1 WAREHOUSE TUSTIN CA 92680 1984 N/A 89,050 N/A N/A N/A
16 1 MULTI-FAMILY FULLERTON CA 90621 1963 58 51,250 3,850,000 10/01/95 PROSPECTUS
17 1 OFFICE SAN ANTONIO TX 78205 1900 4 49,726 3,200,000 10/01/95 PROSPECTUS
17 1 MULTI-FAMILY WEST HOLLYWOOD CA 90069 1977 54 31,656 4,050,000 10/01/95 PROSPECTUS
18 1 RETAIL LOS ANGELES CA 91402 1983 N/A 20,180 3,450,000 10/01/95 PROSPECTUS
18 1 RETAIL MINNEAPOLIS MN 55411 1984 N/A 64,602 N/A N/A N/A
19 1 OFFICE LAGUNA HILLS CA 92653 1982 N/A 23,526 3,467,824 10/01/95 PROSPECTUS
19 1 RETAIL INGLEWOOD CA 90036 1985 N/A 47,805 4,000,213 10/01/95 PROSPECTUS
20 1 LODGING SAN FRANCISCO CA 94108 1913 62 N/A 1,185,015 10/01/95 PROSPECTUS
20 1 OFFICE TUCSON AZ 85705 1983 N/A 87,560 2,850,137 10/01/95 PROSPECTUS
21 1 OFFICE LA JOLLA CA 92037 1984 19 33,324 3,249,803 10/01/95 PROSPECTUS
21 1 OFFICE SOUTH PASADENA CA 91030 1967 N/A 42,927 3,050,000 10/01/95 PROSPECTUS
22 1 WAREHOUSE BREA CA 92621 1977 33 59,016 3,400,000 10/01/95 PROSPECTUS
22 1 MULTI-FAMILY WEST HOLLYWOOD CA 90069 1990 20 17,750 2,865,000 10/01/95 PROSPECTUS
23 1 MULTI-FAMILY SUN CITY CA 92381 1990 96 82,350 3,300,100 10/01/95 PROSPECTUS
23 1 MULTI-FAMILY WOODLAND CA 95695 1980 92 68,439 3,400,000 10/01/95 PROSPECTUS
24 1 MULTI-FAMILY DALLAS TX 75228 1984 115 99,439 2,800,000 10/01/95 PROSPECTUS
24 1 RETAIL LOS ANGELES CA 90006 1987 N/A 12,880 1,640,000 10/01/95 PROSPECTUS
25 1 MULTI-FAMILY ARLINGTON TX 75014 1984 100 81,788 2,800,000 10/01/95 PROSPECTUS
25 1 LODGING BELL CA 90201 1984 71 28,755 N/A N/A N/A
26 1 LODGING COSTA MESA CA 92627 1989 59 N/A 1,450,000 10/01/95 PROSPECTUS
26 1 OFFICE PITTSBURGH PA 15235 1978 N/A 80,799 4,200,095 10/01/95 PROSPECTUS
27 1 OFFICE LOS ALTOS CA 94022 1985 N/A 18,288 2,391,331 10/01/95 PROSPECTUS
27 1 OFFICE GREENWICH CT 06830 1968 N/A 12,782 1,900,000 10/01/95 PROSPECTUS
28 1 MULTI-FAMILY N MIAMI BEACH FL 33162 1967 51 38,905 1,020,000 10/01/95 PROSPECTUS
28 1 OFFICE CORVALLIS OR 97339 1984 N/A 36,042 3,000,000 10/01/95 PROSPECTUS
29 1 OFFICE CAMPBELL CA 95008 N/A N/A 19,360 2,150,000 10/01/95 PROSPECTUS
29 1 LODGING SANTA CLARA CA 95051 1982 31 9,823 1,300,000 10/01/95 PROSPECTUS
</TABLE>
Page - 34
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUIL UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
30 1 MULTI-FAMILY OCEAN SIDE CA 92054 1977 70 60,200 1,681,458 10/01/95 PROSPECTUS
30 1 LODGING LOS ANGELES CA 90038 1959 43 16,548 1,880,000 10/01/95 PROSPECTUS
31 1 RETAIL LOS ANGELES CA 90027 1970 7 14,347 1,310,000 10/01/95 PROSPECTUS
31 1 OTHER OJAI CA 92023 1982 409 49,495 N/A N/A N/A
32 1 LODGING STANTON CA 90680 1985 42 N/A N/A N/A N/A
32 1 LODGING CLEARFIELD PA 16830 1972 120 N/A 2,300,000 10/01/95 PROSPECTUS
33 1 OFFICE SANTA FE SPRING CA 90670 1988 1 24,860 N/A N/A N/A
33 1 RETAIL NORWALK CT 06850 1927 N/A 11,750 899,955 10/01/95 PROSPECTUS
34 1 OTHER MIDDLETOWN CT 06457 1981 337 32,640 1,300,000 10/01/95 PROSPECTUS
34 1 WAREHOUSE RIO RANCHO NM 87174 1987 309 51,125 N/A N/A N/A
35 1 RETAIL SALINAS CA 12250 1985 N/A 11,261 N/A N/A N/A
35 1 INDUSTRIAL PASO ROBLES CA 93446 1982 1 34,561 2,100,000 10/01/95 PROSPECTUS
36 1 OTHER STONE HARBOR NJ 08247 1949 2 13,305 1,700,000 10/01/95 PROSPECTUS
36 1 RETAIL LOS ANGELES CA 90004 1920 N/A 13,500 719,400 10/01/95 PROSPECTUS
37 1 MULTI-FAMILY TAMPA FL 33611 1985 68 52,352 1,400,000 10/01/95 PROSPECTUS
37 1 MULTI-FAMILY NORWALK CT 06851 1882 20 11,432 815,000 10/01/95 PROSPECTUS
38 1 LODGING RIVERSIDE CA 92505 1985 47 N/A 1,080,447 10/01/95 PROSPECTUS
38 1 RETAIL BALTIMORE MD 21215 1956 N/A 145,245 9,197,930 10/01/95 PROSPECTUS
39 1 OTHER RICHARDSON TX 75081 1978 1 7,776 740,000 10/01/95 PROSPECTUS
39 1 OFFICE DANBURY CT 06810 1895 8 7,175 N/A N/A N/A
40 1 OTHER LANCASTER PA 17601 1975 657 70,403 1,600,000 10/01/95 PROSPECTUS
40 1 RETAIL GREENWICH CT 06830 1940 N/A N/A N/A N/A N/A
41 1 OTHER PITTSBURGH PA 15206 1979 1 16,254 1,000,000 10/01/95 PROSPECTUS
41 1 WAREHOUSE NEWTON CT 06470 1986 N/A 12,960 390,000 10/01/95 PROSPECTUS
42 1 MULTI-FAMILY TAMPA FL 33609 1985 40 31,960 800,000 10/01/95 PROSPECTUS
42 1 RETAIL SHELTON CT 06484 1985 N/A 9,276 770,000 10/01/95 PROSPECTUS
43 1 OTHER LOS ANGELES CA 90006 1923 N/A 9,200 760,000 10/01/95 PROSPECTUS
43 1 OFFICE SIERRA VISTA AZ 85635 1984 26 17,734 730,000 10/01/95 PROSPECTUS
44 1 OTHER MC KINNEY TX 0 1988 1 4,284 560,000 10/01/95 PROSPECTUS
44 1 RETAIL LOS ANGELES CA 90004 1930 N/A 6,486 N/A N/A N/A
44 2 OTHER ALLEN TX 0 1987 1 5,531 N/A N/A N/A
45 1 RETAIL NEWTOWN TOWNSHI PA 18940 1982 6 6,454 700,000 10/01/95 PROSPECTUS
46 1 OTHER NEW HOPE PA 18974 1945 1 3,714 N/A N/A N/A
47 1 WAREHOUSE PITTSBURGH PA 15239 1980 7 39,284 825,000 10/01/95 PROSPECTUS
48 1 OFFICE ALHAMBRA CA 91801 N/A N/A N/A N/A N/A N/A
48 2 OFFICE ALHAMBRA CA 91801 1950 1 7,950 N/A N/A N/A
48 3 OFFICE ALHAMBRA CA 91801 1940 1 N/A N/A N/A N/A
49 1 OFFICE NORTH HUNTINGDO PA 16242 1978 10 24,480 628,000 10/01/95 PROSPECTUS
50 1 MULTI-FAMILY PHILADELPHIA PA 19106 1900 7 7,922 365,000 10/01/95 PROSPECTUS
51 1 OFFICE PHOENIX AZ 85012 1950 1 3,543 N/A N/A N/A
52 1 OFFICE BALTIMORE MD 21208 1981 1 1,111 90,000 10/01/95 PROSPECTUS
53 1 OTHER CAMARILLO CA 93010 1971 227 N/A 9,285,000 10/01/95 PROSPECTUS
54 1 OTHER NEWPORT BEACH CA 92663 1962 118 N/A 8,108,000 10/01/95 PROSPECTUS
55 1 OTHER WOODLAND HILLS CA 91364 1963 199 N/A 11,290,000 10/01/95 PROSPECTUS
56 1 RETAIL ORANGE CA 92668 1990 N/A 40,786 6,700,216 10/01/95 PROSPECTUS
57 1 OTHER JACKSON CA 95642 1985 160 N/A 6,400,000 10/01/95 PROSPECTUS
58 1 MULTI-FAMILY WEST COVINA CA 91791 1970 118 92,370 6,625,000 10/01/95 PROSPECTUS
59 1 RETAIL SANTA MONICA CA 90403 1990 80 9,831 4,774,872 10/01/95 PROSPECTUS
60 1 OTHER LAKESIDE CA 92040 1970 113 N/A 4,200,000 10/01/95 PROSPECTUS
61 1 OTHER PACIFICA CA 94044 1959 N/A 397,572 4,390,000 10/01/95 PROSPECTUS
62 1 MANUFACTURED HOU BAKERSFIELD CA 93309 1976 196 N/A 4,300,000 10/01/95 PROSPECTUS
63 1 MULTI-FAMILY YUBA CITY CA 95991 1987 101 88,779 4,100,000 10/01/95 PROSPECTUS
64 1 MULTI-FAMILY SANTEE CA 92071 1986 66 47,362 3,800,000 10/01/95 PROSPECTUS
65 1 RETAIL SAN DIEGO CA 92110 1983 N/A 16,656 5,275,000 10/01/95 PROSPECTUS
66 1 OFFICE FREMONT CA 94539 1990 2 21,915 4,100,000 10/01/95 PROSPECTUS
67 1 OTHER HEMET CA 92545 1984 127 N/A 3,171,000 10/01/95 PROSPECTUS
68 1 MULTI-FAMILY PASADENA CA 91106 1986 31 35,390 3,000,000 10/01/95 PROSPECTUS
69 1 MULTI-FAMILY SOQUEL CA 95065 1981 68 30,840 3,300,000 10/01/95 PROSPECTUS
70 1 MULTI-FAMILY ATWATER CA 95301 1985 68 66,504 3,000,000 10/01/95 PROSPECTUS
71 1 RETAIL LOS ANGELES CA 90015 1951 N/A 7,821 3,475,000 10/01/95 PROSPECTUS
72 1 LODGING REDONDO BEACH CA 90277 1987 37 13,198 1,400,000 04/05/96 MAI APPRAISAL
73 1 MULTI-FAMILY LOS ANGELES CA 90007 1988 25 25,878 2,850,000 10/01/95 PROSPECTUS
74 1 MULTI-FAMILY SAN ANTONIO TX 78216 1972 89 97,812 N/A N/A N/A
75 1 RETAIL SAN JOSE CA 95122 1960 N/A 36,122 2,925,040 10/01/95 PROSPECTUS
76 1 MULTI-FAMILY OMAHA NE 68132 1929 15 16,378 1,660,000 10/01/95 PROSPECTUS
76 3 MULTI-FAMILY OMAHA NE 68131 1909 7 6,800 165,000 04/01/92 MAI APPRAISAL
76 4 MULTI-FAMILY OMAHA NE 68132 1940 10 9,380 260,000 04/01/92 MAI APPRAISAL
76 5 OTHER OMAHA NE 68132 1914 12 5,990 290,000 04/01/92 MAI APPRAISAL
76 6 MULTI-FAMILY OMAHA NE 68132 1940 13 14,790 415,000 04/01/92 MAI APPRAISAL
</TABLE>
Page - 35
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUIL UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
77 1 HEALTH CARE WALNUT CREEK CA 94596 1965 N/A 23,744 1,100,000 10/01/95 PROSPECTUS
78 1 MULTI-FAMILY DALLAS TX 75243 1982 60 59,600 1,600,000 10/01/95 PROSPECTUS
79 1 OFFICE FAIRFIELD CT 06430 1962 N/A 8,803 1,200,000 10/01/95 PROSPECTUS
80 1 OFFICE NORWALK CT 06851 1920 N/A 22,000 840,000 10/01/95 PROSPECTUS
81 1 OTHER ESSEX CT 06426 1990 N/A 8,168 540,000 10/01/95 PROSPECTUS
82 1 OTHER WESTBROOK CT 06498 1910 N/A 1,230 103,000 10/01/95 PROSPECTUS
82 2 OFFICE WESTBROOK CT 06498 1990 1 3,795 355,000 10/01/95 PROSPECTUS
83 1 OFFICE MONROE CT 06612 1988 3 5,530 N/A N/A N/A
84 1 OTHER BRIDGEPORT CT 06606 1974 N/A N/A 440,000 06/15/96 APPRAISAL (NON-
85 1 RETAIL BUCKLAND MA 01370 N/A N/A 8,448 N/A N/A N/A
86 1 MULTI-FAMILY DALLAS TX 75243 1982 60 59,600 1,600,000 10/01/95 PROSPECTUS
87 1 LODGING RIVERSIDE CA 92505 1985 47 N/A 1,500,000 10/01/95 PROSPECTUS
88 1 OTHER ESSEX CT 06426 1990 N/A 8,168 540,000 10/01/95 PROSPECTUS
</TABLE>
Page - 36
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY PERFORMANCE
PORTFOLIO: CSFB SERIES 1995 - AEW1
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 28-AUG-96
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
01 1 352,815 10/1/95 PROSPECTUS 178,384 1/1/96 5/31/96 BORROWER 100.0% 3/31/96
01 1 1,471,900 10/1/95 PROSPECTUS 527,812 1/1/96 3/31/96 BORROWER N/A N/A
02 1 1,167,376 10/1/95 PROSPECTUS 319,780 1/1/96 3/31/96 BORROWER 93.8% 3/22/96
02 1 251,619 10/1/95 DUE DILIGENCE N/A N/A N/A N/A 100.0% 7/1/95
03 1 167,389 10/1/95 PROSPECTUS 35,638 1/1/96 3/31/96 BORROWER 83.0% 4/1/96
03 1 846,564 10/1/95 PROSPECTUS 979,056 1/1/95 12/31/95 PROPERTY MANAGEMENT 92.0% 6/15/95
04 1 740,157 10/1/95 PROSPECTUS 833,338 1/1/95 12/31/95 PROPERTY MANAGEMENT 90.4% 7/1/95
04 1 227,325 10/1/95 PROSPECTUS 99,219 1/1/96 6/30/96 BORROWER 80.0% 6/21/96
05 1 749,095 10/1/95 PROSPECTUS 743,817 1/1/95 12/31/95 PROPERTY MANAGEMENT 94.0% 10/20/95
05 1 59,481 10/1/95 PROSPECTUS 81,674 1/1/95 12/31/95 BORROWER 100.0% 7/25/96
06 1 666,945 10/1/95 PROSPECTUS 185,679 1/1/96 3/31/96 BORROWER 98.7% 5/1/96
06 1 577,352 10/1/95 PROSPECTUS N/A N/A N/A N/A 95.0% 7/1/95
07 1 530,366 10/1/95 PROSPECTUS 265,795 1/1/96 6/30/96 BORROWER 95.1% 6/30/96
07 1 271,069 10/1/95 PROSPECTUS 147,412 1/1/96 6/30/96 BORROWER 95.1% 7/1/96
07 2 440,033 10/1/95 PROSPECTUS 248,574 1/1/96 6/30/96 BORROWER 100.0% 7/1/96
08 1 706,298 10/1/95 PROSPECTUS 351,778 1/1/96 6/30/96 BORROWER 92.9% 7/1/96
08 1 241,305 10/1/95 PROSPECTUS N/A N/A N/A N/A 88.0% 7/17/95
09 1 718,386 10/1/95 PROSPECTUS 374,689 1/1/96 6/30/96 BORROWER 100.0% 7/16/96
09 1 691,035 10/1/95 PROSPECTUS N/A N/A N/A N/A 84.0% 7/28/95
10 1 479,575 10/1/95 PROSPECTUS 472,895 1/1/95 12/31/95 MANAGEMENT COMPANY 93.9% 12/31/95
10 1 342,392 10/1/95 PROSPECTUS 84,901 1/1/96 3/31/96 BORROWER 97.8% 3/26/96
11 1 335,381 10/1/95 PROSPECTUS 96,669 1/1/96 3/31/96 BORROWER 91.4% 1/1/96
11 1 396,251 10/1/95 PROSPECTUS 445,088 1/1/95 12/31/95 PROPERTY MANAGEMENT 99.0% 8/1/95
12 1 340,111 10/1/95 PROSPECTUS 94,480 1/1/96 3/31/96 BORROWER 95.8% 3/26/96
12 1 642,741 10/1/95 PROSPECTUS 286,068 1/1/96 6/30/96 BORROWER 96.5% 8/21/95
13 1 521,758 10/1/95 PROSPECTUS 590,143 1/1/95 12/31/95 PROPERTY MANAGEMENT 86.0% 7/20/95
13 1 415,678 10/1/95 PROSPECTUS N/A N/A N/A N/A 88.0% 7/28/95
14 1 294,676 10/1/95 PROSPECTUS 285,782 1/1/95 12/31/95 BORROWER 95.2% 1/1/96
14 1 351,910 10/1/95 PROSPECTUS 453,535 1/1/95 12/31/95 PROPERTY MANAGEMENT 86.0% 7/20/95
15 1 274,283 10/1/95 PROSPECTUS 100,733 1/1/96 3/31/96 PROPERTY MANAGER 98.5% 5/31/96
15 1 475,486 10/1/95 PROSPECTUS 249,372 1/1/96 6/30/96 BORROWER 100.0% 7/10/96
16 1 727,090 10/1/95 PROSPECTUS 180,215 1/1/96 3/31/96 BORROWER 100.0% 10/1/95
16 1 204,819 10/1/95 PROSPECTUS 71,361 1/1/96 3/31/96 BORROWER 93.1% 3/31/96
17 1 341,553 10/1/95 PROSPECTUS 419,485 1/1/95 12/31/95 PROPERTY MANAGEMENT 92.8% 7/1/95
17 1 287,165 10/1/95 PROSPECTUS 149,986 1/1/96 5/31/96 BORROWER 100.0% 5/10/96
18 1 298,922 10/1/95 PROSPECTUS 111,748 1/1/96 6/30/96 BORROWER 64.0% 6/30/96
18 1 421,952 10/1/95 PROSPECTUS 274,328 1/1/96 6/30/96 BORROWER 100.0% 3/29/96
19 1 269,933 10/1/95 PROSPECTUS 113,401 1/1/96 6/30/96 BORROWER 81.9% 7/1/96
19 1 329,985 10/1/95 PROSPECTUS 411,803 1/1/95 12/31/95 PROPERTY MANAGEMENT 79.5% 7/1/95
20 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 1 214,317 10/1/95 PROSPECTUS 163,714 1/1/95 12/31/95 BORROWER 97.2% 1/1/96
21 1 321,892 10/1/95 PROSPECTUS 345,385 1/1/95 12/31/95 PROPERTY MANAGEMENT 83.0% 7/28/95
21 1 331,721 10/1/95 PROSPECTUS 73,218 1/1/96 3/31/96 BORROWER 95.0% 6/30/95
22 1 253,374 10/1/95 PROSPECTUS 256,958 1/1/95 12/31/95 BORROWER 95.0% 12/1/95
22 1 179,097 10/1/95 PROSPECTUS 82,096 1/1/96 6/30/96 BORROWER 100.0% 7/10/96
23 1 291,359 10/1/95 PROSPECTUS 349,718 1/1/95 12/31/95 PROPERTY MANAGEMENT 97.0% 7/21/95
23 1 252,644 10/1/95 PROSPECTUS 80,835 1/1/96 3/31/96 BORROWER 100.0% 2/27/96
24 1 259,004 10/1/95 PROSPECTUS 66,773 1/1/96 3/31/96 BORROWER 89.6% 4/26/96
24 1 218,416 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
25 1 258,058 10/1/95 PROSPECTUS 77,197 1/1/96 3/31/96 BORROWER 96.0% 4/24/96
25 1 515,796 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
26 1 101,346 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
26 1 335,612 10/1/95 PROSPECTUS 187,872 1/1/96 6/30/96 BORROWER 100.0% 7/3/96
27 1 180,600 10/1/95 PROSPECTUS 247,377 1/1/95 12/31/95 PROPERTY MANAGEMENT 86.0% 8/5/95
27 1 170,639 10/1/95 PROSPECTUS 168,803 11/1/94 10/31/95 BORROWER 100.0% 1/1/96
28 1 94,584 10/1/95 PROSPECTUS 74,132 1/1/95 12/31/95 BORROWER 94.1% 1/1/96
28 1 320,564 10/1/95 PROSPECTUS 303,166 1/1/95 12/31/95 BORROWER 100.0% 3/7/96
29 1 214,424 10/1/95 PROSPECTUS 217,126 1/1/95 12/31/95 PROPERTY MANAGEMENT N/A N/A
29 1 170,455 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
30 1 145,174 10/1/95 PROSPECTUS 143,818 1/1/95 12/31/95 PROPERTY MANAGEMENT 92.0% 7/20/95
30 1 130,445 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
31 1 90,538 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
31 1 385,986 10/1/95 PROSPECTUS 148,339 1/1/96 6/30/96 BORROWER 91.0% 8/5/95
32 1 98,377 10/1/95 PROSPECTUS 129,924 1/1/95 12/31/95 BORROWER TAX RETURN N/A N/A
32 1 246,679 10/1/95 PROSPECTUS 164,875 7/1/95 3/31/96 BORROWER 62.6% 6/30/95
</TABLE>
Page - 37
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
33 1 100,773 10/1/95 PROSPECTUS 128,400 1/1/95 12/31/95 BORROWER 100.0% 4/9/96
33 1 81,620 10/1/95 PROSPECTUS 55,272 1/1/95 12/31/95 BORROWER N/A N/A
34 1 86,181 10/1/95 PROSPECTUS 87,206 1/1/95 12/31/95 BORROWER 80.5% 12/27/95
34 1 169,171 10/1/95 DUE DILIGENCE N/A 96.0% 8/8/95
35 1 57,568 10/1/95 PROSPECTUS 79,875 1/1/95 12/31/95 BORROWER N/A N/A
35 1 122,786 10/1/95 PROSPECTUS 246,000 1/1/95 12/31/95 BORROWER N/A N/A
36 1 199,927 10/1/95 DUE DILIGENCE 109,481 1/1/95 12/31/95 BORROWER 100.0% 8/15/95
36 1 88,164 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
37 1 128,953 10/1/95 PROSPECTUS 35,492 1/1/96 3/31/96 BORROWER 93.0% 5/1/96
37 1 80,121 10/1/95 DUE DILIGENCE N/A N/A N/A N/A 95.0% 7/30/95
38 1 74,525 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
38 1 1,529,582 10/1/95 PROSPECTUS 231,215 1/1/96 3/31/96 BORROWER 91.0% 3/29/96
39 1 102,713 10/1/95 PROSPECTUS 43,992 1/1/96 3/31/96 BORROWER N/A N/A
39 1 65,674 10/1/95 DUE DILIGENCE 72,715 1/1/95 12/31/95 BORROWER 100.0% 8/2/95
40 1 204,549 10/1/95 PROSPECTUS 52,702 1/1/96 3/31/96 BORROWER 100.0% 3/31/96
40 1 N/A N/A N/A 132,000 1/1/95 12/31/95 BORROWER N/A N/A
41 1 110,447 10/1/95 PROSPECTUS 639,540 1/1/95 12/31/95 BORROWER N/A N/A
41 1 N/A N/A N/A 33,776 1/1/95 12/31/95 BORROWER 100.0% 2/2/96
42 1 75,152 10/1/95 PROSPECTUS 20,940 1/1/96 3/31/96 BORROWER 95.0% 5/1/96
42 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
43 1 22,579 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
43 1 96,570 10/1/95 PROSPECTUS 51,334 1/1/96 6/30/96 BORROWER 100.0% 6/1/96
44 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
44 1 41,065 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
44 2 65,397 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
45 1 70,194 10/1/95 DUE DILIGENCE 22,875 7/1/95 12/31/95 BORROWER 100.0% 12/31/95
46 1 60,649 10/1/95 PROSPECTUS 78,324 1/1/95 12/31/95 BORROWER 100.0% 6/13/96
47 1 145,050 10/1/95 PROSPECTUS 88,400 1/1/96 6/30/96 BORROWER 88.8% 6/30/96
48 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/31/96
48 2 52,841 10/1/95 PROSPECTUS 16,767 7/1/95 12/31/95 BORROWER 100.0% 5/1/96
48 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
49 1 78,878 10/1/95 PROSPECTUS N/A N/A N/A N/A 100.0% 8/1/95
50 1 23,650 10/1/95 PROSPECTUS N/A N/A N/A N/A 85.7% 3/1/95
51 1 25,169 10/1/95 PROSPECTUS 322,835 1/1/96 6/30/96 BORROWER 100.0% 7/24/96
52 1 8,163 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
53 1 930,872 10/1/95 PROSPECTUS 454,328 1/1/96 6/30/96 BORROWER 100.0% 7/28/95
54 1 476,666 10/1/95 PROSPECTUS 693,424 1/1/95 12/31/95 BORROWER TAX RETURN 95.0% 6/1/96
55 1 1,013,643 10/1/95 PROSPECTUS 388,780 1/1/96 6/30/96 BORROWER 95.0% 8/9/95
56 1 667,371 10/1/95 PROSPECTUS 669,472 1/1/95 12/31/95 BORROWER 96.0% 7/1/95
57 1 626,606 10/1/95 PROSPECTUS 304,288 1/1/96 6/30/96 BORROWER 98.8% 1/1/96
58 1 512,965 10/1/95 PROSPECTUS 580,264 1/1/95 12/31/95 BORROWER 94.9% 12/31/95
59 1 468,438 10/1/95 PROSPECTUS 143,858 1/1/96 3/31/96 BORROWER 100.0% 5/1/96
60 1 378,767 10/1/95 PROSPECTUS N/A N/A N/A N/A 96.0% 7/27/95
61 1 404,827 10/1/95 PROSPECTUS N/A N/A N/A N/A 98.0% 6/30/95
62 1 385,958 10/1/95 PROSPECTUS 221,001 1/1/96 6/30/96 BORROWER 99.5% 6/30/96
63 1 281,166 10/1/95 PROSPECTUS 79,137 1/1/96 3/31/96 BORROWER 98.0% 5/9/96
64 1 249,842 10/1/95 PROSPECTUS 273,391 1/1/95 12/31/95 BORROWER 89.2% 12/31/95
65 1 197,930 10/1/95 PROSPECTUS 159,242 1/1/96 6/30/96 BORROWER 100.0% 7/1/96
66 1 216,111 10/1/95 PROSPECTUS 208,230 1/1/95 12/31/95 BORROWER 100.0% 5/20/96
67 1 283,256 10/1/95 PROSPECTUS 353,494 1/1/95 12/31/95 BORROWER 99.2% 12/13/95
68 1 211,952 10/1/95 PROSPECTUS 60,980 1/1/96 3/31/96 BORROWER 93.6% 5/13/96
69 1 288,924 10/1/95 PROSPECTUS N/A N/A N/A N/A 98.0% 7/28/95
70 1 259,412 10/1/95 PROSPECTUS 105,050 1/1/96 4/30/96 BORROWER 97.1% 5/1/96
71 1 158,490 10/1/95 DUE DILIGENCE N/A N/A N/A N/A 100.0% 8/24/95
72 1 N/A N/A N/A N/A N/A N/A N/A 55.0% 9/30/95
73 1 198,179 10/1/95 PROSPECTUS 186,054 1/1/95 12/31/95 BORROWER 96.2% 12/31/95
74 1 274,681 10/1/95 PROSPECTUS 86,240 1/1/96 3/31/96 BORROWER 90.0% 5/1/96
75 1 155,151 10/1/95 PROSPECTUS 98,112 1/1/96 6/30/96 BORROWER 100.0% 7/16/96
76 1 50,800 10/1/95 PROSPECTUS N/A N/A N/A N/A 90.0% 5/1/96
76 3 24,711 10/1/95 PROSPECTUS N/A N/A N/A N/A 85.7% 7/19/95
76 4 32,877 10/1/95 PROSPECTUS N/A N/A N/A N/A 100.0% 7/19/95
76 5 51,717 10/1/95 PROSPECTUS N/A N/A N/A N/A 83.3% 7/19/95
76 6 60,280 10/1/95 PROSPECTUS N/A N/A N/A N/A 100.0% 7/19/95
77 1 89,646 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
78 1 126,077 10/1/95 PROSPECTUS 36,270 1/1/96 3/31/96 BORROWER 92.0% 2/26/96
79 1 103,586 10/1/95 PROSPECTUS 26,880 1/1/96 3/31/96 BORROWER 100.0% 2/29/96
</TABLE>
Page - 38
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
80 1 39,678 10/1/95 PROSPECTUS 107,683 1/1/95 12/31/95 BORROWER 100.0% 1/19/96
81 1 49,647 10/1/95 PROSPECTUS 59,744 1/1/95 12/31/95 BORROWER 100.0% 5/1/96
82 1 9,000 10/1/95 DUE DILIGENCE 4,721 1/1/95 12/31/95 BORROWER 100.0% 5/1/96
82 2 39,003 10/1/95 PROSPECTUS 41,912 1/1/95 12/31/95 BORROWER 100.0% 5/1/96
83 1 80,602 10/1/95 PROSPECTUS 24,034 4/1/96 6/30/96 BORROWER 100.0% 6/30/96
84 1 54,799 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
85 1 35,178 10/1/95 PROSPECTUS 11,650 1/1/96 6/30/96 BORROWER 100.0% 6/1/96
86 1 22,516 10/1/95 PROSPECTUS 10,644 1/1/96 3/31/96 BORROWER 96.6% 3/25/96
87 1 94,875 10/1/95 PROSPECTUS N/A N/A N/A N/A N/A N/A
88 1 55,779 10/1/95 PROSPECTUS 19,706 1/1/95 12/31/95 BORROWER 100.0% 5/1/96
</TABLE>
Page - 39
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - ASSET COMMENTS
PORTFOLIO: CSFB SERIES 1995 - AEW1
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 28-AUG-96
LOAN 01 - 1:
LOAN 01 - 1: Partial Year Statement Comment: 3/31/96 - BORROWER
FINANCIAL STATEMENT IS COMBINED FOR TWO HOTEL PROPERTIES. MLS SERVICES THE
LOAN FOR ONLY ONE OF THE PROPERTIES.
LOAN 02 - 1:
LOAN 02 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PROFORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS.
LOAN 03 - 1: Partial Year Statement Comment: 3/31/96 - REVENUE IS 18%
BELOW BASELINE ESTIMATES, HOWEVER, IT IS 3% ABOVE REVENUE REPORTED IN 1995.
LOAN 03 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 04 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 04 - 1: Partial Year Statement Comment: 6/30/96 - REVENUE IS 27%
BELOW BASELINE ESTIMATES DUE TO THE ABANDONMENT OF A TENANT. NORMALIZED
PROPERTY TAXES PER SERVICING INFORMATION. NORMALIZED INSURANCE PER BASELINE
ESTIMATES.
LOAN 05 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL ADJUSTED TO MATCH PROSPECTUS. Partial Year
Statement Comment: 12/31/95 - FINANCIAL STATEMENT DID NOT INCLUDE PROPERTY
TAXES. ESTIMATED PROPERTY TAXES PER SERVICING INFORMATION.
LOAN 05 - 1: Partial Year Statement Comment: 12/31/95 - BORROWER
FINANCIAL STATEMENT DID NOT INCLUDE MANAGEMENT FEES OR INSURANCE. TOTAL
OPERATING EXPENSES ARE 35% BELOW BASELINE ESTIMATES. ESTIMATED INSURANCE
PER SERVICING INFORMATION.
LOAN 06 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
PROPERTY TAXES.
LOAN 06 - 1:
LOAN 07 - 2: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
DELINQUENCY.
LOAN 07 - 1:
LOAN 07 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
DELINQUENCY.
LOAN 08 - 1:
LOAN 08 - 1: Status Comment: BORROWER FILED CHAPTER 11 BANKRUPTCY ON
3/8/96. LOAN HAS BEEN TRANSFERRED TO SPECIAL SERVICER. CASH COLLATERAL
STIPULATION FILED 4/18/96. THE BORROWERS FILED THEIR FIRST PLAN OF
REORGANIZATION AND DISCLOSURE STMT ON 6/8/96.
LOAN 09 - 1:
LOAN 09 - 1:
LOAN 10 - 1: Partial Year Statement Comment: 12/31/95 - REPAIRS AND
MAINTENANCE ALONG WITH CAM EXPENSES INCREASED FROM THE PRIOR YEAR AND WERE
ALSO HIGHER THAN WHAT WAS PROJECTED IN THE BUDGET.
LOAN 10 - 1:
Page - 40
<PAGE>
LOAN 11 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
PROPERTY TAXES.
LOAN 11 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 12 - 1:
LOAN 12 - 1: Latest Annual Statement Comment: 10/1/95 - OPERATING
EXPENSES WERE ADJUSTED TO REFLECT THE DSCR THAT APPEARS IN THE PROSPECTUS.
Partial Year Statement Comment: 6/30/96 - REVENUE IS 21% BELOW BASELINE
ESTIMATES.
LOAN 13 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 13 - 1:
LOAN 14 - 1: Partial Year Statement Comment: 12/31/95 - OPERATING
EXPENSES ARE 29% ABOVE BASELINE ESTIMATES.
LOAN 14 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 15 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL. Partial Year Statement Comment: 3/31/96 -
NORMALIZED INSURANCE AND PROPERTY TAXES. REVENUE HAS INCREASED DUE TO
OCCUPANCY IMPROVING FROM 76% IN 1995 TO 98.5% IN 1996.
LOAN 15 - 1: Latest Annual Statement Comment: 10/1/95 - SINGLE TENANT
WITH A TRIPLE NET LEASE. Partial Year Statement Comment: 6/30/96 -
SINGLE TENANT WITH A TRIPLE NET LEASE.
LOAN 16 - 1: Partial Year Statement Comment: 3/31/96 - BORROWER ONLY
REPORTED MONTHLY RENTAL INCOME. THE PROPERTY IS OCCUPIED BY A SINGLE TENANT
WITH A TRIPLE NET LEASE.
LOAN 16 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
INSURANCE AND PROPERTY TAXES.
LOAN 17 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$341,553 IN REVENUE TO RESULT IN DSCR AS REPORTED IN PROSPECTUS. Partial
Year Statement Comment: 12/31/95 - FINANCIAL STATEMENT DID NOT INCLUDE
PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED PROPERTY TAXES AND
INSURANCE PER SERVICING INFORMATION.
LOAN 17 - 1:
LOAN 18 - 1: Partial Year Statement Comment: 6/30/96 - OPERATING
EXPENSES ARE 70% ABOVE BASELINE ESTIMATES, HOWEVER, THEY ARE 18% BELOW 1995
FIGURES.
LOAN 18 - 1: Partial Year Statement Comment: 6/30/96 - REVENUE IS 16%
ABOVE BASELINE ESTIMATES.
LOAN 19 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL ADJUSTED TO MATCH PROSPECTUS. Partial Year
Statement Comment: 6/30/96 - REVENUES ARE 14% BELOW BASELINE ESTIMATES,
HOWEVER, THEY ARE 2% ABOVE 1995 FIGURES.
LOAN 19 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 20 - 1: Status Comment: CONSISTENTLY DELINQUENT.
LOAN 20 - 1: Partial Year Statement Comment: 12/31/95 - $310,500 WAS
SPENT ON TENANT IMPROVEMENTS.
LOAN 21 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 21 - 1:
Page - 41
<PAGE>
LOAN 22 - 1: Latest Annual Statement Comment: 10/1/95 - DOCUMENTATION
RECEIVED IN LOAN FILE INDICATES PRO-FORMA CONCLUDED NOI IS $17,000 GREATER
THAN NOI EXTRAPOLATED FROM DSCR AS REPORTED IN PROSPECTUS.
LOAN 22 - 1: Partial Year Statement Comment: 6/30/96 - NORMALIZED
MANAGEMENT FEES PER BASELINE ESTIMATES.
LOAN 23 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 23 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
INSURANCE AND PROPERTY TAXES.
LOAN 24 - 1: Partial Year Statement Comment: 3/31/96 - CAPITAL
EXPENDITURES INCLUDED ROOF REPLACEMENT WHICH COST $67,040.91.
LOAN 24 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$218,416 IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 25 - 1: Partial Year Statement Comment: 3/31/96 - CAPITAL
EXPENDITURES INCLUDED ROOF REPLACEMENT WHICH COST $78,731.
LOAN 25 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL. ADJUSTED TO MATCH PROSPECTUS.
LOAN 26 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$101,345.89 IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 26 - 1:
LOAN 27 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION. IN ADDITION, TOTAL
OPERATING EXPENSES ARE 34% BELOW BASELINE ESTIMATES.
LOAN 27 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$170,639 IN REVENUE TO RESULT IN DSCR REPORTED IN PROSPECTUS.
LOAN 28 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL ADJUSTED TO MATCH PROSPECTUS. Partial Year
Statement Comment: 12/31/95 - REVENUE IS 7% BELOW BASELINE ESTIMATES.
CAPITAL EXPENDITURES INCLUDED NEW ROOF.
LOAN 28 - 1:
LOAN 29 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$214,424 IN REVENUE TO RESULT IN DSCR AS REPORTED IN PROSPECTUS. Partial
Year Statement Comment: 12/31/95 - FINANCIAL STATEMENT DID NOT INCLUDE
PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED PROPERTY TAXES AND
INSURANCE PER SERVICING INFORMATION.
LOAN 29 - 1: Status Comment: LOAN HAS BEEN DELINQUENT FOR PAST SEVERAL
MONTHS. Latest Annual Statement Comment: 10/1/95 - ENTERED $170,455 IN
REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 30 - 1: Partial Year Statement Comment: 12/31/95 - FINANCIAL
STATEMENT DID NOT INCLUDE PROPERTY TAX OR INSURANCE INFORMATION. ESTIMATED
PROPERTY TAXES AND INSURANCE PER SERVICING INFORMATION.
LOAN 30 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
DELINQUENCY. Latest Annual Statement Comment: 10/1/95 - ENTERED $130,445
IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 31 - 1:
LOAN 31 - 1:
LOAN 32 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL ADJUSTED TO MATCH PROSPECTUS. Partial Year
Statement Comment: 12/31/95 - NORMALIZED UTILITIES, INSURANCE AND PROPERTY
TAXES.
LOAN 32 - 1: Partial Year Statement Comment: 3/31/96 - REVENUE IS 9%
BELOW BASELINE ESTIMATES.
Page - 42
<PAGE>
LOAN 33 - 1: Partial Year Statement Comment: 12/31/95 - BORROWER SENT
IN LETTER WHICH ONLY REPORTED BASE RENT AND PROPERTY TAXES. LETTER ALSO
STATED THAT THE PROPERTY IS 100% OCCUPIED BY A SINGLE TENANT.
LOAN 33 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
MATURITY. Latest Annual Statement Comment: 10/1/95 - ENTERED $81,619.94
IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS. Partial Year
Statement Comment: 12/31/95 - REVENUE DECLINED 28% FROM REVENUE REPORTED IN
1994.
LOAN 34 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $86,181
IN REVENUE TO RESULT IN DSCR REPORTED IN PROSPECTUS.
LOAN 34 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PROFORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS.
LOAN 35 - 1: Partial Year Statement Comment: 12/31/95 - BORROWER
FINANCIAL STATEMENT DID NOT INCLUDE PROPERTY TAX INFORMATION. ESTIMATED
PROPERTY TAXES PER BASELINE ESTIMATES.
LOAN 35 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$122,786 IN REVENUE TO RESULT IN DSCR AS REPORTED IN PROSPECTUS. Partial
Year Statement Comment: 12/31/95 - BORROWER STATEMENT ONLY INCLUDED
REVENUE AND DEBT SERVICE. THE BORROWER ALSO STATED THAT ALL EXPENSES,
MAINTENANCE AND TAXES ARE PAID BY PARIS PRECISION.
LOAN 36 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PROFORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS. Partial Year Statement Comment: 12/31/95 -
PROFORMA ASSUMED $15/SQ. FT. IN RENTAL INCOME FOR THE THEATER WHICH IS
APPROXIMATELY $165,780. BORROWER REPORTED $100,000 IN RENTAL INCOME FOR
THE THEATER IN 1995.
LOAN 36 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $88,164
IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 37 - 1:
LOAN 37 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PRO-FORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS.
LOAN 38 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $74,525
IN REVENUE TO RESULT IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 38 - 1: Partial Year Statement Comment: 3/31/96 - OPERATING
EXPENSES ARE 42% ABOVE BASELINE ESTIMATES.
LOAN 39 - 1: Partial Year Statement Comment: 3/31/96 - STATEMENT IS
FOR THE OWNER OCCUPANT.
LOAN 39 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PRO-FORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS.
LOAN 40 - 1:
LOAN 40 - 1:
LOAN 41 - 1: Partial Year Statement Comment: 12/31/95 - STATEMENT
REFLECTS OPERATIONS OF THE OCCUPANT'S BUSINESS AND NOT THAT OF THE PROPERTY.
LOAN 41 - 1:
LOAN 42 - 1:
LOAN 42 - 1:
LOAN 43 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $22,579
IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 43 - 1:
Page - 43
<PAGE>
LOAN 44 - 1: Status Comment: BANKRUPTCY SITUATION EXISTS WITH THE
BORROWING ENTITY. LOAN HAS BEEN TRANSFERRED TO SPECIAL SERVICER.
LOAN 44 - 2: Status Comment: BANKRUPTCY SITUATION EXISTS WITH THE
BORROWING ENTITY. LOAN HAS BEEN TRANSFERRED TO SPECIAL SERVICER. Latest
Annual Statement Comment: 10/1/95 - THERE ARE ACTUALLY TWO PROPERTIES.
UNDERWRITER'S BASELINE REFLECTS BOTH PROPERTIES COMBINED.
LOAN 44 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $41,065
IN REVENUE TO RESULT IN DSCR REPORTED IN PROSPECTUS.
LOAN 45 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PROFORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS. Partial Year Statement Comment: 12/31/95 -
BORROWER FINANCIAL STATEMENT IS FOR SIX MONTHS ONLY.
LOAN 46 - 1:
LOAN 47 - 1:
LOAN 48 - 1:
LOAN 48 - 2: Partial Year Statement Comment: 12/31/95 - THE PROPERTY
IS OWNER OCCUPIED. REVENUE IS 27% BELOW BASELINE ESTIMATES.
LOAN 48 - 3:
LOAN 49 - 1:
LOAN 50 - 1:
LOAN 51 - 1: Partial Year Statement Comment: 6/30/96 - STATEMENT
REFLECTS OPERATIONS OF THE OCCUPANT'S BUSINESS AND NOT THAT OF THE PROPERTY.
LOAN 52 - 1:
LOAN 53 - 1: Partial Year Statement Comment: 6/30/96 - NORMALIZED
PROPERTY TAXES PER SERVICING INFORMATION.
LOAN 54 - 1: Partial Year Statement Comment: 12/31/95 - OPERATING
EXPENSES ARE 36% BELOW BASELINE ESTIMATES.
LOAN 55 - 1: Partial Year Statement Comment: 6/30/96 - NORMALIZED
PROPERTY TAXES PER SERVICING INFORMATION.
LOAN 56 - 1:
LOAN 57 - 1:
LOAN 58 - 1:
LOAN 59 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
PROPERTY TAXES.
LOAN 60 - 1:
LOAN 61 - 1:
LOAN 62 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOV., 1996. A
PAYOFF HAS BEEN QUOTED.
LOAN 63 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
INSURANCE AND PROPERTY TAXES.
LOAN 64 - 1: Partial Year Statement Comment: 12/31/95 - BORROWER
FINANCIAL STATEMENT DID NOT INCLUDE MANAGEMENT FEES. ESTIMATED MANAGEMENT
FEES PER BASELINE ESTIMATES.
LOAN 65 - 1: Partial Year Statement Comment: 6/30/96 - REVENUE IS 19%
ABOVE BASELINE ESTIMATES. NORMALIZED PROPERTY TAXES PER SERVICING
INFORMATION.
Page - 44
<PAGE>
LOAN 66 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED
$216,111 IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS. Partial
Year Statement Comment: 12/31/95 - BORROWER ONLY REPORTED EXPENSES AND NOT
INCOME. BORROWER REFUSES TO SUBMIT ANY INFORMATION REGARDING INCOME FOR
THE PROPERTY. ESTIMATED REVENUE PER DSCR REPORTED IN PROSPECTUS.
LOAN 67 - 1:
LOAN 68 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
PROPERTY TAXES.
LOAN 69 - 1:
LOAN 70 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
MATURITY. Partial Year Statement Comment: 4/30/96 - BORROWER FINANCIAL
STATEMENT DID NOT INCLUDE INSURANCE OR PROPERTY TAX INFORMATION. ESTIMATED
INSURANCE AND PROPERTY TAXES PER BASELINE ESTIMATES.
LOAN 71 - 1: Latest Annual Statement Comment: 10/1/95 - ALTHOUGH THE
PROSPECTUS DID NOT REPORT DSCR, THE CONCLUDED PROFORMA STATEMENT FROM THE
DUE DILIGENCE HAS BEEN ENTERED IN ORDER TO FACILITATE ANALYSIS OF FUTURE
OPERATING STATEMENTS.
LOAN 72 - 1: Status Comment: APPRAISAL REDUCTION EXECUTED 5/96.
APPRAISED VALUE DECLINED TO $1,400,000. SPECIAL SERVICER/BORROWER ENTERED
INTO FORBEARANCE AGREEMENT PENDING NEGOTIATION OF DISCOUNTED PAYOFF.
LOAN 73 - 1: Status Comment: BORROWER HAS REQUESTED INTEREST RATE
REDUCTION. SPECIAL SERVICER IS REVIEWING BORROWER'S REQUEST. LOAN IS
CURRENT. Partial Year Statement Comment: 12/31/95 - REVENUE IS 5% BELOW
BASELINE ESTIMATES.
LOAN 74 - 1:
LOAN 75 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL ADJUSTED TO MATCH PROSPECTUS.
LOAN 76 - 1: Status Comment: NO MODIFICATION WAS NEGOTIATED. SPECIAL
SERVICER TRANSFERRED LOAN BACK TO MASTER SERVICER.
LOAN 76 - 3: Status Comment: NO MODIFICATION WAS NEGOTIATED. SPECIAL
SERVICER TRANSFERRED LOAN BACK TO MASTER SERVICER.
LOAN 76 - 4: Status Comment: NO MODIFICATION WAS NEGOTIATED. SPECIAL
SERVICER TRANSFERRED LOAN BACK TO MASTER SERVICER.
LOAN 76 - 5: Status Comment: NO MODIFICATION WAS NEGOTIATED. SPECIAL
SERVICER TRANSFERRED LOAN BACK TO MASTER SERVICER.
LOAN 76 - 6: Status Comment: NO MODIFICATION WAS NEGOTIATED. SPECIAL
SERVICER TRANSFERRED LOAN BACK TO MASTER SERVICER.
LOAN 77 - 1: Status Comment: CONSISTENTLY DELINQUENT. CHECK WAS
RETURNED NSF ON 8/12/96. Latest Annual Statement Comment: 10/1/95 -
ENTERED $89,646 IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 78 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL ADJUSTED TO MATCH PROSPECTUS.
LOAN 79 - 1: Latest Annual Statement Comment: 10/1/95 - DEBT SERVICE
INCLUDES FIXED PRINCIPAL PLUS INTEREST. P&I USED IN DSCR CALCULATION
INCLUDES ONLY THE FIXED PRINCIPAL PORTION. Partial Year Statement
Comment: 3/31/96 - DEBT SERVICE WAS ESTIMATED PER SERVICING INFORMATION.
LOAN 80 - 1: Partial Year Statement Comment: 12/31/95 - REVENUE IS 48%
ABOVE BASELINE ESTIMATES.
LOAN 81 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
MATURITY. Partial Year Statement Comment: 12/31/95 - NORMALIZED
MANAGEMENT FEES, PROPERTY TAXES, AND INSURANCE PER BASELINE INFORMATION.
LOAN 82 - 2: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
MATURITY.
Page - 45
<PAGE>
LOAN 82 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
MATURITY. Partial Year Statement Comment: 12/31/95 - BASELINE
INFORMATION DID NOT REPORT ANY EXPENSES. DSCR HAS DECLINED DUE TO EXPENSES
BEING REPORTED.
LOAN 83 - 1: Partial Year Statement Comment: 6/30/96 - STATEMENT IS
FOR THREE MONTHS ONLY. NORMALIZED PROPERTY TAXES PER SERVICING INFORMATION.
LOAN 84 - 1: Status Comment: BORROWER PURSUING FINANCING THROUGH LOCAL
CT BANK. SPECIAL SERVICER EXTENDED LOAN TO 7/7/96 WITH OPTION TO EXTEND 90
ADDITIONAL DAYS FOR 25 B.P. FEE. BORROWER HAS BROUGHT LOAN CURRENT.
Latest Annual Statement Comment: 10/1/95 - ENTERED $54,799 IN REVENUE
RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 85 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $35,178
IN REVENUE RESULTING IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 86 - 1: Latest Annual Statement Comment: 10/1/95 - STATEMENT
DERIVED FROM YTD ACTUAL. Partial Year Statement Comment: 3/31/96 -
REVENUE IS 4% ABOVE BASELINE ESTIMATES.
LOAN 87 - 1: Latest Annual Statement Comment: 10/1/95 - ENTERED $94,875
IN REVENUE TO RESULT IN DSCR AS REPORTED IN PROSPECTUS.
LOAN 88 - 1: Status Comment: TRANSFERRED TO SPECIAL SERVICER DUE TO
MATURITY. Latest Annual Statement Comment: 10/1/95 - IN ADDITION TO
MONTHLY INTEREST PAYMENTS, LOAN REQUIRES QUARTERLY CASH FLOW PAYMENTS.
NEITHER P&I OR DSCR REFLECT THESE ADDITIONAL PAYMENTS. Partial Year
Statement Comment: 12/31/95 - ESTIMATED DEBT SERVICE PER SERVICING
INFORMATION. OPERATING EXPENSES INCLUDE SENIOR DEBT SERVICE OF $40,038.
NORMALIZED MANAGEMENT FEES, PROPERTY TAXES, AND INSURANCE PER BASELINE
INFORMATION.
Page - 46
