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) July 29,
1996
CS First Boston Mortgage Securities Corp.
(Exact name of registrant as specified in its charter)
Delaware 33-99612-01 Applied
For
(State or other jurisdiction (Commission
(IRS Employer
of incorporation or File Number)
Identification
organization) Number)
55 East 52nd Street
New York, New York 10055
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number including area code (212) 909-
3512
CS First Boston Mortgage Securities Corp.
Form 8-K
INDEX
Page Number
Item 5. Other Events
3
Item 7. Financial Statements and Exhibits
3
SIGNATURES 4
INDEX OF EXHIBITS 5
ITEM 5. OTHER EVENTS
The CS First Boston Mortgage Securities Corp. makes
quarterly remittances to security holders. The latest
remittance was made July 29, 1996. We have furnished a
quarterly remittance statement delivered to the trustee with
security holder payment instructions.
Quarterly Remittance
Statement...................................................
......Exhibit 21.1
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Exhibits
21.1 Quarterly Remittance Statement dated as of July
29, 1996.
SIGNATURES
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.
CS First Boston Mortgage Securities
Corp.
(Registrant)
By: CS First Boston
Name: William Pitofsky
Title: Director
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
21.1 Quarterly Remittance Statement dated
6-14
as of July 29, 1996.
Contact: Reid Denny
Distribution Date: 7/29/96
CS First Boston Mortgage Securities Corp.
Phone: (410) 884-2085
CS First Boston Mortgage Securities Corp.
Phone: (410) 884-2085 CS First
Boston Mortgage Securities Corp.
Phone: (410) 884-2085 CS First Boston
Mortgage Securities Corp. Phone:
(410) 884-2085 CS First Boston Mortgage
Securities Corp. Phone:
(410) 884-2085 CS First Boston Mortgage
Securities Corp. Phone: (410)
884-2085 CS First Boston Mortgage Securities
Corp.
Phone: (410) 884-2085 CS First Boston
Mortgage Securities Corp.
CS First Boston Mortgage Securities Corp.
Phone: (410) 884-2085
Interest Distribution on the Pooled Certificates
5478550.1
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Distribution Date: 7/29/96
Delinquency Worksheet
RI received 21072.78
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Quarterly Payment 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Principal Received on the Pooled Certificates
10672021.0
Guaranty Payment from MBIA
0
Record Month: 7/29/96
Reporting Month: 7/29/96
7/29/96
Proceeds from Yield Support Agreement
0
Original Agency Ratings
Cash Available for Distribution:
16171643.9
Aggregate Beginning
Interest Prepayment Other Total
Ending Aggregate
AMOUNTS PER INDIVIDUAL SECURITY Remaining
Total Proceeds Account
Total Aggregate
Underlying
Distributions:
Pass-Through Beginning Interest Interest
Principal Realized Ending Deferred Total
Realized Pass-Through Beginning
Notional Interest Shortfall / Interest Deferred
Interest Interest Notional Interest
Original % of Integral Record Interest Interest
Principal Realized Ending Principal
Beginning Total Deferred Realized Ending Principal
Beginning Balance 0
Administration Fees Due This Period:
Pooled Begininng Stated Interest Interest Interest
Principal Realized Deferred Expense Ending
Collateral Realized S&P Moodys
Classes
Pooled Pool
Pooled Pool
Class Rate Balance Accrual Distribution
Distribution Loss Balance Interest Distribution
Losses Class Rate Balance
Balance Accrual (Recovery) Shortfall Interest
Adjustments Distribution Balance Shortfall
Class Balance Pool Denomination Date Accrual
Distribution Distribution Losses Balance Factor
Class Balance Principal Interest Losses Balance
Distribution
Certificate Balance Rate Accrual Distribution
Shortfall Distribution Losses Interest Fund Balance
Distribution Losses AAAr Aaa A-1
Certificate Balance 30 DAY 60 DAY 90
DAY F/C REO Total
Certificate Balance $30 - day $ 60 - Day $ 90 - day
$ - F/C $ - REO total (1) To A-1, &
IO Classes, the Interest Accrual Amount for each Class,
Deposits Withdrawals
A. *Norwest Bank Minnesota
plus any accrued and unpaid Interest from prior Dist. Dates
A-1 0.057104 30558022 4410989.2 4410841.8 10672021.0
0 294908316.8 110.88 15082862.9 0
A-1 0.057104 30558022 N/A 4410989.2 0 36.43
110.88 0 4410841.8 N/A 0 A-1
30558022 1 1000 35244 14.43479 14.43431 34.92379
0 294908316.8 0.965076 A-1 30558022
10672021.0 110.88 0 294908316.8 10672021.0
Scheduled Interest 5478687.8
Interest Payments -5499622.9
Master Servicing 0.000075 5729.63
Series 1991-5, Class A-1 27125889.0 0.075483 170628.8
170628.8 0 894914.4 0 0 0 26230974.6
1065543.2 0
Series 1991-5, Class A-1 51557497.6 0.020520
0.004945 0.015516 0.017417 0.002445
0.060846 Series 1991-5, Class
A-1 51557497.6 1058000 255000 800000 898000
126068.4 3137068.4 Pro-
Rata Share of Prepayment Interest
IO 0.013823 0 1067743.8 1067708.2 0 0 0
26.84 1067708.2 0 IO 0.013823
0 30558022 1067743.8 0 8.82 26.84 0 1067708.2
294908316.8 0 IO 0 0 1000 35244
N/A N/A N/A N/A 0 N/A IO 0 0
0 0 0 0 Total Principal
10672021.0 Principal Payments -
10672021.0
Series 1991-15, Class A-3 10513729.0 0.062409
54680.08 54680.08 0 171565.2 0 0 0 10342163.8
226245.2 0
Series 1991-15, Class A-3 98476855.7 0.043651
0.012968 0.053386 0.063684 0.012001
0.185693 Series 1991-15,
Class A-3 98476855.7 4298698.2 1277138.4 5257337.0
6271468.3 1181872 18286514.0 Class
Balance Rate Accrual Int SF and Deferred Int
Payment
R 0 0 0 21072.81 0 0 0 0
21072.81 0 R 0 0 N/A 0
0 0 0 21072.81 21072.81 N/A 0
R 0 0 1000 35244 N/A N/A N/A N/A 0 N/A
R 0 0 0 0 0 0
Yield Support Payment 0
Administration Fee 0
Series 1992-9, Class B-4 13234362.9 0.073882 81481.99
81481.99 0 109271.2 0 0 0 13125091.6
190753.2 0 Security Insurer Transactions
Series 1992-9, Class B-4 268802510.7 0.033400
0.005203 0.010514 0.060516 0.015353
0.124989 Series 1992-9, Class
B-4 268802510.7 8978025.5 1398786.6 2826452.3 16266980.0
4127121.8 33597366.4 A-1 30558022
0.057104 4410989.2 147.3111 4410841.8
Reinvestment Income 21072.78
Servicing Fee 0 B. Chase
Manhattan Bank 0 0
Series 1992-10, Class A-1 968573.7 0.083413 6732.68
6732.68 0 13936.38 0 0 0 954637.3
20669.06 0
Series 1992-10, Class A-1 197378467.3 0.022481
0.007667 0.002844 0.010217 0.003986
0.047197 Series 1992-10,
Class A-1 197378467.3 4437360.4 1513351.4 561471.4
2016669.4 786839.2 9315691.9 IO 30558022
0.013823 1067743.8 35.65880 1067708.2
Deferred Interest -137.72
C. Total Administration Fee (A+B)
5729.63 Series 1992-11, Class A-1C
73753000 0.07 430225.8 430225.8 0 0 0 0 0
73753000 430225.8 0
Unreimbursed Guaranty Payments by Security Insurer
Series 1992-11, Class A-1C 400768291.1 0.022261
0.007591 0.002061 0.015275 0.005244
0.052433 Series 1992-11,
Class A-1C 400768291.1 8921595.1 3042343.1 826054.1
6121930.6 2101651.6 21013574.6 R 0
0 21072.81 21072.81
Series 1992-12, Class A-2D 17415030 0.075 108843.9
108843.9 0 0 0 0 0 17415030 108843.9
0 Beginning Balance
0 Series
1992-12, Class A-2D 454613493.5 0.018477 0.005783
0.001366 0.015450 0.007476 0.048554
Series 1992-12, Class A-2D 454613493.5 8400134.7
2629376 621302.0 7023823 3398770.0 22073405.8
5499805.8 182.97 5499622.9
Total Deposits 16171643.9 Total
Withdrawals -16171643.9
Series 1992-14, Class A-3 46303425.9 0.07 270103.3
270103.3 0 949434.1 0 0 0 45353991.7
1219537.4 0 Current Period
Guaranty Payments 0
Series 1992-14, Class A-3 168043245.1 0.025671
0.008691 0.001035 0.009819 0.006541
0.051760 Series 1992-14,
Class A-3 168043245.1 4313992.0 1460544.4 174074.0
1650162.0 1099249.2 8698021.8
TOTALS 30558022 5478733.0 5499622.9 10672021.0
0 294908316.8 0 137.72 16171643.9 0
TOTALS 30558022 5478733.0 0 45.25
137.72 21072.81 5499622.9 0 0
TOTALS 30558022
294908316.8 0.965076 TOTALS 30558022
10672021.0 110.88 0 294908316.8 10672021.0
Series 1992-15, Class A-2C 32861000 0.075 205381.2
205381.2 0 0 0 0 0 32861000 205381.2
0 Current Period Reimbursements
0 Series
1992-15, Class A-2C 241226506.3 0.035312 0.008636
0.016215 0.023036 0.005645 0.088846
Series 1992-15, Class A-2C 241226506.3 8518334.9
2083277.8 3911563.7 5557068.7 1361823.3 21432068.5
Ending Balance 0 Annual
Administration Fees Earned To Date:
Norwest Chase Manhattan Bank
Series 1992-16, Class A-2C 2579160.7 0.0775 16657.08
16657.08 0 242530.7 0 0 0 2336630.0
259187.8 0 Ending Balance
0 Series
1992-16, Class A-2C 412572115.6 0.013975 0.002789
0.012513 0.045196 0.032774 0.107249
Series 1992-16, Class A-2C 412572115.6 5765844.9
1151018.5 5162743.5 18647021.6 13521643.4 44248272.1
Series 1992-18P, Class A-3 40657840.1 0.074379
252008.5 252008.5 0 821058.0 0 0 0 39836782.0
1073066.5 0
Series 1992-18P, Class A-3 147240657.8 0.024656
0.004930 0.024682 0.029125 0.007753
0.091148 Series 1992-18P,
Class A-3 147240657.8 3630434.8 725927.9 3634339.9
4288428.4 1141595.8 13420727 Interest
Shortfall : 182.97
D. Beginning Balance 0 0
Series 1993-3, Class A-2B 3608972.9 0.0725 21804.21
21804.21 0 178544.3 0 0 0 3430428.5
200348.5 0
Series 1993-3, Class A-2B 469363333.1 0.044463
0.010078 0.013834 0.029310 0.008478
0.106165 Series 1993-3, Class
A-2B 469363333.1 20869388.7 4730334.4 6493267.3
13757453.8 3979602.6 49830047
E. Due This Period (A or B) 5729.63
0 Series 1993-3, Class A-2C
18885000 0.0725 114096.8 114096.8 0 0 0 0
0 18885000 114096.8 0
Series 1993-3, Class A-2C 469363333.1 0.044463
0.010078 0.013834 0.029310 0.008478
0.106165 Series 1993-3, Class
A-2C 469363333.1 20869388.7 4730334.4 6493267.3
13757453.8 3979602.6 49830047
Class IO Deferred Interest Carryforward Amount:
26.84
F. Ending Balance (D+E) 5729.63
0 Series 1993-3, Class B-7 10383560.4
0.077779 67302.09 67248.84 0 0 0 53.25 0
10383613.7 67248.84 0
Series 1993-3, Class B-7 469363333.1 0.044463
0.010078 0.013834 0.029310 0.008478
0.106165 Series 1993-3, Class
B-7 469363333.1 20869388.7 4730334.4 6493267.3
13757453.8 3979602.6 49830047
29828954 1799946.7 1799893.4 0 3381254.5 0 53.25
0 294908343.7 5181148.0 0
*Note: Effective Quarterly Weighted Average Mortgage
Certificate Pass-Through Rate =
0.070927
Other Accounts
*Please Transfer The Norwest Administration Fee
Principal Interest
Reserve Reserve Expense Pool Special
To The Following Bank Account:
Class CUSIP Priority Type Type
Fund 1 Fund 2 Fund Insurance Hazard Other
Reserve Funds and Subordination
(2) To A, Principal Distributions:
Beginning Balance 0 0 0 0 0 0
Bank Name: Norwest Bank Minnesota, NA
Current Current Current
Principal
A-1 126342DN1 Senior Pass-Through Variable
Deposits 1088781.0 0 0 0 0 0
Account Number : 10 38 377
Period Period Pool
Class Balance Payment
IO N/A Notional IO Notional IO Variable
Earnings 0 0 0 0 0 0
Fed ABA Number: 91000019
Initial Coverage Additions Losses Balance
Current Coverage
A-1 30558022 10672021.0 10672021.0
R N/A Residual Residual Residual
Withdrawals 0 0 0 0 0 0
Reference : Concentration Cash Account for
Type Purpose Carrier/Holder % ($MM) ($MM) ($MM)
($MM) % ($MM) Notes TOTAL
38487696 0.393798 0.099443 0.181640
0.377673 0.124657 1.177213
TOTAL 38487696 120930587.2 29727767.9 43255140.2
110013913.7 40785442.9 34471285
Ending Balance 1088781.0 0 0 0 0 0
Administration fees and P&I advances
Reserve Funds N/A N/A 0 0 1.088781 0 294.9083
0.003691 1.088781
10672021.0
CS First Boston Series 1996-1
Security Administrator Fee
0
Advances on Delinquencies
Beginning Balance N/A
Current Period N/A
Notes:
Figures are percentages of Outstanding Aggregate Principal
Balance of each underlying trust.
Ending Balance N/A
This report is not intended to be a complete description of
all credit enhancements.
Please see the Prospectus and Prospectus Supplement for
detailed descriptions of the credit enhancements.
Page 1
35277.63 35277.63
35277.63 35277.63
Page 4 35277.63 35277.63
Page 2 35277.63 35277.63
Page 3 35277.63 35277.63
Page 5
Trustee 1 35277.63 35277.63
Page 7a 35277.63
Page 6 35277.63 35277.63
Page 8a
STATUS PAGE NORWEST BANK
MINNESOTA, N.A.
COLLATERAL SUMMARY
NORWEST BANK MINNESOTA, N.A.
DELINQUENCY STATISTICS
NORWEST BANK MINNESOTA
CS First Boston Mortgage Securities Corp.
Contact: Reid Denny
Contact: Reid Denny
Contact: Reid Denny
Delinquency Worksheet
Series 1996-1 Phone: (410)
884-2085
Record Month: 35243
Phone: (410) 884-2085
CS First Boston Mortgage Securities Corp.
Phone: (410) 884-2085
Distribution Date: 7/29/96
Series 1996-1
35243
ACCRUED AND UNPAID INTEREST
Distribution Date: 7/29/96
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
CLASS A-1 INTEREST
Beginning Interest Shortfall 0
Reporting Month: 35243
Interest Shortfall/(Recovery) 36.43
Ending Collateral Balance 0
Cumulative Interest Shortfall 36.43
Ending Security Balance 294908316.8
Total Aggregate
Underlying
Pooled Begininng Stated Interest Interest Interest
Principal Realized Deferred Expense Ending
Collateral Realized
Pooled Pool
Pooled Pool
CLASS IO INTEREST
Certificate Balance Rate Accrual Distribution
Shortfall Distribution Losses Interest Fund Balance
Distribution Losses
Certificate Balance 30 DAY 60 DAY 90
DAY F/C REO Total
Certificate Balance $30 - day $ 60 - Day $ 90 - day
$ - F/C $ - REO total
Beginning Interest Shortfall 0
CS First Boston Mortgage Securities Corp.
Interest Shortfall/(Recovery) 8.82
Series 1991-5, Class A-1 27538996.5 0.075800 173956.7
173956.7 0 413107.5 0 0 0 27125889.0
587064.3 0
Series 1991-5, Class A-1 53316469.5 0.019599
0.005307 0.013635 0.023895 0.005390
0.067828 Series 1991-5, Class
A-1 53316469.5 1045000 283000 727000 1274000
287375.8 3616375.8
Cumulative Interest Shortfall 8.82
Series 1991-15, Class A-3 10663654.4 0.062380
55433.85 55433.85 0 149925.3 0 0 0 10513729.0
205359.2 0
Series 1991-15, Class A-3 99928592.2 0.041745
0.019020 0.052795 0.060169 0.013588
0.187319 Series 1991-15,
Class A-3 99928592.2 4171561.3 1900678.6 5275784.3
6012613.4 1357919 18718556.6
Adjustable Rate Asset-Backed Certificates
Series 1992-9, Class B-4 13346843.9 0.074420 82773.48
82773.48 0 112480.9 0 0 0 13234362.9
195254.4 0
Series 1992-9, Class B-4 275178091.3 0.029665
0.010136 0.010379 0.060580 0.015981
0.126743 Series 1992-9, Class
B-4 275178091.3 8163424.7 2789269.3 2856265.2 16670544.5
4397621.6 34877125.5
Series 1996-1
Series 1992-10, Class A-1 990111.2 0.083332 6875.68
6875.68 0 21537.49 0 0 0 968573.7
28413.17 0
Series 1992-10, Class A-1 199694257.3 0.024594
0.006666 0.000783 0.011629 0.003597
0.047271 Series 1992-10,
Class A-1 199694257.3 4911446.3 1331324.4 156383.9
2322343.7 718393.7 9439892.2
Distribution Date: 7/29/96
Series 1992-11, Class A-1C 73753000 0.07 430225.8
430225.8 0 0 0 0 0 73753000 430225.8
0
Series 1992-11, Class A-1C 408244349.2 0.021853
0.007452 0.020296 0.014995 0.005148
0.069746 Series 1992-11,
Class A-1C 408244349.2 8921595.1 3042343.1 8286054.1
6121930.6 2101651.6 28473574.6
Series 1992-12, Class A-2D 17415030 0.075 108843.9
108843.9 0 0 0 0 0 17415030 108843.9
0
Series 1992-12, Class A-2D 463478465.3 0.020808
0.005471 0.001314 0.016244 0.007288
0.051127 Series 1992-12,
Class A-2D 463478465.3 9644308.6 2536009.7 609350.4
7529064.3 3377940.9 23696674.0
Series 1992-14, Class A-3 47246922.8 0.07 275607.0
275607.0 0 943496.8 0 0 0 46303425.9
1219103.9 0
Series 1992-14, Class A-3 171423723.5 0.025924
0.005591 0.000156 0.012164 0.005414
0.049251 Series 1992-14,
Class A-3 171423723.5 4444124.4 958503.8 26784
2085324.2 928156.2 8442892.8
Series 1992-15, Class A-2C 32861000 0.075 205381.2
205381.2 0 0 0 0 0 32861000 205381.2
0
Series 1992-15, Class A-2C 246180469.9 0.034601
0.008462 0.015889 0.022573 0.005531
0.087058 Series 1992-15,
Class A-2C 246180469.9 8518334.9 2083277.8 3911563.7
5557068.7 1361823.3 21432068.5
Page
Series 1992-16, Class A-2C 3310954.1 0.0775 21383.25
21338 45.25 731793.4 0 0 0 2579160.7
753131.4 0
Series 1992-16, Class A-2C 41927187 0.010414
0.001753 0.015155 0.046234 0.031633
0.105192 Series 1992-16,
Class A-2C 41927187 4366603.8 735210.7 6354332.0
19384998.5 13263152.3 44104297.4
Series 1992-18P, Class A-3 41558730.5 0.074571
258257.4 258257.4 0 900890.4 0 0 0 40657840.1
1159147.8 0
Series 1992-18P, Class A-3 151829130.8 0.024861
0.004491 0.022841 0.028245 0.007518
0.087958 Series 1992-18P,
Class A-3 151829130.8 3774746.3 681909.9 3467982.2
4288428.4 1141595.8 13354662.8
Distribution Statement 1
Series 1993-3, Class A-2B 3806060.7 0.0725 22994.95
22994.95 0 197087.7 0 0 0 3608972.9
220082.6 0
Series 1993-3, Class A-2B 477502339.4 0.033937
0.010858 0.014083 0.028835 0.007585
0.095299 Series 1993-3, Class
A-2B 477502339.4 16205053.1 5184944.6 6724792.8
13768891.8 3622250.7 45505933.2
Payments Per Security Denomination
2
Series 1993-3, Class A-2C 18885000 0.0725 114096.8
114096.8 0 0 0 0 0 18885000 114096.8
0
Series 1993-3, Class A-2C 477502339.4 0.033937
0.010858 0.014083 0.028835 0.007585
0.095299 Series 1993-3, Class
A-2C 477502339.4 16205053.1 5184944.6 6724792.8
13768891.8 3622250.7 45505933.2
Principal Distribution Detail
3
Series 1993-3, Class B-7 10383525.1 0.078182 67650.76
67615.4 0 0 0 35.36 0 10383560.4
67615.4 0
Series 1993-3, Class B-7 477502339.4 0.033937
0.010858 0.014083 0.028835 0.007585
0.095299 Series 1993-3, Class
B-7 477502339.4 16205053.1 5184944.6 6724792.8
13768891.8 3622250.7 45505933.2
Interest Distribution Detail
4
Fund Accounts Activity Summary
5
301759829.4 1823481.1 1823400.5 45.25 3470319.7
0 35.36 0 29828954 5293720.3 0
Credit Enhancement Summary
6
Collateral Summary 7
Delinquency Report 8
TOTAL 39210524 0.355882 0.106929 0.195497
0.383238 0.123850 1.165398
TOTAL 39210524 106576305.4 31896361.5 51845878.6
112552992.3 39802382.6 342673920.4
Figures are percentages of Outstanding Aggregate Principal
Balance of each underlying trust.
35277.63 35277.63
Page 7b
35277.63 35277.63
Page 8b
DELINQUENCY STATISTICS
NORWEST BANK MINNESOTA
Contact: Reid Denny
COLLATERAL SUMMARY
NORWEST BANK MINNESOTA, N.A.
CS First Boston Mortgage Securities Corp.
Phone: (410) 884-2085
Delinquency Worksheet
Contact: Reid Denny
Series 1996-1
Record Month: 35211
Phone: (410) 884-2085
Distribution Date: 7/29/96
35211
Pooled Cert. Dist. Date: 5/28/96 - 7/25/96
Reporting Month: 35211
Underlying
Pooled Pool
Pooled Pool
Total Aggregate
Certificate Balance 30 DAY 60 DAY 90
DAY F/C REO Total
Certificate Balance $30 - day $ 60 - Day $ 90 - day
$ - F/C $ - REO total
Pooled Begininng Stated Interest Interest Interest
Principal Realized Deferred Expense Ending
Collateral Realized
Certificate Balance Rate Accrual Distribution
Shortfall Distribution Losses Interest Fund Balance
Distribution Losses
Series 1991-5, Class A-1 54128440.5 0.022483
0.008941 0.007112 0.022760 0.008291
0.069590 Series 1991-5, Class
A-1 54128440.5 1217000 484000 385000 1232000
448830.8 3766830.8
Series 1991-15, Class A-3 102018795.9 0.039221
0.017413 0.048504 0.049382 0.018580
0.173102 Series 1991-15,
Class A-3 102018795.9 4001372.9 1776512.5 4948403.1
5037918.2 1895511 17659717.9
Series 1991-5, Class A-1 28115661 0.076923 180230.5
180230.5 0 576664.4 0 0 0 27538996.5
756894.9 0
Series 1992-9, Class B-4 281143759.3 0.031025
0.008355 0.009734 0.058591 0.015873
0.123581 Series 1992-9, Class
B-4 281143759.3 8722763.4 2349207.8 2736703.3 16472691.3
4462705.0 34744071.0
Series 1991-15, Class A-3 10938727 0.062266 56760.01
56760.01 0 275072.6 0 0 0 10663654.4
331832.6 0
Series 1992-10, Class A-1 202735510.2 0.016541
0.005437 0.000815 0.010612 0.003936
0.037344 Series 1992-10,
Class A-1 202735510.2 3353482.1 1102463.2 165399.2
2151614.3 798115.0 7571074.1
Series 1992-9, Class B-4 13444979 0.075163 84214.37
84214.37 0 98135.09 0 0 0 13346843.9
182349.4 0
Series 1992-11, Class A-1C 415701502.1 0.026670
0.004886 0.019467 0.016625 0.006035
0.073685 Series 1992-11,
Class A-1C 415701502.1 11087163.8 2031451.1
8092822.6 6911069.4 2508870.7 30631377.8
Series 1992-10, Class A-1 1009940 0.083228 7004.65
7004.65 0 19828.77 0 0 0 990111.2
26833.42 0
Series 1992-12, Class A-2D 473344371.5 0.018948
0.006290 0.001469 0.015742 0.008380
0.050831 Series 1992-12,
Class A-2D 473344371.5 8969072.9 2977487.3 695747.2
7451680.7 3966926.9 24060915.2
Series 1992-11, Class A-1C 73753000 0.07 430225.8
430225.8 0 0 0 0 0 73753000 430225.8
0
Series 1992-14, Class A-3 175000604.4 0.026270
0.004639 0.000154 0.011998 0.007738
0.050801 Series 1992-14,
Class A-3 175000604.4 4597297.0 811992.8 27014.63
2099802.4 1354166.7 8890273.7
Series 1992-12, Class A-2D 17415030 0.075 108843.9
108843.9 0 0 0 0 0 17415030 108843.9
0
Series 1992-15, Class A-2C 251986360.8 0.037289
0.006541 0.016972 0.024408 0.006965
0.092177 Series 1992-15,
Class A-2C 251986360.8 9396372.6 1648406.4 4276772.8
6150560.8 1755274.5 23227387.3
Series 1992-14, Class A-3 48734257 0.07 284283.1
284283.1 0 1487334.1 0 0 0 47246922.8
1771617.3 0
Series 1992-16, Class A-2C 427714696.1 0.012509
0.003877 0.014284 0.042744 0.029376
0.102792 Series 1992-16,
Class A-2C 427714696.1 5350492.0 1658463.6 6109790.2
18282349.3 12564945.7 43966040.9
Series 1992-15, Class A-2C 32861000 0.075 205381.2
205381.2 0 0 0 0 0 32861000 205381.2
0
Series 1992-18P, Class A-3 155559682.6 0.029959
0.006764 0.023226 0.029685 0.007338
0.096975 Series 1992-18P,
Class A-3 155559682.6 4660535.7 1052327.0 3613177.4
4617909.8 1141595.8 15085545.9
Series 1992-16, Class A-2C 3798013 0.0775 24528.83
24528.83 0 487058.8 0 0 0 3310954.1
511587.6 0
Series 1993-3, Class A-2B 486297664.1 0.041013
0.014005 0.014454 0.025148 0.006823
0.101444 Series 1993-3, Class
A-2B 486297664.1 19944555.1 6810811.8 7029124.0
12229490.6 3318383.6 49332365.4
Series 1992-18P, Class A-3 42227618 0.075923 267170.9
267170.9 0 668887.5 0 0 0 41558730.5
936058.4 0
Series 1993-3, Class A-2C 486297664.1 0.041013
0.014005 0.014454 0.025148 0.006823
0.101444 Series 1993-3, Class
A-2C 486297664.1 19944555.1 6810811.8 7029124.0
12229490.6 3318383.6 49332365.4
Series 1993-3, Class A-2B 4013526 0.0725 24248.39
24248.39 0 207465.3 0 0 0 3806060.7
231713.6 0
Series 1993-3, Class B-7 486297664.1 0.041013
0.014005 0.014454 0.025148 0.006823
0.101444 Series 1993-3, Class
B-7 486297664.1 19944555.1 6810811.8 7029124.0
12229490.6 3318383.6 49332365.4
Series 1993-3, Class A-2C 18885000 0.0725 114096.8
114096.8 0 0 0 0 0 18885000 114096.8
0
Series 1993-3, Class B-7 10383476 0.078952 68316.49
68267.38 0 0 0 49.11 0 10383525.1
68267.38 0
30558022 1855305.2 1855256.1 0 3820446.7 0 49.11
0 301759829.4 5675702.8 0
TOTAL 39982267 0.383959 0.115166 0.185106
0.357996 0.132988 1.175218
TOTAL 39982267 121189218.4 36324747.6 52138203.0
107096068.7 40852093.3 357600331.2
