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) October 15, 1997
Morgan Stanley Capital I Inc.
(Exact name of Registrant as specified in its Charter)
Delaware 33-46723 13-3291626
(State or Other (Commission (I.R.S.
Juridiction Employer File No.) Identification
of Formation) No.)
Morgan Stanley Capital I Inc., Series 1995-HF1
1585 Broadway 37th Floor
New York, N Y 10036
Registrant's telephone number, including area code: (212) 761-4000
The Exhibit Index is on page 2.
Page - 1
Item 1. Changes in control of Registrant.
Not Applicable.
Item 2. Acquistion or Disposition of Assets.
Not Applicable.
Item 3. Bankruptcy or Receivership.
Not Applicable.
Item 4. Changes in Registrant's Certifying Accountant.
Not Applicable.
Item 5. Other Events. Bondholder Statements.
Attached as Exhibits.
Item 6. Resignations of Registrant's Directors.
Not Applicable.
Item 7. Financial Statements,
Pro Forma Financial Information and Exhibits.
Not Applicable.
Exhibits
Monthly Remittance Statement to the Certificateholders dated as of
October 15, 1997.
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.
LaSalle National Bank, not in its individual
capacity but solely as a duly authorized
agent of the Registrant
pursuant to Section 3.14 of the Pooling &
Servicing Agreement dated as of
October 1, 1995
By: LaSalle National Bank
/s/ Russell Goldenberg
By: Russell Goldenberg
Title: Vice President
Date: August 26, 1997
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Statement to the Certificateholders 3
dated as of October 15, 1997
Page - 2
ABN AMRO
LaSalle National Bank
Administrator:
Alyssa Stahl (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
^Morgan Stanley Capital I Inc.
^Heller Financial, Inc., as Servicer
^Commercial Mortgage Pass-Through Certificates
^Series 1995-HF1
^ABN AMRO Acct: 67-7410-508
Statement Date: 10/15/97
Payment Date: 10/15/97
Prior Payment: 09/15/97
Record Date: 09/30/97
WAC: 9.449548%
WAMM: 72
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A 144,141,000.00 102,790,282.14
617445BE0 1000.000000 713.123137
I-O 220,062,977.00 N 178,712,259.14
617445BF7 1000.000000 812.095981
B 14,304,000.00 14,304,000.00
617445BG5 1000.000000 1000.000000
C 15,404,000.00 15,404,000.00
617445BH3 1000.000000 1000.000000
D 9,903,000.00 9,903,000.00
617445BJ9 1000.000000 1000.000000
E 20,906,000.00 20,906,000.00
617445BK6 1000.000000 1000.000000
F 7,702,000.00 7,702,000.00
617445BL4 1000.000000 1000.000000
G 7,702,977.00 7,702,977.00
617445BM2 1000.000000 1000.000000
R 0.00 0.00
9ABSM518 1000.000000 0.000000
220,062,977.00 178,712,259.14
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A 7,753,243.16 0.00 0.00
617445BE0 53.789298 0.000000 0.000000
I-O 0.00 0.00 0.00
617445BF7 0.000000 0.000000 0.000000
B 0.00 0.00 0.00
617445BG5 0.000000 0.000000 0.000000
C 0.00 0.00 0.00
617445BH3 0.000000 0.000000 0.000000
D 0.00 0.00 0.00
617445BJ9 0.000000 0.000000 0.000000
E 0.00 0.00 0.00
617445BK6 0.000000 0.000000 0.000000
F 0.00 0.00 0.00
617445BL4 0.000000 0.000000 0.000000
G 0.00 0.00 0.00
617445BM2 0.000000 0.000000 0.000000
R 0.00 0.00 0.00
9ABSM518 0.000000 0.000000 0.000000
7,753,243.16 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A 95,037,038.98 523,052.63 0.00
617445BE0 659.333840 3.628757 0.000000
I-O 170,959,015.98 601,959.33 227,063.91
617445BF7 776.864052 2.735396 1.031813
B 14,304,000.00 74,574.50 0.00
617445BG5 1000.000000 5.213542 0.000000
C 15,404,000.00 84,802.23 0.00
617445BH3 1000.000000 5.505208 0.000000
D 9,903,000.00 59,882.20 0.00
617445BJ9 1000.000000 6.046875 0.000000
E 20,906,000.00 145,579.80 0.00
617445BK6 1000.000000 6.963542 0.000000
F 7,702,000.00 53,633.20 0.00
617445BL4 1000.000000 6.963542 0.000000
G 7,702,977.00 53,640.00 0.00
617445BM2 1000.000000 6.963541 0.000000
R 0.00 7,804.31 0.00
9ABSM518 0.000000 0.035464 0.000000
170,959,015.98 1,604,928.20 227,063.91
Total P&I Payment 9,358,171.36
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A 6.106250%
617445BE0 6.075000%
I-O 2.517312%
617445BF7 0.000000%
B 6.256250%
617445BG5 6.225000%
C 6.606250%
617445BH3 6.575000%
D 7.256250%
617445BJ9 7.225000%
E 8.356250%
617445BK6 8.325000%
F 8.356250%
617445BL4 8.325000%
G 8.356250%
617445BM2 8.325000%
R None
9ABSM518 0.000000%
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular-A 144,141,000.00 102,790,282.14
None 1000.000000 713.123137
Regular-B 14,304,000.00 14,304,000.00
None 1000.000000 1000.000000
Regular-C 15,404,000.00 15,404,000.00
None 1000.000000 1000.000000
Regular-D 9,903,000.00 9,903,000.00
None 1000.000000 1000.000000
Regular-E 20,906,000.00 20,906,000.00
None 1000.000000 1000.000000
Regular-F 7,702,000.00 7,702,000.00
None 1000.000000 1000.000000
Regular-G 7,702,977.00 7,702,977.00
None 1000.000000 1000.000000
LR 0.00 0.00
None 1000.000000 0.000000
220,062,977.00 178,712,259.14
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular-A 7,753,243.16 0.00 0.00
None 53.789298 0.000000 0.000000
Regular-B 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
Regular-C 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
Regular-D 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
Regular-E 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
Regular-F 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
Regular-G 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
LR 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
7,753,243.16 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular-A 95,037,038.98 918,620.90 130,600.80
None 659.333840 6.373072 0.906063
Regular-B 14,304,000.00 127,832.64 18,174.03
None 1000.000000 8.936846 1.270556
Regular-C 15,404,000.00 137,663.17 19,571.64
None 1000.000000 8.936846 1.270556
Regular-D 9,903,000.00 88,501.59 12,582.32
None 1000.000000 8.936846 1.270556
Regular-E 20,906,000.00 186,833.70 26,562.24
None 1000.000000 8.936846 1.270556
Regular-F 7,702,000.00 68,831.58 9,785.82
None 1000.000000 8.936845 1.270556
Regular-G 7,702,977.00 68,840.31 9,787.06
None 1000.000000 8.936845 1.270556
LR 0.00 7,804.31 0.00
None 0.000000 0.035464 0.000000
170,959,015.98 1,604,928.20 227,063.91
Total P&I Payment 9,358,171.36
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular-A 9.199548%
None Not Available
Regular-B 9.199548%
None Not Available
Regular-C 9.199548%
None Not Available
Regular-D 9.199548%
None Not Available
Regular-E 9.199548%
None Not Available
Regular-F 9.199548%
None Not Available
Regular-G 9.199548%
None Not Available
LR None
None 0.000000%
Servicer / Pool Information
Beginning
Balance 178,712,259.14
Scheduled
Principal 193,335.16
Unscheduled
Principal 7,559,908.00
Realized
Losses 0.00
Ending
Balance 170,959,015.98
Scheduled
Interest 1,407,291.70
Prepayment Interest
Shortfall 0.00
Excess 7,804.31
Weighted Average
Coupon 9.44954783%
Beginning
Loan Count 94
Ending
Loan Count 90
Gross
Servicing Fee 34,997.82
W/Avg Months
To Maturity 72.31250252
Prepayment
Penalties 227063.91
Disposition
Fees 0
Current Cumulative
Unpaid Unpaid
Class Interest Interest
Regular-A 0 0
Regular-B 0 0
Regular-C 0 0
Regular-D 0 0
Regular-E 0 0
Regular-F 0 0
Regular-G 0 0
Current Cumulative
Unpaid Unpaid
Class Interest Interest
A 0 0
B 0 0
C 0 0
D 0 0
E 0 0
F 0 0
G 0 0
I-O 0 0
Prior Outstanding
Principal Interest
Servicer 39,971.22 400,051.08
Special Servicer 0.00 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total 39,971.22 400,051.08
Current Month
Principal Interest
Servicer 44,594.51 393,326.69
Special Servicer 0.00 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total 44,594.51 393,326.69
Recovered
Principal Interest
Servicer 39,971.22 400,051.09
Special Servicer 0.00 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total 39,971.22 400,051.09
Advances Outstanding
Principal Interest
Servicer 44,594.51 393,326.68
Special Servicer 0.00 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total 44,594.51 393,326.68
Delinquency /Prepayment / Rate History
Distribution Delinq 1 Month
Date # Balance
10/15/97 0 0
0.00% 0.000%
09/15/97 0 0
0.00% 0.000%
08/15/97 0 0
0.00% 0.000%
07/15/97 0 0
0.00% 0.000%
06/16/97 0 0
0.00% 0.000%
05/15/97 0 0
0.00% 0.000%
04/15/97 0 0
0.00% 0.000%
03/17/97 2 4,218,241
1.94% 2.100%
02/18/97 1 2,867,136
0.97% 1.426%
01/15/97 0 0
0.00% 0.000%
12/16/96 0 0
0.00% 0.000%
11/15/96 0 0
0.00% 0.000%
10/15/96 0 0
0.00% 0.000%
09/16/96 0 0
0.00% 0.000%
08/15/96 0 0
0.00% 0.000%
07/15/96 0 0
0.00% 0.000%
Distribution Delinq 2 Months
Date # Balance
10/15/97 0 0
0.00% 0.000%
09/15/97 0 0
0.00% 0.000%
08/15/97 0 0
0.00% 0.000%
07/15/97 0 0
0.00% 0.000%
06/16/97 0 0
0.00% 0.000%
05/15/97 0 0
0.00% 0.000%
04/15/97 0 0
0.00% 0.000%
03/17/97 0 0
0.00% 0.000%
02/18/97 0 0
0.00% 0.000%
01/15/97 0 0
0.00% 0.000%
12/16/96 0 0
0.00% 0.000%
11/15/96 0 0
0.00% 0.000%
10/15/96 0 0
0.00% 0.000%
09/16/96 0 0
0.00% 0.000%
08/15/96 0 0
0.00% 0.000%
07/15/96 0 0
0.00% 0.000%
Distribution Delinq 3+ Months
Date # Balance
10/15/97 0 0
0.00% 0.000%
09/15/97 0 0
0.00% 0.000%
08/15/97 0 0
0.00% 0.000%
07/15/97 0 0
0.00% 0.000%
06/16/97 0 0
0.00% 0.000%
05/15/97 0 0
0.00% 0.000%
04/15/97 0 0
0.00% 0.000%
03/17/97 0 0
0.00% 0.000%
02/18/97 0 0
0.00% 0.000%
01/15/97 0 0
0.00% 0.000%
12/16/96 0 0
0.00% 0.000%
11/15/96 0 0
0.00% 0.000%
10/15/96 0 0
0.00% 0.000%
09/16/96 0 0
0.00% 0.000%
08/15/96 0 0
0.00% 0.000%
07/15/96 0 0
0.00% 0.000%
Distribution Foreclosure/Bankruptcy
Date # Balance
10/15/97 0 0
0.00% 0.000%
09/15/97 0 0
0.00% 0.000%
08/15/97 0 0
0.00% 0.000%
07/15/97 0 0
0.00% 0.000%
06/16/97 0 0
0.00% 0.000%
05/15/97 0 0
0.00% 0.000%
04/15/97 0 0
0.00% 0.000%
03/17/97 0 0
0.00% 0.000%
02/18/97 0 0
0.00% 0.000%
01/15/97 0 0
0.00% 0.000%
12/16/96 0 0
0.00% 0.000%
11/15/96 0 0
0.00% 0.000%
10/15/96 0 0
0.00% 0.000%
09/16/96 0 0
0.00% 0.000%
08/15/96 0 0
0.00% 0.000%
07/15/96 0 0
0.00% 0.000%
Note: Foreclosure and REO Totals are
Included in the Appropriate Delinquency
Aging Category
Distribution REO
Date # Balance
10/15/97 0 0
0.00% 0.000%
09/15/97 0 0
0.00% 0.000%
08/15/97 0 0
0.00% 0.000%
07/15/97 0 0
0.00% 0.000%
06/16/97 0 0
0.00% 0.000%
05/15/97 0 0
0.00% 0.000%
04/15/97 0 0
0.00% 0.000%
03/17/97 0 0
0.00% 0.000%
02/18/97 0 0
0.00% 0.000%
01/15/97 0 0
0.00% 0.000%
12/16/96 0 0
0.00% 0.000%
11/15/96 0 0
0.00% 0.000%
10/15/96 0 0
0.00% 0.000%
09/16/96 0 0
0.00% 0.000%
08/15/96 0 0
0.00% 0.000%
07/15/96 0 0
0.00% 0.000%
Note: Foreclosure and REO Totals are
Included in the Appropriate Delinquency
Aging Category
Distribution Modifications
Date # Balance
10/15/97 0 0
0.00% 0.000%
09/15/97 0 0
0.00% 0.000%
08/15/97 0 0
0.00% 0.000%
07/15/97 0 0
0.00% 0.000%
06/16/97 0 0
0.00% 0.000%
05/15/97 0 0
0.00% 0.000%
04/15/97 0 0
0.00% 0.000%
03/17/97 0 0
0.00% 0.000%
02/18/97 0 0
0.00% 0.000%
01/15/97 0 0
0.00% 0.000%
12/16/96 0 0
0.00% 0.000%
11/15/96 0 0
0.00% 0.000%
10/15/96 0 0
0.00% 0.000%
09/16/96 0 0
0.00% 0.000%
08/15/96 0 0
0.00% 0.000%
07/15/96 0 0
0.00% 0.000%
Distribution Prepayments
Date # Balance
10/15/97 4 7,559,908
4.26% 4.230%
09/15/97 5 13,496,084
5.05% 7.014%
08/15/97 2 3,616,933
1.98% 1.843%
07/15/97 1 777,158
0.98% 0.394%
06/16/97 0 0
0.00% 0.000%
05/15/97 1 2,769,485
0.97% 1.382%
04/15/97 0 0
0.00% 0.000%
03/17/97 0 0
0.00% 0.000%
02/18/97 0 0
0.00% 0.000%
01/15/97 0 0
0.00% 0.000%
12/16/96 2 2,266,279
1.90% 1.112%
11/15/96 0 0
0.00% 0.000%
10/15/96 2 3,222,938
1.87% 1.554%
09/16/96 0 0
0.00% 0.000%
08/15/96 2 5,007,563
1.83% 2.353%
07/15/96 1 1,280,036
0.91% 0.597%
Distribution Curr Weighted Avg.
Date Coupon Remit
10/15/97 9.44955% 9.1995%
09/15/97 9.45601% 9.2060%
08/15/97 9.48806% 9.2381%
07/15/97 9.49907% 9.2491%
06/16/97 9.53639% 9.2864%
05/15/97 9.48661% 9.2366%
04/15/97 9.28870% 9.0387%
03/17/97 9.34633% 9.0963%
02/18/97 9.45464% 9.2046%
01/15/97 9.36151% 9.1115%
12/16/96 9.39249% 9.1425%
11/15/96 9.45971% 9.2097%
10/15/96 9.41365% 9.1636%
09/16/96 9.51539% 9.2654%
08/15/96 9.27289% 9.0229%
07/15/96 9.18392% 8.9339%
Delinquency Loan Detail
Disclosure Paid
Doc Thru Current P&I
Control # Period Date Advance
94120 199710 09/01/97 7,257.22
95098 199710 09/01/97 7,745.27
95072 199710 09/01/97 21,317.64
95083 199710 09/01/97 32,530.11
95089 199710 09/01/97 24,501.80
95115 199710 09/01/97 9,435.14
95099 199710 09/01/97 11,265.84
95035 199710 09/01/97 25,562.45
95126 199710 09/01/97 7,724.14
95128 199710 09/01/97 40,134.56
94142 199710 09/01/97 14,884.85
95066 199710 09/01/97 14,434.36
95116 199710 09/01/97 10,913.79
95026 199710 09/01/97 25,335.50
94196 199710 09/01/97 25,396.87
95023 199710 09/01/97 41,935.46
94190 199710 09/01/97 11,285.79
94176 199710 09/01/97 13,952.44
94191 199710 09/01/97 9,156.41
94248 199710 09/01/97 14,844.04
94255 199710 09/01/97 16,224.49
95013 199710 09/01/97 21,426.48
95010 199710 09/01/97 13,898.33
95011 199710 09/01/97 16,758.24
Outstanding
Disclosure Outstanding Property
Doc P&I Protection
Control # Period Advances** Advances
94120 199710 7,257.22 0.00
95098 199710 7,745.27 0.00
95072 199710 21,317.64 0.00
95083 199710 32,530.11 0.00
95089 199710 24,501.80 0.00
95115 199710 9,435.14 0.00
95099 199710 11,265.84 0.00
95035 199710 25,562.45 0.00
95126 199710 7,724.14 0.00
95128 199710 40,134.56 0.00
94142 199710 14,884.85 0.00
95066 199710 14,434.36 0.00
95116 199710 10,913.79 0.00
95026 199710 25,335.50 0.00
94196 199710 25,396.87 0.00
95023 199710 41,935.46 0.00
94190 199710 11,285.79 0.00
94176 199710 13,952.44 0.00
94191 199710 9,156.41 0.00
94248 199710 14,844.04 0.00
94255 199710 16,224.49 0.00
95013 199710 21,426.48 0.00
95010 199710 13,898.33 0.00
95011 199710 16,758.24 0.00
** Outstanding P&I Advances include the
current period P&I Advance
Disclosure
Doc Advance Loan
Control # Period Description (Status (2)
94120 199710 B 0
95098 199710 B 0
95072 199710 B 0
95083 199710 B 0
95089 199710 B 0
95115 199710 B 0
95099 199710 B 0
95035 199710 B 0
95126 199710 B 0
95128 199710 B 0
94142 199710 B 0
95066 199710 B 0
95116 199710 B 0
95026 199710 B 0
94196 199710 B 0
95023 199710 B 0
94190 199710 B 0
94176 199710 B 0
94191 199710 B 0
94248 199710 B 0
94255 199710 B 0
95013 199710 B 0
95010 199710 B 0
95011 199710 B 0
(1) Advance Description:
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
(2) Loan Status:
1. Specially Serviced
2. Foreclosure
3. Bankruptcy
4. REO
5. Prepaid in Full
6. DPO
7. Foreclosure Sale
8. Bankruptcy Sale
9. REO Disposition
10. Modification/Workout
Special
Disclosure Servicer
Doc Transfer Foreclosure
Control # Period Date Date
94120 199710
95098 199710
95072 199710
95083 199710
95089 199710
95115 199710
95099 199710
95035 199710
95126 199710
95128 199710
94142 199710
95066 199710
95116 199710
95026 199710
94196 199710
95023 199710
94190 199710
94176 199710
94191 199710
94248 199710
94255 199710
95013 199710
95010 199710
95011 199710
Disclosure
Doc Bankruptcy REO
Control # Period Date Date
94120 199710
95098 199710
95072 199710
95083 199710
95089 199710
95115 199710
95099 199710
95035 199710
95126 199710
95128 199710
94142 199710
95066 199710
95116 199710
95026 199710
94196 199710
95023 199710
94190 199710
94176 199710
94191 199710
94248 199710
94255 199710
95013 199710
95010 199710
95011 199710
Distribution of Principal Balances
Current
Scheduled
Principal Number
Balances of Loans
$0 to $500,000 1
$500,000 to $750,000 4
$750,000 to $1,000,000 11
$1,000,000 to $1,250,000 10
$1,250,000 to $1,500,000 10
$1,500,000 to $1,750,000 14
$1,750,000 to $2,000,000 7
$2,000,000 to $2,250,000 8
$2,250,000 to $2,500,000 6
$2,500,000 to $2,750,000 3
$2,750,000 to $3,000,000 5
$3,000,000 to $3,250,000 3
$3,250,000 to $3,500,000 2
$3,500,000 to $3,750,000 0
$3,750,000 to $4,000,000 1
$4,000,000 to $4,250,000 2
$4,250,000 to $4,500,000 0
$4,500,000 to $4,750,000 1
$4,750,000 to $5,000,000 1
$5,000,000 & above 1
Total 90
Distribution of Principal Balances
Current
Scheduled Scheduled
Principal Principal
Balances Balance
$0 to $500,000 439,506
$500,000 to $750,000 2,742,687
$750,000 to $1,000,000 10,102,857
$1,000,000 to $1,250,000 11,002,392
$1,250,000 to $1,500,000 13,542,519
$1,500,000 to $1,750,000 22,671,626
$1,750,000 to $2,000,000 13,070,957
$2,000,000 to $2,250,000 16,866,517
$2,250,000 to $2,500,000 14,343,326
$2,500,000 to $2,750,000 8,143,248
$2,750,000 to $3,000,000 14,444,796
$3,000,000 to $3,250,000 9,204,679
$3,250,000 to $3,500,000 6,851,796
$3,500,000 to $3,750,000 0
$3,750,000 to $4,000,000 3,906,708
$4,000,000 to $4,250,000 8,426,161
$4,250,000 to $4,500,000 0
$4,500,000 to $4,750,000 4,620,000
$4,750,000 to $5,000,000 4,879,240
$5,000,000 & above 5,700,000
Total 170,959,016
Distribution of Principal Balances
Current
Scheduled Based
Principal on
Balances Balance
$0 to $500,000 0.26%
$500,000 to $750,000 1.60%
$750,000 to $1,000,000 5.91%
$1,000,000 to $1,250,000 6.44%
$1,250,000 to $1,500,000 7.92%
$1,500,000 to $1,750,000 3.26%
$1,750,000 to $2,000,000 7.65%
$2,000,000 to $2,250,000 9.87%
$2,250,000 to $2,500,000 8.39%
$2,500,000 to $2,750,000 4.76%
$2,750,000 to $3,000,000 8.45%
$3,000,000 to $3,250,000 5.38%
$3,250,000 to $3,500,000 4.01%
$3,500,000 to $3,750,000 0.00%
$3,750,000 to $4,000,000 2.29%
$4,000,000 to $4,250,000 4.93%
$4,250,000 to $4,500,000 0.00%
$4,500,000 to $4,750,000 2.70%
$4,750,000 to $5,000,000 2.85%
$5,000,000 & above 3.33%
Total 100.00%
Average Scheduled Balance is 1,818,713
Maximum Scheduled Balance is 5,700,000
Minimum Scheduled Balance is 439,506
Distribution of Property Types
Scheduled
Property Number Principal
Types of Loans Balance
Self Storage 45 78,713,457
Other 39 74,593,260
Lodging 6 17,652,299
Total 90 170,959,016
Distribution of Property Types
Property Based on
Types Balance
Self Storage 46.04%
Other 43.63%
Lodging 10.33%
Total 100.00%
Distribution of Mortgage Interest Rates
Curent
Mortgage Niumber
Interest of
Rate (1) Loans
8.000% or less 0
8.000% to 8.250% 0
8.250% to 8.500% 0
8.500% to 8.750% 12
8.750% to 9.000% 7
9.000% to 9.250% 16
9.250% to 9.500% 17
9.500% to 9.750% 12
9.750% to 10.000% 10
10.000% to 10.250% 2
10.250% to 10.500% 5
10.500% to 10.750% 9
10.750% to 11.000% 0
11.000% to 11.250% 0
11.250% & above 0
Total 90
Weighted Average Mortgage Interest Rate 9.44950%
Minimum Mortgage Interest Rate is 8.68440%
Maximum Mortgage Interest Rate is 10.73440%
Distribution of Mortgage Interest Rates
Curent
Mortgage Scheduled
Interest Principal
Rate (1) Balance
8.000% or less 0
8.000% to 8.250% 0
8.250% to 8.500% 0
8.500% to 8.750% 28,813,041
8.750% to 9.000% 13,545,758
9.000% to 9.250% 32,868,600
9.250% to 9.500% 27,723,795
9.500% to 9.750% 21,297,791
9.750% to 10.000% 21,229,813
10.000% to 10.250% 5,026,003
10.250% to 10.500% 6,964,519
10.500% to 10.750% 13,489,697
10.750% to 11.000% 0
11.000% to 11.250% 0
11.250% & above 0
Total 170,959,016
Distribution of Mortgage Interest Rates
Curent
Mortgage Based
Interest on
Rate (1) Balance
8.000% or less 0.00%
8.000% to 8.250% 0.00%
8.250% to 8.500% 0.00%
8.500% to 8.750% 16.85%
8.750% to 9.000% 7.92%
9.000% to 9.250% 19.23%
9.250% to 9.500% 16.22%
9.500% to 9.750% 12.46%
9.750% to 10.000% 12.42%
10.000% to 10.250% 2.94%
10.250% to 10.500% 4.07%
10.500% to 10.750% 7.89%
10.750% to 11.000% 0.00%
11.000% to 11.250% 0.00%
11.250% & above 0.00%
Total 100.00%
Geographic Distribution
Scheduled
Geographic Number Principal
Location of Loans Balance
California 12 26,279,635
Florida 8 25,527,555
Arizona 12 18,872,399
Texas 7 14,078,807
New York 6 11,393,040
Ohio 6 10,135,676
Colorado 5 9,156,346
New Jersey 4 6,622,800
Massachusetts 3 6,315,850
Virginia 4 4,493,225
Wisconsin 4 4,315,299
Connecticut 1 4,206,158
New Mexico 2 4,060,221
Maryland 1 3,036,292
Utah 1 2,968,358
Georgia 3 2,946,532
Kentucky 1 2,915,065
Maine 1 2,305,388
North Carolina 1 2,019,674
Washington 1 1,620,933
Idaho 1 1,468,489
Kansas 1 1,340,000
Michigan 1 1,252,062
Pennsylvania 1 1,018,176
Oregon 1 956,026
New Hampshire 1 946,539
Iowa 1 708,470
0.000% 0 0
Total 90 170,959,016
Geographic Distribution
Based
Geographic on
Location Balance
California 15.37%
Florida 14.93%
Arizona 11.04%
Texas 8.24%
New York 6.66%
Ohio 5.93%
Colorado 5.36%
New Jersey 3.87%
Massachusetts 3.69%
Virginia 2.63%
Wisconsin 2.52%
Connecticut 2.46%
New Mexico 2.37%
Maryland 1.78%
Utah 1.74%
Georgia 1.72%
Kentucky 1.71%
Maine 1.35%
North Carolina 1.18%
Washington 0.95%
Idaho 0.86%
Kansas 0.78%
Michigan 0.73%
Pennsylvania 0.60%
Oregon 0.56%
New Hampshire 0.55%
Iowa 0.41%
Total 100.00%
Loan Seasoning
Scheduled
Number Principal
Number of Years of Loans Balance
1 year or less 0 0.00
1+ to 2 years 4 5,607,933.00
2+ to 3 years 78 150,168,696.47
3+ to 4 years 8 15,182,386.51
4+ to 5 years 0 0.00
5+ to 6 years 0 0.00
6+ to 7 years 0 0.00
7+ to 8 years 0 0.00
8+ to 9 years 0 0.00
9+ to 10 years 0 0.00
10 years or more 0 0.00
Total 90 170,959,015.98
Loan Seasoning
Based on
Number of Years Balance
1 year or less 0.00%
1+ to 2 years 3.28%
2+ to 3 years 87.84%
3+ to 4 years 8.88%
4+ to 5 years 0.00%
5+ to 6 years 0.00%
6+ to 7 years 0.00%
7+ to 8 years 0.00%
8+ to 9 years 0.00%
9+ to 10 years 0.00%
10 years or more 0.00%
Total 100.00%
Weighted Average Seasoning 2.6
Distribution of Amortization Type
Number
Amortization Type of Loans
Amortizing Balloon 81
Interest Only / Balloon 9
0
0
0
Total 90
Distribution of Amortization Type
Scheduled
Principal
Amortization Type Balance
Amortizing Balloon 148,422,216
Interest Only / Balloon 22,536,800
0
0
0
Total 170,959,016
Distribution of Amortization Type
Based on
Amortization Type Balance
Amortizing Balloon 86.82%
Interest Only / Balloon 13.18%
0.00%
0.00%
0.00%
Total 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number
Mortgage Loans of Loans
60 months or less 0
61 to 120 months 0
121 to 180 months 0
181 to 240 months 0
241 to 360 months 0
Total 0
Distribution of Remaining Term
Fully Amortizing
Scheduled
Fully Amortizing Principal
Mortgage Loans Balance
60 months or less 0
61 to 120 months 0
121 to 180 months 0
181 to 240 months 0
241 to 360 months 0
Total 0
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Based on
Mortgage Loans Balance
60 months or less 0.00%
61 to 120 months 0.00%
121 to 180 months 0.00%
181 to 240 months 0.00%
241 to 360 months 0.00%
Total 0.00%
Weighted Average Months to Maturity is NA
Distribution of Remaining Term
Balloon Loans
Scheduled
Balloon Number Principal
Mortgage Loans of Loans Balance
12 months or less 0 0
13 to 24 months 0 0
25 to 36 months 0 0
37 to 48 months 10 11,642,488
49 to 60 months 26 58,670,862
61 to 120 months 54 100,645,665
121 to 180 months 0 0
181 to 240 months 0 0
Total 90 170,959,016
Distribution of Remaining Term
Balloon Loans
Balloon Based on
Mortgage Loans Balance
12 months or less 0.00%
13 to 24 months 0.00%
25 to 36 months 0.00%
37 to 48 months 6.81%
49 to 60 months 34.32%
61 to 120 months 58.87%
121 to 180 months 0.00%
181 to 240 months 0.00%
Total 100.00%
Weighted Average Months to Maturity is 73
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
1.000 or less 4
1.000 to 1.125 4
1.125 to 1.250 4
1.250 to 1.375 12
1.375 to 1.500 11
1.500 to 1.625 11
1.625 to 1.750 16
1.750 to 1.875 6
1.875 to 2.000 7
2.000 to 2.125 3
2.125 to 2.250 2
2.250 to 2.375 4
2.375 to 2.500 0
2.500 to 2.625 2
2.625 & above 4
Total 90
Distribution of DSCR
Debt
Service Scheduled
Coverage Principal
Ratio (1) Balance
1.000 or less 7,540,376
1.000 to 1.125 7,918,381
1.125 to 1.250 7,378,220
1.250 to 1.375 20,903,101
1.375 to 1.500 20,275,018
1.500 to 1.625 22,036,353
1.625 to 1.750 28,166,000
1.750 to 1.875 13,265,608
1.875 to 2.000 10,752,081
2.000 to 2.125 8,664,312
2.125 to 2.250 6,639,674
2.250 to 2.375 6,658,018
2.375 to 2.500 0
2.500 to 2.625 3,390,000
2.625 & above 7,371,874
Total 170,959,016
Distribution of DSCR
Debt
Service Based
Coverage on
Ratio (1) Balance
1.000 or less 4.41%
1.000 to 1.125 4.63%
1.125 to 1.250 4.32%
1.250 to 1.375 12.23%
1.375 to 1.500 11.86%
1.500 to 1.625 12.89%
1.625 to 1.750 16.48%
1.750 to 1.875 7.76%
1.875 to 2.000 6.29%
2.000 to 2.125 5.07%
2.125 to 2.250 3.88%
2.250 to 2.375 3.89%
2.375 to 2.500 0.00%
2.500 to 2.625 1.98%
2.625 & above 4.31%
Total 100.00%
Weighted Average Debt Service Coverage 1.654
(1) Debt Service Coverage Ratios are calculated as described in the
prospectus, values are updated periodically as new NOI figures
became available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter
makes any representation as to the accuracy of the data provided
by the borrower for this calculation.
NOI Aging
Number
NOI Date of Loans
1 year or less 78
1+ to 2 years 12
2+ & above 0
Unknown 0
Total 90
NOI Aging Scheduled
Principal
NOI Date Balance
1 year or less 147,552,418
1+ to 2 years 23,406,598
2+ & above 0
Unknown 0
Total 170,959,016
NOI Aging
Based on
NOI Date Balance
1 year or less 86.31%
1+ to 2 years 13.69%
2+ & above 0.00%
Unknown 0.00%
Total 100.00%
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00% to 12.00% 0
12.00% to 12.50% 30
12.50% to 12.95% 29
12.95% to 13.00% 1
13.00% to 13.50% 30
Total 90
Distribution of Maximum Rates
Scheduled
Principal
Maximum Rates Balance
0.00% to 12.00% 0
12.00% to 12.50% 46,854,814
12.50% to 12.95% 56,092,299
12.95% to 13.00% 2,827,556
13.00% to 13.50% 65,184,348
Total 170,959,016
Distribution of Maximum Rates
Based on
Maximum Rates Balance
0.00% to 12.00% 0.00%
12.00% to 12.50% 27.41%
12.50% to 12.95% 32.81%
12.95% to 13.00% 1.65%
13.00% to 13.50% 38.13%
Total 100.00%
Weighted Average for Mtge with a Maximum 13.03%
Distribution of Indices of Mortgage Loans
Number
Indices of Loans
6 Month LIBOR 31
Total 90
Distribution of Indices of Mortgage Loans
Scheduled
Principal
Indices Balance
6 Month LIBOR 46,968,773
Total 170,959,016
Distribution of Indices of Mortgage Loans
Based on
Indices Balance
6 Month LIBOR 27.47%
Total 100.00%
Distribution of Minimum Rates
Scheduled
Number Principal
Minimum Rates (1) of Loans Balance
6.50% 42 79,594,378
7.50% 23 43,385,482
8.00% 25 47,979,156
Total 90 170,959,016
Distribution of Minimum Rates
Based on
Minimum Rates (1) Balance
6.50% 46.56%
7.50% 25.38%
8.00% 28.06%
Total 100.00%
(1) For adjustable mortgage loans where a minimum rate does not
exist the gross margin was used.
Weighted Average for Mtge with a Minimum 7.17%
Distribution of Interest Adjustment
Interest Adjustment Number
Frequency Loans
Monthly 59
Semi-Annually 31
0
0
0
0
0
Total 90
Distribution of Interest Adjustment
Scheduled
Interest Adjustment Principal
Frequency Balance
Monthly 123,990,243
Semi-Annually 46,968,773
0
0
0
0
0
Total 170,959,016
Distribution of Interest Adjustment
Interest Adjustment Based on
Frequency Balance
Monthly 72.53%
Semi-Annually 27.47%
0.00%
0.00%
0.00%
0.00%
0.00%
Total 100.00%
Distribution of Mortgage Loan Margins
Number
Mortgage Loan Margins Loans
No Margin 0
0.001% to 3.000% 12
3.001% to 3.250% 7
3.251% to 3.500% 20
3.501% to 3.750% 19
3.751% to 4.000% 14
4.001% to 4.250% 3
4.251% to 4.500% 5
4.501% to 4.750% 9
4.751% & above 1
0
Total 90
Distribution of Mortgage Loan Margins
Mortgage Loan Margins
No Margin
0.001% to 3.000%
3.001% to 3.250%
3.251% to 3.500%
3.501% to 3.750%
3.751% to 4.000%
4.001% to 4.250%
4.251% to 4.500%
4.501% to 4.750%
4.751% & above
Total
Distribution of Mortgage Loan Margins
Mortgage Loan Margins
No Margin
0.001% to 3.000%
3.001% to 3.250%
3.251% to 3.500%
3.501% to 3.750%
3.751% to 4.000%
4.001% to 4.250%
4.251% to 4.500%
4.501% to 4.750%
4.751% & above
Total
Weighted Average for Mtge with a Margin is
Distribution of Payment Adjustment
Payment Adjustment Number
Frequency Loans
Monthly 59
Semi-Annually 31
Total 90
Distribution of Payment Adjustment Scheduled
Payment Adjustment Principal
Frequency Balance
Monthly 123,990,243
Semi-Annually 46,968,773
Total 170,959,016
Distribution of Payment Adjustment
Payment Adjustment Based on
Frequency Balance
Monthly 72.53%
Semi-Annually 27.47%
Total 100.00%
Loan Level Detail
Disclosure Doc *NOI
Control # *NOI Date *DSCR
94015 418,397 09/30/95 0.0135
94092 NA 12/31/94 0.0149
93181 411,805 03/31/97 3.3553
94016 276,805 03/31/97 1.9353
94017 286,652 03/31/97 1.6600
94030 229,423 03/31/97 1.6900
94031 455,643 03/31/96 NA
94045 533,478 03/31/97 1.7214
94049 284,811 12/31/95 1.1309
94055 135,984 09/30/95 1.4581
94056 153,902 12/31/95 NA
94057 281,984 12/31/96 0.7857
94066 128,256 03/31/97 1.3552
94072 225,215 03/31/97 1.7995
94091 418,729 03/31/97 1.8745
94095 201,051 09/30/96 1.6316
94096 217,289 03/31/97 1.3689
94097 295,679 03/31/97 1.4260
94098 367,478 09/30/96 2.3676
94099 231,812 03/31/97 1.5300
94100 218,031 03/31/97 2.3000
94104 274,665 03/31/97 1.8900
94105 294,646 09/30/96 1.2976
94106 565,024 12/31/96 1.5711
94107 746,072 12/31/96 1.7933
94108 253,042 03/31/97 1.6400
94109 458,429 12/31/95 1.2299
94118 77,421 03/31/97 0.8788
94120 95,796 03/31/97 1.0866
94129 278,711 03/31/97 1.7386
94131 480,571 03/31/97 1.3600
94133 241,463 09/30/96 1.3705
94134 124,839 03/31/97 1.2688
94136 185,734 06/30/96 1.5889
94137 356,773 12/31/96 1.5400
94142 267,711 03/31/97 1.4785
94143 337,555 03/31/97 1.5507
94149 225,046 12/31/96 1.9881
94150 196,641 03/31/97 2.2556
94154 387,474 03/31/97 1.5600
94161 467,314 03/31/97 1.3918
94166 173,661 12/31/96 1.6623
94167 169,568 03/31/97 1.7064
94171 315,413 03/31/97 1.9621
94172 275,463 03/31/97 1.5668
94173 289,352 03/31/97 1.5159
94174 198,768 09/30/95 0.0150
94175 332,669 03/31/97 1.7033
94176 250,164 03/31/97 1.4355
94177 73,618 09/30/96 0.5519
94181 160,090 03/31/97 1.6915
94190 223,436 03/31/97 1.6272
94191 165,703 03/31/97 1.4874
94192 171,892 03/31/97 2.0733
94193 253,569 09/30/96 1.0936
94194 301,728 09/30/96 1.5167
94196 546,639 12/31/96 1.7487
94204 269,493 03/31/97 1.5998
94205 423,033 03/31/97 1.4141
94212 667,367 03/31/97 1.6416
94213 378,331 03/31/97 1.5510
94214 293,831 03/31/97 1.8652
94215 169,848 03/31/97 1.7140
94216 165,021 03/31/97 3.6085
94217 101,684 03/31/97 1.2700
94218 725,896 03/31/97 2.9763
94219 650,861 03/31/97 2.2874
94221 181,068 03/31/97 1.6391
94222 420,553 03/31/97 1.3008
94231 278,938 03/31/97 1.0974
94248 206,203 12/31/96 1.1211
94249 834,881 03/31/97 3.0000
94255 250,453 12/31/96 1.2469
94257 253,876 03/31/97 1.9505
94258 163,269 12/31/96 1.1541
94260 646,984 03/31/97 1.6800
94262 381,895 03/31/97 1.0687
94267 466,582 03/31/97 2.2959
95001 237,101 12/31/95 1.3076
95002 121,039 12/31/95 1.6716
95003 160,462 12/31/95 1.2391
95005 58,168 12/31/95 1.7876
95007 903,475 12/31/96 2.0859
95008 290,499 12/31/96 1.6382
95009 329,263 12/31/96 1.7248
95010 224,302 03/31/97 1.2984
95011 309,508 03/31/97 1.4869
95013 366,103 09/30/96 1.3778
95022 206,232 03/31/97 2.0007
95023 668,380 09/30/96 1.2872
95026 249,935 12/31/95 1.6200
95034 576,346 03/31/97 2.2378
95035 (20,901) 12/31/96 -0.0800
95045 221,712 03/31/97 1.5277
95053 613,895 12/31/96 1.9614
95054 252,048 03/31/97 1.4240
95064 271,006 03/31/97 1.3963
95066 460,698 03/31/97 2.5443
95072 476,928 03/31/97 1.8064
95074 115,241 03/31/97 1.3900
95079 181,108 03/31/97 1.2958
95081 169,562 03/31/97 1.4347
95083 909,691 03/31/97 2.2292
95089 617,037 03/31/97 2.0075
95093 243,749 03/31/97 1.5800
95094 230,931 03/31/97 1.5000
95098 185,976 03/31/97 1.9141
95099 182,253 03/31/97 1.2896
95115 300,305 03/31/97 2.5372
95116 365,274 03/31/97 2.6680
95126 153,662 03/31/97 1.5858
95128 908,177 03/31/97 1.8038
* NOI and DSCR, if available and reportable under the terms of the
trust agreement, are based on information obtained from the
related borrower, and no other party to the agreement shall be
held liable for the accuracy or methodology used to determine
such figures.
Disclosure Beginning
Doc Maturity Scheduled
Control # State Date Balance
94015 CA 03/31/2001 0.00
94092 NY 07/31/2001 0.00
93181 CA 12/31/2000 0.00
94016 AZ 04/30/2001 1,123,718.66
94017 AZ 04/30/2001 0.00
94030 VA 03/31/2001 1,404,090.56
94031 CA 04/30/2004 0.00
94045 NY 05/31/2001 2,443,881.66
94049 CA 06/30/2001 0.00
94055 IL 05/31/2004 0.00
94056 NH 06/30/2001 0.00
94057 TX 07/31/2004 2,832,610.80
94066 VA 08/31/2001 645,251.59
94072 CA 05/31/2001 986,926.41
94091 MA 09/30/2004 1,801,660.84
94095 CA 07/31/2004 0.00
94096 CA 07/31/2004 1,313,108.39
94097 NJ 08/31/2001 1,413,695.93
94098 CA 07/31/2004 0.00
94099 NM 08/31/2004 1,836,166.62
94100 AZ 08/31/2004 1,145,188.72
94104 AZ 07/31/2004 1,726,507.23
94105 AZ 08/31/2004 2,250,610.78
94106 NY 08/31/2004 0.00
94107 NY 08/31/2004 0.00
94108 CA 08/31/2004 0.00
94109 CA 07/31/2004 3,375,660.73
94118 NH 08/31/2004 948,259.24
94120 IA 08/31/2001 709,757.94
94129 CA 11/30/2004 1,458,026.12
94131 CA 09/30/2004 0.00
94133 WA 08/31/2005 1,622,242.00
94134 TX 10/31/2004 807,473.68
94136 PA 09/30/2001 1,019,195.55
94137 CA 08/31/2004 0.00
94142 TX 09/30/2004 1,674,109.96
94143 FL 08/31/2004 2,122,297.00
94149 AZ 10/31/2004 1,063,421.40
94150 AZ 10/31/2004 821,248.17
94154 AZ 11/30/2004 3,139,799.51
94161 NY 11/30/2004 2,799,067.11
94166 GA 11/30/2001 947,621.37
94167 GA 11/30/2001 903,848.12
94171 OH 10/31/2004 1,553,163.00
94172 OH 10/31/2004 1,698,780.00
94173 NJ 10/31/2004 1,844,387.00
94174 PA 10/31/2004 0.00
94175 VA 10/31/2004 1,807,706.18
94176 MA 11/30/2004 1,579,041.00
94177 NY 10/31/2001 1,274,300.20
94181 VA 08/31/2001 645,251.57
94190 CA 11/30/2004 1,284,339.00
94191 CA 11/30/2004 1,042,010.86
94192 CA 11/30/2004 0.00
94193 WA 11/30/2004 2,234,420.00
94194 WA 12/31/2004 1,953,411.00
94196 NM 11/30/2004 2,233,908.00
94204 CA 12/31/2004 2,086,874.94
94205 CA 11/30/2004 2,720,985.72
94212 CO 01/31/2005 3,910,091.00
94213 CO 01/31/2005 2,346,052.00
94214 CO 01/31/2005 1,515,167.00
94215 CO 01/31/2005 953,079.00
94216 CO 01/31/2005 439,887.00
94217 OR 12/31/2004 957,580.00
94218 TX 01/31/2002 2,348,088.00
94219 TX 01/31/2002 2,739,442.00
94221 NJ 12/31/2001 957,580.00
94222 KY 12/31/2004 2,918,026.00
94231 FL 12/31/2001 2,689,321.00
94248 NY 01/31/2002 1,556,065.00
94249 MD 12/31/2001 3,041,857.00
94255 NY 01/31/2005 1,670,191.00
94257 MI 02/28/2002 1,253,135.00
94258 TX 01/31/2002 1,198,839.00
94260 CA 12/31/2001 4,883,508.00
94262 UT 02/28/2005 2,973,132.00
94267 AZ 03/31/2005 1,958,365.00
95001 WI 02/28/2005 1,574,817.00
95002 WI 02/28/2005 749,402.98
95003 WI 02/28/2005 1,144,009.00
95005 WI 07/31/2005 853,978.00
95007 CT 02/28/2002 4,209,762.00
95008 OH 03/31/2005 1,741,967.19
95009 OH 03/31/2005 1,880,027.00
95010 OH 02/28/2005 1,663,225.00
95011 OH 02/28/2005 1,956,746.00
95013 ME 03/31/2005 2,309,017.00
95022 AZ 04/30/2002 979,185.00
95023 FL 03/31/2005 4,226,718.00
95026 CA 04/30/2005 3,034,942.41
95034 NC 04/30/2002 2,022,850.00
95035 TX 04/30/2005 2,497,141.00
95045 ID 05/31/2005 1,469,735.00
95053 MA 05/31/2002 2,942,447.00
95054 NY 05/31/2005 1,667,093.00
95064 CA 06/30/2002 1,679,068.00
95066 AZ 05/31/2002 2,050,000.00
95072 NJ 06/30/2002 2,419,185.00
95074 AZ 06/30/2002 1,080,469.00
95079 OH 06/30/2005 1,349,487.00
95081 FL 07/31/2005 0.00
95083 FL 06/30/2002 4,620,000.00
95089 FL 06/30/2002 3,479,800.00
95093 CA 06/30/2005 2,061,045.00
95094 CA 06/30/2005 2,059,713.00
95098 FL 06/30/2002 1,100,000.00
95099 FL 06/30/2002 1,600,000.00
95115 KS 09/30/2002 1,340,000.00
95116 AZ 09/30/2002 1,550,000.00
95126 GA 09/30/2002 1,097,000.00
95128 FL 08/31/2002 5,700,000.00
178,712,259.14
Disclosure Scheduled
Doc Note P&I Prepayments
Control # Rate Payment /Liquidations
94015 0.000% 0.00 0.00
94092 0.000% 0.00 0.00
93181 0.000% 0.00 0.00
94016 10.578% 11,997.89 0.00
94017 0.000% 0.00 0.00
94030 10.578% 14,991.41 0.00
94031 0.000% 0.00 0.00
94045 10.578% 25,997.66 0.00
94049 0.000% 0.00 0.00
94055 0.000% 0.00 0.00
94056 0.000% 0.00 0.00
94057 10.578% 30,024.89 0.00
94066 10.578% 7,928.29 0.00
94072 10.578% 10,498.79 0.00
94091 10.328% 18,740.99 0.00
94095 0.000% 0.00 0.00
94096 9.828% 13,318.25 0.00
94097 10.578% 17,370.27 0.00
94098 0.000% 0.00 0.00
94099 9.578% 16,703.76 0.00
94100 9.578% 10,417.88 0.00
94104 9.828% 16,014.66 0.00
94105 9.328% 19,044.47 0.00
94106 0.000% 0.00 0.00
94107 0.000% 0.00 0.00
94108 0.000% 0.00 0.00
94109 9.828% 31,311.81 0.00
94118 10.328% 9,881.59 0.00
94120 10.328% 7,396.22 0.00
94129 9.828% 13,466.99 0.00
94131 0.000% 0.00 0.00
94133 9.734% 14,468.60 0.00
94134 10.078% 8,255.60 0.00
94136 10.328% 9,791.18 0.00
94137 0.000% 0.00 0.00
94142 9.578% 15,212.69 0.00
94143 8.684% 17,918.03 0.00
94149 9.328% 9,485.07 0.00
94150 9.328% 7,325.03 0.00
94154 9.084% 27,549.28 0.00
94161 9.828% 28,174.04 0.00
94166 9.828% 8,752.66 0.00
94167 9.828% 8,348.35 0.00
94171 8.984% 13,234.51 0.00
94172 8.984% 14,474.74 1,697,024.00
94173 8.984% 15,715.89 0.00
94174 0.000% 0.00 0.00
94175 9.578% 16,408.68 0.00
94176 9.609% 14,261.67 0.00
94177 9.359% 10,864.88 0.00
94181 10.578% 7,928.29 0.00
94190 9.453% 11,537.31 0.00
94191 9.453% 9,360.46 0.00
94192 0.000% 0.00 0.00
94193 8.984% 19,037.07 2,232,112.00
94194 8.984% 16,332.16 1,951,704.00
94196 9.684% 25,834.34 0.00
94204 9.578% 18,922.16 0.00
94205 9.828% 25,132.27 0.00
94212 9.234% 33,472.39 0.00
94213 9.234% 20,083.61 0.00
94214 9.234% 12,970.69 0.00
94215 9.234% 8,159.24 0.00
94216 9.234% 3,766.07 0.00
94217 9.234% 8,922.88 0.00
94218 9.234% 20,081.28 0.00
94219 9.234% 23,427.87 0.00
94221 9.484% 9,122.38 0.00
94222 9.734% 26,631.98 0.00
94231 8.734% 20,881.63 0.00
94248 9.734% 15,148.77 0.00
94249 9.984% 30,874.21 0.00
94255 9.734% 16,551.56 0.00
94257 9.234% 10,716.27 0.00
94258 9.734% 11,649.96 0.00
94260 9.484% 42,865.54 0.00
94262 9.984% 29,511.40 0.00
94267 9.234% 16,731.24 0.00
95001 9.484% 14,972.80 0.00
95002 9.484% 7,131.90 0.00
95003 9.484% 10,928.85 0.00
95005 9.484% 8,035.54 0.00
95007 9.109% 35,560.93 0.00
95008 8.984% 14,558.08 0.00
95009 8.984% 15,670.73 0.00
95010 9.234% 14,224.04 0.00
95011 9.484% 17,141.44 0.00
95013 9.484% 21,878.66 0.00
95022 9.384% 8,488.54 0.00
95023 10.234% 42,763.20 0.00
95026 9.234% 25,929.84 0.00
95034 10.734% 21,271.03 0.00
95035 10.484% 26,051.48 0.00
95045 8.734% 11,943.69 0.00
95053 9.484% 25,703.07 0.00
95054 9.484% 14,575.12 0.00
95064 9.234% 12,920.96 1,679,068.00
95066 8.684% 14,835.82 0.00
95072 8.984% 21,791.40 0.00
95074 9.234% 9,203.55 0.00
95079 9.234% 11,505.73 0.00
95081 0.000% 0.00 0.00
95083 8.684% 33,434.86 0.00
95089 8.684% 25,183.25 0.00
95093 8.984% 17,144.01 0.00
95094 8.984% 17,134.04 0.00
95098 8.684% 7,960.68 0.00
95099 8.684% 11,579.17 0.00
95115 8.684% 9,697.56 0.00
95116 8.684% 11,217.32 0.00
95126 8.684% 7,938.97 0.00
95128 8.684% 41,250.80 0.00
1,600,626.81 7,559,908.00
Disclosure Paid Prepayment
Doc Prepayment Through Premium
Control # Date Date Amount
94015 05/10/96 0.00
94092 12/27/95 0.00
93181 09/10/97 0.00
94016 10/01/97 0.00
94017 08/08/97 0.00
94030 10/01/97 0.00
94031 07/31/96 0.00
94045 10/01/97 0.00
94049 10/01/96 0.00
94055 10/01/96 0.00
94056 08/01/96 0.00
94057 10/01/97 0.00
94066 10/01/97 0.00
94072 10/01/97 0.00
94091 10/01/97 0.00
94095 12/10/96 0.00
94096 10/01/97 0.00
94097 10/01/97 0.00
94098 12/10/96 0.00
94099 10/01/97 0.00
94100 10/01/97 0.00
94104 10/01/97 0.00
94105 10/01/97 0.00
94106 09/05/97 0.00
94107 09/05/97 0.00
94108 08/08/97 0.00
94109 10/01/97 0.00
94118 10/01/97 0.00
94120 09/01/97 0.00
94129 10/01/97 0.00
94131 09/10/97 0.00
94133 10/01/97 0.00
94134 10/01/97 0.00
94136 10/01/97 0.00
94137 05/02/97 0.00
94142 09/01/97 0.00
94143 10/01/97 0.00
94149 10/01/97 0.00
94150 10/01/97 0.00
94154 10/01/97 0.00
94161 10/01/97 0.00
94166 10/01/97 0.00
94167 10/01/97 0.00
94171 10/01/97 0.00
94172 10/02/97 10/01/97 50,963.40
94173 10/01/97 0.00
94174 07/01/96 0.00
94175 10/01/97 0.00
94176 09/01/97 0.00
94177 10/01/97 0.00
94181 10/01/97 0.00
94190 09/01/97 0.00
94191 09/01/97 0.00
94192 07/02/97 0.00
94193 10/08/97 10/01/97 67,032.60
94194 10/08/97 10/01/97 58,602.33
94196 09/01/97 0.00
94204 10/01/97 0.00
94205 10/01/97 0.00
94212 10/01/97 0.00
94213 10/01/97 0.00
94214 10/01/97 0.00
94215 10/01/97 0.00
94216 10/01/97 0.00
94217 10/01/97 0.00
94218 10/01/97 0.00
94219 10/01/97 0.00
94221 10/01/97 0.00
94222 10/01/97 0.00
94231 10/01/97 0.00
94248 09/01/97 0.00
94249 10/01/97 0.00
94255 09/01/97 0.00
94257 10/01/97 0.00
94258 10/01/97 0.00
94260 10/01/97 0.00
94262 10/01/97 0.00
94267 10/01/97 0.00
95001 10/01/97 0.00
95002 10/01/97 0.00
95003 10/01/97 0.00
95005 10/01/97 0.00
95007 10/01/97 0.00
95008 10/01/97 0.00
95009 10/01/97 0.00
95010 09/01/97 0.00
95011 09/01/97 0.00
95013 09/01/97 0.00
95022 10/01/97 0.00
95023 09/01/97 0.00
95026 09/01/97 0.00
95034 10/01/97 0.00
95035 09/01/97 0.00
95045 10/01/97 0.00
95053 10/01/97 0.00
95054 10/01/97 0.00
95064 10/01/97 10/01/97 50,465.58
95066 09/01/97 0.00
95072 09/01/97 0.00
95074 10/01/97 0.00
95079 10/01/97 0.00
95081 08/18/97 0.00
95083 09/01/97 0.00
95089 09/01/97 0.00
95093 10/01/97 0.00
95094 10/01/97 0.00
95098 09/01/97 0.00
95099 09/01/97 0.00
95115 09/01/97 0.00
95116 09/01/97 0.00
95126 09/01/97 0.00
95128 09/01/97 0.00
227,063.91
Disclosure Loan
Doc Status
Control # Code (1)
94015 5
94092 5
93181 5
94016
94017 5
94030
94031 5
94045
94049 5
94055 5
94056 5
94057
94066
94072
94091
94095 5
94096
94097
94098 5
94099
94100
94104
94105
94106 5
94107 5
94108 5
94109
94118
94120
94129
94131 5
94133
94134
94136
94137 5
94142
94143
94149
94150
94154
94161
94166
94167
94171
94172 5
94173
94174 5
94175
94176
94177
94181
94190
94191
94192 5
94193 5
94194 5
94196
94204
94205
94212
94213
94214
94215
94216
94217
94218
94219
94221
94222
94231
94248
94249
94255
94257
94258
94260
94262
94267
95001
95002
95003
95005
95007
95008
95009
95010
95011
95013
95022
95023
95026
95034
95035
95045
95053
95054
95064 5
95066
95072
95074
95079
95081 5
95083
95089
95093
95094
95098
95099
95115
95116
95126
95128
Modified Loan Detail
No Modified Loan Detail as of the current due date
Disclosure
Distribution Doc Modification Modification
Date Control # Date Description
Realized Loss Detail
No Realized Loss Detail as of the current due date
Disclosure
Distribution Doc Appraisal Appraisal
Date Control # Date Value
Current Total
Cumulative
Gross
Proceeds
Beginning as a % of
Distribution Scheduled Gross Scheduled
Date Balance Proceeds Principal
Current Total
Cumulative
Net
Proceeds
Aggregate Net as a % of
Distribution Liquidation Liquidation Schedule
Date Expenses * Proceeds Balance
Current Total
Cumulative
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees,
etc..
Distribution Realized
Date Loss
Current Total
Cumulative
Specially Serviced Loan Detail
No Specially Serviced Loan Detail as of the current due date
Disclosure Beginning
Distribution Doc Scheduled Interest
Date Control # Balance Rate
Distribution Maturity Property
Date Date Type
Specially
Distribution Serviced
Date Status Code (1) Comments
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
