ABNAMRO LaSalle ABSTS 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 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
July 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: July 17, 1997
EXHIBIT INDEX
Sequential
Document Page
Number
Monthly Statement to the Certificateholders
3
dated as of July 15, 1997
Page - 2
ABN AMRO
LaSalle National Bank
Administrator:
Brian Ames (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: 07/15/97
Payment Date: 07/15/97
Prior Payment: 06/16/97
Record Date: 06/30/97
WAC: 9.499067%
WAMM: 76
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A 144,141,000.00 121,313,801.64
617445BE0 1000.000000 841.632857
I-O 220,062,977.00 N 197,235,778.64
617445BF7 1000.000000 896.269701
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
220,062,977.00 197,235,778.64
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A 988,559.37 0.00 0.00
617445BE0 6.858280 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
988,559.37 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A 120,325,242.27 620,469.55 0.00
617445BE0 834.774577 4.304601 0.000000
I-O 196,247,219.27 448,987.44 23,340.27
617445BF7 891.777535 2.040268 0.106062
B 14,304,000.00 74,947.00 0.00
617445BG5 1000.000000 5.239583 0.000000
C 15,404,000.00 85,203.38 0.00
617445BH3 1000.000000 5.531250 0.000000
D 9,903,000.00 60,140.09 0.00
617445BJ9 1000.000000 6.072916 0.000000
E 20,906,000.00 146,124.23 0.00
617445BK6 1000.000000 6.989583 0.000000
F 7,702,000.00 53,833.77 0.00
617445BL4 1000.000000 6.989583 0.000000
G 7,702,977.00 53,840.60 0.00
617445BM2 1000.000000 6.989583 0.000000
R 0.00 403.86 0.00
9ABSM518 0.000000 0.001835 0.000000
196,247,219.27 1,543,949.92 23,340.27
Total P&I Payment 2,532,509.29
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A 6.137500%
617445BE0 6.129690%
I-O 2.589675%
617445BF7 0.000000%
B 6.287500%
617445BG5 6.279690%
C 6.637500%
617445BH3 6.629690%
D 7.287500%
617445BJ9 7.279690%
E 8.387500%
617445BK6 8.379690%
F 8.387500%
617445BL4 8.379690%
G 8.387500%
617445BM2 8.379690%
R None
9ABSM518 0.000000%
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular-A 144,141,000.00 121,313,801.64
None 1000.000000 841.632857
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
220,062,977.00 197,235,778.64
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 988,559.37 0.00 0.00
None 6.858280 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
988,559.37 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular-A 120,325,242.27 949,388.81 14,355.90
None 834.774577 6.586529 0.099596
Regular-B 14,304,000.00 111,941.57 1,692.69
None 1000.000000 7.825893 0.118337
Regular-C 15,404,000.00 120,550.05 1,822.86
None 1000.000000 7.825893 0.118337
Regular-D 9,903,000.00 77,499.82 1,171.89
None 1000.000000 7.825893 0.118337
Regular-E 20,906,000.00 163,608.11 2,473.95
None 1000.000000 7.825893 0.118337
Regular-F 7,702,000.00 60,275.03 911.43
None 1000.000000 7.825893 0.118337
Regular-G 7,702,977.00 60,282.68 911.55
None 1000.000000 7.825894 0.118337
LR 0.00 403.85 0.00
None 0.000000 0.001835 0.000000
196,247,219.27 1,543,949.92 23,340.27
Total P&I Payment 2,532,509.29
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular-A 9.249067%
None Not Available
Regular-B 9.249067%
None Not Available
Regular-C 9.249067%
None Not Available
Regular-D 9.249067%
None Not Available
Regular-E 9.249067%
None Not Available
Regular-F 9.249067%
None Not Available
Regular-G 9.249067%
None Not Available
LR None
None 0.000000%
Servicer / Pool Information
Beginning
Balance 197,235,778.64
Scheduled
Principal 211,401.40
Unscheduled
Principal 777,157.97
Realized
Losses 0.00
Ending
Balance 196,247,219.27
Scheduled
Interest 1,561,296.57
Prepayment Interest
Shortfall 0.00
Excess 403.86
Weighted Average
Coupon 9.49906705%
Beginning
Loan Count 102
Ending
Loan Count 101
Gross
Servicing Fees 38,625.34
W/Avg Months
To Maturity 76
Prepayment
Penalties 0
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 31,925.63 207,267.81
Special Ser 0.00 0.00
Trustee 0.00 0.00
Fiscal Agen 0.00 0.00
Total 31,925.63 207,267.81
Current Month
Principal Interest
Servicer 43,381.66 320,149.14
Special Ser 0.00 0.00
Trustee 0.00 0.00
Fiscal Agen 0.00 0.00
Total 43,381.66 320,149.14
Recovered
Principal Interest
Servicer 31,925.63 207,267.82
Special Ser 0.00 0.00
Trustee 0.00 0.00
Fiscal Agen 0.00 0.00
Total 31,925.63 207,267.82
Advances Outstanding
Principal Interest
Servicer 43,381.66 320,149.13
Special Ser 0.00 0.00
Trustee 0.00 0.00
Fiscal Agen 0.00 0.00
Total 43,381.66 320,149.13
Delinquency /Prepayment / Rate History
Distribution Delinq 1 Month
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 0 0
0.00% 0.000%
04/15/96 0 0
0.00% 0.000%
Distribution Delinq 2 Months
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 0 0
0.00% 0.000%
04/15/96 0 0
0.00% 0.000%
Distribution Delinq 3+ Months
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 0 0
0.00% 0.000%
04/15/96 0 0
0.00% 0.000%
Distribution Foreclosure/Bankruptcy
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 0 0
0.00% 0.000%
04/15/96 0 0
0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate
Delinquency Aging Category
Distribution REO
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 0 0
0.00% 0.000%
04/15/96 0 0
0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate
Delinquency Aging Category
Distribution Modifications
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 0 0
0.00% 0.000%
04/15/96 0 0
0.00% 0.000%
Distribution Prepayments
Date # Balance
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%
06/17/96 0 0
0.00% 0.000%
05/15/96 1 2,476,233
0.90% 1.140%
04/15/96 0 0
0.00% 0.000%
Distribution Curr Weighted Avg.
Date Coupon Remit
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%
06/17/96 9.17875% 8.9288%
05/15/96 9.19476% 8.9448%
04/15/96 9.08258% 8.8326%
Delinquency Loan Detail
Disclosure Paid
Doc Thru Current P&I
Control # Period Date Advance
94057 199707 06/01/97 29,267.92
95053 199707 06/01/97 25,280.84
95022 199707 06/01/97 8,346.79
95026 199707 06/01/97 25,492.07
95079 199707 06/01/97 11,312.47
95072 199707 06/01/97 21,389.08
95010 199707 06/01/97 13,983.51
95081 199707 06/01/97 9,585.55
94106 199707 06/01/97 29,237.83
95011 199707 06/01/97 16,859.87
95093 199707 06/01/97 16,845.92
95009 199707 06/01/97 15,398.45
95008 199707 06/01/97 14,304.36
94129 199707 06/01/97 13,072.16
94248 199707 06/01/97 14,889.03
94120 199707 06/01/97 7,206.82
94107 199707 06/01/97 33,822.43
94177 199707 06/01/97 10,752.78
94190 199707 06/01/97 11,190.56
94222 199707 06/01/97 26,213.21
94191 199707 06/01/97 9,079.14
Outstanding
Disclosure Outstanding Property
Doc P&I Protection
Control # Period Advances** Advances
94057 199707 29,267.92 0.00
95053 199707 25,280.84 0.00
95022 199707 8,346.79 0.00
95026 199707 25,492.07 0.00
95079 199707 11,312.47 0.00
95072 199707 21,389.08 0.00
95010 199707 13,983.51 0.00
95081 199707 9,585.55 0.00
94106 199707 29,237.83 0.00
95011 199707 16,859.87 0.00
95093 199707 16,845.92 0.00
95009 199707 15,398.45 0.00
95008 199707 14,304.36 0.00
94129 199707 13,072.16 0.00
94248 199707 14,889.03 0.00
94120 199707 7,206.82 0.00
94107 199707 33,822.43 0.00
94177 199707 10,752.78 0.00
94190 199707 11,190.56 0.00
94222 199707 26,213.21 0.00
94191 199707 9,079.14 0.00
** Outstanding P&I Advances include the current period
P&I Advance
Disclosure
Doc Advance Loan
Control # Period Description (1) Status (2)
94057 199707 B 0
95053 199707 B 0
95022 199707 B 0
95026 199707 B 0
95079 199707 B 0
95072 199707 B 0
95010 199707 B 0
95081 199707 B 0
94106 199707 B 0
95011 199707 B 0
95093 199707 B 0
95009 199707 B 0
95008 199707 B 0
94129 199707 B 0
94248 199707 B 0
94120 199707 B 0
94107 199707 B 0
94177 199707 B 0
94190 199707 B 0
94222 199707 B 0
94191 199707 B 0
0
0
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
94057 199707
95053 199707
95022 199707
95026 199707
95079 199707
95072 199707
95010 199707
95081 199707
94106 199707
95011 199707
95093 199707
95009 199707
95008 199707
94129 199707
94248 199707
94120 199707
94107 199707
94177 199707
94190 199707
94222 199707
94191 199707
Disclosure
Doc Bankruptcy REO
Control # Period Date Date
94057 199707
95053 199707
95022 199707
95026 199707
95079 199707
95072 199707
95010 199707
95081 199707
94106 199707
95011 199707
95093 199707
95009 199707
95008 199707
94129 199707
94248 199707
94120 199707
94107 199707
94177 199707
94190 199707
94222 199707
94191 199707
Distribution of Principal Balances
Current
Scheduled
Principal Number
Balances of Loans
$0 to $500,000 1
$500,000 to $750,000 3
$750,000 to $1,000,000 13
$1,000,000 to $1,250,000 11
$1,250,000 to $1,500,000 10
$1,500,000 to $1,750,000 16
$1,750,000 to $2,000,000 10
$2,000,000 to $2,250,000 8
$2,250,000 to $2,500,000 6
$2,500,000 to $2,750,000 4
$2,750,000 to $3,000,000 5
$3,000,000 to $3,250,000 3
$3,250,000 to $3,500,000 3
$3,500,000 to $3,750,000 0
$3,750,000 to $4,000,000 2
$4,000,000 to $4,250,000 2
$4,250,000 to $4,500,000 1
$4,500,000 to $4,750,000 1
$4,750,000 to $5,000,000 1
$5,000,000 & above 1
Total 101
Distribution of Principal Balances
Current
Scheduled Scheduled
Principal Principal
Balances Balance
$0 to $500,000 440,628
$500,000 to $750,000 2,011,698
$750,000 to $1,000,000 11,872,927
$1,000,000 to $1,250,000 12,076,413
$1,250,000 to $1,500,000 13,594,305
$1,500,000 to $1,750,000 26,123,872
$1,750,000 to $2,000,000 18,691,779
$2,000,000 to $2,250,000 16,913,214
$2,250,000 to $2,500,000 14,150,868
$2,500,000 to $2,750,000 10,667,918
$2,750,000 to $3,000,000 14,505,588
$3,000,000 to $3,250,000 9,239,866
$3,250,000 to $3,500,000 10,182,430
$3,500,000 to $3,750,000 0
$3,750,000 to $4,000,000 7,756,885
$4,000,000 to $4,250,000 8,456,568
$4,250,000 to $4,500,000 4,350,443
$4,500,000 to $4,750,000 4,620,000
$4,750,000 to $5,000,000 4,891,817
$5,000,000 & above 5,700,000
Total 196,247,219
Distributioof Principal Balances
Current
Scheduled Based
Principal on
Balances Balance
$0 to $500,000 0.22%
$500,000 to $750,000 1.03%
$750,000 to $1,000,000 6.05%
$1,000,000 to $1,250,000 6.15%
$1,250,000 to $1,500,000 6.93%
$1,500,000 to $1,750,000 13.31%
$1,750,000 to $2,000,000 9.52%
$2,000,000 to $2,250,000 8.62%
$2,250,000 to $2,500,000 7.21%
$2,500,000 to $2,750,000 5.44%
$2,750,000 to $3,000,000 7.39%
$3,000,000 to $3,250,000 4.71%
$3,250,000 to $3,500,000 5.19%
$3,500,000 to $3,750,000 0.00%
$3,750,000 to $4,000,000 3.95%
$4,000,000 to $4,250,000 4.31%
$4,250,000 to $4,500,000 2.22%
$4,500,000 to $4,750,000 2.35%
$4,750,000 to $5,000,000 2.49%
$5,000,000 & above 2.90%
Total 100.00%
Average Scheduled Balance is 1,923,992
Maximum Scheduled Balance is 5,700,000
Minimum Scheduled Balance is 440,628
Distribution of Property Types
Scheduled
Property Number Principal
Types of Loans Balance
Self Storage 52 92,364,178
Other 43 86,149,887
Lodging 6 17,733,154
Total 101 196,247,219
Distribution of Property Types
Property Based on
Types Balance
Self Storage 47.07%
Other 43.90%
Lodging 9.04%
Total 100.00%
Distribution of Mortgage Interest Rates
Curent
Mortgage Nuumber
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% 0
8.750% to 9.000% 12
9.000% to 9.250% 16
9.250% to 9.500% 25
9.500% to 9.750% 21
9.750% to 10.000% 8
10.000% to 10.250% 7
10.250% to 10.500% 10
10.500% to 10.750% 1
10.750% to 11.000% 1
11.000% to 11.250% 0
11.250% & above 0.000% 0
Total 101
Weighted Average Mortgage Interest Rate is 9.49910%
Minimum Mortgage Interest Rate is 8.77810%
Maximum Mortgage Interest Rate is 10.82810%
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% 0
8.750% to 9.000% 28,828,128
9.000% to 9.250% 35,341,186
9.250% to 9.500% 46,319,088
9.500% to 9.750% 38,517,531
9.750% to 10.000% 13,629,942
10.000% to 10.250% 11,505,408
10.250% to 10.500% 17,571,520
10.500% to 10.750% 2,505,384
10.750% to 11.000% 2,029,033
11.000% to 11.250% 0
11.250% & above 0
Total 196,247,219
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% 0.00%
8.750% to 9.000% 14.69%
9.000% to 9.250% 18.01%
9.250% to 9.500% 23.60%
9.500% to 9.750% 19.63%
9.750% to 10.000% 6.95%
10.000% to 10.250% 5.86%
10.250% to 10.500% 8.95%
10.500% to 10.750% 1.28%
10.750% to 11.000% 1.03%
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 16 35,210,303
Florida 9 26,598,716
Arizona 13 20,706,218
New York 8 18,605,053
Texas 7 14,134,833
Ohio 7 11,864,232
Colorado 5 9,179,713
New Jersey 4 6,658,483
Massachusetts 3 6,337,492
Washington 3 5,820,449
Virginia 4 4,520,314
Wisconsin 4 4,335,654
Connecticut 1 4,216,778
New Mexico 2 4,089,387
Maryland 1 3,052,717
Utah 1 2,982,426
Georgia 3 2,952,328
Kentucky 1 2,923,804
Maine 1 2,316,082
North Carolina 1 2,029,033
Idaho 1 1,472,160
Kansas 1 1,340,000
Michigan 1 1,255,224
Pennsylvania 1 1,021,224
Oregon 1 960,605
New Hampshire 1 951,676
Iowa 1 712,315
Total 101 196,247,219
Geographic Distribution
Based
Geographic on
Location Balance
California 17.94%
Florida 13.55%
Arizona 10.55%
New York 9.48%
Texas 7.20%
Ohio 6.05%
Colorado 4.68%
New Jersey 3.39%
Massachusetts 3.23%
Washington 2.97%
Virginia 2.30%
Wisconsin 2.21%
Connecticut 2.15%
New Mexico 2.08%
Maryland 1.56%
Utah 1.52%
Georgia 1.50%
Kentucky 1.49%
Maine 1.18%
North Carolina 1.03%
Idaho 0.75%
Kansas 0.68%
Michigan 0.64%
Pennsylvania 0.52%
Oregon 0.49%
New Hampshire 0.48%
Iowa 0.36%
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 20 41,347,839.00
2+ to 3 years 77 149,599,364.33
3+ to 4 years 4 5,300,015.94
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 101 196,247,219.27
Loan Seasoning
Based on
Number of Years Balance
1 year or less 0.00%
1+ to 2 years 21.07%
2+ to 3 years 76.23%
3+ to 4 years 2.70%
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 is 2.4
Distribution of Amortization Type
Number
Amortization Type of Loans
Amortizing Balloon 92
Interest Only / Balloon 9
0
0
0
Total 101
Distribution of Amortization Type
Scheduled
Principal
Amortization Type Balance
Amortizing Balloon 173,710,419
Interest Only / Balloon 22,536,800
0
0
0
Total 196,247,219
Distribution of Amortization Type
Based on
Amortization Type Balance
Amortizing Balloon 88.52%
Interest Only / Balloon 11.48%
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 6 8,743,240
49 to 60 months 29 56,516,905
61 to 120 months 66 130,987,074
121 to 180 months 0 0
181 to 240 months 0 0
Total 101 196,247,219
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 4.46%
49 to 60 months 28.80%
61 to 120 months 66.75%
121 to 180 months 0.00%
181 to 240 months 0.00%
Total 100.00%
Weighted Average Months to Maturity is 76
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
1.000 or less 4
1.000 to 1.125 5
1.125 to 1.250 4
1.250 to 1.375 13
1.375 to 1.500 14
1.500 to 1.625 13
1.625 to 1.750 18
1.750 to 1.875 7
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 5
Total 101
Distribution of DSCR
Debt
Service Scheduled
Coverage Principal
Ratio (1) Balance
1.000 or less 7,575,819
1.000 to 1.125 10,186,513
1.125 to 1.250 7,409,265
1.250 to 1.375 25,328,838
1.375 to 1.500 26,120,085
1.500 to 1.625 26,037,617
1.625 to 1.750 31,901,856
1.750 to 1.875 17,139,340
1.875 to 2.000 10,782,693
2.000 to 2.125 8,677,380
2.125 to 2.250 6,649,033
2.250 to 2.375 6,676,467
2.375 to 2.500 0
2.500 to 2.625 3,390,000
2.625 & above 8,372,313
Total 196,247,219
Distribution of DSCR
Debt
Service Based
Coverage on
Ratio (1) Balance
1.000 or less 3.86%
1.000 to 1.125 5.19%
1.125 to 1.250 3.78%
1.250 to 1.375 12.91%
1.375 to 1.500 13.31%
1.500 to 1.625 13.27%
1.625 to 1.750 16.26%
1.750 to 1.875 8.73%
1.875 to 2.000 5.49%
2.000 to 2.125 4.42%
2.125 to 2.250 3.39%
2.250 to 2.375 3.40%
2.375 to 2.500 0.00%
2.500 to 2.625 1.73%
2.625 & above 4.27%
Total 100.00%
Weighted Average Debt Service Coverage Ratio is 1.643
(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 94
1+ to 2 years 7
2+ & above 0
Unknown 0
Total 101
NOI Aging Scheduled
Principal
NOI Date Balance
1 year or less 184,467,426
1+ to 2 years 11,779,793
2+ & above 0
Unknown 0
Total 196,247,219
NOI Aging
Based on
NOI Date Balance
1 year or less 94.00%
1+ to 2 years 6.00%
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% 35
12.50% to 12.95% 33
12.95% to 13.00% 2
13.00% to 13.50% 31
Total 101
Distribution of Maximum Rates
Scheduled
Principal
Maximum Rates Balance
0.00% to 12.00% 0
12.00% to 12.50% 62,184,822
12.50% to 12.95% 63,855,840
12.95% to 13.00% 3,819,612
13.00% to 13.50% 66,386,945
Total 196,247,219
Distribution of Maximum Rates
Based on
Maximum Rates Balance
0.00% to 12.00% 0.00%
12.00% to 12.50% 31.69%
12.50% to 12.95% 32.54%
12.95% to 13.00% 1.95%
13.00% to 13.50% 33.83%
Total 100.00%
Weighted Average for Mtge with a Maximum Rate is 12.99%
Distribution of Indices of Mortgage Loans
Number
Indices of Loans
6 Month LIBOR 37
0
Total 101
Distribution of Indices of Mortgage Loans
Scheduled
Principal
Indices Balance
6 Month LIBOR 63,285,954
0
Total 196,247,219
Distribution of Indices of Mortgage Loans
Based on
Indices Balance
6 Month LIBOR 32.25%
0.00%
Total 100.00%
Distribution of Minimum Rates
Scheduled
Number Principal
Minimum Rates (1) of Loans Balance
6.50% 47 92,964,487
7.50% 27 48,913,700
8.00% 27 54,369,032
Total 101 196,247,219
Distribution of Minimum Rates
Based on
Minimum Rates (1) Balance
6.50% 47.37%
7.50% 24.92%
8.00% 27.70%
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 Rate is 7.17%
Distribution of Interest Adjustment
Interest Adjustment Number
Frequency Loans
Monthly 64
Semi-Annually 37
0
0
0
0
0
Total 101
Distribution of Interest Adjustment Scheduled
Interest Adjustment Principal
Frequency Balance
Monthly 132,961,266
Semi-Annually 63,285,954
0
0
0
0
0
Total 196,247,219
Distribution of Interest Adjustment
Interest Adjustment Based on
Frequency Balance
Monthly 67.75%
Semi-Annually 32.25%
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% 10
3.251% to 3.500% 22
3.501% to 3.750% 22
3.751% to 4.000% 15
4.001% to 4.250% 3
4.251% to 4.500% 6
4.501% to 4.750% 10
4.751% & above 1
0
Total 101
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 64
Semi-Annually 37
Total 101
Distribution of Payment Adjustment Scheduled
Payment Adjustment Principal
Frequency Balance
Monthly 132,961,266
Semi-Annually 63,285,954
Total 196,247,219
Distribution of Payment Adjustment
Payment Adjustment Based on
Frequency Balance
Monthly 67.75%
Semi-Annually 32.25%
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 470,170 12/31/95 1.4929
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 978,855.97
94016 AZ 04/30/2001 1,129,934.06
94017 AZ 04/30/2001 1,789,163.76
94030 VA 03/31/2001 1,411,856.74
94031 CA 04/30/2004 0.00
94045 NY 05/31/2001 2,457,116.41
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 2,847,631.15
94066 VA 08/31/2001 651,890.95
94072 CA 05/31/2001 992,271.09
94091 MA 09/30/2004 1,811,276.05
94095 CA 07/31/2004 0.00
94096 CA 07/31/2004 1,320,734.39
94097 NJ 08/31/2001 1,428,242.30
94098 CA 07/31/2004 0.00
94099 NM 08/31/2004 1,842,278.17
94100 AZ 08/31/2004 1,149,000.41
94104 AZ 07/31/2004 1,732,098.70
94105 AZ 08/31/2004 2,255,250.40
94106 NY 08/31/2004 3,323,336.48
94107 NY 08/31/2004 3,844,448.39
94108 CA 08/31/2004 1,838,287.89
94109 CA 07/31/2004 3,386,593.19
94118 NH 08/31/2004 953,372.47
94120 IA 08/31/2001 713,585.14
94129 CA 11/30/2004 1,462,578.04
94131 CA 09/30/2004 4,355,424.96
94133 WA 08/31/2005 1,626,031.00
94134 TX 10/31/2004 811,857.55
94136 PA 09/30/2001 1,022,233.91
94137 CA 08/31/2004 0.00
94142 TX 09/30/2004 1,679,632.16
94143 FL 08/31/2004 2,129,748.00
94149 AZ 10/31/2004 1,067,059.64
94150 AZ 10/31/2004 824,057.87
94154 AZ 11/30/2004 3,150,807.51
94161 NY 11/30/2004 2,814,684.47
94166 GA 11/30/2001 950,579.80
94167 GA 11/30/2001 906,669.91
94171 OH 10/31/2004 1,557,825.00
94172 OH 10/31/2004 1,703,878.00
94173 NJ 10/31/2004 1,849,922.00
94174 PA 10/31/2004 0.00
94175 VA 10/31/2004 1,813,615.64
94176 MA 11/30/2004 1,583,736.00
94177 NY 10/31/2001 1,276,996.20
94181 VA 08/31/2001 651,890.93
94190 CA 11/30/2004 1,288,577.46
94191 CA 11/30/2004 1,045,449.62
94192 CA 11/30/2004 778,008.94
94193 WA 11/30/2004 2,241,120.00
94194 WA 12/31/2004 1,958,350.00
94196 NM 11/30/2004 2,256,568.00
94204 CA 12/31/2004 2,093,636.00
94205 CA 11/30/2004 2,729,480.60
94212 CO 01/31/2005 3,919,880.00
94213 CO 01/31/2005 2,351,926.00
94214 CO 01/31/2005 1,518,960.00
94215 CO 01/31/2005 955,466.00
94216 CO 01/31/2005 440,988.00
94217 OR 12/31/2004 962,076.00
94218 TX 01/31/2002 2,353,908.00
94219 TX 01/31/2002 2,746,233.00
94221 NJ 12/31/2001 962,076.00
94222 KY 12/31/2004 2,926,621.00
94231 FL 12/31/2001 2,693,104.00
94248 NY 01/31/2002 1,563,373.00
94249 MD 12/31/2001 3,058,012.00
94255 NY 01/31/2005 1,678,880.00
94257 MI 02/28/2002 1,256,240.00
94258 TX 01/31/2002 1,204,410.00
94260 CA 12/31/2001 4,895,858.00
94262 UT 02/28/2005 2,986,946.00
94267 AZ 03/31/2005 1,963,172.00
95001 WI 02/28/2005 1,582,125.00
95002 WI 02/28/2005 752,900.72
95003 WI 02/28/2005 1,149,468.00
95005 WI 07/31/2005 857,700.00
95007 CT 02/28/2002 4,220,190.00
95008 OH 03/31/2005 1,746,353.19
95009 OH 03/31/2005 1,884,642.00
95010 OH 02/28/2005 1,667,348.00
95011 OH 02/28/2005 1,961,596.00
95013 ME 03/31/2005 2,319,518.00
95022 AZ 04/30/2002 981,588.00
95023 FL 03/31/2005 4,246,147.00
95026 CA 04/30/2005 3,042,393.41
95034 NC 04/30/2002 2,032,040.00
95035 TX 04/30/2005 2,509,393.00
95045 ID 05/31/2005 1,473,339.00
95053 MA 05/31/2002 2,949,526.00
95054 NY 05/31/2005 1,671,142.00
95064 CA 06/30/2002 1,688,090.00
95066 AZ 05/31/2002 2,050,000.00
95072 NJ 06/30/2002 2,429,830.00
95074 AZ 06/30/2002 1,083,042.00
95079 OH 06/30/2005 1,352,732.00
95081 FL 07/31/2005 1,041,435.00
95083 FL 06/30/2002 4,620,000.00
95089 FL 06/30/2002 3,479,800.00
95093 CA 06/30/2005 2,066,000.00
95094 CA 06/30/2005 2,064,668.00
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
197,235,778.64
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 10.219% 10,227.61 0.00
94016 10.469% 11,919.25 0.00
94017 10.469% 18,873.22 0.00
94030 10.469% 14,893.15 0.00
94031 0.000% 0.00 0.00
94045 10.469% 25,826.18 0.00
94049 0.000% 0.00 0.00
94055 0.000% 0.00 0.00
94056 0.000% 0.00 0.00
94057 10.469% 29,825.58 0.00
94066 10.469% 7,886.78 0.00
94072 10.469% 10,429.53 0.00
94091 10.219% 18,614.72 0.00
94095 0.000% 0.00 0.00
94096 9.719% 13,227.86 0.00
94097 10.469% 17,279.34 0.00
94098 0.000% 0.00 0.00
94099 9.469% 16,568.65 0.00
94100 9.469% 10,333.61 0.00
94104 9.719% 15,886.83 0.00
94105 9.219% 18,870.60 0.00
94106 9.469% 29,888.65 0.00
94107 9.469% 34,575.30 0.00
94108 9.719% 16,860.80 0.00
94109 9.719% 31,061.89 0.00
94118 10.219% 9,815.22 0.00
94120 10.219% 7,346.56 0.00
94129 9.719% 13,358.59 0.00
94131 9.219% 38,441.51 0.00
94133 9.828% 14,557.37 0.00
94134 9.969% 8,199.33 0.00
94136 10.219% 9,714.59 0.00
94137 0.000% 0.00 0.00
94142 9.469% 15,089.37 0.00
94143 8.778% 18,025.34 0.00
94149 9.219% 9,407.32 0.00
94150 9.219% 7,264.99 0.00
94154 9.178% 27,712.77 0.00
94161 9.719% 27,980.33 0.00
94166 9.719% 8,682.20 0.00
94167 9.719% 8,281.15 0.00
94171 9.078% 13,313.11 0.00
94172 9.078% 14,561.02 0.00
94173 9.078% 15,808.86 0.00
94174 0.000% 0.00 0.00
94175 9.469% 16,275.39 0.00
94176 9.758% 14,417.16 0.00
94177 9.508% 11,002.86 0.00
94181 10.469% 7,886.78 0.00
94190 9.344% 11,442.85 0.00
94191 9.344% 9,283.83 0.00
94192 9.344% 6,908.90 777,157.97
94193 9.078% 19,150.32 0.00
94194 9.078% 16,431.13 0.00
94196 9.778% 25,814.51 0.00
94204 9.469% 18,768.13 0.00
94205 9.719% 24,929.97 0.00
94212 9.328% 33,673.96 0.00
94213 9.328% 20,204.56 0.00
94214 9.328% 13,048.55 0.00
94215 9.328% 8,208.26 0.00
94216 9.328% 3,787.99 0.00
94217 9.328% 8,949.64 0.00
94218 9.328% 20,201.97 0.00
94219 9.328% 23,569.68 0.00
94221 9.578% 9,150.07 0.00
94222 9.828% 26,786.34 0.00
94231 8.828% 21,050.56 0.00
94248 9.828% 15,195.19 0.00
94249 10.078% 30,977.54 0.00
94255 9.828% 16,593.21 0.00
94257 9.328% 10,781.31 0.00
94258 9.828% 11,687.25 0.00
94260 9.578% 43,118.64 0.00
94262 10.078% 29,605.69 0.00
94267 9.328% 16,833.60 0.00
95001 9.578% 15,019.17 0.00
95002 9.578% 7,153.91 0.00
95003 9.578% 10,960.79 0.00
95005 9.578% 8,063.97 0.00
95007 9.203% 35,777.80 0.00
95008 9.078% 14,646.35 0.00
95009 9.078% 15,767.52 0.00
95010 9.328% 14,310.03 0.00
95011 9.578% 17,244.02 0.00
95013 9.578% 21,949.87 0.00
95022 9.478% 8,539.02 0.00
95023 10.328% 42,902.63 0.00
95026 9.328% 26,087.87 0.00
95034 10.828% 21,342.99 0.00
95035 10.578% 26,129.57 0.00
95045 8.828% 12,018.02 0.00
95053 9.578% 25,858.45 0.00
95054 9.578% 14,663.68 0.00
95064 9.328% 16,074.27 0.00
95066 8.778% 14,995.97 0.00
95072 9.078% 21,864.93 0.00
95074 9.328% 9,260.96 0.00
95079 9.328% 11,577.38 0.00
95081 9.578% 9,789.50 0.00
95083 8.778% 33,795.80 0.00
95089 8.778% 25,455.11 0.00
95093 9.078% 17,250.51 0.00
95094 9.078% 17,240.44 0.00
95098 8.778% 8,046.62 0.00
95099 8.778% 11,704.17 0.00
95115 8.778% 9,802.25 0.00
95116 8.778% 11,338.42 0.00
95126 8.778% 8,024.67 0.00
95128 8.778% 41,696.12 0.00
1,772,697.80 777,157.97
Disclosure Paid Prepayment
Doc Prepayment Through Premium
Control # Date Date Amount
94015 05/10/96 0.00
94092 12/27/95 0.00
93181 07/01/97 0.00
94016 07/01/97 0.00
94017 07/01/97 0.00
94030 07/01/97 0.00
94031 07/31/96 0.00
94045 07/01/97 0.00
94049 10/01/96 0.00
94055 10/01/96 0.00
94056 08/01/96 0.00
94057 06/01/97 0.00
94066 07/01/97 0.00
94072 07/01/97 0.00
94091 07/01/97 0.00
94095 12/10/96 0.00
94096 07/01/97 0.00
94097 07/01/97 0.00
94098 12/10/96 0.00
94099 07/01/97 0.00
94100 07/01/97 0.00
94104 07/01/97 0.00
94105 07/01/97 0.00
94106 06/01/97 0.00
94107 06/01/97 0.00
94108 07/01/97 0.00
94109 07/01/97 0.00
94118 07/01/97 0.00
94120 06/01/97 0.00
94129 06/01/97 0.00
94131 07/01/97 0.00
94133 07/01/97 0.00
94134 07/01/97 0.00
94136 07/01/97 0.00
94137 05/02/97 0.00
94142 07/01/97 0.00
94143 07/01/97 0.00
94149 07/01/97 0.00
94150 07/01/97 0.00
94154 07/01/97 0.00
94161 07/01/97 0.00
94166 07/01/97 0.00
94167 07/01/97 0.00
94171 07/01/97 0.00
94172 07/01/97 0.00
94173 07/01/97 0.00
94174 07/01/96 0.00
94175 07/01/97 0.00
94176 07/01/97 0.00
94177 06/01/97 0.00
94181 07/01/97 0.00
94190 06/01/97 0.00
94191 06/01/97 0.00
94192 07/02/97 07/01/97 23,340.27
94193 07/01/97 0.00
94194 07/01/97 0.00
94196 07/01/97 0.00
94204 07/01/97 0.00
94205 07/01/97 0.00
94212 07/01/97 0.00
94213 07/01/97 0.00
94214 07/01/97 0.00
94215 07/01/97 0.00
94216 07/01/97 0.00
94217 07/01/97 0.00
94218 07/01/97 0.00
94219 07/01/97 0.00
94221 07/01/97 0.00
94222 06/01/97 0.00
94231 07/01/97 0.00
94248 06/01/97 0.00
94249 07/01/97 0.00
94255 07/01/97 0.00
94257 07/01/97 0.00
94258 07/01/97 0.00
94260 07/01/97 0.00
94262 07/01/97 0.00
94267 07/01/97 0.00
95001 07/01/97 0.00
95002 07/01/97 0.00
95003 07/01/97 0.00
95005 07/01/97 0.00
95007 07/01/97 0.00
95008 06/01/97 0.00
95009 06/01/97 0.00
95010 06/01/97 0.00
95011 06/01/97 0.00
95013 07/01/97 0.00
95022 06/01/97 0.00
95023 07/01/97 0.00
95026 06/01/97 0.00
95034 07/01/97 0.00
95035 07/01/97 0.00
95045 07/01/97 0.00
95053 06/01/97 0.00
95054 07/01/97 0.00
95064 07/01/97 0.00
95066 07/01/97 0.00
95072 06/01/97 0.00
95074 07/01/97 0.00
95079 06/01/97 0.00
95081 06/01/97 0.00
95083 07/01/97 0.00
95089 07/01/97 0.00
95093 06/01/97 0.00
95094 07/01/97 0.00
95098 07/01/97 0.00
95099 07/01/97 0.00
95115 07/01/97 0.00
95116 07/01/97 0.00
95126 07/01/97 0.00
95128 07/01/97 0.00
23,340.27
Disclosure Loan
Doc Status
Control # Code (1)
94015 5
94092 5
93181
94016
94017
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
94107
94108
94109
94118
94120
94129
94131
94133
94134
94136
94137 5
94142
94143
94149
94150
94154
94161
94166
94167
94171
94172
94173
94174 5
94175
94176
94177
94181
94190
94191
94192 5
94193
94194
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
95066
95072
95074
95079
95081
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
