NORWEST ASSET SECS CORP MORT PAS THR CERT SER 1997-05 TR
10-K/A, 2000-02-14
ASSET-BACKED SECURITIES
Previous: MONUMENT SERIES FUND INC, 13F-HR, 2000-02-14
Next: NORWEST ASSET SECS CORP MORT PAS THR CERT SER 1997-04 TR, 10-K/A, 2000-02-14




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A
                                 Amendment No. 1


(Mark One)

/ x /  Annual report pursuant to section 13 or 15(d) of the Securities
       Exchange Act of 1934 for the fiscal year ended December 31, 1997

/   /  Transition report pursuant to section 13 or 15(d) of the Securities
       Exchange Act of 1934

Commission File No.:  333-21263-03



                      Norwest Asset Securities Corporation,
                       Mortgage Pass-Through Certificates,
                               Series 1997-05 Trust
             (Exact name of registrant as specified in its charter)

New York                                            52-2029921
(State or other jurisdiction                        (I.R.S. Employer
of incorporation or organization)                   Identification No.)


c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD                                         21044
(Address of principal executive                     (Zip Code)
offices)

Registrant's telephone number, including area code (410) 884-2000



Securities registered pursuant to Section 12(b) of the Act:  NONE

Securities registered pursuant to Section 12(g) of the Act:  NONE



     Indicate  by check mark  whether the registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such shorter  period  that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

Yes    X                No__


This Amendment No. 1 on Form 10-K/A amends Item 14 of the original Annual Report
on Form 10-K (the  "Original  Form 10-K") filed on March 26, 1998,  on behalf of
Norwest Asset Securities Corporation, Mortgage Pass-Through Certificates, Series
1997-5  Trust (the  "Trust"),  established  pursuant to a Pooling and  Servicing
Agreement  among Norwest  Asset  Securities  Corporation,  (the  "Company"),  as
Seller,  and Firstar Trust  Company,  as Trustee,  First Union  National Bank of
North Carolina,  as Trust  Administrator  and Norwest Bank  Minnesota,  N.A., as
Master  Servicer,  pursuant to which the Norwest Asset  Securities  Corporation,
Mortgage   Pass-Through   Certificates,   Series  1997-5  registered  under  the
Securities Act of 1933 (the "Certificates") were issued.

Item 14 of the  Original  Form 10-K is amended to read in its entirety
as follows:

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

     (a)  Exhibits

          99.1  Annual Independent  Accountants'  Servicing  Reports concerning
                servicing activities for the year ended December 31, 1997.

               (a)  Cimarron Mortgage Company, as servicer <F1>
               (b)  Citicorp Mortgage, Inc., as servicer <F1>
               (c)  Countrywide Credit Industries, Inc., as servicer <F1>
               (d)  Temple-Inland Financial Services, Inc., as servicer <F1>
               (e)  First Union Mtg. Corp., as servicer <F1>
               (f)  National City Mortgage Company, as servicer <F1>
               (g)  Norwest Mortgage, Inc., as servicer <F1>
               (h)  Sun Trust Mortgage Inc., as servicer <F1>
               (i)  The Huntington Mortgage Co., as servicer <F1>

          99.2  Report of Management  as to  Compliance  with Minimum Servicing
                Standards for the year ended  December 31, 1997.

               (a)  Cimarron Mortgage Company, as servicer <F1>
               (b)  Citicorp Mortgage, Inc., as servicer <F1>
               (c)  Countrywide Credit Industries, Inc., as servicer <F1>
               (d)  Temple-Inland Financial Services, Inc., as servicer <F1>
               (e)  First Union Mtg. Corp., as servicer <F1>
               (f)  National City Mortgage Company, as servicer <F1>
               (g)  Norwest Mortgage, Inc., as servicer <F1>
               (h)  Sun Trust Mortgage Inc., as servicer <F1>
               (i)  The Huntington Mortgage Co., as servicer <F1>





          99.3  Annual Statements of Compliance under the Pooling and Servicing
                Agreements for the year ended  December 31, 1997.

               (a)  Cimarron Mortgage Company, as servicer <F1>
               (b)  Citicorp Mortgage, Inc., as servicer <F1>
               (c)  Countrywide Credit Industries, Inc., as servicer <F1>
               (d)  Temple-Inland Financial Services, Inc., as servicer <F1>
               (e)  First Union Mtg. Corp., as servicer <F1>
               (f)  National City Mortgage Company, as servicer <F1>
               (g)  Norwest Mortgage, Inc., as servicer <F1>
               (h)  Sun Trust Mortgage Inc., as servicer <F1>
               (i)  The Huntington Mortgage Co., as servicer <F1>




           99.4  Aggregate Statement of Principal and Interest
                Distributions to Certificate Holders.<F2>

(b) On November 5, 1997, a report on Form 8-K was filed in order to
    provide the Pooling and  Servicing Agreement for the Certificates.

    On October 9, 1997, November 10, 1997, and December 9, 1997, reports
    on Form 8-K were filed by the  Company  in  order to  provide  the
    statements  for the monthly distributions to holders of the
    Certificates.  No other reports on Form 8-K have been  filed  during
    the last  quarter  of the period covered by this report.

(c)  Not applicable.

(d)  Omitted

<F1>  Filed herewith.

<F2> Previously filed.






                                    SIGNATURE

Pursuant  to the  requirements  of  Section  13 or 15(d) 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:

                      Norwest Asset Securities Corporation,
                       Mortgage Pass-Through Certificates,
                               Series 1997-5 Trust

Signed:     NORWEST BANK MINNESOTA, N.A.,
        as Master Servicer
By:     /s/Sherri J. Sharps

By:     Sherri J. Sharps
Title:  Vice President -- Securities Administration Services
Dated:  2/10/2000




EXHIBIT INDEX

Exhibit No.

99.1 Annual  Independent  Accountants'  Servicing Reports concerning  servicing
     activities for the year ended December 31, 1997.


               (a)  Cimarron Mortgage Company, as servicer <F1>
               (b)  Citicorp Mortgage, Inc., as servicer <F1>
               (c)  Countrywide Credit Industries, Inc., as servicer <F1>
               (d)  Temple-Inland Financial Services, Inc., as servicer <F1>
               (e)  First Union Mtg. Corp., as servicer <F1>
               (f)  National City Mortgage Company, as servicer <F1>
               (g)  Norwest Mortgage, Inc., as servicer <F1>
               (h)  Sun Trust Mortgage Inc., as servicer <F1>
               (i)  The Huntington Mortgage Co., as servicer <F1>

 99.2 Report of Management as to Compliance with Minimum Servicing  Standards
for the year ended December 31, 1997.

               (a)  Cimarron Mortgage Company, as servicer <F1>
               (b)  Citicorp Mortgage, Inc., as servicer <F1>
               (c)  Countrywide Credit Industries, Inc., as servicer <F1>
               (d)  Temple-Inland Financial Services, Inc., as servicer <F1>
               (e)  First Union Mtg. Corp., as servicer <F1>
               (f)  National City Mortgage Company, as servicer <F1>
               (g)  Norwest Mortgage, Inc., as servicer <F1>
               (h)  Sun Trust Mortgage Inc., as servicer <F1>
               (i)  The Huntington Mortgage Co., as servicer <F1>


99.3 Annual Statements of Compliance for the year ended December 31, 1997.

               (a)  Cimarron Mortgage Company, as servicer <F1>
               (b)  Citicorp Mortgage, Inc., as servicer <F1>
               (c)  Countrywide Credit Industries, Inc., as servicer <F1>
               (d)  Temple-Inland Financial Services, Inc., as servicer <F1>
               (e)  First Union Mtg. Corp., as servicer <F1>
               (f)  National City Mortgage Company, as servicer <F1>
               (g)  Norwest Mortgage, Inc., as servicer <F1>
               (h)  Sun Trust Mortgage Inc., as servicer <F1>
               (i)  The Huntington Mortgage Co., as servicer <F1>


99.4 Aggregate Statement of Principal and Interest Distributions to Certificate
     Holders.<F2>

<F1>  Filed herewith.
<F2> Previously filed.

(LOGO)

                 One Jackson Place                  Phone: 601 948-6600
                 Suite 400                          Fax:   601 353 7246
                 188 East Capitol Street
                 Jackson, Mississippi 39201-2157




         Report of Independent Accountants on Management's Assertion on
          Compliance with Minimum Servicing Standards Set Forth in the
             UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS

The Board of Directors
Cimarron Mortgage Company
and
President
Federal National Mortgage Association

We have examined  management's  assertion that Cimarron  Mortgage Company ("the
Company")  complied  with  the  minimum  servicing  standards  set forth in the
Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM
FOR MORTGAGE BANKERS (USAP) during the year ended December 31, 1997, included
in the accompanying report title REPORT OF MANAGEMENT.  Management is
responsible for the Company's compliance with those requirements.  Our
responsibility is to express an opinion on  management's assertion about the
Company's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established by the
American  Institute of Certified Public Accountants and,  accordingly, included
examining,  on a test basis, evidence about the Company's compliance with those
requirements and performing such other procedures as we considered necessary in
the circumstances. We believe that our examination  provides a reasonable basis
for our opinion. Our examination does not provide a legal  determination on the
Company's compliance with specified requirements.

In our opinion, management's  assertion  that the  Company   complied  with the
aforementioned requirements  during the year ended  December 31, 1997 is fairly
stated, in all material respects.

                                                           /s/Ernst & Young LLP

March 19, 1998


       Ernst & Young LLP is a member of Ernst & Young International, Ltd.






(LOGO)
10 South Broadway                   Telephone 314 444 1400    Fax 314 444 1470
Suite 900
St. Louis, MO 63102-1761






                         INDEPENDENT ACCOUNTANTS' REPORT

The Board of Directors
Citicorp Mortgage, Inc.'

We have  examined  management's  assertion  about  Citicorp Mortgage,  Inc. (an
indirect wholly owned  subsidiary of Citicorp) and subsidiaries'  (the Company)
compliance  with the minimum  servicing  standards identified  in the  Mortgage
Bankers   Association  of    America's  UNIFORM SINGLE ATTESTATION  PROGRAM FOR
MORTGAGE  BANKERS AS of and  for   the year ended December 31, 1997 included in
the  accompanying  management  assertion. Management  is  responsible  for  the
Company's compliance with those minimum servicing standards. Our responsibility
is  to  express  an  opinion  on  management's  assertion  about the  Company's
compliance based on our examination.

Our  examination  was  made in  accordance  with  standards established  by the
American  Institute of Certified Public Accountants and, accordingly,  included
examining,  on a test basis,  evidence about the Company's compliance  with the
minimum  servicing   standards  and  performing  such  other procedures  as  we
considered necessary in the circumstances. We believe our examination provides
a reasonable basis for our opinion. Our examination does not provide a legal
determination on the Company's compliance with the minimum servicing standards

In  our  opinion,  management's  assertion  that  Citicorp  Mortgage,  Inc. and
subsidiaries complied with the aforementioned minimum servicing standards as of
and for the year ended  December  31,  1997 is fairly stated,  in all  material
respects.

                                                  /s/KPMG Peat Marwick LLP

February 20, 1998




                                                     Suite 700
                                                     1000 Wilshire Blvd
                                                     Los Angeles, CA 90017-2464
                                                     213 627-1717
                                                     FAX 213 624-6793

                                                     GRANT THORNTON &

                                           GRANT THORNTON LLP  Accountants and
                                           Management Consultants
                                           The U.S. Member Firm of
                                           Grant Thornton International

REPORT OF INDEPENDENT ACCOUNTANTS ON MANAGEMENT'S ASSERTION ON COMPLIANCE WITH
MINIMUM SERVICING STANDARDS SET FORTH IN THE UNIFORM SINGLE ATTESTATION
PROGRAM FOR MORTGAGE BANKERS

Board of Directors
Countrywide Credit Industries, Inc.

We have examined  management's  assertion about Countrywide  Credit Industries,
Inc. and Subsidiaries (which includes its wholly-owned  subsidiary, Countrywide
Home Loans,  Inc.  formerly  Countrywide  Funding  Corporation) ("the Company")
compliance  v, dth the minimum  servicing  standards identified in the Mortgage
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE
BANKERS  (USAP) as of and for the year ended  February 28, 1997 included in the
accompanying  management assertion. Management is responsible for the Company's
compliance with those minimum  servicing standards.  Our  responsibility  is to
express an opinion on management's assertion about the entity's compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established by the
American  Institute of Certified Public Accountants and,  accordingly, included
examining,  on a test basis,  evidence about the Company's  compliance with the
minimum  servicing   standards  and  performing  such  other  procedures as  we
considered  necessary  in the  circumstances.  We believe  that our examination
provides a reasonable basis for our opinion. Our examination does not provide a
legal  determination  on the  Company's compliance  with the minimum  servicing
standards.

In our opinion, management's assertion that Countrywide Credit Industries, Inc.
and  Subsidiaries (which includes  wholly-owned  subsidiary,  Countrywide  Home
Loans, Inc.) complied with the aforementioned minimum servicing standards as of
and for the year ended  February 28,  1997 is fairly  stated,  in ail  material
respects.

/s/Grant Thornton LLP
Los Angeles, California April 22, 1997

(LOGO)ERNST&YOUNG LLP    Suite 1400              Phone: 512 478 9881
                         700 Lavaca              Fax:   512 473 3499
                         Austin, Texas 78701



                       REPORT OF INDEPENDENT ACCOUNTANTS

Board of Directors
Temple-Inland Financial Services, Inc. and
     Subsidiaries (including Knutson Mortgage
     Corporation)

We have examined management's assertion  included in the  accompanying  report
titled REPORT OF MANAGEMENT  that  Temple-Inland  Financial  Services,  Inc. and
Subsidiaries  (including Knutson Mortgage  Corporation) (the "Company") complied
with  the  minimum  servicing  standards  set  forth  in  the  Mortgage  Bankers
Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS
during the 15 month period ended  December 31, 1997.  Management is  responsible
for the Company's  compliance with those requirements.  Our responsibility is to
express an opinion on  management's  assertions  about the Company's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's compliance with those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion.  Our examination does not provide a legal  determination on the
Company's compliance with specified requirements.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned  requirements during the 15 month period ended December 31, 1997,
is fairly stated, in all material respects.

                                             /s/Ernst & Young LLP

January 30, 1998



       Ernst & Young LLp is a member of Ernst & Young International, Ltd.



LOGO KPMG PEAT MARWICK LLP



Suite 2800
Two First Union Center
Charlotte. NC 28282-8290


                         INDEPENDENT ACCOUNTANT'S REPORT

The Board of Directors
First Union Mortgage Corporation:

We have examined management's assertion about First Union Mortgage Corporation's
(a  wholly-owned  subsidiary  of First Union  Corporation)  compliance  with the
minimum servicing  standards  identified in the Mortgage Bankers  Association of
America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS (USAP) as of
and  for  the  year  ended  December  3l,  1997  included  in the  accompanying
management  assertion.  Management  is  responsible  for  First  Union  Mortgage
Corporation's   compliance   with  those  minimum   servicing   standards.   Our
responsibility  is to express an opinion on  management's  assertion about First
Union Mortgage Corporation's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about First Union Mortgage  Corporation's
compliance  with the  minimum  servicing  standards  and  performing  such other
procedures as we considered necessary in the circumstances.  We believe that our
examination  provides a reasonable  basis for our opinion.  Our examination does
not  provide  a  legal  determination  on  First  Union  Mortgage  Corporation's
compliance with the minimum servicing standards.

In our opinion,  management's  assertion that First Union  Mortgage  Corporation
complied with the aforementioned  minimum servicing  standards as of and for the
year ended December 31, 1997 is fairly stated, in all material respects.


/s/ KPMG Peat Marwick LLP
March 13, I998



LOGO MEMEBERS FIRM OF KPMB INTERNATIONAL

(LOGO)ERNST& YOUNG LLP   1300 Huntington Building
                         925 Euclid Avenue
                         Cleveland, Ohio 44115-1405     Phone: 216 861 5000





                 Report on Management's Assertion on Compliance
               with Minimum Servicing Standards Set Forth in the
            Uniform Single Attestation Program for Mortgage Bankers

                        Report of Independent Accountants

Board of Directors
National City Mortagage Co.

We have examined  management's  assertion,  included in the accompanying report
titled Report of Management, that National City Mortgage Co. NCM) complied with
the minimum servicing standards set forth in the Mortgage Bankers Association
of America's Uniform Single Attestation  Program for Mortgage Bankers (USAP)
during
the year ended December 31, 1997. Management is responsible for NCM's
compliance with  those  requirements.  Our  responsibility is to express an
opinion  on management's assertions about NCM's compliance based on our
examination.

Our  examination  was  made in  accordance  with  standards  established by the
American  Institute of Certified Public Accountants and,  accordingly, included
examining,  on  a  test  basis,  evidence  about  NCM's  compliance  with those
requirements and performing such other procedures as we considered necessary in
the circumstances. We believe that our examination  provides a reasonable basis
for our opinion. Our examination does not provide a legal determination on
NCM's compliance with specified requirements.

In  our  opinion,  management's   assertion,   that  NCM   complied   with  the
aforementioned requirements  during the year ended December 31, 1997, is fairly
stated, in all material respects.

                                             Ernst & Young LLP
                                             /s/Ernst & Young LLP




January 28, 1998

       Ernst & Young LLP is a member of Ernst & Young International, Ltd.




(LOGO)

2500 Ruan Center
P.O. Box 772
Des Moines, IA 50303


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Norwest Mortgage, Inc.:

We  have  examined  management's  assertion  about  Norwest  Mortgage  Banking's
compliance  with the  minimum  servicing  standards  set  forth in the  Mortgage
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE
BANKERS (USAP) as of and for the year ended  December 31, 1997,  included in the
accompanying  Management  Assertion.   Management  is  responsible  for  Norwest
Mortgage  Banking's  compliance  with those  minimum  servicing  standards.  Our
responsibility,  is to express an opinion on  management's  assertion  about the
entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining, on a test basis, evidence about Norwest Mortgage Banking's compliance
with the minimum servicing  standards and performing such other procedures as we
considered  necessary  in  the  circumstances.  We believe that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination on Norwest Mortgage  Banking's  compliance with the minimum
servicing standards.

In our opinion,  management's assertion that Norwest Mortgage Banking complied
in all material respects with the aforementioned minimum servicing standards as
of and for the year ended  December 31, 1997,  is  fairly  stated,  in all
material respects.

                                             /s/KPMG Peat Marwick LLP

January 14, 1998


                              ARTHUR ANDERSEN LLP


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors
of SunTrust Mortgage, Inc.:

We  have  examined  management's  assertion  about  SUNTRUST  MORTGAGE,  INC.'S
compliance  with the minimum  servicing  standards identified  in the  Mortgage
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR
MORTGAGE BANKS ("USAP") and that the Company had in effect a fidelity bond and
errors and omissions policy in the amounts of $100,000,000 and $20,000,000,
respectively, as of and for the year ended  December  31, 1997, included in the
  accompanying management  assertion.  Management is responsible for the
Company's  compliance with those minimum  servicing standards and for
 maintaining a fidelity bond and errors and  omissions  policy. Our
 responsibility  is to express an opinion onmanagement's assertion about the
 entity's compliance with the minimum servicing standards and  maintenance of a
 fidelity  bond and errors and omissions  policy based on our examination.

Our  examination  was  made in  accordance with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly, included
examining,  on a test basis,  evidence about the Company's  compliance with the
minimum  servicing   standards  and  performing  such  other  procedures as  we
considered  necessary  in the  circumstances.  We believe  that our examination
provides a reasonable basis for our opinion. Our examination does not provide a
legal  determination  on the  Company's  compliance with the minimum  servicing
standards.

In our  opinion,  management's  assertion  that the  Company  complied with the
aforementioned minimum servicing standards and that the Company had in effect
a fidelity bond and errors and omissions policy in the amounts of $100,000,000
 and $20,000,000,  respectively,  as of and for the year ended  December  31,
 1997 is fairly stated in all material respects.


/S/Arthur Andersen LLP


(LOGO)    One Columbus
          10 West Broad Street                    Phone: 614 224 5678
          Columbus, Ohio 43215-3400               Fax:   614 222 3939





                          Independent Auditors' Report

Board of Directors
The Huntington Mortgage Company

We have examined  management's  assertion, included in the accompanying  report
titled Report of  Management,  that The  Huntington Mortgage  Company  (HMC), a
wholly-owned  subsidiary  of The  Huntington  National Bank,  complied with the
minimum  servicing  standards set forth in the Mortgage Bankers  Association of
America's  UNIFORM SINGLE  ATTESTATION  PROGRAM FOR MORTGAGE BANKERS during the
year ended  December 31, 1997.  Management is responsible for HMC's  compliance
with  those  requirements.  Our  responsibility  is to express  an  opinion  on
management's assertion about HMC's compliance based on our examination.

Our examination  was conducted in accordance  with standards established by the
American  Institute of Certified Public Accountants and,  accordingly, included
examining,  on  a  test  basis,  evidence  about  HMC's  compliance with  those
requirements and performing such other procedures as we considered necessary in
the circumstances.  We believe that our examination provides a reasonable basis
for our opinion. Our examination does not provide a legal determination on
 HMC's compliance with specified requirements.

In our opinion, management's assertion that HMC complied with the
Aforementioned  requirements  during the year ended  December 31, 1997 is fairly
stated, in all material respects.

                                                      /s/Ernst & Young LLP


March 12, 1998


       Ernst & Young LLP is a member of Ernst & Young International, Ltd.



                MANAGEMENT'S ASSERTION ON COMPLIANCE WITH MINIMUM
                    STANDARDS SERVICING STANDARDS SET FORTH
                    IN THE UNIFORM SINGLE ATTESTATION PROGRAM
                              FOR MORTGAGE BANKERS

                              REPORT OF MANAGEMENT

We, as members of management of Cimarron Mortgage Company,  are responsible for
complying  with the minimum  servicing  standards as set forth ia the  Mortgage
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR
MORTGAGE BANKERS  (USAP).  We are  also  responsible  for  establishing  and
maintaining effective  internal  control  over  compliance  with  these
standards.  We have performed an  evaluation  of Cimarron  Mortgage  Company's
compliance  with the minimum servicing standards as set forth in the USAP as
of December 31, 1997 and for the year then  ended.  Based on this  evaluation,
we assert that during the year ended December 31, 1997,  Cimarron  Mortgage
Company has complied,  in all material respects, with the minimum servicing
standards set fortil in the USAP.

As  of  December 31, 1997, Cimarron Mortgage  Company  had in effect a fidelity
bond and error and omissions policy in the amount of $2,000,000.


/s/Paul J. Salvo
President and Chief Operationg Officer

/s/Linda Scott
Linda Scott
Senior "Vice President and Secretary



CITICORP MORTGAGE, INC.                                        FINANCIAL CONTROL

12855 N. OUTER FORTY DRIVE
MS 822
ST. LOUIS, MO 63141


As of and for the year ended  December 31,  1997,  Citicorp  Mortgage,  Inc. (an
indirect wholly owned subsidiary of Citicorp) and subsidiaries (the Company) has
complied,  in all material  respects  with the minimum  servicing  standards set
forth  in  the  Mortgage  Bankers   Association  of  America's   UNIFORM  SINGLE
ATTESTATION FOR MORTGAGE  BANKERS.  As of and for this same period,  the Company
had in effect  fidelity bond and errors and omissions  policies in the amount of
$274 million.

Very truly yours,




CITICORP MORTGAGE, INC.


By:  /s/  David B. Lowman
          David B. Lowman, Managing Director-
          Mortgage Services

By  /s/   Jim B. Levites           3-4-98
          Jim B. Levites, Managing Director-
          Default Management

By  /s/   Richard G. Thornberry     3-9-98
          Richard G. Thornberry President/Chief Operating Officer

By /s/    Carl Levinson
          Carl L. Levinson, Chairman/Chief Executive Officer


February 20, 1998



4500 Park Granada                                           (LOGO) COUNTRYWIDE
Calabassa, California 91302
(818) 225-300O



April 22, 1997

Grant Thornton LLP
1000 Wilshire Boulevard, Suite 700
Los Angeles, CA 90017

Gentlemen:

As of and for the year ended February 28, 1997,  Countrywide  Credit Industries,
Inc. and Subsidiaries (which includes its wholly-owned  subsidiary,  Countrywide
Home Loans, Inc.) ("the Company') has complied in all material respects with the
minimum  servicing  standards set forth in the Mortgage  Bankers  Association of
America's UNIFORM SINGLE  ATTESTATION FOR MORTGAGE BANKERS.  As of and for this
same period,  the Company had in effect a fidelity bond and errors and omissions
policy in the amount of $30,000,000.







/s/Carlos M. Garcia
Carlos M. Garcia
Managing Director-Finance
Chief Financial Officer and
Chief Accounting Officer



                                     (LOGO)
                                    KNUTSON
                              MORTGAGE CORPORATION

                              REPORT OF MANAGEMENT

We, as members of  management  of  Temple-Inland  Financial  Services,  Inc. and
Subsidiaries  (including  Knutson  Mortgage  Corporation)  (the  "Company")  are
responsible for complying with the minimum  servicing  standards as set forth in
the Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM
FOR MORTGAGE BANKERS (the "USAP").  We are also responsible for establishing and
maintaining effective internal control over compliance with these standards.  We
have  performed  an  evaluation  of the  Company's  compliance  with the minimum
servicing standards as set forth in the USAP as of December 31, 1997 and for the
15 month period then ended. Based on this evaluation,  we assert that during the
15 month period ended December 31, 1997, the Company  complied,  in all material
respects, with the minimum servicing standards set forth in the USAP.

During  the 15 month  period  ended  December  31,  1997,  the  Company  did not
consistently  document its supervisory  review and approval of custodial account
reconciliations.  Although  not  consistently  documented,  in most  instances a
supervisory  review had taken place. As of January 1998, a procedure to document
supervisory  review and  approval  had been  instituted.  Because a  supervisory
review  was  made  in  most  instances,  we  believe  this  is  not  a  material
noncompliance with the minimum servicing standards set forth in the USAP.

As of December  31, 1997,  the Company had in effect a fidelity  bond and errors
and omissions policy in the amount of $30,000,000.


By:/s/Richard Hebl
Senior Vice President -
         Loan Administration


    3001 METRO DRIVE/SUITE 400/ MINNEAPOLIS, MINNESOTA 55425/(612) 204-2600


Charlotte, North Carolina 28288
(704) 374-6787

LOGO FIRST UNION





                        MANAGEMENT'S ASSERTION REGARDING

                   COMPLIANCE WITH MINIMUM SERVICING STANDARDS

As of and for the year ended December 3l, 1997, First Union Mortgage Corporation
has complied in all material respects with the minimum  servicing  standards set
forth in the Mortgage Bankers Association of America's UNFORM SINGLE ATTESTATION
PROGRAM  FOR  MORTGAGE  BANKERS.  As of and for this same  period,  First  Union
Mortgage  Corporation  had if effect a fidelity  bond and  errors and  omissions
policies in the amounts of $100 million and $20 million, respectively.

/s/ Karin Patrick
/Karin Patrick, Senior Vice President                          March 13, 1998
                                                               Date

/s/ James Maynor
James Maynor, President                                        March 13,1998
                                                               Date

National City                          National City Mortgage Co.
Mortgage                               3232 Newmark Drive Miamisburg, Ohio 45342
                                       Telephone (937) 910-1200

                                       Mailing Address:
                                       P.O. 1820
                                       Dayton, Ohio 45401-1820



                    Management's Assertion on Compliance with
                  Minimum Servicing Standards Set Forth in the
             Uniform Single Attestation Program for Mortgage Bankers

                              Report of Management

We,  as  members  of  management  of  National  City  Mortgage  Co.  (NCM),  are
responsible for complying with the minimum  servicing  standards as set forth in
the Mortgage Bankers Association of America's Uniform Single Attestation Program
for Mortgage  Bankers  (USAP).  We are also  responsible  for  establishing  and
maintaining effective internal control over compliance with these standards.  We
have  performed an evaluation  of NCM's  compliance  with the minimum  servicing
standards  as set  forth in the USAP as of  December  3l,  1997 and for the year
then  ended.  Based on this  evaluation,  we assert  that  during the year ended
December 3l, 1997,  NCM  complied,  in all material  respects,  with the minimum
servicing standards set forth in the USAP.

As of and for this same period,  NCM had in effect a fidelity bond policy in the
amount of $50  million and an errors and  omissions  policy in the amount of $20
million.

                                         /s/Leo E. Knight, Jr.
                                         Leo E. Knight, Jr., President

                                         /s/T. Jackson Case Jr.
                                         T. Jackson Case Jr., Sr. Vice President

January 29,1998


                               No one Cares More !


(LOGO)                                            Norwest Mortgage, Inc.
                                                  405 S.W. 5th Street
                                                  Des Moines, IA 50309-4626
                                                  515-237-6000


                              Management Assertion

As of and for the year ended December 3l, 1997,   Norwest  Mortgage  Banking has
complied in all material respects with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  Uniform  Single  Attestation
Program for Mortgage Bankers.  As of this same period,  Norwest Mortgage Banking
had in effect a fidelity bond and errors and  omissions  policy in the amount of
$100 million and $20 million, respectively.


/s/Mark C. Oman                                                Januiary 14, 1998
Mark C. Oman                                                    Date
PRESIDENT AND CHIEF EXECUTIVE OFFICER

/s/Robert K. Chapman                                            Janaury 14, 1998
Robert K. Chapman                                               Date
EXECUTIVE VICE PRESIDENT AND CHIEF FINANCIAL OFFICE

/s/Mike Heid                                                    Janaury 14, 1998
Mike Heid                                                       Date
EXECUTIVE VICE PRESIDENT LOAN SERVICING




Sun Trust Mortgage, Inc.                     Ralph B. Carrigan
Mail Code CC-502                             President, Chief Operating Officer
P.O. Box 4333
Atlanta, GA 30302
Tel (770)352-5610
Fax (770) 352-5832

SUN TRUST

January 30, 1998

Arthur Andersen LLP
133 Peachtree Street, NE
Atlanta, Georgia 30303

Dear Sirs:

As of and for the year ended  December 31,  1997,  SunTrust  Mortgage,  Inc. has
complied in all material respects with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  Uniform  Single  Attestation
Program for Mortgage Bankers. As of and for this same period, SunTrust Mortgage,
Inc.  had in effect a  fidelity  bond and  errors  and  omissions  policy in the
amounts of $100,000,000 and $20,000,000 respectively.

Sincerely,
/s/Ralph B. Carrigan
Ralph B. Carrigan
President/COO

RBC/amg

The Huntington Mortgage Company                      (LOGO)
7575 Hunington Park Drive
Columbus, Ohio 43235



                              Report of Management

We, as members  of  management  of The  Huntington  Mortgage Company  (HMC),  a
wholly-owned  subsidiary of The Huntington  National Bank, are responsible  for
complying with the minimum servicing standards set forth in the Mortgage
Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE
BANKERS (USAP).  We are also  responsible for  establishing  and  maintaining
effective internal  control over  compliance with the minimum  servicing
standards as set forth in the USAP as of December 31, 1997 and for the year
then ended.  Based on this  evaluation,  we assert that during the year ended
December 31, 1997,  HMC complied with the minimum servicing standards set
forth in the USAP.

As of and for this same period, HMC had in effect a fidelity bond in the amount
of $40,000,000 and an errors and omissions policy in the amount of $8,000,000.


/s/R. Frederick Taylor
R. Frederick Taylor, President


/s/Irving A. Adler
Irving A. Adler, Senior Vice President




A subsidiary of The Huntington National Bank




(LOGO) 460 Briarwood Dr., Suite 415
       Jackson, MS 39206

       P. O. Box 12830
       Jackson, MS 39236-2830                                   (601) 899-1500
                                                           FAX: (601) 899-1502



March 30, 1998

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing

RE:      Officer's Certificate

The undersigned Officer certifies the following for the 1997 fiscal year:

(A)      I have reviewed the activities and performance of the Servicer  during
         the preceding  fiscal year under the terms of the  Servicing Agreement
         and/or  Seller/Servicer  Guide  and  to the  best  of  these officers'
         knowledge,   the   Servicer   has   fulfilled   all  of   its  duties,
         responsibilities or obligations under these Agreements throughout such
         year,  or if there has been a default  or failure  of the servicer  to
         perform  any  of  such  duties,   responsibilities  or obligations,  a
         description  of each  default  or  failure  and the nature  and status
         thereof has been reported to Norwest Bank Minnesota, N.A.;
(B)      I have confirmed that the Servicer is currently an approved FNMA
         servicer in good  standing;
(C)      I have  confirmed  that the Fidelity  Bond,  the Errors and Omission
         Insurance Policy and any other bonds required under the terms of the
         Servicer Guide are in full force and effect;
(D)      All premiums for each Hazard Insurance  Policy, Flood Insurance Policy
         and  Primary  Mortgage  Insurance  Policy  are  with  respect to  each
         Mortgaged Property, has been paid and that all such insurance policies
         are in full force and effect;
(E)      All real estate taxes, governmental assessments and any other expenses
         accrued and due, that if not paid could result in a lien or encumbrance
         on any  Mortgaged  Property,  has been  paid,  or if any such costs or
         expenses have not been paid to any Mortgaged  Property, the reason for
         the non-payment has been reported to Norwest Bank Minnesota, N.A.;
(F)      All Custodial Accounts have been reconciled and are properly funded;
         and
(G)      All annual reports of Foreclosure and Abandonment of Mortgage  Property
         required per section 6050H,  6050J,  and 6050P of the Internal  Revenue
         Code, respectively, have been prepared and flied.

Certified By:
/s/Paul J. Salvo
Officer

President
Title

3/30/98
Date



          JACKSON, MISSISSIPPI - ATLANTA, GEORGIA - CLEARWATER, FLORIDA
                   Member of the Mortgage Bankers Association



Citicorp Mortgage,     Mail Station 313
Inc.                   P.O. Box 790013
                       St. Louis, Missouri
A subsidiary of        63179-0013

Citicorp

                                                                      (LOGO)

March 31, 1998
Investor #6121 and 6123

Attn: Christine A Tincher
Norwest Bank
11000 Broken Land Parkway
Columbia, MD 21044-3562

                              OFFICER'S CERTIFICATE

RE:      Annual Statement as to Compliance:
         Pursuant to SASCOR Servicing Guide

Dear Ms. Tincher:

The activities of Citicorp Mortgage, Inc., performed under the above referenced
Servicing Guide during the preceding calendar year, have been conducted under
my supervision.  Based  upon a  review  of those  activities and to the best of
my knowledge,  Citicorp  Mortgage,  Inc. has fulfilled all of its obligations
under this Servicing Guide.

Citicorp Mortgage, Inc.

By: /s/Patsy M. Barker
Patsy M. Baker, Vice President

By: /s/Timothy Klingert
Timothy Klingert, Investor Reporting Manager







                              OFFICER'S CERTIFICATE

I, Joseph  Candelario,  hereby certify that I am the First Vice President, Loan
Administration  of  Countrywide  Home  Loans,  Inc.,  fka,  Countrywide Funding
Corporation  and further  certify  with  respect to the  Pooling  and Servicing
Agreement  for  Conventional Residential  Fixed Rate & Adjustable Rate Mortgage
Loans (Inv. 977) by and among Norwest Bank of Minnesota and Countrywide Funding
Corporation, as Servicer, as follows:

I have reviewed the activities and performance of the Servicer during the
Fiscal year  ended  February  28,  1997  under  the  Agreement  and,  to the
 best of my knowledge,  based on my review,  the Servicer has fulfilled  all of
 its duties, responsibilities or obligations under the Agreement throughout the
 fiscal year.



                                               /s/ Joseph Candelario    5-23-97
                                               Joseph Candelario         Date
                                               First Vice President
                                               Loan Administration





February 19, 1998

TEMPLE-INLAND MORTGAGE CORPORATION

(logo)

Norwest Bank Minnesota, N.A. - Master Servicer
Attn: Kimberly J. Wiggins, Compliance Administrator
11000 Broken Land Parkway
Columbia, MD 21044-3562

RE:

Investor Nos. L11, L12, L14, L17, L18, 404, 405,406, 487, 645,646, 647, and 648
Annual Certification, as of 12/31/97

Dear Ms. Wiggins:

The undersigned Officer certifies the following for the 1997 fiscal year:

(A) I have reviewed the activities and  performances  of the Servicer during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the  best  of my  knowledge,  the  servicer  has  fulfilled  all of its  duties,
responsibilities or obligations under these Agreements  throughout such year, or
if there has been a default  or  failure of the  Servicer  to  perform  any such
duties,  responsibilities  or  obligations,  a  description  of each  default or
failure  and the nature and status  thereof has been  reported  to Norwest  Bank
Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
Servicer in good standing;

(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust  Agreement,  Pooling and Servicing  Agreement and/or Servicer Guide are in
full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Ryland Mortgage Company;

(F) All Custodial Accounts have been reconciled and are properly funded; and

(G) All annual reports of  Foreclosure  and  Abandonment  of Mortgaged  Property
required  per  sections   6050J  and  6050P  of  the  internal   Revenue   Code,
respectively, have been prepaid.

Certified by:

Temple-Inland Mortgage Corporation and Temple-Inland Mortgage Corporation as
subservicer for Lumbermen's Investment Corporation

Clay B. Carson
Executive Vice President

February 19,1998

TEMPLE-INLAND BUILDING * 1300 SOUTH MO-PAC EXPWY. * AUSTIN, TEXAS  78746



First Union Mortgage Corporation
Operational and Regulatory Risk Division
Post Office Box 900001
Raleigh, North Carolina 27675-9000

(LOGO)

1100 Corporate Center Drive
Raleigh, North Carolina 27607-5066
919 881-6000

Norwest Bank Minnesota, N.A.
Investor Numbers A04, 596, Nll, N32, M02, N13, P52, 021,181,460, N07, A07, N56

The undersigned Officer certifies the following for the 1997 fiscal year:

a)I have reviewed the  activities  and  performance  of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

b)I have  confirmed  that the Servicer is  currently  an approved  FNMA or FHLMC
servicer in good standing;

c)I have confirmed  that the Fidelity  Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

d)All premiums for each Hazard  Insurance  Policy,  Flood  Insurance  Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

e)All real estate taxes, governmental assessments and any other expenses accrued
and due, that if not paid could result in a lien or encumbrance on any Mortgaged
Property,  have been paid or if any such  costs or  expenses  have not been paid
with respect to any Mortgaged Property,  the reason for the non-payment has been
reported to Norwest Bank Minnesota, N.A.;

f)All Custodial Accounts have been reconciled and are properly funded; and

g)All  annual  reports of  Foreclosure  and  Abandonment  of  Mortgage  property
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively, have been prepared and filed.

Certified by:


Joseph F. DeDominicis
October 26, 1998



                           NATIONAL CITY MORTGAGE CO.

                               3232 NEWMARK DRIVE
                              MIAMISBURG, OH 45342

                         SERVICER'S ANNUAL CERTIFICATION

Dear Sir/Madam:

The  undersigned  hereby  certifies  with  respect  to each and  every mortgage
serviced under the Servicing  Agreement between Norwest Bank Minnesota, N.A. as
follows:

1.    There  are  no  outstanding   unpaid   installments   of  taxes,  special
      assessments, or insurance unless otherwise reported.

2.    There has been no notice of cancellation received for any hazard or other
      insurance incident to any mortgage without the Servicer obtaining proper
      coverage to protect the security interest in the property of Norwest Bank
      Minnesota, N.A..

3.    Private mortgage insurance, as required, remains in full force and
4.    effect.

4.    All notices detrimental to Norwest Bank Minnesota, N.A. security interest
      have been forwarded to Norwest Bank Minnesota, N.A..

5.    All ARM and GPM loan  adjustments  have been made in  accordance with the
      mortgage  terms,  with timely proper notice provided to the mortgagors as
      required by the terms of the note and by regulatory guidelines.

6.    The  needed  internal  controls  are in place  to  insure  that all index
      changes, made either manually or by automation, reflect the accurate
      index for that period.

7.    All loan  documents  pertaining  mortgage loans are held by National City
      Bank of Kentucky, our document custodian.

8.    All mortgage insurance  premiums due under the contract of insurance with
      the Federal Housing Administration or private mortgage insurance
      companies have been paid.

9.    All FHA 235/265 mortgage loans have been property recertified.

10.   Fidelity  Bond Coverage and Error's & Omissions Coverage is in full force
      and effect.

11.   A Form 1099  was flied with the Internal Revenue Service for all interest
      paid to mortgagors over $10.00 on their escrow/impound accounts (IRS Code
      6049).

12.   A Form I099-A was filed with the Internal Revenue  Service for all
13.   Norwest  Bank  Minnesota,   N.A.  property  foreclosure acquisitions  and
      abandonment (IRS Code 60500).

14.   A Form I099-C  was filed with the Internal Revenue Service for all

15.   Norwest Bank  Minnesota,  N.A.  accounts  that had forgiveness of debt.

14.   A Form 1098 was filed with the Internal Revenue  Service  for all Norwest
      Bank Minnesota, N.A. accounts for interest paid by the borrowers in
      excess of $600.00.

15.   All requirements of Regulation Z have been met.

16.   We are in compliance with the National Flood Insurance Act of 1994.

17.   All property inspections have been completed as required.

18.   Interest is paid on escrow/impound accounts in states that require it.

19.   We  have established   policies,   procedures  and   responsibilities for
      comprehensive  contingency   planning  to  minimize   financial  loss and
      disruption  of service to the  institution  and its  customers and ensure
      timely resumptions in the event of a disaster.

20.   We acknowledge that the  institution's  contingency  plan is reviewed and
      approved annually by management.

By:/s/Patricia A. Maynard                                          3/23/98
Patricia A. Maynard, Vice President                                Date




                                                 NORWEST MORTGAGE, INC.
                                                 405 S.W. 5th 3treet

                                                 Des Moines, IA 50328

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Tracey Waldman


RE: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1996 fiscal year:

(A)     I have reviewed the  activities and  performance of the Servicer during
        the preceding  fiscal year under the terms of the  Servicing Agreement,
        Trust Agreement, Pooling and Servicing Agreement and/or Seller/Servicer
        Guide and to the best of these  Officers' knowledge,  the  Servicer has
        fulfilled all of its duties, responsibilities or obligations under these
        Agreements  throughout  such  year,  or if there has been a  default or
        failure of the servicer to perform any of such duties, responsibilities
        or obligations, a description of each default or failure and the nature
        and status thereof has been reported to Norwest Bank Minnesota, N.A.;

(B)     I have confirmed that the Servicer is currently an approved FNMA or
        FHLMC servicer in good standing;

(C)     I have  confirmed that the  Fidelity  Bond,  the Errors  and  Omissions
        Insurance  Policy and any other  bonds  required under the terms of the
        Servicing  Agreement,  Trust Agreement, Pooling and Servicing Agreement
        and/or Seller/Servicer Guide are in full force and effect;

(D)     All premiums for each Hazard  Insurance Policy,  Flood Insurance Policy
        (if applicable) and Primary  Mortgage Insurance Policy (if applicable),
        with  respect to each  Mortgaged  Property, have been paid and that all
        such insurance policies are in full force and effect;

(E)     All real estate taxes,  governmental assessments and any other expenses
        accrued and due, that if not paid could result in a lien or encumbrance
        on any  Mortgaged  Property,  have been  paid,  or if any such costs or
        expenses have not been paid with respect to any Mortgaged Property, the
        reason for the  non-payment has been reported to Norwest Bank
        Minnesota, N.A.;

(F)     All Custodial Accounts have been reconciled and are properly funded;
(G)     and

(G)     All annual reports of Foreclosure and  Abandonment of Mortgage Property
        required  per  section  6050J and 6050P of the  Internal  Revenue Code,
        respectively, have been prepared and filed.



CERTIFIED By:
/s/ John B. Brown
Officer

Vice President
Title

3-18-97
Date






      Sun Trust Mortgage, Inc.
      Post Office Box 105621
      Atlanta, GA 30348
      Tel 1-800-634-7928

Sun Trust

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing

RE: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1997 fiscal year:

(A)  I have reviewed the activities and performance  of the Servicer during the
     preceding  fiscal year under the terms  of the Servicing  Agreement, Trust
     Agreement,  Pooling and Servicing Agreement and/or   Seller/Servicer Guide
     and to the best of these  Officers'  knowledge, the Servicer has fulfilled
     all of its duties,  responsibilities or obligations under these Agreements
     throughout  such  year,  or if there has been a default or  failure of the
     servicer to perform any of such duties, responsibilities or obligations, a
     description of each  default or failure and the nature and status  thereof
     has been reported to Norwest Bank Minnesota, N.A.;

(B)  I have confirmed that the Servicer is currently an approved  FNMA or FHLMC
     servicer in good standing;

(C)  I have confirmed that the Fidelity Bond, the Errors and Omissions
(D)  Insurance Policy  and any other  bonds  required  under  the  terms of the
(E)  Servicing Agreement,   Trust  Agreement,   Pooling  and  Servicing
(F)  Agreement  and/or Seller/Servicer Guide are in full force and effect;

(D)  All premiums for each Hazard Insurance  Policy, Flood Insurance Policy (if
     applicable) and Primal,  Mortgage Insurance Policy (if  applicable),  with
     respect  to each  Mortgaged  Property, have  been  paid  and that all such
     insurance policies are in full force and effect;

(E)  All real estate  taxes,  governmental assessments  and any other  expenses
     accrued and due, that if not paid could result in a lien or encumbrance on
     any  Mortgaged  Property, have been paid, or if any such costs or expenses
     have not been paid with respect to any Mortgaged Property., the reason for
     the non-payment has been reported to Norwest Bank Minnesota, N.A.;

(F)  All Custodial Accounts have been reconciled and are properly funded; and

(G)  All annual reports of  Foreclosure  and  Abandonment  of Mortgage Property
     required per section 6050H.  605rU and 6050P of the Internal Revenue Code,
     respectively, have been prepared and filed.


Certified By:
Roy Briggs, III
Officer Roy Briggs, III

Vice President
Title

April 3, 1998
Date

                                                            (LOGO)


                                             The Huntington Mortgage Company
                                             7575 Huntington Park Drive
                                             Columbus, Ohio 43235

March 26, 1998

SASCOR
Attn: Master Servicing Dept
7435 New Technology Way
Frederick, MD 21701

Re: 1997 Annual Reporting

Dear Investor:

In  accordance  with the servicing  agreement  between The  Huntington Mortgage
Company (HMC) and your firm, this letter will serve as our annual certification
relative  to the  portfolio  of  mortgage  loans  administered on your  behalf.
Enclosed,  please find The  Huntington  BancShares  Incorporated and HMC Annual
Reports for 1997.

This letter will also certify that all real estate taxes and insurance premiums
have been paid in  connection  with the mortgage loan  portfolio. Additionally,
please find Fidelity. Bond certificates as well as Errors Omissions
declarations to further protect your interest.

The employees of The Huntington are pleased to be of service to you and we look
forward to continuing the valued business relationship that we have established
with your  organization.  Should you have any questions  regarding the enclosed
statements, please contact me directly at (614)480-6680.

Sincerely,
/s/Bradford C. Northcraft
Bradford C. Northcraft
Vice President
Investor Services Manager




     Take control of your money.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission