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 : July 25, 1997
(Date of earliest event reported)
Commission File No.: 333-22559-01
Salomon Brothers Mortgage Securities VII, Inc.,
Asset Backed Certificates, Series 1997-L2 Trust
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
52-2038496
52-2038499
(I.R.S. Employer Identification No.)
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland 21044
(Address of principal executive offices) (Zip Code)
(410) 884-2000
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
<PAGE>
ITEM 5. Other Events
On July 25, 1997 a distribution was made to holders of
Salomon Brothers Mortgage Securities VII, Inc.,
Asset Backed Certificates, Series 1997-L2 Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Asset Backed
Certificates, Series 1997-L2 Trust, relating to the July 25, 1997
distribution
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 hereunto duly authorized.
Salomon Brothers Mortgage Securities VII, Inc.,
Asset Backed Certificates, Series 1997-L2 Trust
August 01, 1997 by Norwest Bank Minnesota, N.A., as Trustee
/s/ Sherri J. Sharps, Vice President
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Asset Backed
Certificates, Series 1997-L2 Trust, relating to the July 25, 1997
distribution
<TABLE>
<CAPTION>
Salomon Brothers Mortgage Securities VII, Inc.
Asset Backed Certificates
Statements to Certificateholders
Record Date: 30-Jun-1997
Distribution Date: 25-Jul-1997
SBMSVII Series 1997-L2
Customer Service
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044
Telephone:(410) 884-2173
Fax:(410) 884-2369
Certificateholder Distribution Summary
Certificate Certificate Beginning Current
Class Pass-Through Certificate Interest Principal Realized
Class CUSIP Description Rate Balance Distribution Distribution Loss
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 79548KTW8 SEQ 6.95000% 36,090,241.05 209,022.65 1,096,650.04 0.00
A-2 79548KTX6 SEQ 7.10000% 13,370,000.00 79,105.83 0.00 0.00
A-3 79548KTY4 SEQ 7.20000% 24,675,000.00 148,050.00 0.00 0.00
A-4 79548KTZ1 SEQ 7.40000% 5,010,000.00 30,895.00 0.00 0.00
A-5 79548KUA4 SEQ 7.60000% 11,670,000.00 73,910.00 0.00 0.00
A-6 79548KUB2 SEQ 7.80000% 27,184,000.00 176,696.00 0.00 0.00
A-7 79548KUC0 SEQ 6.10000% 51,561,168.73 262,102.61 767,655.03 0.00
A-8 79548KUD8 SEQ 3.40000% 0.00 146,089.98 0.00 0.00
A-9 79548KUE6 SEQ 7.50000% 22,300,000.00 139,375.00 0.00 0.00
XS 79548KUF3 IO 1.85932% 0.00 342,001.64 0.00 0.00
R-I 79548KUK2 LR 7.50000% 0.00 0.00 0.00 0.00
R-II 79548KUL0 R 7.50000% 0.00 0.00 0.00 0.00
B-1 79548KUG1 SEQ 7.25000% 11,030,441.46 66,642.25 7,423.18 0.00
B-2 79548KUH9 SEQ 7.25000% 5,573,643.62 33,674.10 3,750.91 0.00
B-3 79548KUJ5 SEQ 7.25000% 3,343,586.96 20,200.84 2,250.14 0.00
B-4 7955029Q8 SEQ 7.25000% 4,459,114.63 26,940.48 3,000.86 0.00
B-5 7955029R6 SEQ 7.25000% 2,229,057.98 13,467.23 1,500.09 0.00
B-6 7955029S4 SEQ 7.25000% 2,230,149.86 13,473.82 1,500.83 0.00
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Ending Cumulative
Certificate Total Realized
Class Balance Distribution Losses
<S> <C> <C> <C>
A-1 34,993,591.02 1,305,672.69 0.00
A-2 13,370,000.00 79,105.83 0.00
A-3 24,675,000.00 148,050.00 0.00
A-4 5,010,000.00 30,895.00 0.00
A-5 11,670,000.00 73,910.00 0.00
A-6 27,184,000.00 176,696.00 0.00
<PAGE>
A-7 50,793,513.71 1,029,757.64 0.00
A-8 0.00 146,089.98 0.00
A-9 22,300,000.00 139,375.00 0.00
XS 0.00 342,001.64 0.00
R-I 0.00 0.00 0.00
R-II 0.00 0.00 0.00
B-1 11,023,018.28 74,065.43 0.00
B-2 5,569,892.71 37,425.01 0.00
B-3 3,341,336.82 22,450.98 0.00
B-4 4,456,113.77 29,941.34 0.00
B-5 2,227,557.88 14,967.32 0.00
B-6 2,228,649.03 14,974.65 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator
on behalf of the Trustee.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled Total
Face Certificate Principal Principal Realized Principal
Class Amount Balance Distribution Distribution Accretion Loss (1) Reduction
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 37,540,000.00 36,090,241.05 75,951.02 1,020,699.02 0.00 0.00 1,096,650.04
A-2 13,370,000.00 13,370,000.00 0.00 0.00 0.00 0.00 0.00
A-3 24,675,000.00 24,675,000.00 0.00 0.00 0.00 0.00 0.00
A-4 5,010,000.00 5,010,000.00 0.00 0.00 0.00 0.00 0.00
A-5 11,670,000.00 11,670,000.00 0.00 0.00 0.00 0.00 0.00
A-6 27,184,000.00 27,184,000.00 0.00 0.00 0.00 0.00 0.00
A-7 52,576,000.00 51,561,168.73 53,165.71 714,489.32 0.00 0.00 767,655.03
A-8 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-9 22,300,000.00 22,300,000.00 0.00 0.00 0.00 0.00 0.00
XS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
R-I 100.00 0.00 0.00 0.00 0.00 0.00 0.00
R-II 100.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 11,045,000.00 11,030,441.46 7,423.18 0.00 0.00 0.00 7,423.18
B-2 5,581,000.00 5,573,643.62 3,750.91 0.00 0.00 0.00 3,750.91
B-3 3,348,000.00 3,343,586.96 2,250.14 0.00 0.00 0.00 2,250.14
B-4 4,465,000.00 4,459,114.63 3,000.86 0.00 0.00 0.00 3,000.86
B-5 2,232,000.00 2,229,057.98 1,500.09 0.00 0.00 0.00 1,500.09
B-6 2,233,093.32 2,230,149.86 1,500.83 0.00 0.00 0.00 1,500.83
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Ending Ending Total
Certificate Certificate Principal
Class Balance Percentage Distribution
<S> <C> <C> <C>
A-1 34,993,591.02 0.93216811 1,096,650.04
A-2 13,370,000.00 1.00000000 0.00
A-3 24,675,000.00 1.00000000 0.00
A-4 5,010,000.00 1.00000000 0.00
A-5 11,670,000.00 1.00000000 0.00
A-6 27,184,000.00 1.00000000 0.00
A-7 50,793,513.71 0.96609696 767,655.03
A-8 0.00 0.00000000 0.00
A-9 22,300,000.00 1.00000000 0.00
XS 0.00 0.00000000 0.00
R-I 0.00 0.00000000 0.00
R-II 0.00 0.00000000 0.00
B-1 11,023,018.28 0.99800980 7,423.18
B-2 5,569,892.71 0.99800980 3,750.91
B-3 3,341,336.82 0.99800980 2,250.14
B-4 4,456,113.77 0.99800980 3,000.86
B-5 2,227,557.88 0.99800980 1,500.09
B-6 2,228,649.03 0.99800981 1,500.83
<PAGE>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Ending Next Class
Class Prepayment
Class Percentage Percentage
<S> <C> <C>
B-1 5.036960% 0.000000%
B-2 2.545158% 0.000000%
B-3 1.526821% 0.000000%
B-4 2.036218% 0.000000%
B-5 1.017881% 0.000000%
B-6 1.018380% 0.000000%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled Total
Face Certificate Principal Principal Realized Principal
Class (2) Amount Balance Distribution Distribution Accretion Loss (3) Reduction
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 37,540,000.00 961.38095498 2.02320245 27.18963825 0.00000000 0.00000000 29.21284070
A-2 13,370,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3 24,675,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-4 5,010,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-5 11,670,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-6 27,184,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-7 52,576,000.00 980.69782277 1.01121633 13.58964775 0.00000000 0.00000000 14.60086408
A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-9 22,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
XS 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-I 100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 100.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 11,045,000.00 998.68188864 0.67208511 0.00000000 0.00000000 0.00000000 0.67208511
B-2 5,581,000.00 998.68188855 0.67208565 0.00000000 0.00000000 0.00000000 0.67208565
B-3 3,348,000.00 998.68188769 0.67208483 0.00000000 0.00000000 0.00000000 0.67208483
B-4 4,465,000.00 998.68188802 0.67208511 0.00000000 0.00000000 0.00000000 0.67208511
B-5 2,232,000.00 998.68189068 0.67208333 0.00000000 0.00000000 0.00000000 0.67208333
B-6 2,233,093.32 998.68189118 0.67208566 0.00000000 0.00000000 0.00000000 0.67208566
<FN>
(2) All classes are per $1,000 denomination.
(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Ending Ending Total
Certificate Certificate Principal
Class (4) Balance Percentage Distribution
<S> <C> <C> <C>
A-1 932.16811454 0.93216811 29.21284070
A-2 1000.00000000 1.00000000 0.00000000
A-3 1000.00000000 1.00000000 0.00000000
A-4 1000.00000000 1.00000000 0.00000000
A-5 1000.00000000 1.00000000 0.00000000
A-6 1000.00000000 1.00000000 0.00000000
A-7 966.09695888 0.96609696 14.60086408
A-8 0.00000000 0.00000000 0.00000000
A-9 1000.00000000 1.00000000 0.00000000
XS 0.00000000 0.00000000 0.00000000
R-I 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000
B-1 998.00980353 0.99800980 0.67208511
B-2 998.00980290 0.99800980 0.67208565
B-3 998.00980287 0.99800980 0.67208483
<PAGE>
B-4 998.00980291 0.99800980 0.67208511
B-5 998.00980287 0.99800980 0.67208333
B-6 998.00980552 0.99800981 0.67208566
<FN>
(4) All classes are per $1,000 denomination.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Payment of
Beginning Previously
Original Current Certificate/ Current Unpaid Current Non-Supported
Face Certificate Notional Accrued Interest Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 37,540,000.00 6.95000% 36,090,241.05 209,022.65 0.00 0.00 0.00
A-2 13,370,000.00 7.10000% 13,370,000.00 79,105.83 0.00 0.00 0.00
A-3 24,675,000.00 7.20000% 24,675,000.00 148,050.00 0.00 0.00 0.00
A-4 5,010,000.00 7.40000% 5,010,000.00 30,895.00 0.00 0.00 0.00
A-5 11,670,000.00 7.60000% 11,670,000.00 73,910.00 0.00 0.00 0.00
A-6 27,184,000.00 7.80000% 27,184,000.00 176,696.00 0.00 0.00 0.00
A-7 52,576,000.00 6.10000% 51,561,168.73 262,102.61 0.00 0.00 0.00
A-8 0.00 3.40000% 51,561,168.74 146,089.98 0.00 0.00 0.00
A-9 22,300,000.00 7.50000% 22,300,000.00 139,375.00 0.00 0.00 0.00
XS 0.00 1.85932% 220,726,404.30 342,001.64 0.00 0.00 0.00
R-I 100.00 7.50000% 0.00 0.00 0.00 0.00 0.00
R-II 100.00 7.50000% 0.00 0.00 0.00 0.00 0.00
B-1 11,045,000.00 7.25000% 11,030,441.46 66,642.25 0.00 0.00 0.00
B-2 5,581,000.00 7.25000% 5,573,643.62 33,674.10 0.00 0.00 0.00
B-3 3,348,000.00 7.25000% 3,343,586.96 20,200.84 0.00 0.00 0.00
B-4 4,465,000.00 7.25000% 4,459,114.63 26,940.48 0.00 0.00 0.00
B-5 2,232,000.00 7.25000% 2,229,057.98 13,467.23 0.00 0.00 0.00
B-6 2,233,093.32 7.25000% 2,230,149.86 13,473.82 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining
Cumulative Ending
Total Unpaid Certificate/
Realized Interest Interest Notional
Class Losses (5) Distribution Shortfall Balance
<S> <C> <C> <C> <C>
A-1 0.00 209,022.65 0.00 34,993,591.02
A-2 0.00 79,105.83 0.00 13,370,000.00
A-3 0.00 148,050.00 0.00 24,675,000.00
A-4 0.00 30,895.00 0.00 5,010,000.00
A-5 0.00 73,910.00 0.00 11,670,000.00
A-6 0.00 176,696.00 0.00 27,184,000.00
A-7 0.00 262,102.61 0.00 50,793,513.71
A-8 0.00 146,089.98 0.00 50,793,513.71
A-9 0.00 139,375.00 0.00 22,300,000.00
XS 0.00 342,001.64 0.00 218,842,673.22
R-I 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00
B-1 0.00 66,642.25 0.00 11,023,018.28
B-2 0.00 33,674.10 0.00 5,569,892.71
B-3 0.00 20,200.84 0.00 3,341,336.82
B-4 0.00 26,940.48 0.00 4,456,113.77
B-5 0.00 13,467.23 0.00 2,227,557.88
B-6 0.00 13,473.82 0.00 2,228,649.03
<PAGE>
<FN>
(5) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Payment of
Beginning Previously
Original Current Certificate/ Current Unpaid Current Non-Supported
Face Certificate Notional Accrued Interest Interest Interest
Class (6) Amount Rate Balance Interest Shortfall Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 37,540,000.00 6.95000% 961.38095498 5.56799814 0.00000000 0.00000000 0.00000000
A-2 13,370,000.00 7.10000% 1000.00000000 5.91666642 0.00000000 0.00000000 0.00000000
A-3 24,675,000.00 7.20000% 1000.00000000 6.00000000 0.00000000 0.00000000 0.00000000
A-4 5,010,000.00 7.40000% 1000.00000000 6.16666667 0.00000000 0.00000000 0.00000000
A-5 11,670,000.00 7.60000% 1000.00000000 6.33333333 0.00000000 0.00000000 0.00000000
A-6 27,184,000.00 7.80000% 1000.00000000 6.50000000 0.00000000 0.00000000 0.00000000
A-7 52,576,000.00 6.10000% 980.69782277 4.98521398 0.00000000 0.00000000 0.00000000
A-8 0.00 3.40000% 980.69782296 2.77864387 0.00000000 0.00000000 0.00000000
A-9 22,300,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000 0.00000000
XS 0.00 1.85932% 988.78781103 1.53206434 0.00000000 0.00000000 0.00000000
R-I 100.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 100.00 7.50000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 11,045,000.00 7.25000% 998.68188864 6.03370303 0.00000000 0.00000000 0.00000000
B-2 5,581,000.00 7.25000% 998.68188855 6.03370364 0.00000000 0.00000000 0.00000000
B-3 3,348,000.00 7.25000% 998.68188769 6.03370370 0.00000000 0.00000000 0.00000000
B-4 4,465,000.00 7.25000% 998.68188802 6.03370213 0.00000000 0.00000000 0.00000000
B-5 2,232,000.00 7.25000% 998.68189068 6.03370520 0.00000000 0.00000000 0.00000000
B-6 2,233,093.32 7.25000% 998.68189118 6.03370217 0.00000000 0.00000000 0.00000000
<FN>
(6) All classes are per $1000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining
Cumulative Ending
Total Unpaid Certificate/
Realized Interest Interest Notional
Class Losses (7) Distribution Shortfall Balance
<S> <C> <C> <C> <C>
A-1 0.00000000 5.56799814 0.00000000 932.16811454
A-2 0.00000000 5.91666642 0.00000000 1000.00000000
A-3 0.00000000 6.00000000 0.00000000 1000.00000000
A-4 0.00000000 6.16666667 0.00000000 1000.00000000
A-5 0.00000000 6.33333333 0.00000000 1000.00000000
A-6 0.00000000 6.50000000 0.00000000 1000.00000000
A-7 0.00000000 4.98521398 0.00000000 966.09695888
A-8 0.00000000 2.77864387 0.00000000 966.09695888
A-9 0.00000000 6.25000000 0.00000000 1000.00000000
XS 0.00000000 1.53206434 0.00000000 980.34926315
R-I 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 6.03370303 0.00000000 998.00980353
B-2 0.00000000 6.03370364 0.00000000 998.00980290
<PAGE>
B-3 0.00000000 6.03370370 0.00000000 998.00980287
B-4 0.00000000 6.03370213 0.00000000 998.00980291
B-5 0.00000000 6.03370520 0.00000000 998.00980287
B-6 0.00000000 6.03370217 0.00000000 998.00980552
<FN>
(7) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 3,060,798.58
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 689,021.11
Realized Losses 0.00
__________________
Total Deposits 3,749,819.69
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 84,441.15
Payment of Interest and Principal 3,665,378.54
__________________
Total Withdrawals (Pool Distribution Amount) 3,749,819.69
Ending Balance 0.00
__________________
__________________
</TABLE
<PAGE>
</TABLE>
<TABLE>
<CAPTION>
SERVICER ADVANCES
<S> <C>
Beginning Balance 0.00
Current Period Advances By Servicer 689,021.11
Reimbursement of Advances 0.00
Ending Cumulative Advances 689,021.11
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 8,264.41
Servicing Fee Support 8,264.41
__________________
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
__________________
__________________
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 91,969.81
Trustee Fee 735.75
Supported Prepayment/Curtailment Interest Shortfall 8,264.41
__________________
Net Servicing Fee 84,441.15
__________________
__________________
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Of Principal Number Unpaid
Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 100 8,324,161.46 3.89% 3.80%
60 Days 15 1,078,922.98 0.58% 0.49%
90+ Days 3 288,528.00 0.12% 0.13%
Foreclosure 20 1,826,916.86 0.78% 0.83%
REO 0 0.00 0.00% 0.00%
Totals 138 11,518,529.30 5.37% 5.26%
</TABLE>
<TABLE>
<CAPTION>
ADDITIONAL DELINQUENCY STATUS INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed 30 Year
Weighted Average Gross Coupon 10.190098%
Weighted Average Net Coupon 9.690098%
Weighted Average Maturity (Stepdown Calculation) 335 Months
Beginning Scheduled Collateral Loan Count 2,593
Number of Loans Paid in Full 23
Ending Scheduled Collateral Loan Count 2,570
Beginning Scheduled Collateral Balance 220,726,404.30
Ending Scheduled Collateral Balance 218,842,673.22
Monthly P&I Constant 2,022,896.05
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT
Loss Description Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Bankruptcy 100,000.00 0.04479699% 0.00 0.00000000%
Fraud 6,698,769.00 3.00084675% 0.00 0.00000000%
Special Hazard 2,232,923.00 1.00028225% 0.00 0.00000000%
<FN>
Limit of Subordination's Exposure for 100% of Certain Types of Losses.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SUBORDINATION LEVEL
Class Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
A 28,904,093.32 12.94816325% 28,846,568.49 13.18141844%
B-1 17,859,093.32 8.00033591% 17,823,550.21 8.14445828%
B-2 12,278,093.32 5.50021601% 12,253,657.50 5.59929986%
B-3 8,930,093.32 4.00041284% 8,912,320.68 4.07247844%
B-4 4,465,093.32 2.00022732% 4,456,206.91 2.03626050%
B-5 2,233,093.32 1.00035855% 2,228,649.03 1.01837955%
B-6 0.00 0.00000000% 0.00 0.00000000%
<FN>
Please refer to the Prospectus Supplement For A Full Description Of Loss Exposure.
</FN>
</TABLE>
