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: December 15, 1997
(Date of earliest event reported)
Structured Asset Securities Corporation
(Sponsor)
(Issuer in Respect of Mortgage Pass-Through
Certificates Series 1997-LL1)
(Exact name of registrant as specified in charter)
Delaware 33-96378-02 74-2440850
(State or other juris- (Commission (I.R.S. Employer
diction of organization)File No.) Identification No.)
220 Vesey Street, New York, N.Y. 10285
(Address of principal executive offices)(Zip Code)
Registrant's Telephone Number, including area code
(212) 526-7000
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS
Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
December 14, 1998
Pursuant to the requirements of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to
be signed on behalf of the Registrant by the undersigned
thereunto duly authorized.
LASALLE NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF Structured Asset Securities Corporation,
REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: December 17, 1998
ABN AMRO
LaSalle National Bank
Administrator:
Alyssa Stahl (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Structured Asset Securities Corporation
GMAC Commercial Mortgage Corporation, as Master & Special
Servicer
Commerical Mortgage Pass-Through Certificates
Series 1997-LL1
ABN AMRO Acct: 67-7820-70-6
Statement Date 12/14/98
Payment Date: 12/14/98
Prior Payment: 11/13/98
Record Date: 11/30/98
WAC: 7.575994%
WAMM: 193
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 2
Asset Backed Facts Sheets 3
Loan Level Listing 1
Total Pages Included In This Package 10
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 612,000,000.00 597,104,286.47 1,199,049.16
863572PN7 1000.000000000 975.660598807 1.959230654
A-2 204,000,000.00 204,000,000.00 0.00
863572PP2 1000.000000000 1000.000000000 0.000000000
A-3 168,434,000.00 168,434,000.00 0.00
863572PQ0 1000.000000000 1000.000000000 0.000000000
X-1 1,376,717,068.0N 1,361,821,354.4 0.00
863572PR8 1000.000000000 989.180265229 0.000000000
B 114,138,000.00 114,138,000.00 0.00
863572PS6 1000.000000000 1000.000000000 0.000000000
C-1 49,870,000.00 49,870,000.00 0.00
863572PT4 1000.000000000 1000.000000000 0.000000000
C-2 50,000,000.00 36,000,000.00 0.00
863572PU1 1000.000000000 720.000000000 0.000000000
X-2 50,000,000.00 N 36,000,000.00 0.00
863572PV9 1000.000000000 720.000000000 0.000000000
D 114,137,000.00 114,137,000.00 0.00
863572PW7 1000.000000000 1000.000000000 0.000000000
E 42,802,000.00 42,802,000.00 0.00
863572PX5 1000.000000000 1000.000000000 0.000000000
F 71,336,068.00 71,336,068.00 0.00
863572PY3 1000.000000000 1000.000000000 0.000000000
R 0.00 0.00 0.00
863572QC0 1000.000000000 0.000000000 0.000000000
1,426,717,068.00 1,397,821,354.4 1,199,049.16
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 595,905,237.31
863572PN7 0.000000000 0.000000000 973.701368154
A-2 0.00 0.00 204,000,000.00
863572PP2 0.000000000 0.000000000 1000.000000000
A-3 0.00 0.00 168,434,000.00
863572PQ0 0.000000000 0.000000000 1000.000000000
X-1 0.00 0.00 1,360,622,305.31
863572PR8 0.000000000 0.000000000 988.309317096
B 0.00 0.00 114,138,000.00
863572PS6 0.000000000 0.000000000 1000.000000000
C-1 0.00 0.00 49,870,000.00
863572PT4 0.000000000 0.000000000 1000.000000000
C-2 0.00 0.00 36,000,000.00
863572PU1 0.000000000 0.000000000 720.000000000
X-2 0.00 0.00 36,000,000.00
863572PV9 0.000000000 0.000000000 720.000000000
D 0.00 0.00 114,137,000.00
863572PW7 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 42,802,000.00
863572PX5 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 71,336,068.00
863572PY3 0.000000000 0.000000000 1000.000000000
T 0.00 0.00 0.00
863572QA4 0.000000000 0.000000000 0.000000000
R
863572QC0
0.00 0.00 1,396,622,305.31
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 3,378,615.09 0.00 6.79000000%
863572PN7 5.520612892 0.000000000 Fixed
A-2 1,162,800.00 0.00 6.84000000%
863572PP2 5.700000000 0.000000000 Fixed
A-3 968,495.50 0.00 6.90000000%
863572PQ0 5.750000000 0.000000000 Fixed
X-1 792,047.20 0.00 0.69793049%
863572PR8 0.575315886 0.000000000 0.95167994%
B 661,049.25 0.00 6.95000000%
863572PS6 5.791666667 0.000000000 Fixed
C-1 290,908.33 0.00 7.00000000%
863572PT4 5.833333266 0.000000000 Fixed
C-2 171,421.80 0.00 5.71406000%
863572PU1 3.428436000 0.000000000 5.97547000%
X-2 3,030.00 0.00 0.10100000%
863572PV9 0.060600000 0.000000000 0.10161290%
D 680,066.29 0.00 7.15000000%
863572PW7 5.958333319 0.000000000 Fixed
E 260,378.83 0.00 7.30000000%
863572PX5 6.083333255 0.000000000 Fixed
F 433,961.09 0.00 7.30000000%
863572PY3 6.083333469 0.000000000 Fixed
T 0.00 0.00
863572QA4 0.000000000 0.000000000
R
863572QC0
8,802,773.38 0.00
Total P&I Payment 10,001,822.54
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 612,000,000.00 597,104,286.47 1,199,049.16
none 1000.000000000 975.660598807 1.959230654
LA-2 204,000,000.00 204,000,000.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LA-3 168,434,000.00 168,434,000.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LB 114,138,000.00 114,138,000.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LC-1 49,870,000.00 49,870,000.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LC-2 50,000,000.00 36,000,000.00 0.00
none 1000.000000000 720.000000000 0.000000000
LD 114,137,000.00 114,137,000.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LE 42,802,000.00 42,802,000.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LF 71,336,068.00 71,336,068.00 0.00
none 1000.000000000 1000.000000000 0.000000000
LR 0.00 0.00 0.00
863572QE6 1000.000000000 0.000000000 0.000000000
1,426,717,068.00 1,397,821,354.4 1,199,049.16
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 0.00 0.00 595,905,237.31
none 0.000000000 0.000000000 973.701368154
LA-2 0.00 0.00 204,000,000.00
none 0.000000000 0.000000000 1000.000000000
LA-3 0.00 0.00 168,434,000.00
none 0.000000000 0.000000000 1000.000000000
LB 0.00 0.00 114,138,000.00
none 0.000000000 0.000000000 1000.000000000
LC-1 0.00 0.00 49,870,000.00
none 0.000000000 0.000000000 1000.000000000
LC-2 0.00 0.00 36,000,000.00
none 0.000000000 0.000000000 720.000000000
LD 0.00 0.00 114,137,000.00
none 0.000000000 0.000000000 1000.000000000
LE 0.00 0.00 42,802,000.00
none 0.000000000 0.000000000 1000.000000000
LF 0.00 0.00 71,336,068.00
none 0.000000000 0.000000000 1000.000000000
LR 0.00 0.00 0.00
863572QE6 0.000000000 0.000000000 0.000000000
0.00 0.00 1,396,622,305.31
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
LA-1 3,783,174.48 0.00 7.60304269%
none 6.181657647 0.000000000 7.85689359%
LA-2 1,292,517.26 0.00 7.60304269%
none 6.335868922 0.000000000 7.85689359%
LA-3 1,067,175.74 0.00 7.60304269%
none 6.335868886 0.000000000 7.85689359%
LB 723,163.41 0.00 7.60304269%
none 6.335868948 0.000000000 7.85689359%
LC-1 315,969.78 0.00 7.60304269%
none 6.335868859 0.000000000 7.85689359%
LC-2 174,451.80 0.00 5.81506000%
none 3.489036000 0.000000000 6.07708290%
LD 723,157.07 0.00 7.60304269%
none 6.335868912 0.000000000 7.85689359%
LE 271,187.86 0.00 7.60304269%
none 6.335868885 0.000000000 7.85689359%
LF 451,975.98 0.00 7.60304269%
none 6.335868974 0.000000000 7.85689359%
LR 0.00 0.00
863572QE6 0.000000000 0.000000000
8,802,773.38 0.00
Total P&I Payment 10,001,822.54
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accrual (3) Estimated
Other Related Information
Accrued ReimbursemeExcess Prior
Certificate of Prior Prepayment Unpaid
Class Interest Losses Int. ShortfalInterest
A-1 3,378,615.09 0.00 0.00 0.00
A-2 1,162,800.00 0.00 0.00 0.00
A-3 968,495.50 0.00 0.00 0.00
X-1 792,047.20 0.00 0.00 0.00
B 661,049.25 0.00 0.00 0.00
C-1 290,908.33 0.00 0.00 0.00
C-2 171,421.80 0.00 0.00 0.00
X-2 3,030.00 0.00 0.00 0.00
D 680,066.29 0.00 0.00 0.00
E 260,378.83 0.00 0.00 0.00
F 433,961.09 0.00 0.00 0.00
totals: 8,802,773.38 0.00 0.00 0.00
Ending Actual
Unpaid Interest Distribution
Class Interest Loss of Interest
A-1 0.00 0.00 3,378,615.09
A-2 0.00 0.00 1,162,800.00
A-3 0.00 0.00 968,495.50
X-1 0.00 0.00 792,047.20
B 0.00 0.00 661,049.25
C-1 0.00 0.00 290,908.33
C-2 0.00 0.00 171,421.80
X-2 0.00 0.00 3,030.00
D 0.00 0.00 680,066.29
E 0.00 0.00 260,378.83
F 0.00 0.00 433,961.09
totals: 0.00 0.00 8,802,773.38
Advances
Prior Outst Curre
Principal Interest Principal Interest
Made by Servicer: 0.00 0.00 0.00 0.00
Made by Trustee: 0.00 0.00 0.00 0.00
Made by Fiscal Agent: 0.00 0.00 0.00 0.00
Totals: 0.00 0.00 0.00 0.00
Advances Out
Principal Interest Principal Interest
Made by Servicer: 0.00 0.00 0.00 0.00
Made by Trustee: 0.00 0.00 0.00 0.00
Made by Fiscal Agent: 0.00 0.00 0.00 0.00
Totals: 0.00 0.00 0.00 0.00
Beginning Loan Count: 10
Ending Loan Count: 10
Beginning Scheduled Balance of the Mortgage Lo1,397,821,354.77
Ending Scheduled Balance of the Mortgage Loans1,396,622,305.61
REO Property Information
Ending Principal
# Loan Number Date of REOBalance
OutstandingDate of
# Loan Number Arrearage Final Recovery
Amount of Realized
# Loan Number Proceeds Loss
0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Asset Backed Facts - Pool Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/14/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/14/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
12/14/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/14/98 0 0.00 7.8263% 7.8073%
0.00% 0.000%
Asset Backed Facts - Group 1 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
11/13/97 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
11/13/97 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
11/13 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/13 0 0.00 7.8788% 7.8598%
0.00% 0.000%
Asset Backed Facts - Group 2 Total
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/14/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/14/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
12/14/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/14/98 0 0.00 6.3808% 6.3618%
0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the Appropriate
Delinquency Aging Category
Loan Level Detail
Property
Disclosure Type Maturity
Control # Code Date DSCR
Courtyard Lodging 04/10/17 1.85473
Prentiss Mixed Use 02/26/27 2.57612
DDR/DRA Retail 06/10/02 2.20274
Arden Office 06/10/12 2.67518
Sun Communities Lodging 09/10/27 2.56746
Macerich-VM Retail 10/10/26 1.78
Macerich-VV Retail 10/10/26 1.97
Worldwide #1 Office 07/10/17 1.26903
Worldwide #2 Office 07/10/17
Worldwide #3 Office 07/10/17N/A
Operating Ending
Disclosure Statement Principal
Control # Date State Balance
Courtyard 35795Various 313,051,350
Prentiss 35795Various 180,100,000
DDR/DRA 35795Various 322,500,000
Arden 35795Various 175,000,000
Sun Communities 35795Various 44,424,637
Macerich-VM 35795CA 58,000,000
Macerich-VV 35795TX 51,000,000
Worldwide #1 35795NY 111,546,319
Worldwide #2 NY 105,000,000
Worldwide #3 NY 36,000,000
1,396,622,306
Disclosure Note Scheduled
Control # Rate P&I Prepayment
Courtyard 7.87% 2,691,188 0
Prentiss 7.58% 1,137,482 0
DDR/DRA 7.38% 1,982,838 0
Arden 7.52% 1,096,667 0
Sun Communities 7.01% 299,688 0
Macerich-VM 7.23% 349,208 0
Macerich-VV 7.89% 335,325 0
Worldwide #1 7.92% 1,263,537 0
Worldwide #2 7.92% 693,000 0
Worldwide #3 5.83% 175,022 0
0
Loan
Disclosure Prepayment Status
Control # Date Code (1)
Courtyard
Prentiss
DDR/DRA
Arden
Sun Communities
Macerich-VM
Macerich-VV
Worldwide #1
Worldwide #2
Worldwide #3
* 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.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity
Control # Balance Rate Date
0
Specially
DisclosureProperty Serviced
Control # Type Status CodeComments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(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
Modified Loan Detail
DisclosureModificationModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. Disclosure Appraisal Appraisal Scheduled
Date Control # Date Value Balance
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
01/00/00 0 01/00/00 0.00 0.00
Current Total 0.00
Cumulative 0.00
Gross ProceedAggregate
Dist. Disclosure Gross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
Net Net Proceeds
Liquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc.
_
