STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 1997 2 TRST
10-K/A, 2000-02-16
ASSET-BACKED SECURITIES
Previous: ANTHRACITE CAPITAL INC, SC 13G, 2000-02-16
Next: MICROSTRATEGY INC, SC 13G/A, 2000-02-16




                       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.:  033-99598



                       Structured Asset Securities Corporation,
               Mortgage Pass-Through Certificates, Series 1997-02 Trust
                (Exact name of registrant as specified in its charter)

New York                                            52-2087710
(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
Structured Asset Securities  Corporation,  Mortgage  Pass-Through  Certificates,
Series  1997-02  Trust (the  "Trust"),  established  pursuant  to a Pooling  and
Servicing Agreement among Structured Asset Securities Corporation, as depositor,
Norwest Bank Minnesota, N.A., as Master Servicer, and First Union National Bank,
as  Trustee,  pursuant to which the  Structured  Asset  Securities  Corporation,
Mortgage  Pass-Through  Certificates,  Series 1997-02 Trust 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)  American Savings Bank / Washington Mutual, as servicer <F1>
               (b)  Atlantic Mortgage & Investment Corporation, as servicer <F1>
               (c)  Aurora Loan Services, Inc., as servicer <F1>
               (d)  Chase Manhattan Mortgage Corp., as servicer <F1>
               (e)  Great Financial Bank, FSB, as servicer <F1>
               (f)  Residential Funding Corp., as servicer <F1>

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

               (a)  American Savings Bank / Washington Mutual, as servicer <F1>
               (b)  Atlantic Mortgage & Investment Corporation, as servicer <F1>
               (c)  Aurora Loan Services, Inc., as servicer <F1>
               (d)  Chase Manhattan Mortgage Corp., as servicer <F1>
               (e)  Great Financial Bank, FSB, as servicer <F1>
               (f)  Residential Funding Corp. / GMAC, as servicer <F1>

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

               (a)  American Savings Bank / Washington Mutual, as servicer <F1>
               (b)  Atlantic Mortgage & Investment Corporation, as servicer <F1>
               (c)  Aurora Loan Services, Inc., as servicer <F1>
               (d)  Chase Manhattan Mortgage Corp., as servicer <F1>
               (e)  Great Financial Bank FSB, as servicer <F2>
               (f)  Residential Funding Corp., as servicer <F1>

          99.4  Aggregate Statement of Principal and Interest
                Distributions to Certificate Holders.<F3>

     (b)  On December 9, 1997, a report on Form 8-K was 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>  Not provided to the reporting person.

<F3>  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:


Structured Asset Securities Corporation,
Mortgage Pass-Through Certificates, Series 1997-02 Trust


By:     NORWEST BANK MINNESOTA, N.A.,
        as agent for the Trustee
By:     /s/Sherri J. Sharps

By:     Sherri J. Sharps
Title:  Vice President -- Securities Administration Services
Dated:  2/15/2000




EXHIBIT INDEX

Exhibit No.

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

               (a)  American Savings Bank / Washington Mutual, as servicer <F1>
               (b)  Atlantic Mortgage & Investment Corporation, as servicer <F1>
               (c)  Aurora Loan Services, Inc., as servicer <F1>
               (d)  Chase Manhattan Mortgage Corp., as servicer <F1>
               (e)  Great Financial Bank, FSB, as servicer <F1>
               (f)  Residential Funding Corp., as servicer <F1>

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

               (a)  American Savings Bank / Washington Mutual, as servicer <F1>
               (b)  Atlantic Mortgage & Investment Corporation, as servicer <F1>
               (c)  Aurora Loan Services, Inc., as servicer <F1>
               (d)  Chase Manhattan Mortgage Corp., as servicer <F1>
               (e)  Great Financial Bank, FSB, as servicer <F1>
               (f)  Residential Funding Corp. / GMAC, as servicer <F1>

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

               (a)  American Savings Bank / Washington Mutual, as servicer <F1>
               (b)  Atlantic Mortgage & Investment Corporation, as servicer <F1>
               (c)  Aurora Loan Services, Inc., as servicer <F1>
               (d)  Chase Manhattan Mortgage Corp., as servicer <F1>
               (e)  Great Financial Bank, FSB, as servicer <F2>
               (f)  Residential Funding Corp., as servicer <F1>

99.4 Aggregate Statement of Principal and Interest  Distributions to Certificate
     Holders.<F3>


<F1>  Filed herewith.
<F2>  Not provided to the reporting person.
<F3>  Previously filed.



DELOITTE & TOUCHE LLP (LOGO)



700 Fifth Avenue, Suite 4500       Telephone: (206) 292-1800
Seattle, Washington 98104-5044     Facsimile: (206) 343-7809


INDEPENDENT ACCOUNTANTS' REPORT ON
COMPLIANCE WITH UNIFORM SINGLE ATTESTATION
PROGRAM FOR MORTGAGE BANKERS

Audit Committee of the Board of Directors
Washington Mutual. Inc.
Seattle, Washington

We have examined  management's  assertion about Washington  Mutual.  Inc.'s (the
Company)  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 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  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 Washington Mutual, Inc complied with
the  aforementioned  minimum  servicing  standards as of and for the year ended
December 3l,1997, is fairly stated, in all material respects.


/s/ Deloitte & Touche LLP
February 20. 1998


(LOGO) WASHINGTON MUTUAL




        Price Waterhouse LLP     Suite 2800               Telephone 813 223 7577
                                 400 North Ashley Street
                                 Tampa, FL 33602-4319

                                                          (LOGO)

PRICE WATERHOUSE


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

February 20, 1998

To the Stockholder and Board of Directors
of Atlantic Mortgage & Investment Corporation

We have examined  management's  assertion  about Atlantic  Mortgage & Investment
Corporation's  (the "Company")  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 31, 1997 included in the accompanying management assertion (see Exhibit
I).  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 the  Company  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/Price Waterhouse LLP




                           ARTHUR ANDERSEN LLP                     Schedule XII





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of
     Aurora Loan Services, Inc.:

We have examined management's assertion about AURORA LOAN SERVICES,  Inc.'s (the
"Company")  compliance with the minimum  servicing  standards  identified in the
Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR
MORTGAGE  BANKERS and that the  Company had in effect a fidelity bond and errors
and omissions policy in the amount of $100,000,000 and $5,000,000, respectively,
as of November  30,1997 and for the period from inception (May 15,1997)  through
November 30,1997, included in the accompanying management's assertion (Schedule
XIII. 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 on management's  assertion
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 amount of $100,000,000 and
$5,000,000, respectively, as of and for the period from inception (May 15, 1997)
through November 30, 1997, is fairly stated, in all material respects.

/s/ Arthur Andersen LLP

Denver, Colorado,
February 26,1998.




Price Waterhouse LLP  3100 Multifoods Tower              Telephone 612 332 7000
                      33 South Sixth Street              Facsimile 612 332 6711
                      Minneapolis, MN 55402-3795
                                                                 (LOGO)

PRICE WATERHOUSE

                       REPORT OF INDEPENDENT ACCOUNTANTS

March 26, 1998



To the Stockholder and Board of Directors
of Chase Manhattan Mortgage Corporation


We  have  examined   management's   assertion  about  Chase  Manhattan  Mortgage
Corporation's  (the   "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 31, 1997 included in the accompanying  management  assertion (see
Exhibit  I).  The  Corporation  performs  loan  subservicing  functions  for the
residential  loan  servicing  functions  of Chase  Mortgage  Services,  Inc. and
Chemical  Mortgage  Company.  Management is  responsible  for the  Corporation's
compliance  with the  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 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 the Corporation's  compliance with the minimum servicing
standards.

In  our  opinion,   management's   assertion  that,   except  for  instances  of
noncompliance described in management's assertion, the 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.

Instances of material  noncompliance  which occurred  during 1997 are more fully
discussed in management's assertion which is set forth in Exhibit I.

/s/Price Waterhouse LLP




DELOITTE & TOUCHE LLP
(LOGO)

Suite 21 O0
220 West Main Street
Louisville, Kentucky 40202-5313
Telephone: (502) 562-2000 Facsimile: (502) 562-2073



INDEPENDENT ACCOUNTANTS' REPORT

To the Stockholder of
Great Financial Bank, FSB
Louisville, Kentucky

We have examined  management's  assertion  about Great  Financial  Bank,  FSB's
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 31, 1997 included in the
accompanying  management  assertion report on compliance with minimum  servicing
standards.  Management is responsible for Great Financial Bank, FSB's compliance
with those minimum  servicing  standards.  Our  responsibility is to express an
opinion  on  management's  assertion  about the Bank'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  Great  Financial  Bank,  FSB'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 Great Financial Bank, FSB's compliance with
the minimum servicing standards.

In our opinion,  management's  assertion that Great Financial Bank, FSB 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/ Deloitte & Touche LLP
February 5, 1998

6588

DELOITTE TOUCHE
TOHMATSU
INTERNATIONAL




Price Waterhouse LLP     3100 Multifoods Tower            Telephone 612 332 7000
                         33 South Sixth Street            Facsimile 612 332 6711
                         Minneapolis, MN 55402-3795
                                                                (LOGO)

PRICE WATERHOUSE


                        REPORT OF INDEPENDENT ACCOUNTANTS

January 20, 1998

To the Board of Directors and Stockholder
of Residential Funding Corporation

We have examined management's  assertion about Residential Funding Corporation's
(the "Company")  compliance with their minimum servicing standards in their role
as Master  Servicer as of and for the year ended  December 31, 1997  included in
the accompanying management assertion. Such assertions were examined relating to
those  mortgage  loans  included in the listing of mortgage  loans and series of
certificates  included in the attached  Exhibit 1. Our testing  procedures  were
applied only to the series of certificates  serviced on or before  September 30,
1997.  Direct  servicing  functions  are  performed  by  various   subservicers.
Management  is  responsible  for the  Company's  compliance  with their  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 their
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  Loans and series of  certificates
subject  to  such   procedures  were  selected  using  sampling   methods,   and
accordingly,  we make no  representation  that our  examination  procedures were
performed on a specific loan or series of certificates as listed in the attached
Exhibit 1. 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 their minimum servicing standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned minimum servicing standards as of and for the year ended December
31, 1997 is fairly stated, in all material respects, except for the instances of
noncompliance described in the attached management assertion.


/s/Price Waterhouse LLP






Washington Mutual

(logo)

Head Office
1201 3rd Avenue
Seattle WA  98101

February 20, 1998

As of and for the year ended  December 31,  1997,  Washington  Mutual,  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  ("the  USAP").  As of and for this same  period,
Washington  Mutual,  Inc had in effect a fidelity  bond and errors and omissions
policy in the amounts of $60 million and $25 million, respectively.


Steven Freimuth
Executive Vice President
Lending Administration



(LOGO)

ATLANTIC MORTGAGE
ATLANTIC MORTGAGE & INVESTMENT CORPORATION

               4358 SOUTHPOINT BOULEVARD, SUITE 101, JACKSONVILLE. FLORIDA 32216
               TELEPHONE (904) 296-1500 FAX NUMBER (904) 296-7292

                                                                 Exhibit I



                              Management Assertion

As of and for the year ended December 31, 1997,  Atlantic  Mortgage & Investment
Corporation  has complied in all material  respects  with the minimum  servicing
standards set forth in the Mortgage  Banker's  Association of America's  UNIFORM
SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS. As of and for this same period,
Atlantic  Mortgage &  Investment  Corporation  had in effect  fidelity  bond and
errors and omissions policies in the amount of $20.5 million each.

/s/Joseph L. McDaniels
Joseph L. McDaniels
President

/s/J. Mark Kennedy
J. Mark Kennedy
Chief Financial Officer

/s/Ray Barbone
Ray Barbone
Vice President-Loan Administration

/s/Danny Lawson
Danny Lawson
Controller




(LOGO) AURORA LOAN                                       SCHEDULE XIII
       SERVICES INC
     Corporate Headquarters/2530 S. Parker Rd., Suite 601/Aurora, CO 80014/
                     phone: 303-337-7371  800-880-0128/ fax: 303-337-7381






                             MANAGEMENT'S ASSERTION



As of November 30, 1997, and for the period from inception (May 15, 1997)
through November 30, 1997, Aurora Loan Services, Inc. (the "Company") has
compiled 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 November 30, 1997,  the  Company  had in
effect a  fidelity  bond and errors and omissions policy in the amount of
$100,000,000 and $5,000,000, respectively.


/s/Paul Szymanski
Paul Szymanski, Chief Financial Officer

February 26, 1996.




(LOGO)CHASE


                                                                       Exhibit I
                             MANAGEMENT'S ASSERTION


As of and for the year ended  December 31, 1997,  except as  specifically  noted
below, Chase Manhattan Mortgage  Corporation  (CMMC"),  Chase Mortgage Services,
Incorporated   ("CMSI")  and   Chemical   Mortgage   Company("CMC")   and  their
subsidiaries  (collectively,  the "Group") has complied in all material respects
with the  minimum  servicing  standards  (the  "Standard(s)")  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,  certain
instances of non-compliance with the Standards occurred.  Except as specifically
noted,  the  following  instances  of  non-compliance  have  been  remedied  and
procedural enhancements have been implemented.

     BANK ACCOUNTS

     STANDARD: CUSTODIAL BANK  ACCOUNTS  AND  RELATED  BANK   CLEARING   ACCOUNT
     RECONCILIATIONS  SHALL  BE  PREPARED  WITHIN FORTY-FIVE (45) DAYS AFTER THE
     CUT-OFF DATE AND DOCUMENTED RECONCILING ITEMS SHALL BE RESOLVED FROM  THESE
     RECONCILIATIONS   WITHIN   NINETY  (90) CALENDAR DAYS  OF  THEIR   ORIGINAL
     IDENTIFICATION.

     Certain of CMMC's custodial accounts and related bank clearing accounts are
     still   not  consistently  reconciled   within 45 days  during the year. In
     addition, a   significant  number and dollar   amount of reconciling  items
     documented on the reconciliation's  are not always resolved  within 90 days
     after  identification.  During   the  year,  management  moved to a general
     ledger account approximately $7 million  in stale  items  that could not be
     researched   properly  due   to  their   extreme age and lack of supporting
     documentation.  Management  is in the process of developing an  appropriate
     plan of action for ensuring reconciliation's are completed in a more timely
     manner  and for  disposition of  reconciling  items,  with    consideration
     being  given  to  investor  requirements  and proper   handling under state
     abandoned property laws.

Management believes it has taken definitive actions and implemented controls and
procedures to address and correct the instances of noncompliance  which occurred
during 1997.

As of and for the year  ended December 31, 1997, the  Corporation  had in effect
fidelity  bond and errors and omissions  policies in the amounts of $200,000,000
and $25,000,000, respectively.





                                     (LOGO)


Management's Assertion
Page 2                                                                 Exhibit I


/s/Thomas Jacob
Thomas Jacob                       Date
Chief Executive Officer

/s/Glenn Mouridy
Glenn Mouridy                      Date
Executive Vice President
and Chief Financial Officer


/s/Lucy Gambino
Lucy Gambino                       Date
Vice President - Risk Management






(LOGO) GREAT FINANCIAL BANK

One Financial Square
Louisville, KY 40202-3322

502-562-6000




January30, 1998

MANAGEMENT'S ASSERTION REPORT ON COMPLIANCE WITH MINIMUM SERVICING STANDARDS

To the Stockholder:

As of and for the year ended December 31, 1997,  Great  Financial  Bank, FSB 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,  Great Financial
Bank,  FSB had in effect a fidelity bond and errors and omissions  policy in the
amount of $9,000,000 and $20,000,000, respectively.



By:   /s/William L. Boue
William L. Boue
Title: First Vice President - Loan Administration

By:   /s/Paul M. Baker
      Paul M. Baker
Title: Chairman and Chief Executive Officer




6501




GMAC Mortgage Corporation
100 Witmer Road
P.O. Box 963
Horsham, PA 19044-0963


(logo)

EXHIBIT I

Management's   Assertion  Concerning  Compliance  with  USAP  Minimum  Servicing
Standards

March 25, 1998

As of and for the year ended December 31, 1997,  GMAC Mortgage  Corporation  and
its subsidiaries (the "Company") have complied in all material respects with the
minimum servicing  standards (the "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, the Company had in effect a fidelity bond and an
errors and  omissions  policy in the  amounts of  $150,000,000  and  $60,000,000
respectively.

Edward D. Hughes
Senior Vice President
Servicing Administration

3/27/98
Date






AMERICAN SAVINGS BANK

(LOGO)

Ms Tracey A Waldman
Norwest Bank Minnesota N A
11000 Broken Land Parkway
Columbia, Maryland 21044-3562

Officer's Certificate

The undersigned Officer certifies the following for the fiscal year:

(A) That to the best of this Officer's  knowledge,  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;

(B) That all accrued and due real estate taxes, governmental assessments and any
other  expenses,  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;

(C) To the best of this Officer's  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;

(D) That this  Officer has  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.

Certified By:

Karen A. Moran
Assistant Vice President

March 25, I998

400  E.  Main  Street,   Department  4026,   Stockton,   California   95290-4026
(209)546-2065 (209)546-2690 Fax



(LOGO)
ATLANTIC MORTGAGE
ATLANTIC MORTGAGE & INVESTMENT CORPORATION
              4348 SOUTHPOINT BOULEVARD, SUITE 101, JACKSONVILLE, FLORIDA 32216
              TELEPHONE (904) 296-1400 FAX (904) 296-3443

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 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
of 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  may
Mortgaged  Property, have  been paid  or if any such costs or expenses have 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 6050J and 6050P of Internal  Revenue  Code,  respectively,
have been prepared and filed.

Certified By:
/s/Lucy L. Abercrombie
Officer

                WE TREAT YOU AS IF YOU ARE THE ONLY CUSTOMER WE SERVE.


Assistant Servicing Manager
Title

March 24, 1998
Date




(LOGO)AURORA  AN
      SERVICES INC                                     NATIONAL SERVICING CENTER


  601 FIFTH AVENUE PO BOX 1706 SCOTTSBLUFF, NE 69363-1706 PHONE: 308-635-3500
                         800-776-9361 FAX: 308-630-6700

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
    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) A1L 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.

/s/Regina Lashley
Officer

Regina Lashley
Vice President
Title

March 16, 1998
Date



                                   (LOGO)CHASE

CHASE MANHATTAN MORTGAGE CORPORATION
200 Old Wilson Bridge Road
Worthington, OH 43085-8500
1-800-848-9136 Customer Service
1-800-582-0542 TDD/Text Telephone

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  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,  605OJ and 6050P of the Internal  Revenue Code,
     respectively, have been prepared and filed.


Certified By:
/s/Lucy P. Gambino
Officer

Vice President
Title

March 24. 1998
Date





RESIDENTIAL FUNDING CORPORATION
10 Universal City Plaza
Suite 2100
Universal City, CA 91608
818-753-4400

March 31, 1998

Ms. Kristen Cronin
NORWEST BANK MINNESOTA, NA
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044

RE:      1990-WH2       1993-PC12   1993-WH2   1997-S2  1997-S3   1997-2
         1997-NWH6-B    1997-WHll   1997-WH15

                     OFFICERS' ANNUAL COMPLIANCE CERTIFICATE

         The undersigned  Director(s) of Residential  Funding  Corporation  (the
"Master  Servicer"),  pursuant to the various  Pooling and Servicing  Agreements
(the "Agreements")  under which Residential  Funding  Corporation acts as Master
Servicer,  which Agreements require an annual statement of compliance to be made
to the  Certificateholder's  by officers' of the Master Servicer, hereby certify
that;


(I)   a review of the  activities  of  the  Master Servicer during the preceding
      calendar year and of performance under the  Agreements has been made under
      the undersigned officers' supervision;

(ii)  to the best of the undersigned officers' knowledge,  based on such review,
      the  Master  Servicer  has  fulfilled  its  obligations  in  all  material
      respects throughout such year;

(iii) to the best of each undersigned officers' knowledge, based on such review,
      each  Subservicer  has  fulfilled  its  obligations  under  its  servicing
      agreement in all material respects; and


(iv)  the  Company  has  fully complied with the provisions of Article II of the
      various Agreements.


Dated: March 31, 1998

/s/Karen Gill                                      /s/Raymond R. King, II
Karen Gill                                         Raymond R. King, II
Director, Investor Reporting                       Director, Bond Administration


G:\COMMON\ACCT\INVT\AUDIT\OACCAUDT.WPDG:\COMMON\ACCT\INVT\AUDIT\OACCAUDT.WPD



                         Leadership in Housing America





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