UNITED PANAM MORTGAGE LOAN ASSET BACKED CERT SERIES 1997-1
8-K, 1999-02-01
ASSET-BACKED SECURITIES
Previous: FIRST DELTAVISION INC, 10QSB, 1999-02-01
Next: UNITED PANAM MORTGAGE LOAN ASSET BACKED CERT SERIES 1997-1, 15-15D, 1999-02-01





                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  December 28, 1998


                             LEHMAN ABS CORPORATION,
           as Depositor, United PanAm Mortgage Corporation, as Seller, Pan
           American Bank, FSB, as Master Servicer, and Bankers Trust Company
           of California, N.A., as trustee (the "Trustee") under the Pooling
           and Servicing Agreement, dated as of September 1, 1997, providing
           for the issuance of the United PanAm Mortgage Loan Asset Backed
           Certificates, Series 1997-1.


                             LEHMAN ABS CORPORATION
                 (Exact name of Registrant as specified in its Charter)


                                      DELAWARE
                     (State or Other Jurisdiction of Incorporation)

                333-39649                          94-324470
          (Commission File Number)        (I.R.S. Employer Identification No.)


           THREE WORLD FINANCIAL CENTER
           200 VESEY STREET
           NEW YORK, NEW YORK                          10022
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 526-7000


     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)


     Monthly Remittance Statement to the Certificateholders dated as of
     December 28, 1998.

     Monthly Remittance Statement to the Certificateholders dated as of
     January 25, 1999.



                                     SIGNATURE


               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on
          its behalf by the undersigned, hereunto duly authorized.


                                        Bankers Trust Company of California,
                                        N.A., not in its individual
                                        capacity, but solely as a duly
                                        authorized agent of the Registrant
                                        pursuant to the Pooling and
                                        Servicing Agreement, dated as of
                                        December 1, 1997.


          Date:  January 29, 1999       By:  /s/ Judy L. Gomez
                                        Judy L. Gomez
                                        Assistant Vice President


                                  EXHIBIT INDEX

                                                                    
          Document                                                  


          Monthly Remittance Statement to the Certificateholders dated as of
          December 28, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          January 25, 1999.




United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders

DISTRIBUTIONS IN DOLLARS
                                       PRIOR
>                                                CURRENT
                     ORIGINAL      PRINCIPAL
>                 REALIZED       DEFERRED      PRINCIPAL
     CLASS         FACE VALUE        BALANCE       INTEREST      PRINCIPAL
>     TOTAL         LOSSES       INTEREST        BALANCE

          LT1  112,700,000.00  94,531,738.09     737,721.65   2,593,067.30   3,
>330,788.95     141,404.57           0.00  91,797,266.22
          LT2    1,150,000.00     804,111.92       6,275.26      56,755.97
> 63,031.23           0.00           0.00     747,355.95
          LT3    1,150,000.00   1,125,107.23       8,780.29      26,459.87
> 35,240.16       2,885.81      30,296.10   1,126,057.65
          R2             0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00


TOTALS         115,000,000.00  96,460,957.24     752,777.20   2,676,283.14   3,
>429,060.34     144,290.38      30,296.10  93,670,679.82

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
>                           PASS-THROUGH
                                       PRIOR
>                  CURRENT      RATES
                                   PRINCIPAL
>                PRINCIPAL
     CLASS          CUSIP            BALANCE       INTEREST      PRINCIPAL
>     TOTAL        BALANCE        CURRENT           NEXT

          LT1                     838.790932       6.545889      23.008583
> 29.554472     814.527651       9.364749%      9.269075%
          LT2                     699.227758       5.456748      49.353021
> 54.809769     649.874737       9.364749%      9.269075%
          LT3                     978.354111       7.635035      23.008583
> 30.643617     979.180567       9.364749%      9.269075%
          R2                        0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%


SELLER:                       United PanAm Mortgage Corporation            ADMI
>NISTRATOR:                Andrea Davidson
SERVICER:                     Pan American Bank, FSB.
>                          Bankers Trust Company
LEAD UNDERWRITER:             Lehman ASB Corporation
>                           3 Park Plaza
RECORD DATE:                  November 30, 1998
>                          Irvine, CA 92614
DISTRIBUTION DATE:            December 28, 1998
>        FACTOR INFORMATION(800) 735-7777
                                                                Page 1 of 5
>                            (c) COPYRIGHT 1998 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders

DISTRIBUTIONS IN DOLLARS
                                       PRIOR
>                                                CURRENT
                     ORIGINAL      PRINCIPAL
>                 REALIZED       DEFERRED      PRINCIPAL
     CLASS         FACE VALUE        BALANCE       INTEREST      PRINCIPAL
>     TOTAL         LOSSES       INTEREST        BALANCE

          MT1  112,700,000.00  94,531,738.09     737,721.65   2,593,067.30   3,
>330,788.95     141,404.57           0.00  91,797,266.22
          MT2    1,150,000.00     804,111.93       6,275.26      56,755.97
> 63,031.23           0.00           0.00     747,355.96
          MT3    1,150,000.00   1,125,107.22       8,780.29      26,459.87
> 35,240.16       2,885.81      30,296.10   1,126,057.64
          MT4            0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00
          R3             0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00


TOTALS         115,000,000.00  96,460,957.24     752,777.20   2,676,283.14   3,
>429,060.34     144,290.38      30,296.10  93,670,679.82

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
>                           PASS-THROUGH
                                       PRIOR
>                  CURRENT      RATES
                                   PRINCIPAL
>                PRINCIPAL
     CLASS          CUSIP            BALANCE       INTEREST      PRINCIPAL
>     TOTAL        BALANCE        CURRENT           NEXT

          MT1                     838.790932       6.545889      23.008583
> 29.554472     814.527651       9.364749%      9.269075%
          MT2                     699.227767       5.456748      49.353021
> 54.809769     649.874746       9.364749%      9.269075%
          MT3                     978.354103       7.635035      23.008583
> 30.643617     979.180558       9.364749%      9.269075%
          MT4                       0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%
          R3                        0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%


SELLER:                       United PanAm Mortgage Corporation            ADMI
>NISTRATOR:                Andrea Davidson
SERVICER:                     Pan American Bank, FSB.
>                          Bankers Trust Company
LEAD UNDERWRITER:             Lehman ASB Corporation
>                           3 Park Plaza
RECORD DATE:                  November 30, 1998
>                          Irvine, CA 92614
DISTRIBUTION DATE:            December 28, 1998
>        FACTOR INFORMATION(800) 735-7777
                                                                Page 2 of 5
>                            (c) COPYRIGHT 1998 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders

DISTRIBUTIONS IN DOLLARS
                                       PRIOR
>                                                CURRENT
                     ORIGINAL      PRINCIPAL
>                 REALIZED       DEFERRED      PRINCIPAL
     CLASS         FACE VALUE        BALANCE       INTEREST      PRINCIPAL
>     TOTAL         LOSSES       INTEREST        BALANCE

          A    114,425,000.00  92,757,139.75     452,544.62   2,946,219.62   3,
>398,764.24           0.00           0.00  89,810,920.13
          X              0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00
          R1             0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00


TOTALS         114,425,000.00  92,757,139.75     452,544.62   2,946,219.62   3,
>398,764.24           0.00           0.00  89,810,920.13

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
>                           PASS-THROUGH
                                       PRIOR
>                  CURRENT      RATES
                                   PRINCIPAL
>                PRINCIPAL
     CLASS          CUSIP            BALANCE       INTEREST      PRINCIPAL
>     TOTAL        BALANCE        CURRENT           NEXT

          A    525170BA3          810.637009       4.015480      26.142144
> 30.157624     784.888968       5.322340%      5.904380%
          X                         0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%
          R1                        0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%


SELLER:                       United PanAm Mortgage Corporation            ADMI
>NISTRATOR:                Andrea Davidson
SERVICER:                     Pan American Bank, FSB.
>                          Bankers Trust Company
LEAD UNDERWRITER:             Lehman ASB Corporation
>                           3 Park Plaza
RECORD DATE:                  November 30, 1998
>                          Irvine, CA 92614
DISTRIBUTION DATE:            December 28, 1998
>        FACTOR INFORMATION(800) 735-7777
                                                                Page 3 of 5
>                            (c) COPYRIGHT 1998 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders


Distribution Date:            December 28, 1998


SERVICING FEES PAID FOR THE CURRENT PERIOD:
>                               32,755.64
DELINQUENT SERVICING FEES FOR THE CURRENT PERIOD:
>                                7,436.42
NET ACCRUED SERVICING FEE FOR THE CURRENT PERIOD:
>                                              40,192.06

CURRENT PERIODS MONTHLY SERVICER ADVANCED PRINCIPAL
>                                               7,990.73
CURRENT PERIODS MONTHLY SERVICER ADVANCED INTEREST
>                                             150,801.57

DELINQUENT
LOAN                                                             30-59
>60-89.          91 +
INFORMATION:                                                     DAYS
> DAYS           DAYS                          TOTAL
PRINCIPAL BALANCE                                               887,446.23
>384,849.35      83,620.07                  1,355,915.65
NUMBER OF LOANS                                                          8
>         5              1                             14
FORECLOSURE LOAN INFORMATION:
PRINCIPAL BALANCE                                               943,782.42
>844,158.40   5,775,604.04                  7,563,544.86
NUMBER OF LOANS                                                          9
>        12             54                             75
BANKRUPTCY LOAN INFORMATION:
PRINCIPAL BALANCE                                               148,211.69
>      0.00   2,130,551.78                  2,278,763.47
NUMBER OF LOANS                                                          2
>         0             18                             20
REO LOAN INFORMATION:
PRINCIPAL BALANCE                                                     0.00
>      0.00      97,127.12                     97,127.12
NUMBER OF LOANS                                                          0
>         0        1712740                     1712739.59

BOOK VALUE OF REO PROPERTIES
>                                                   0.00

GUARANTEED DISTRIBUTION AMOUNT:
>                                             452,544.62
GUARANTEED DISTRIBUTION OF PRINCIPAL:
>                                                   0.00
GUARANTEED DISTRIBUTION OF INTEREST:
>                                             452,544.62

INSURANCE PAYMENTS MADE TO CLASS A:
>                                                   0.00
CERTIFICATE INSURER REIMBURSEMENTS:
>                                                   0.00
CUMULATIVE INSURANCE PAYMENTS TO CLASS A:
>                                                   0.00

ENDING AGGREGATE MORTGAGE LOAN COUNT:
>                                                 803.00
ENDING AGGREGATE PRINCIPAL MORTGAGE LOAN BALANCE:
>                                          93,670,679.82

WEIGHTED AVERAGE MONTHS TO MATURITY:
>                                                 347.00
WEIGHTED AVERAGE MORTGAGE RATE:
>                                                10.1115%

PRINCIPAL PREPAYMENTS FOR CURRENT PERIOD:
>                                           2,563,933.72

CLASS A INTEREST DISTRIBUTION AMOUNT:
>                                             452,544.62
CLASS A INTEREST PAID UNDER CERTIFICATE POLICY
>                                                   0.00

AGGREGATE NON COVERED PREPAYMENT INTEREST SHORTFALL:
>                                                   0.00
AGGREGATE RELIEF ACT INTEREST SHORTFALL :
>                                                   0.00



                                                                Page 4 of 5
>                            (c) COPYRIGHT 1998 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders


Distribution Date:            December 28, 1998

CURRENT PERIODS BASIS RISK SHORTFALL AMOUNT:
>                                                   0.00
ENDING UNPAID BASIS RISK SHORTFALLS:
>                                                   0.00

EXTRAORDINARY TRUST FUND EXPENSES WITHDRAWN FROM COLLECTION ACCOUNT:
>                                                   0.00

REQUIRED SUBORDINATED AMOUNT:
>                                           8,057,761.05
SUBORDINATED INCREASE AMOUNT:
>                                             155,942.20
SUBORDINATED REDUCTION AMOUNT:
>                                                   0.00


CURRENT PERIODS AGGREGATE AMOUNT OF REALIZED LOSSES :
>                                             144,290.38
CURRENT PERIODS EXTRAORDINARY LOSSES :
>                                                   0.00
CURRENT PERIODS FRAUD LOSSES :
>                                                   0.00
CURRENT PERIODS SPECIAL HAZARD LOSSES :
>                                                   0.00
CURRENT PERIODS BANKRUPTCY LOSSES:
>                                                   0.00

BANKRUPTCY AMOUNT
>                                             100,000.00
FRAUD LOSS AMOUNT
>                                           3,450,000.00
SPECIAL HAZARD  AMOUNT
>                                           1,144,250.00


DETAIL OF LOANS THAT BECAME REO DURING COLLECTION PERIOD
                                                                Unpaid
>           Stated Principal              Date Property
 Loan Number                                                Principal Balance
>           Principal Balance               Became REO


                                                                Page 5 of 5
>                            (c) COPYRIGHT 1998 Bankers Trust Company






United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders

DISTRIBUTIONS IN DOLLARS
                                       PRIOR
>                                                CURRENT
                     ORIGINAL      PRINCIPAL
>                 REALIZED       DEFERRED      PRINCIPAL
     CLASS         FACE VALUE        BALANCE       INTEREST      PRINCIPAL
>     TOTAL         LOSSES       INTEREST        BALANCE

          LT1  112,700,000.00  91,797,266.22     720,789.27   4,591,839.81   5,
>312,629.08      54,276.32           0.00  87,151,150.09
          LT2    1,150,000.00     747,355.95       5,868.22      79,600.10
> 85,468.32           0.00           0.00     667,755.84
          LT3    1,150,000.00   1,126,057.65       8,841.77      46,855.51
> 55,697.28       1,107.68      32,744.59   1,110,839.06
          R2             0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00


TOTALS         115,000,000.00  93,670,679.82     735,499.26   4,718,295.42   5,
>453,794.68      55,384.00      32,744.59  88,929,744.99

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
>                           PASS-THROUGH
                                       PRIOR
>                  CURRENT      RATES
                                   PRINCIPAL
>                PRINCIPAL
     CLASS          CUSIP            BALANCE       INTEREST      PRINCIPAL
>     TOTAL        BALANCE        CURRENT           NEXT

          LT1                     814.527651       6.395646      40.743920
> 47.139566     773.302130       9.422362%      9.381190%
          LT2                     649.874737       5.102800      69.217482
> 74.320282     580.657256       9.422362%      9.381190%
          LT3                     979.180567       7.688496      40.743922
> 48.432417     965.947005       9.422362%      9.381190%
          R2                        0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%


SELLER:                       United PanAm Mortgage Corporation            ADMI
>NISTRATOR:                Andrea Davidson
SERVICER:                     Pan American Bank, FSB.
>                          Bankers Trust Company
LEAD UNDERWRITER:             Lehman ASB Corporation
>                           3 Park Plaza
RECORD DATE:                  December 31, 1998
>                          Irvine, CA 92614
DISTRIBUTION DATE:            January 25, 1999
>        FACTOR INFORMATION(800) 735-7777
                                                                Page 1 of 5
>                            (c) COPYRIGHT 1999 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders

DISTRIBUTIONS IN DOLLARS
                                       PRIOR
>                                                CURRENT
                     ORIGINAL      PRINCIPAL
>                 REALIZED       DEFERRED      PRINCIPAL
     CLASS         FACE VALUE        BALANCE       INTEREST      PRINCIPAL
>     TOTAL         LOSSES       INTEREST        BALANCE

          MT1  112,700,000.00  91,797,266.22     720,789.27   4,591,839.81   5,
>312,629.08      54,276.32           0.00  87,151,150.09
          MT2    1,150,000.00     747,355.96       5,868.22      79,600.10
> 85,468.32           0.00           0.00     667,755.85
          MT3    1,150,000.00   1,126,057.64       8,841.77      46,855.51
> 55,697.28       1,107.68      32,744.59   1,110,839.05
          MT4            0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00
          R3             0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00


TOTALS         115,000,000.00  93,670,679.82     735,499.26   4,718,295.42   5,
>453,794.68      55,384.00      32,744.59  88,929,744.99

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
>                           PASS-THROUGH
                                       PRIOR
>                  CURRENT      RATES
                                   PRINCIPAL
>                PRINCIPAL
     CLASS          CUSIP            BALANCE       INTEREST      PRINCIPAL
>     TOTAL        BALANCE        CURRENT           NEXT

          MT1                     814.527651       6.395646      40.743920
> 47.139566     773.302130       9.422362%      9.381190%
          MT2                     649.874746       5.102800      69.217482
> 74.320282     580.657264       9.422362%      9.381190%
          MT3                     979.180558       7.688496      40.743922
> 48.432417     965.946997       9.422362%      9.381190%
          MT4                       0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%
          R3                        0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%


SELLER:                       United PanAm Mortgage Corporation            ADMI
>NISTRATOR:                Andrea Davidson
SERVICER:                     Pan American Bank, FSB.
>                          Bankers Trust Company
LEAD UNDERWRITER:             Lehman ASB Corporation
>                           3 Park Plaza
RECORD DATE:                  December 31, 1998
>                          Irvine, CA 92614
DISTRIBUTION DATE:            January 25, 1999
>        FACTOR INFORMATION(800) 735-7777
                                                                Page 2 of 5
>                            (c) COPYRIGHT 1999 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders

DISTRIBUTIONS IN DOLLARS
                                       PRIOR
>                                                CURRENT
                     ORIGINAL      PRINCIPAL
>                 REALIZED       DEFERRED      PRINCIPAL
     CLASS         FACE VALUE        BALANCE       INTEREST      PRINCIPAL
>     TOTAL         LOSSES       INTEREST        BALANCE

          A    114,425,000.00  89,810,920.13     412,438.29   5,008,611.80   5,
>421,050.09           0.00           0.00  84,802,308.33
          X              0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00
          R1             0.00           0.00           0.00           0.00
>      0.00           0.00           0.00           0.00

TOTALS         114,425,000.00  89,810,920.13     412,438.29   5,008,611.80   5,
>421,050.09           0.00           0.00  84,802,308.33

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
>                           PASS-THROUGH
                                       PRIOR
>                  CURRENT      RATES
                                   PRINCIPAL
>                PRINCIPAL
     CLASS          CUSIP            BALANCE       INTEREST      PRINCIPAL
>     TOTAL        BALANCE        CURRENT           NEXT

          A    525170BA3          784.888968       3.659612      44.441986
> 48.101598     741.116962       5.904380%      5.219690%
          X                         0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%
          R1                        0.000000       0.000000       0.000000
>  0.000000       0.000000       0.000000%      0.000000%


SELLER:                       United PanAm Mortgage Corporation            ADMI
>NISTRATOR:                Andrea Davidson
SERVICER:                     Pan American Bank, FSB.
>                          Bankers Trust Company
LEAD UNDERWRITER:             Lehman ASB Corporation
>                           3 Park Plaza
RECORD DATE:                  December 31, 1998
>                          Irvine, CA 92614
DISTRIBUTION DATE:            January 25, 1999
>        FACTOR INFORMATION(800) 735-7777
                                                                Page 3 of 5
>                            (c) COPYRIGHT 1999 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders


Distribution Date:            January 25, 1999


SERVICING FEES PAID FOR THE CURRENT PERIOD:
>                               30,705.61
DELINQUENT SERVICING FEES FOR THE CURRENT PERIOD:
>                                8,323.84
NET ACCRUED SERVICING FEE FOR THE CURRENT PERIOD:
>                                              39,029.45

CURRENT PERIODS MONTHLY SERVICER ADVANCED PRINCIPAL
>                                               9,188.59
CURRENT PERIODS MONTHLY SERVICER ADVANCED INTEREST
>                                             166,840.33

DELINQUENT
LOAN                                                             30-59
>60-89.          91 +
INFORMATION:                                                     DAYS
> DAYS           DAYS                          TOTAL
PRINCIPAL BALANCE                                             2,154,625.08
>257,596.16     185,746.48                  2,597,967.72
NUMBER OF LOANS                                                         18
>         2              3                             23
FORECLOSURE LOAN INFORMATION:
PRINCIPAL BALANCE                                               192,260.19   1,
>233,883.43   5,621,076.09                  7,047,219.71
NUMBER OF LOANS                                                          2
>        11             62                             75
BANKRUPTCY LOAN INFORMATION:
PRINCIPAL BALANCE                                               109,902.07
>134,228.03   1,666,322.59                  1,910,452.69
NUMBER OF LOANS                                                          1
>         1             13                             15
REO LOAN INFORMATION:
PRINCIPAL BALANCE                                                     0.00
>      0.00   2,775,468.58                  2,775,468.58
NUMBER OF LOANS                                                          0
>         0             20                             20

BOOK VALUE OF REO PROPERTIES
>                                                   0.00

GUARANTEED DISTRIBUTION AMOUNT:
>                                             412,438.29
GUARANTEED DISTRIBUTION OF PRINCIPAL:
>                                                   0.00
GUARANTEED DISTRIBUTION OF INTEREST:
>                                             412,438.29

INSURANCE PAYMENTS MADE TO CLASS A:
>                                                   0.00
CERTIFICATE INSURER REIMBURSEMENTS:
>                                                   0.00
CUMULATIVE INSURANCE PAYMENTS TO CLASS A:
>                                                   0.00

ENDING AGGREGATE MORTGAGE LOAN COUNT:
>                                                 771.00
ENDING AGGREGATE PRINCIPAL MORTGAGE LOAN BALANCE:
>                                          88,929,744.99

WEIGHTED AVERAGE MONTHS TO MATURITY:
>                                                 346.00
WEIGHTED AVERAGE MORTGAGE RATE:
>                                                10.1627%

PRINCIPAL PREPAYMENTS FOR CURRENT PERIOD:
>                                           4,393,192.13

CLASS A INTEREST DISTRIBUTION AMOUNT:
>                                             412,438.29
CLASS A INTEREST PAID UNDER CERTIFICATE POLICY
>                                                   0.00

AGGREGATE NON COVERED PREPAYMENT INTEREST SHORTFALL:
>                                                   0.00
AGGREGATE RELIEF ACT INTEREST SHORTFALL :
>                                                   0.00



                                                                Page 4 of 5
>                            (c) COPYRIGHT 1999 Bankers Trust Company
United PanAm Mortgage Loan
Asset Backed Certificates
 Series 1997-1

Statement  To  Certificateholders


Distribution Date:            January 25, 1999

CURRENT PERIODS BASIS RISK SHORTFALL AMOUNT:
>                                                   0.00
ENDING UNPAID BASIS RISK SHORTFALLS:
>                                                   0.00

EXTRAORDINARY TRUST FUND EXPENSES WITHDRAWN FROM COLLECTION ACCOUNT:
>                                                   0.00

REQUIRED SUBORDINATED AMOUNT:
>                                           4,600,000.00
SUBORDINATED INCREASE AMOUNT:
>                                             267,676.97
SUBORDINATED REDUCTION AMOUNT:
>                                                   0.00


CURRENT PERIODS AGGREGATE AMOUNT OF REALIZED LOSSES :
>                                              55,384.00
CURRENT PERIODS EXTRAORDINARY LOSSES :
>                                                   0.00
CURRENT PERIODS FRAUD LOSSES :
>                                                   0.00
CURRENT PERIODS SPECIAL HAZARD LOSSES :
>                                                   0.00
CURRENT PERIODS BANKRUPTCY LOSSES:
>                                                   0.00

BANKRUPTCY AMOUNT
>                                             100,000.00
FRAUD LOSS AMOUNT
>                                           3,450,000.00
SPECIAL HAZARD  AMOUNT
>                                           1,144,250.00


DETAIL OF LOANS THAT BECAME REO DURING COLLECTION PERIOD
                                                                Unpaid
>           Stated Principal              Date Property
 Loan Number                                                Principal Balance
>           Principal Balance               Became REO


                                                                Page 5 of 5
>                            (c) COPYRIGHT 1999 Bankers Trust Company




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