SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Seciton 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report(Date of earliest event reported): October 27, 1997
AMERICAN SOUTHWEST FINANCIAL SECURITIES CORPORATION
(Exact name of registrant as specified in its governing instruments)
Arizona 33-92146 0742739
(State or other Jurisdiction (Commission Fil(I.R.S. Employer
of Incorporation) Number) Identification No.)
2390 Camelback Road Suite 225
Phoenix, Arizona 85016
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (212) 526-5594
Item 5 Other Events.
Not applicable
Item 7. Financial Statements, Pro Forma Financial Information and
Exhibits
(a) Financial Statements
Not applicable
(b) Pro Forma Financial Information
Not applicable
( c)Exhibits
Item 601(a) of
Exhibit Regulation S-K
Number Exhibit No. Description
1 5
Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the
registrant has duly caused this report to be signed on behalf of the
Registrant by the undersigned
thereunto duly authorized.
STRUCTURED ASSET SECURITIES
CORPORATION
By: /s/Russell Goldenberg
Name: Russell Goldenberg
Title: Vice President
Dated: October 27, 1997
EXHIBIT INDEX
Item 601(a) of
Exhibit Regulation S-K
Number Exhibit No. Description
ABN AMRO
LaSalle National Bank
Administrator:
Megan Francis (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
American Southwest Financial Securities Corporation
(Greystone Servicing Corporation, Inc., as Master Servicer)
Commercial Mortgage Pass-Through Certificates
Series 1996-FHA1
ABN AMRO Acct: 67-7662-00-9
Statement Date: 10/27/97
Payment Date: 10/27/97
Prior Payment: 09/25/97
Record Date: 09/30/97
WAC: 8.518280%
WAMM: 374
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 3
14
Specially Serviced Loan DetaiAppendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Remic III
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
S 266,510,464.00N 265,071,226.66
02970K BF 3 1000.000000000 0.000000000 994.599696693
A-1 40,317,000.00 35,106,744.90
02970K BG 1 1000.000000000 0.000000000 870.767787782
A-2 38,978,000.00 38,978,000.00
02970K BH 9 1000.000000000 0.0000000001000.000000000
A-3 55,487,000.00 55,487,000.00
02970K BJ 5 1000.000000000 0.0000000001000.000000000
A-4 58,824,000.00 58,824,000.00
02970K BK 2 1000.000000000 0.0000000001000.000000000
A-Z 67,712,000.00 71,483,017.76
02970K BL 0 1000.000000000 0.0000000001055.692015595
B 5,192,464.00 5,192,464.00
9ABSA236 1000.000000000 0.0000000001000.000000000
R-III 0.00 0.00
9ABSA237 1000.000000000 0.000000000 0.000000000
266,510,464.00 265,071,226.66
Notes: (1) N denotes notional balance not included in total
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
S 0.00 0.00 0.00
02970K BF 3 0.000000000 0.000000000 0.000000000
A-1 1,515,681.78 0.00 0.00
02970K BG 1 37.594111169 0.000000000 0.000000000
A-2 0.00 0.00 0.00
02970K BH 9 0.000000000 0.000000000 0.000000000
A-3 0.00 0.00 0.00
02970K BJ 5 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
02970K BK 2 0.000000000 0.000000000 0.000000000
A-Z 0.00 0.00 431,757.43
02970K BL 0 0.000000000 0.000000000 6.376379815
B 0.00 0.00 0.00
9ABSA236 0.000000000 0.000000000 0.000000000
R-III 0.00 0.00 0.00
9ABSA237 0.000000000 0.000000000 0.000000000
1,515,681.78 0.00 431,757.43
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
S 263,987,302.31 275,588.50 0.00
02970K BF 3 990.532598037 1.034062588 0.000000000
A-1 33,591,063.12 195,281.27 0.00
02970K BG 1 833.173676613 4.843645857 0.000000000
A-2 38,978,000.00 227,371.67 0.00
02970K BH 9 1000.000000000 5.833333419 0.000000000
A-3 55,487,000.00 329,454.06 0.00
02970K BJ 5 1000.000000000 5.937499955 0.000000000
A-4 58,824,000.00 357,355.80 0.00
02970K BK 2 1000.000000000 6.075000000 0.000000000
A-Z 71,914,775.19 0.00 0.00
02970K BL 0 1062.068395410 0.000000000 0.000000000
B 5,192,464.00 27,536.98 (588.87)
9ABSA236 1000.000000000 5.303258723 -0.113408586
R-III 0.00 0.00 0.00
9ABSA237 0.000000000 0.000000000 0.000000000
263,987,302.31 1,412,588.28 (588.87)
(2) Interest Paid minus Interest Adjustment minus Deferred Interest
equals Accrual
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
S 1.24761260%
02970K BF 3 1.24100612%
A-1 6.67500000%
02970K BG 1 Fixed
A-2 7.00000000%
02970K BH 9 Fixed
A-3 7.12500000%
02970K BJ 5 Fixed
A-4 7.29000000%
02970K BK 2 Fixed
A-Z 7.24800000%
02970K BL 0 Fixed
B 6.50000000%
9ABSA236 Fixed
R-III
9ABSA237
(3) Estimated
Remic II
Original Opening
Class Face Value (1)Balance
CUSIP Per $1,000 Per $1,000
A-1 40,317,000 34,516,103.14
None 1000.000000 856.117845
A-2 38,978,000 38,978,000.00
None 1000.000000 1000.000000
A-3 55,487,000 55,487,000.00
None 1000.000000 1000.000000
A-4 58,824,000 58,824,000.00
None 1000.000000 1000.000000
A-Z 67,712,000 72,073,659.52
None 1000.000000 1064.414868
B 5,192,46 5,192,464.00
None 1000.000000 1000.000000
R-II -
9ABSA238 1000.000000 0.000000
266,510,464. 265,071,226.66
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 1,585,567.58 0.00 0.00
None 39.327519 0.000000 0.000000
A-2 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-3 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-4 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-Z 0.00 0.00 501,643.23
None 0.000000 0.000000 7.408483
B 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
R-II 0.00 0.00 0.00
9ABSA238 0.000000 0.000000 0.000000
1,585,567.58 0.00 501,643.23
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 32,930,535.56 240,237.14 0.00
None 816.790326 5.958706 0.000000
A-2 38,978,000.00 271,292.59 0.00
None 1000.000000 6.960146 0.000000
A-3 55,487,000.00 386,197.65 0.00
None 1000.000000 6.960147 0.000000
A-4 58,824,000.00 409,423.66 0.00
None 1000.000000 6.960147 0.000000
A-Z 72,575,302.75 0.00 0.00
None 1071.823351 0.000000 0.000000
B 5,192,464.00 35,551.44 (588.87)
None 1000.000000 6.846738 -0.113409
R-II 0.00 0.00 0.00
9ABSA238 0.000000 0.000000 0.000000
263,987,302.31 1,342,702.48 (588.87)
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 8.35217582%
None 8.34970397%
A-2 8.35217582%
None 8.34970397%
A-3 8.35217582%
None 8.34970397%
A-4 8.35217582%
None 8.34970397%
A-Z 8.35217582%
None 8.34970397%
B 8.35217582%
None 8.34970397%
R-II 0.00000000%
9ABSA238 0.00000000%
Remic I
Original Opening
Class Face Value (1)Balance
CUSIP Per $1,000 Per $1,000
Regular Interes266,510,464.00265,071,226.67
None 1000.000000 994.599697
R-I 0.00 0.00
9ABSA239 1000.000000 0.000000
266,510,464.00265,071,226.67
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes 1,083,92 0.00 0.00
None 4.067099 0.000000 0.000000
R-I 0.00 0.00 0.00
9ABSA239 0.000000 0.000000 0.000000
1,083,924.35 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes263,987,302.32 1,844,345.71 (588.86)
None 990.532598 6.920350 -0.002210
R-I 0.00 0.00 0.00
9ABSA239 0.000000 0.000000 0.000000
263,987,302.32 1,844,345.71 (588.86)
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular Interes 8.35217582%
None 8.34970397%
R-I 0.00000000%
9ABSA239 0.00000000%
Other Related Information
Beginning
Loan Beginning
Asset Type Count Balance
Morgage Loans: 61187,727,151.57
GNMA Certificat 20 77,344,075.09
FHA Debentures: 0 0.00
Total: 81265,071,226.66
Current Wtd. Avg
Wtd. Avg. Term to
Asset Type Note Rate Maturity
Morgage Loans: 8.761% 368
GNMA Certificat 7.925% 388
FHA Debentures: 0.000% 0
Total: 8.518% 374
Ending
Loan Ending
Asset Type Count Balance
Morgage Loans: 61186,685,277.71
GNMA Certificat 20 77,302,024.60
FHA Debentures: 0 0.00
Total: 81263,987,302.31
Available Distribution Amount: 2,928,270.06
Servicing Activity:
Prior Unreimbursed Advances: 24,121.96
Current Advances Made: 13,268.79
Reimbursed Prior Advances: 24,121.98
Advances Oustanding: 13,268.78
Aggregate Amount of Unpaid Advance Interest: 0.00
Current Accrued Servicing Fees Retained by The Master Serv 32,273.26
Aggregate Amount of Advance Interest Paid to Master Servic 0.00
Aggregate Amount of Advance Interest Paid to Trustee: 0.00
Accrued Net
Certificate Prepayment
Class Interest Int. Shortfalls
S 275,588.50 0.00
A-1 195,281.27 0.00
A-2 227,371.67 0.00
A-3 329,454.06 0.00
A-4 357,355.80 0.00
A-Z 431,757.43 0.00
B 28,125.85 0.00
R-III 0.00 0.00
Totals: 1,844,934.58 0.00
Allocated Prior Ending
Prepayment Unpaid Unpaid
Class Premiums Interest Interest
S 0.00 0.00 0.00
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
A-4 0.00 0.00 0.00
A-Z 0.00 0.00 0.00
B 0.00 0.00 588.87
R-III 0.00 0.00 0.00
Totals: 0.00 0.00 588.87
Other Actual
Interest Distribution
Class Shortfalls of Interest
S 0.00 275,588.50
A-1 0.00 195,281.27
A-2 0.00 227,371.67
A-3 0.00 329,454.06
A-4 0.00 357,355.80
A-Z 0.00 0.00
B 0.00 27,536.98
R-III 0.00 0.00
Totals: 0.00 1,412,588.28
Summary of Defaulted/Liquidated Mortgage Loans:
FHA Project Id *Status Date of Default
0 0.00 0.00
66 2.00 35,612.00
0.00
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0.00
0 0 0.00
Ending
FHA Project Id Balance FHA Benefits
0 0.00 0.00
66 89,991.03 930,300.82
0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Liquidation Realized
FHA Project Id Proceeds Loss
0 0.00 0.00
66 0.00 0.00
0
0 0 0
0 0 0
0 0 0
0 0.00 0
0 0.00 0.00
0 0.00 0.00
FHA Project Id Description of Final Recovery Determination
0 0
66 0
0
0 0
0 0
0 0
0 0
0 0
0 0
Status of Claims Made Under the FHA Mortgage Insurance:
The initial 90% of the Insurance Proceeds have been received on # 66.
Aggrregate Realized Loss Information :
Cumulative realized losses on the Collateral Pool as of Cu 0.00
Cumulative Principal realized losses on the Certificates a 0.00
Cumulative Additional trust fund expenses applied to the Certificates
since the closing date : 0.00
*Status code
1. Final Settlement has been made.
2. Final Settlement has not been made.
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
51 09/01/97 13,268.79 13,268.79
Total 13,268.79 13,268.79
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (1)Transfer Date
51 0.00 B
Total 0.00 0
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
51
Total
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date
1 GNMA Multifamily 10/01/29
2 FHA Multifamily 09/01/27
3 GNMA Health Care 02/01/30
4 FHA Multifamily 03/01/21
5 FHA Multifamily 02/01/21
6 FHA Multifamily 11/01/29
7 FHA Health Care 12/01/34
8 FHA Multifamily 06/01/20
9 FHA Multifamily 09/01/31
10 GNMA Multifamily 03/01/31
11 FHA Health Care 10/01/31
12 GNMA Health Care 11/01/36
13 FHA Health Care 05/01/31
14 GNMA Multifamily 04/01/23
15 GNMA Multifamily 10/01/26
16 GNMA Multifamily 12/01/31
17 FHA Multifamily 06/01/31
18 FHA Multifamily 07/01/36
19 FHA Health Care 05/01/31
20 FHA Health Care 03/01/26
21 FHA Multifamily 09/01/29
22 FHA Health Care 10/01/26
23 FHA Health Care 08/01/30
24 FHA Multifamily 04/01/30
25 FHA Multifamily 06/01/36
26 GNMA Multifamily 10/01/31
27 FHA Multifamily 06/01/25
28 FHA Multifamily 12/01/20
29 FHA Health Care 10/01/31
30 FHA Health Care 12/01/31
31 FHA Multifamily 06/01/21
32 FHA Multifamily 10/01/23
33 GNMA Multifamily 10/01/31
34 FHA Multifamily 12/01/31
35 GNMA Multifamily 07/15/29
36 FHA Health Care 11/01/31
37 FHA Health Care 11/01/31
38 FHA Health Care 11/01/31
39 FHA Health Care 10/01/26
40 FHA Multifamily 06/01/31
41 FHA Health Care 11/01/17
42 GNMA Multifamily 10/01/34
43 FHA Health Care 03/01/36
44 FHA Multifamily 04/01/35
45 FHA Health Care 10/01/28
46 FHA Health Care 11/01/25
47 FHA Health Care 10/01/26
48 GNMA Health Care 08/15/31
49 FHA Health Care 06/01/32
50 GNMA Multifamily 11/01/26
51 FHA Multifamily 10/01/33
52 FHA Multifamily 05/01/22
53 FHA Health Care 05/01/36
54 FHA Health Care 05/01/32
55 GNMA Multifamily 04/01/24
56 FHA Health Care 12/01/34
57 GNMA Multifamily 01/01/30
58 FHA Multifamily 01/01/25
59 GNMA Multifamily 11/01/25
60 FHA Health Care 10/01/26
61 GNMA Multifamily 10/01/31
62 FHA Multifamily 09/01/27
63 FHA Multifamily 08/01/28
64 FHA Multifamily 11/01/29
65 GNMA Multifamily 07/01/30
66 FHA Multifamily 04/01/30
67 FHA Multifamily 05/01/30
68 FHA Health Care 12/01/35
69 FHA Multifamily 06/01/31
70 FHA Health Care 10/01/35
71 GNMA Multifamily 12/01/21
72 FHA Health Care 10/01/30
73 FHA Health Care 01/01/36
74 FHA Multifamily 12/01/27
75 GNMA Multifamily 11/01/34
76 FHA Health Care 11/01/30
77 FHA Multifamily 11/01/26
78 FHA Multifamily 01/01/36
79 FHA Multifamily 10/01/07
80 FHA Multifamily 08/01/34
81 FHA Multifamily 02/01/35
* 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
Operating
Disclosure Statement
Control # DSCR NOI Date
1 1.171 2,854,402.59
2 1.792 1,865,538.86
3 1.340 1,330,613.00
4 1.072 1,029,957.00
5 1.325 1,076,996.00
6 0.993 657,598.00
7 1.191 1,011,163.00
8 1.596 1,290,361.00
9 1.534 1,045,944.00
10 1.598 1,076,744.00
11 3.121 2,080,584.00
12 1.408 760,000.00
13 1.670 835,232.00
14
15 1.303 625,472.00
16
17
18 1.171 542,367.00
19 1.670 670,912.00
20 1.900 826,616.00
21 1.327 556,900.00
22 1.598 588,956.00
23 1.590 559,357.00
24 1.322 473,165.00
25 1.168 433,060.00
26 1.398 459,304.00
27
28 1.753 788,156.00
29 2.452 764,249.00
30 1.613 590,711.00
31 0.440 137,247.00
32 1.503 468,370.00
33 1.618 397,369.00
34 1.322 330,891.00
35
36 2.676 663,956.00
37 2.429 590,151.00
38 2.190 526,511.00
39 1.785 444,866.00
40
41 1.394 381,959.00
42 367,704.00
43 2.494 517,243.00
44 1.170 244,714.00
45 1.352 307,704.00
46 1.400 312,225.00
47 1.500 294,122.00
48 2.002 320,223.00
49 1.372 264,706.00
50 1.248 195,120.00
51 1.168 197,486.00
52 0.968 164,239.00
53 1.286 213,635.00
54 1.157 212,135.00
55 265,048.00
56 1.191 1,011,163.00
57 1.439 196,129.00
58 1.236 191,401.00
59 1.424 194,328.00
60 1.547 202,919.00
61 1.321 151,891.00
62 1.245 142,222.00
63 390,613.00
64 1.238 135,876.00
65 1.330 130,878.00
66 1.367 134,338.00
67 1.238 108,204.00
68 1.411 117,929.00
69 1.374 101,609.00
70 1.325 102,843.00
71 1.265 92,115.00
72 1.454 99,677.00
73
74 1.841 442,210.00
75
76 780,300.00
77 93,717.00
78 63,538.00
79 1.076 72,541.00
80 44,943.00
81 35,981.00
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
1 12,379,365.35 8.125% 90,241
2 11,174,600.43 8.600% 86,768
3 10,978,352.19 8.200% 80,454
4 8,932,698.85 9.500% 80,030
5 8,086,910.74 8.500% 67,714
6 8,026,849.91 7.500% 55,180
7 7,914,065.66 8.500% 58,573
8 7,794,320.24 9.000% 67,378
9 7,756,775.88 8.250% 56,823
10 7,538,658.53 7.375% 50,315
11 7,367,343.10 8.550% 55,560
12 6,537,154.81 7.625% 43,631
13 5,895,618.49 7.875% 41,676
14 5,462,119.53 8.000% 41,564
15 5,404,472.67 7.750% 38,863
16 5,023,930.61 7.625% 34,345
17 4,980,565.17 8.275% 36,626
18 4,926,900.33 9.125% 38,605
19 4,735,738.51 7.875% 33,477
20 4,455,951.36 9.000% 36,256
21 4,438,421.82 8.900% 34,983
22 3,964,799.22 8.500% 30,718
23 3,958,689.03 8.300% 29,321
24 3,821,572.91 8.825% 29,816
25 3,801,285.39 9.500% 30,889
26 3,739,396.31 8.000% 26,602
27 3,663,092.47 9.750% 31,938
28 3,383,459.81 9.500% 37,477
29 3,461,477.78 8.500% 25,977
30 3,389,454.20 10.500% 30,515
31 3,277,613.38 8.250% 26,290
32 2,876,663.00 8.500% 25,963
33 2,902,673.99 7.625% 19,863
34 2,886,862.12 8.125% 20,858
35 2,842,357.47 8.200% 20,906
36 2,824,654.77 8.250% 20,674
37 2,766,825.90 8.250% 20,251
38 2,737,563.16 8.250% 20,036
39 2,680,879.19 8.500% 20,771
40 2,448,074.30 8.275% 18,002
41 2,410,638.04 9.750% 22,835
42 2,370,233.46 8.375% 17,257
43 2,203,528.52 9.125% 17,282
44 2,190,307.01 9.250% 17,434
45 2,172,784.26 10.000% 18,972
46 2,137,644.05 9.750% 18,584
47 2,108,935.69 8.500% 16,339
48 1,818,816.83 8.000% 12,951
49 1,788,890.64 10.500% 16,082
50 1,742,134.07 7.875% 12,669
51 1,720,310.04 9.500% 14,086
52 1,693,832.19 8.875% 14,135
53 1,703,403.20 9.500% 13,845
54 1,699,000.73 10.500% 15,277
55 1,673,283.14 8.625% 13,312
56 1,648,991.98 8.500% 12,204
57 1,612,811.36 7.500% 11,020
58 1,538,077.34 9.250% 12,904
59 1,489,339.15 8.000% 11,058
60 1,410,853.29 8.500% 10,931
61 1,341,280.56 7.750% 9,299
62 1,295,961.42 8.000% 9,516
63 1,291,911.09 10.000% 11,290
64 1,125,152.09 9.250% 9,149
65 1,039,988.02 8.700% 7,982
66 89,991.03 9.250% 8,188
67 898,228.27 9.250% 7,286
68 855,915.83 9.500% 6,964
69 838,204.72 8.275% 6,164
70 794,435.43 9.500% 6,467
71 783,994.57 7.650% 5,902
72 757,319.19 8.500% 5,713
73 698,019.54 8.750% 5,278
74 640,532.02 10.250% 5,735
75 621,661.98 8.500% 4,577
76 578,797.08 8.500% 4,365
77 547,992.50 9.250% 4,535
78 481,391.51 8.625% 3,594
79 453,182.69 8.500% 5,619
80 306,890.40 8.750% 2,332
81 174,428.79 9.500% 1,422
263,987,302.30 2,046,480
Loan
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51 B
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66 919,070.07
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
919,070.07
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
(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
7) Loans Paid Off
8) Loans Returned to Master Servicer
Specially
Disclosure Property Serviced
Control # Type Status Code (1)Comments
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 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 0
0 0
Modified Loan Detail
Disclosure Modification Modification
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
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
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
0 0 0
0 0 0
Realized Loss Detail
Dist. Disclosure Appraisal
Date Control # Date
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
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
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
Current Total 0 0
Cumulative 0 0
* Aggregate liquidation expenses also include outstanding P&I
advances and unpaid servicing fees, unpaid trustee fees, etc..
Beginning
Disclosure Appraisal Scheduled
Control # Value Balance
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Gross Proceeds
Disclosure Gross as a % of
Control # Proceeds Sched Principal
0 0.00
0 0.00
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
Aggregate Net
Disclosure Liquidation Liquidation
Control # Expenses * Proceeds
0 0.00
0 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Net Proceeds
Disclosure as a % of Realized
Control # Sched. Balance Loss
0
0
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
Distribution Delinq 1 Month Delinq 2 MonthsDelinq 3+ Months
Date # Balance # Balance # Balance
10/27/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/25/97 0 0 1 1009468 0 0
0.00% 0.000% 1.23% 0.381% 0.00% 0.000%
08/25/97 1 1009871 0 0 0 0
1.23% 0.381% 0.00% 0.000% 0.00% 0.000%
07/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/27/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/27/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Distribution Foreclosure/BankruptcyREO Modifications
Date # Balance # Balance # Balance
10/27/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/27/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/27/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/27/97 0 0 8.5183% 8.3522%
0.00% 0.000%
09/25/97 0 0 8.5183% 8.3522%
0.00% 0.000%
08/25/97 0 0 8.5183% 8.3522%
0.00% 0.000%
07/25/97 0 0 8.5184% 8.3522%
0.00% 0.000%
06/25/97 0 0 8.5184% 8.3523%
0.00% 0.000%
05/27/97 0 0 8.5184% 8.3523%
0.00% 0.000%
04/25/97 0 0 8.5184% 8.3523%
0.00% 0.000%
03/25/97 0 0 8.5185% 8.3523%
0.00% 0.000%
02/25/97 0 0 8.5185% 8.3524%
0.00% 0.000%
01/27/97 0 0 8.5185% 8.3524%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
Delinquent Loan Detail
Disclosure Paid Outstanding
Doc Thru Current P&I P&I
Control # Date Advance Advances**
51 09/01/97 13,268.79 13,268.79
Total 13,268.79 13,268.79
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Outstanding Special
Disclosure Property Servicer
Doc Protection Advance Transfer
Control # Advances Description Date
51 0.00 B
Total 0.00
Disclosure
Doc Foreclosure Bankruptcy REO
Control # Date Date Date
51
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0 to 500,000 5 1,505,884 0.57%
500,000 to 1,000,000 11 8,015,101 3.04%
1,000,000 to 1,500,000 7 8,994,486 3.41%
1,500,000 to 2,000,000 11 18,639,552 7.06%
2,000,000 to 2,500,000 8 18,042,145 6.83%
2,500,000 to 3,000,000 8 22,518,480 8.53%
3,000,000 to 3,500,000 4 13,512,005 5.12%
3,500,000 to 4,000,000 6 22,948,835 8.69%
4,000,000 to 5,000,000 5 23,537,577 8.92%
5,000,000 to 6,000,000 4 21,786,141 8.25%
6,000,000 to 7,000,000 1 6,537,155 2.48%
7,000,000 to 8,000,000 5 38,371,163 14.54%
8,000,000 to 9,000,000 3 25,046,460 9.49%
9,000,000 to 10,000,000 0 0 0.00%
10,000,000 to 11,000,000 1 10,978,352 4.16%
11,000,000 to 12,000,000 1 11,174,600 4.23%
12,000,000 to 13,000,000 1 12,379,365 4.69%
13,000,000 to 14,000,000 0 0 0.00%
14,000,000 to 15,000,000 0 0 0.00%
15,000,000 & Above 0 0 0.00%
Total 81 263,987,302 100.00%
Average Scheduled Balance is 3,259,103
Maximum Scheduled Balance is 12,379,365
Minimum Scheduled Balance is 89,991
Number Scheduled Based on
Property Types of Loans Balance Balance
MF- Housing 50 165,530,761 62.70%
Nursing Home 31 98,456,542 37.30%
Total 81 263,987,302 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.000%or less 0 0 0.00%
7.000%to 7.125% 0 0 0.00%
7.125%to 7.375% 1 7,538,659 2.86%
7.375%to 7.625% 5 24,103,421 9.13%
7.625%to 7.875% 6 19,903,239 7.54%
7.875%to 8.125% 7 29,071,861 11.01%
8.125%to 8.375% 12 47,779,909 18.10%
8.375%to 8.625% 17 57,261,156 21.69%
8.625%to 8.875% 5 7,560,303 2.86%
8.875%to 9.125% 5 23,819,122 9.02%
9.125%to 9.375% 6 6,389,748 2.42%
9.375%to 9.625% 8 21,365,937 8.09%
9.625%to 9.875% 3 8,211,375 3.11%
9.875%to 10.125% 2 3,464,695 1.31%
10.125%& Above 4 7,517,878 2.85%
Total 81 263,987,302 100.00%
W/Avg Mortgage Interest Rate is 8.5183%
Minimum Mortgage Interest Rate is 7.3750%
Maximum Mortgage Interest Rate is 10.5000%
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York 8 43,984,799 16.66%
Texas 8 24,850,701 9.41%
Ohio 12 24,045,420 9.11%
Michigan 9 22,072,588 8.36%
Virginia 3 18,043,828 6.84%
Connecticut 4 14,837,835 5.62%
Colorado 1 11,174,600 4.23%
Massachusetts 3 11,052,397 4.19%
New Jersey 1 10,978,352 4.16%
New Hampshire 2 10,631,357 4.03%
Georgia 2 9,711,443 3.68%
Maryland 4 9,612,071 3.64%
Illinois 2 9,557,650 3.62%
South Dakota 3 8,329,044 3.16%
Pennsylvania 2 7,321,149 2.77%
Indiana 1 5,404,473 2.05%
California 3 5,110,388 1.94%
Arizona 1 4,438,422 1.68%
Florida 1 3,821,573 1.45%
Minnesota 2 3,061,591 1.16%
Maine 1 1,295,961 0.49%
North Carolina 1 1,291,911 0.49%
Kentucky 1 1,039,988 0.39%
Alabama 2 668,788 0.25%
Missouri 1 621,662 0.24%
Nebraska 1 547,993 0.21%
Oregon 2 481,319 0.18%
Total 81 263,987,302 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 24 89,963,437 34.08%
1+ to 2 years 24 67,325,290 25.50%
2+ to 3 years 15 36,867,393 13.97%
3+ to 4 years 6 15,571,623 5.90%
4+ to 5 years 4 17,073,130 6.47%
5+ to 6 years 1 3,389,454 1.28%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 2 1,936,493 0.73%
10 years or more 5 31,860,482 12.07%
Total 81 263,987,302 100.00%
Weighted Average Seasoning is 3.7
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 81 263,987,302 100.00%
Total 81 263,987,302 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 1 89,991 0.03%
61 to 120 months 1 453,183 0.17%
121 to 200 months 1 3,383,460 1.28%
201 to 300 months 8 35,856,671 13.58%
301 to 500 months 70 224,203,998 84.93%
Total 81 263,987,302 100.00%
Weighted Average Months to Maturity is 374
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500or less 1 3,277,613 1.24%
0.500to 0.625 0 0 0.00%
0.625to 0.750 0 0 0.00%
0.750to 0.875 0 0 0.00%
0.875to 1.000 2 9,720,682 3.68%
1.000to 1.125 2 9,385,882 3.56%
1.125to 1.250 13 42,879,780 16.24%
1.250to 1.375 15 46,169,565 17.49%
1.375to 1.500 9 21,649,154 8.20%
1.500to 1.625 9 41,592,887 15.76%
1.625to 1.750 2 10,631,357 4.03%
1.750to 1.875 4 17,879,471 6.77%
1.875to 2.000 1 4,455,951 1.69%
2.000to 2.125 1 1,818,817 0.69%
2.125& above 6 21,361,393 8.09%
Unknown 16 33,164,749 12.56%
Total 81 263,987,302 100.00%
Weighted Average Debt Service Coverage Ratio 1.510441
(1) Debt Service Coverage Ratios are calculated as described in the
prospectus, values are updated periodically as new NOI figures became
available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter makes
any representation as to the accuracy of the data provided by the
borrower for this calculation.
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 81 263,987,302 100.00%
Total 81 263,987,302 100.00%
