ABNAMRO LaSalle ABSTSSECURITIES 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): December
26, 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: Dec 31, 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 1625
Chicago, IL 60674-4107
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: 12/26/97
Payment Date: 12/26/97
Prior Payment: 11/25/97
Record Date: 11/28/97
WAC: 8.515673%
WAMM: 376
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 263,821,670.97
02970K BF 3 1000.000000000 0.000000000 989.911116473
A-1 40,317,000.00 32,991,066.54
02970K BG 1 1000.000000000 0.000000000 818.291701764
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 72,349,140.43
02970K BL 0 1000.000000000 0.0000000001068.483288487
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
266,510,464.00 263,821,670.97
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 15,126,991.54 0.00 0.00
02970K BG 1 375.201318054 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 0.00 436,988.81
02970K BL 0 0.000000000 0.000000000 6.453639089
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
15,126,991.54 0.00 436,988.81
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
S 249,131,668.24 272,879.38 0.00
02970K BF 3 934.791319263 1.023897433 0.000000000
A-1 17,864,075.00 183,512.81 0.00
02970K BG 1 443.090383709 4.551747650 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 72,786,129.24 0.00 0.00
02970K BL 0 1074.936927576 0.000000000 0.000000000
B 5,192,464.00 28,125.85 0.00
9ABSA236 1000.000000000 5.416667309 0.000000000
R-III 0.00 0.00 0.00
9ABSA237 0.000000000 0.000000000 0.000000000
249,131,668.24 1,398,699.57 0.00
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
S 1.24119923%
02970K BF 3 1.19738995%
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 32,259,918.98
None 1000.000000 800.156732
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 73,080,287.99
None 1000.000000 1079.281191
B 5,192,46 5,192,464.00
None 1000.000000 1000.000000
R-II -
9ABSA238 1000.000000 0.000000
266,510,464. 263,821,670.97
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 15,198,500.13 0.00 0.00
None 376.974977 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 0.00 508,497.40
None 0.000000 0.000000 7.509709
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
15,198,500.13 0.00 508,497.40
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 17,061,418.85 224,466.62 0.00
None 423.181756 5.567543 0.000000
A-2 38,978,000.00 271,211.46 0.00
None 1000.000000 6.958065 0.000000
A-3 55,487,000.00 386,082.16 0.00
None 1000.000000 6.958065 0.000000
A-4 58,824,000.00 409,301.22 0.00
None 1000.000000 6.958065 0.000000
A-Z 73,588,785.39 0.00 0.00
None 1086.790900 0.000000 0.000000
B 5,192,464.00 36,129.52 0.00
None 1000.000000 6.958068 0.000000
R-II 0.00 0.00 0.00
9ABSA238 0.000000 0.000000 0.000000
249,131,668.24 1,327,190.97 0.00
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 8.34967816%
None 8.33428006%
A-2 8.34967816%
None 8.33428006%
A-3 8.34967816%
None 8.33428006%
A-4 8.34967816%
None 8.33428006%
A-Z 8.34967816%
None 8.33428006%
B 8.34967816%
None 8.33428006%
R-II 0.00000000%
9ABSA238 0.00000000%
Remic I
Original Opening
Class Face Value (1)Balance
CUSIP Per $1,000 Per $1,000
Regular Interes266,510,464.00263,821,670.98
None 1000.000000 989.911117
R-I 0.00 0.00
9ABSA239 1000.000000 0.000000
266,510,464.00263,821,670.98
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes 14,690,002 0.00 0.00
None 55.119797 0.000000 0.000000
R-I 0.00 0.00 0.00
9ABSA239 0.000000 0.000000 0.000000
14,690,002.73 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes249,131,668.25 1,835,688.37 0.00
None 934.791319 6.887866 0.000000
R-I 0.00 0.00 0.00
9ABSA239 0.000000 0.000000 0.000000
249,131,668.25 1,835,688.37 0.00
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular Interes 8.34967816%
None 8.33428006%
R-I 0.00000000%
9ABSA239 0.00000000%
Other Related Information
Beginning
Loan Beginning
Asset Type Count Balance
Morgage Loans: 61186,561,984.81
GNMA Certificat 20 77,259,686.16
FHA Debentures: 0 0.00
Total: 81263,821,670.97
Current Wtd. Avg
Wtd. Avg. Term to
Asset Type Note Rate Maturity
Morgage Loans: 8.756% 371
GNMA Certificat 7.925% 386
FHA Debentures: 0.000% 0
Total: 8.516% 376
Ending
Loan Ending
Asset Type Count Balance
Morgage Loans: 59171,914,609.95
GNMA Certificat 20 77,217,058.30
FHA Debentures: 0 0.00
Total: 79249,131,668.25
Available Distribution Amount: 16,525,691.10
Servicing Activity:
Prior Unreimbursed Advances: 13,269.00
Current Advances Made: 30,793.57
Reimbursed Prior Advances: 13,269.01
Advances Oustanding: 30,793.56
Aggregate Amount of Unpaid Advance Interest: 0.00
Current Accrued Servicing Fees Retained by The Master Serv
32,097.13
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 272,879.38 0.00
A-1 183,512.81 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 436,988.81 0.00
B 28,125.85 0.00
R-III 0.00 0.00
Totals: 1,835,688.38 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 0.00 588.87 588.87
R-III 0.00 0.00 0.00
Totals: 0.00 588.87 588.87
Other Actual
Interest Distribution
Class Shortfalls of Interest
S 0.00 272,879.38
A-1 0.00 183,512.81
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 28,125.84
R-III 0.00 0.00
Totals: 0.00 1,398,699.56
Summary of Defaulted/Liquidated Mortgage Loans:
FHA Project Id *Status Date of Default
66 2 35,612.00
Ending
FHA Project Id Balance FHA Benefits
66 89,991.03 930,300.82
Liquidation Realized
FHA Project Id Proceeds Loss
66 0.00 0.00
FHA Project Id Description of Final Recovery Determination
66 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**
45 11/01/97 17,524.33 17,524.33
51 11/01/97 13,269.23 13,269.23
Total 30,793.56 30,793.56
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
45 0.00 B
51 0.00 B
Total 0.00 0
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
45
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 12,366,473.20 8.125% 90,244
2 8.600% 86,768
3 10,967,440.78 8.200% 80,456
4 8,913,999.67 9.500% 80,030
5 8,065,974.02 8.500% 67,714
6 8,016,794.57 7.500% 55,180
7 7,909,018.00 8.500% 58,573
8 7,776,412.82 9.000% 67,378
9 7,749,761.44 8.250% 56,823
10 7,530,662.49 7.375% 50,318
11 7,361,186.87 8.550% 55,560
12 6,532,954.44 7.625% 43,632
13 5,889,627.27 7.875% 41,676
14 5,451,780.32 8.000% 41,567
15 5,396,525.54 7.750% 38,865
16 5,019,070.51 7.625% 34,346
17 4,975,988.46 8.275% 36,626
18 4,924,612.15 9.125% 38,605
19 4,730,925.98 7.875% 33,477
20 4,450,256.59 9.000% 36,256
21 4,434,278.10 8.900% 34,983
22 3,959,512.36 8.500% 30,718
23 3,954,796.34 8.300% 29,321
24 3,818,137.15 8.825% 29,816
25 3,799,687.57 9.500% 30,889
26 3,736,039.35 8.000% 26,602
27 3,658,724.03 9.750% 31,938
28 9.500% 37,477
29 3,458,550.43 8.500% 25,977
30 3,387,731.59 10.500% 30,515
31 3,270,075.57 8.250% 26,290
32 2,865,450.19 8.500% 25,963
33 2,899,826.21 7.625% 19,864
34 2,884,230.58 8.125% 20,858
35 2,839,379.77 8.200% 20,907
36 2,822,137.45 8.250% 20,674
37 2,764,360.11 8.250% 20,251
38 2,735,123.45 8.250% 20,036
39 2,677,304.38 8.500% 20,771
40 2,445,824.71 8.275% 18,002
41 2,404,115.46 9.750% 22,835
42 2,368,798.26 8.375% 17,257
43 2,202,472.67 9.125% 17,282
44 2,189,201.86 9.250% 17,434
45 2,171,045.56 10.000% 18,972
46 2,135,202.97 9.750% 18,584
47 2,106,123.51 8.500% 16,339
48 1,817,160.04 8.000% 12,951
49 1,788,029.08 10.500% 16,082
50 1,739,652.48 7.875% 12,670
51 1,719,372.27 9.500% 14,086
52 1,690,604.52 8.875% 14,135
53 1,702,681.38 9.500% 13,845
54 1,698,175.07 10.500% 15,277
55 1,670,702.67 8.625% 13,313
56 1,647,940.23 8.500% 12,204
57 1,610,924.68 7.500% 11,021
58 1,535,973.97 9.250% 12,904
59 1,487,072.02 8.000% 11,059
60 1,408,972.00 8.500% 10,931
61 1,340,002.90 7.750% 9,299
62 1,294,203.69 8.000% 9,516
63 1,290,859.16 10.000% 11,290
64 1,124,196.76 9.250% 9,149
65 1,039,100.57 8.700% 7,982
66 89,991.03 9.250% 694
67 897,501.75 9.250% 7,286
68 855,538.14 9.500% 6,964
69 837,434.47 8.275% 6,164
70 794,079.15 9.500% 6,467
71 782,179.35 7.650% 5,903
72 756,618.44 8.500% 5,713
73 697,642.14 8.750% 5,278
74 640,002.05 10.250% 5,735
75 621,312.72 8.500% 4,577
76 578,265.51 8.500% 4,365
77 547,368.16 9.250% 4,535
78 481,122.01 8.625% 3,594
79 448,348.08 8.500% 5,619
80 306,701.74 8.750% 2,332
81 174,345.31 9.500% 1,422
249,131,668.29 2,039,006
Loan
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
1
2 11,161,186.41 12/1/97 5
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 3,361,993.18 12/1/97 5
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45 B
46
47
48
49
50
51 B
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
14,523,179.59
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1)
Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Specially
Disclosure Property Serviced
Control # Type Status Code (1)Comments
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
Realized Loss Detail
Dist. Disclosure Appraisal
Date Control # Date
Current Total
Cumulative
* Aggregate liquidation expenses also include
outstanding P&I
advances and unpaid servicing fees, unpaid trustee fees,
etc..
Beginning
Disclosure Appraisal Scheduled
Control # Value Balance
Gross Proceeds
Disclosure Gross as a % of
Control # Proceeds Sched Principal
Aggregate Net
Disclosure Liquidation Liquidation
Control # Expenses * Proceeds
Net Proceeds
Disclosure as a % of Realized
Control # Sched. Balance Loss
Distribution Delinq 1 Month Delinq 2 Months Delinq 3+
Months
Date # Balance # Balance # Balance
12/26/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
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%
Distribution Foreclosure/BankruptcyREO Modifications
Date # Balance # Balance # Balance
12/26/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/25/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
12/26/97 2 14523180 8.5157% 8.3497%
2.47% 5.505%
11/25/97 0 0 8.5157% 8.3497%
0.00% 0.000%
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%
Delinquent Loan Detail
Paid Outstanding
Disclosure DoThru Current P&I P&I
Control # Date Advance Advances**
45 11/01/97 17,524.33 17,524.33
51 11/01/97 13,269.23 13,269.23
Total 30,793.56 30,793.56
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 DoProtectionAdvance Servicer
Control # Advances Description Transfer Date
45 0.00 B
51 0.00 B
Total 0.00
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
45
51
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0 to 500,000 5 1,500,508 0.60%
500,000 to 1,000,000 11 8,007,942 3.21%
1,000,000 to 1,500,000 7 8,984,407 3.61%
1,500,000 to 2,000,000 11 18,621,216 7.47%
2,000,000 to 2,500,000 8 18,022,785 7.23%
2,500,000 to 3,000,000 8 22,487,812 9.03%
3,000,000 to 3,500,000 3 10,116,358 4.06%
3,500,000 to 4,000,000 6 22,926,897 9.20%
4,000,000 to 5,000,000 5 23,516,061 9.44%
5,000,000 to 6,000,000 4 21,757,004 8.73%
6,000,000 to 7,000,000 1 6,532,954 2.62%
7,000,000 to 8,000,000 5 38,327,042 15.38%
8,000,000 to 9,000,000 3 24,996,768 10.03%
9,000,000 to 10,000,000 0 0 0.00%
10,000,000 to 11,000,000 1 10,967,441 4.40%
11,000,000 to 12,000,000 0 0 0.00%
12,000,000 to 13,000,000 1 12,366,473 4.96%
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 79 249,131,668
100.00%
Average Scheduled Balance is 3,075,700
Maximum Scheduled Balance is 12,366,473
Minimum Scheduled Balance is 89,991
Number Scheduled Based on
Property Types of Loans Balance Balance
MF- Housing 48 150,766,681 60.52%
Nursing Home 31 98,364,987 39.48%
Total 79 249,131,668 100.00%
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 7,530,662 3.02%
7.375%to 7.625% 5 24,079,570 9.67%
7.625%to 7.875% 6 19,878,914 7.98%
7.875%to 8.125% 7 29,036,959 11.66%
8.125%to 8.375% 12 47,731,121 19.16%
8.375%to 8.625% 16 46,016,401 18.47%
8.625%to 8.875% 5 7,552,186 3.03%
8.875%to 9.125% 5 23,788,032 9.55%
9.125%to 9.375% 6 6,384,234 2.56%
9.375%to 9.625% 7 17,959,703 7.21%
9.625%to 9.875% 3 8,198,042 3.29%
9.875%to 10.125% 2 3,461,905 1.39%
10.125%& Above 4 7,513,938 3.02%
Total 79 249,131,668 100.00%
W/Avg Mortgage Interest Rate is 8.5157%
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 7 40,519,497 16.26%
Texas 8 24,826,659 9.97%
Ohio 12 24,022,053 9.64%
Michigan 9 22,042,858 8.85%
Virginia 3 18,025,546 7.24%
Connecticut 4 14,821,393 5.95%
Colorado 3 11,044,030 4.43%
Massachusetts 1 10,967,441 4.40%
New Jersey 2 10,620,553 4.26%
New Hampshire 2 9,701,708 3.89%
Georgia 4 9,597,318 3.85%
Maryland 2 9,550,389 3.83%
Illinois 3 8,321,621 3.34%
South Dakota 2 7,315,134 2.94%
Pennsylvania 1 5,396,526 2.17%
Indiana 3 5,105,005 2.05%
California 1 4,434,278 1.78%
Arizona 1 3,818,137 1.53%
Florida 2 3,059,375 1.23%
Minnesota 1 1,294,204 0.52%
Maine 1 1,290,859 0.52%
North Carolina 1 1,039,101 0.42%
Kentucky 2 668,257 0.27%
Alabama 1 621,313 0.25%
Missouri 1 547,368 0.22%
Nebraska 2 481,047 0.19%
Oregon
Total 79 249,131,668 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 8 25,195,171 10.11%
1+ to 2 years 38 130,376,584 52.33%
2+ to 3 years 13 18,174,225 7.30%
3+ to 4 years 9 34,038,948 13.66%
4+ to 5 years 4 7,609,692 3.05%
5+ to 6 years 1 3,387,732 1.36%
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 1 640,002 0.26%
10 years or more 5 29,709,314 11.93%
Total 79 249,131,668 100.00%
Weighted Average Seasoning is 3.6
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 79 249,131,668 100.00%
Total 79 249,131,668 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0 0.00%
61 to 120 months 1 448,348 0.18%
121 to 200 months 0 0 0.00%
201 to 300 months 8 35,768,812 14.36%
301 to 500 months 70 212,914,509 85.46%
Total 79 249,131,668 100.00%
Weighted Average Months to Maturity is 376
Debt Service Number Scheduled Based on
Coverage Ratio (1)of Loans Balance Balance
0.500or less 1 3,270,076 1.31%
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 9,707,399 3.90%
1.000to 1.125 2 9,362,348 3.76%
1.125to 1.250 13 42,846,009 17.20%
1.250to 1.375 15 46,111,130 18.51%
1.375to 1.500 9 21,624,589 8.68%
1.500to 1.625 9 41,533,125 16.67%
1.625to 1.750 2 10,620,553 4.26%
1.750to 1.875 2 3,317,306 1.33%
1.875to 2.000 1 4,450,257 1.79%
2.000to 2.125 1 1,817,160 0.73%
2.125& above 6 21,343,831 8.57%
Unknown 16 33,127,885 13.30%
Total 79 249,131,668 100.00%
Weighted Average Debt Service Coverage Ratio 1.492165
(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 79 249,131,668 100.00%
Total 79 249,131,668 100.00%
