MORSERV INC
8-K, 1997-04-04
ASSET-BACKED SECURITIES
Previous: GUILFORD PHARMACEUTICALS INC, 8-K, 1997-04-04
Next: MORSERV INC, 15-15D, 1997-04-04





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 8-K


                        Pursuant to Section 13 or 15 (d)
                     of the Securities Exchange Act of 1934


                          Date of Report: April 4, 1997


                                  MORSERV, INC.
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)




       Delaware               33-76724                    13-3784934    
     ---------------        ---------------            -------------------
     (State or other        (Commission                (IRS Employer 
     jurisdiction of        File Number)               Identification No.)
     incorporation) 


     343 Thornhall Street, Edison, New Jersey         08837
     ----------------------------------------        --------
     (Address of principal executives offices)        Zip Code

 
                                 (909) 205-6000
              ----------------------------------------------------
              (Registrant's telephone number, including area code)
<PAGE>


Item 5.  Other Events

     On or about February 25, 1997, MorServ, Inc. (the "Company") made the
distribution to holders of its Multi-Class Mortgage Pass-Through Certificates,
Series 1996-1 and Series 1996-2 contemplated by the Pooling and Servicing
Agreement dated as of June 1, 1996 among the Company, The Chase Manhattan Bank 
(formerly known as 'Chemical Bank'), as Master Servicer, and Norwest Bank 
Minnesota, N.A., as Trustee and the Pooling and Servicing Agreement dated as 
of August 1, 1996 (together, the "Pooling and Servicing Agreements") among the 
Company, Chase Manhattan Mortgage Corporation as Master Servicer and 
Citibank, N.A. as Trustee.

     On or about March 25, 1997, MorServ, Inc. (the "Company") made the
distribution to holders of its Multi-Class Mortgage Pass-Through Certificates,
Series 1996-1 and Series 1996-2 contemplated by the Pooling and Servicing
Agreement dated as of June 1, 1996 among the Company, The Chase Manhattan Bank 
(formerly known as 'Chemical Bank'), as Master Servicer, and Norwest Bank 
Minnesota, N.A., as Trustee and the Pooling and Servicing Agreement dated as 
of August 1, 1996 (together, the "Pooling and Servicing Agreements") among the 
Company, Chase Manhattan Mortgage Corporation as Master Servicer and 
Citibank, N.A. as Trustee.

    Copies of the Certificateholders Reports with respect to each distribution
delivered pursuant to Section 6.02 of each of the Pooling and Servicing 
Agreements are being filed as exhibit 20.1 and exhibit 20.2 to this Current 
Report on Form 8-K.


Item 7 (c).     Exhibit              Description
                -------              -----------

                 20.1                Monthly Certificateholders Statement
                                     with respect to the February 25, 1997
                                     distribution.

                 20.2                Monthly Certificateholders Statement
                                     with respect to the March 25, 1997
                                     distribution.




<PAGE>



                               INDEX TO EXHIBITS
                               -----------------



      Exhibit                  Description
      -------                  -----------

      20.1                     Monthly Certificateholders Statement with 
                               respect to the February 25, 1997 distribution

      20.2                     Monthly Certificateholders Statement with 
                               respect to the March 25, 1997 distribution



<PAGE>
  


  
                                   SIGNATURES
                                   ----------


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



                                       MORSERV, INC.


                                       /s/ Robert J. Kent
                                      ----------------------------
                                      Name:  Robert J. Kent
                                      Title: Senior Vice President


Date:  April 4, 1997

  


              
            
                                                              Exhibit 20.1
                                                              ------------


                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date         : 01/31/1997
                Determination Date :  02/13/1997  Remittance Date  : 02/25/1997

                          MORSERV, INC., Series 1996-1

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                        PO AND NON-PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE              TOTAL
<S>                           <C>                   <C>
Initial Certificate Balance     $ 182,690,823.31      $ 182,690,823.31
Beginning Certificate Balance   $ 168,790,449.29      $ 168,790,449.29
Scheduled Principal                 $ 821,213.30          $ 821,213.30
Curtailments                         $ 77,947.75           $ 77,947.75
Repurchase Principal                      $ 0.00                $ 0.00
Paid in Full Principal            $ 1,214,892.31        $ 1,214,892.31
Default Principal                         $ 0.00                $ 0.00
Total Principal                   $ 2,114,053.36        $ 2,114,053.36
Ending Certificate Principal    $ 166,676,395.93      $ 166,676,395.93


                             PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE              TOTAL
<S>                         <C>                   <C>

Initial Certificate Balance       $ 3,700,335.53     $ 3,700,335.53
Beginning Certificate Balance     $ 3,492,627.16     $ 3,492,627.16
Scheduled Principal                  $ 16,165.60        $ 16,165.60
Curtailments                          $ 2,213.86         $ 2,213.86
Repurchase Principal                      $ 0.00             $ 0.00
Paid in Full Principal                $ 3,562.24         $ 3,562.24
Default Principal                         $ 0.00             $ 0.00
Total Principal                      $ 21,941.70        $ 21,941.70
Ending Certificate Principal      $ 3,470,685.46     $ 3,470,685.46


                           NON-PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE              TOTAL
<S>                           <C>                   <C>

Initial Certificate Balance     $ 178,990,487.78      $ 178,990,487.78
Beginning Certificate Balance   $ 165,297,822.23      $ 165,297,822.23
Scheduled Principal                 $ 805,047.70          $ 805,047.70
Curtailments                         $ 75,733.89           $ 75,733.89
Repurchase Principal                      $ 0.00                $ 0.00
Paid in Full Principal            $ 1,211,330.07        $ 1,211,330.07
Default Principal                         $ 0.00                $ 0.00
Total Principal                   $ 2,092,111.66        $ 2,092,111.66
Ending Certificate Principal    $ 163,205,710.57      $ 163,205,710.57

- -------------------------------------------------------------------------------
</TABLE>


<PAGE>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/13/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------

                   INTEREST DISTRIBUTION

               CLASS   Interest Distribution
                   A          $ 928,128.75
              SUBORD           $ 36,108.55

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                          MORTGAGE TALLY

GROUP                MORTGAGE GROUP ONE      TOTAL
<S>                 <C>                   <C>

Initial Loan Count                  604        604
Beginning Loan Count                579        579
Paid in Full Loans                    6          6
Defaulted Loans                       0          0
Repurchased Loans                     0          0
Ending Loan Count                   573        573

- -------------------------------------------------------------------------------

                            POOL PERCENTAGE INFORMATION

               CLASS Beginning Pool Pct   Ending Pool Pct.   Beg. Non-PO Pct.
                   A   96.332708422759%   96.304281337720%   96.255221121%
              SUBORD    3.667291577241%    3.695718662280%    3.744778879%

- -------------------------------------------------------------------------------

        Weighted Average Coupon Rate

               Group      Beginning WAC         Ending WAC
  MORTGAGE GROUP ONE    7.401623803450%    7.400000536237%

- -------------------------------------------------------------------------------

        Loss Summary for Due Period

GROUP             MORTGAGE GROUP ONE
Current Loss                  $ 0.00
Current Recovery              $ 0.00
Cumulative Losses             $ 0.00

- -------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/13/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------

        Weighted Average Service Fee

               GROUP     Beginning Rate        Ending Rate
  MORTGAGE GROUP ONE           0.22943%           0.22938%

- -------------------------------------------------------------------------------

        Class A Principal Prepayment Percentage

               GROUP    Prepayment Pct.
  MORTGAGE GROUP ONE            100.00%

- -------------------------------------------------------------------------------

        Excess Interest

            Amount
         44,593.98

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                             CREDIT REPORT SUMMARY


                       ORIGINAL            BEGINNING           ENDING
         CLASS         CREDIT SUPPORT      CREDIT SUPPORT      CREDIT SUPPORT
         -----         --------------      --------------      --------------
       <S>             <C>                 <C>                 <C>

          M                2.00%                2.10               2.11
          B-1              1.25%                1.31               1.32
          B-2              0.75%                0.79               0.79
          B-3              0.50%                0.52               0.53
          B-4              0.30%                0.31               0.32
          B-5              0.00%                0.00               0.00
- -------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/13/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------

                                MONTHLY CLASS DISTRIBUTION DETAIL REPORT
<TABLE>
<CAPTION>


  Class   Original Balance      Beginning Bal   Beg. Factor   Prin. Disbursed  Int. Disbursed     Ending Balance  Ending Factor
<S>      <C>                 <C>              <C>           <C>              <C>              <C>                <C>          

    A-1    $ 37,144,000.00    $ 26,461,958.70  0.7124154291  $ 1,505,084.81    $ 154,361.43    $ 24,956,873.89   0.6718951618
    A-2    $ 10,143,000.00    $ 10,143,000.00  1.0000000000          $ 0.00     $ 59,167.50    $ 10,143,000.00  1.0000000000
    A-3    $ 26,191,000.00    $ 26,191,000.00  1.0000000000          $ 0.00    $ 152,780.83    $ 26,191,000.00  1.0000000000
    A-4    $ 39,104,000.00    $ 37,108,624.41  0.9489725964    $ 437,322.83    $ 216,466.98    $ 36,671,301.58  0.9377890134
    A-5    $ 34,655,000.00    $ 34,655,000.00  1.0000000000          $ 0.00    $ 202,154.17    $ 34,655,000.00  1.0000000000
    A-6    $ 25,359,000.00    $ 24,548,201.09  0.9680271734    $ 119,556.76    $ 143,197.84    $ 24,428,644.33  0.9633126042
    A-P     $ 3,700,335.53     $ 3,492,627.16  0.9438676930     $ 21,941.70          $ 0.00     $ 3,470,685.46  0.9379380415
  TOTAL   $ 176,296,335.53   $ 162,600,411.36                $ 2,083,906.10    $ 928,128.75   $ 160,516,505.26
- ----------------------------------------------------------------------------------------------------------------------------

      M     $ 2,740,000.00     $ 2,652,394.48  0.9680271825     $ 12,917.92     $ 15,472.30     $ 2,639,476.56  0.9633126131
    B-1     $ 1,370,000.00     $ 1,326,197.23  0.9680271752      $ 6,458.96      $ 7,736.15     $ 1,319,738.27  0.9633126058
    B-2       $ 914,000.00       $ 884,776.83  0.9680271663      $ 4,309.12      $ 5,161.20       $ 880,467.71  0.9633125930
    B-3       $ 457,000.00       $ 442,388.42  0.9680271772      $ 2,154.56      $ 2,580.60       $ 440,233.86  0.9633126039
    B-4       $ 365,000.00       $ 353,329.91  0.9680271507      $ 1,720.82      $ 2,061.09       $ 351,609.09  0.9633125753
    B-5       $ 548,487.78       $ 530,951.06  0.9680271455      $ 2,585.88      $ 3,097.21       $ 528,365.18  0.9633125828
      R             $ 0.00             $ 0.00  0.0000000000          $ 0.00          $ 0.00             $ 0.00  0.0000000000
  TOTAL     $ 6,394,487.78     $ 6,190,037.93                   $ 30,147.26     $ 36,108.55     $ 6,159,890.67
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/13/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------

                                MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT
<TABLE>
<CAPTION>


  Class        Initial Bal      Beginning Bal  Scheduled Prin. Adj/Shtf  Prin. Disbursed   Prin. Dist. Fa     Ending Balance
 <S>      <C>               <C>              <C>              <C>      <C>               <C>              <C>                     

    A-1    $ 37,144,000.00    $ 26,461,958.70   $ 1,505,084.81   $ 0.00   $ 1,505,084.81   $ 40.5202673    $ 24,956,873.89
    A-2    $ 10,143,000.00    $ 10,143,000.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 10,143,000.00
    A-3    $ 26,191,000.00    $ 26,191,000.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 26,191,000.00
    A-4    $ 39,104,000.00    $ 37,108,624.41     $ 437,322.83   $ 0.00     $ 437,322.83   $ 11.1835830    $ 36,671,301.58
    A-5    $ 34,655,000.00    $ 34,655,000.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 34,655,000.00
    A-6    $ 25,359,000.00    $ 24,548,201.09     $ 119,556.76   $ 0.00     $ 119,556.76    $ 4.7145692    $ 24,428,644.33
    A-P     $ 3,700,335.53     $ 3,492,627.16      $ 21,941.70   $ 0.00      $ 21,941.70    $ 5.9296515     $ 3,470,685.46
  TOTAL   $ 176,296,335.53   $ 162,600,411.36   $ 2,083,906.10   $ 0.00   $ 2,083,906.10                  $ 160,516,505.26
- ---------------------------------------------------------------------------------------------------------------------------

      M     $ 2,740,000.00     $ 2,652,394.48      $ 12,917.92   $ 0.00      $ 12,917.92    $ 4.7145693     $ 2,639,476.56
    B-1     $ 1,370,000.00     $ 1,326,197.23       $ 6,458.96   $ 0.00       $ 6,458.96    $ 4.7145693     $ 1,319,738.27
    B-2       $ 914,000.00       $ 884,776.83       $ 4,309.12   $ 0.00       $ 4,309.12    $ 4.7145733       $ 880,467.71
    B-3       $ 457,000.00       $ 442,388.42       $ 2,154.56   $ 0.00       $ 2,154.56    $ 4.7145733       $ 440,233.86
    B-4       $ 365,000.00       $ 353,329.91       $ 1,720.82   $ 0.00       $ 1,720.82    $ 4.7145753       $ 351,609.09
    B-5       $ 548,487.78       $ 530,951.06       $ 2,585.88   $ 0.00       $ 2,585.88    $ 4.7145626       $ 528,365.18
      R             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000             $ 0.00
  TOTAL     $ 6,394,487.78     $ 6,190,037.93      $ 30,147.26   $ 0.00      $ 30,147.26                    $ 6,159,890.67
- ---------------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>

                                  MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date         : 01/31/1997
                Determination Date :  02/13/1997  Remittance Date  : 02/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                MONTHLY INTEREST DISTRIBUTION DETAIL REPORT


  Class   PTR   Gross Int.Dist. Prep.Short Z Accret Int.Adj. Total Int.Dist   Int. Dist. Fac
<S>     <C>    <C>             <C>          <C>    <C>       <C>             <C>                             

    A-1  7.000%    $ 154,361.43     $ 0.00   $ 0.00   $ 0.00   $ 154,361.43    $ 4.1557568
    A-2  7.000%     $ 59,167.50     $ 0.00   $ 0.00   $ 0.00    $ 59,167.50    $ 5.8333333
    A-3  7.000%    $ 152,780.83     $ 0.00   $ 0.00   $ 0.00   $ 152,780.83    $ 5.8333332
    A-4  7.000%    $ 216,466.98     $ 0.00   $ 0.00   $ 0.00   $ 216,466.98    $ 5.5356736
    A-5  7.000%    $ 202,154.17     $ 0.00   $ 0.00   $ 0.00   $ 202,154.17    $ 5.8333334
    A-6  7.000%    $ 143,197.84     $ 0.00   $ 0.00   $ 0.00   $ 143,197.84    $ 5.6468252
    A-P  0.000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00         $ 0.00    $ 0.0000000
  TOTAL            $ 928,128.75     $ 0.00   $ 0.00   $ 0.00   $ 928,128.75
- ------------------------------------------------------------------------------------------

      M  7.000%     $ 15,472.30     $ 0.00   $ 0.00   $ 0.00    $ 15,472.30    $ 5.6468248
    B-1  7.000%      $ 7,736.15     $ 0.00   $ 0.00   $ 0.00     $ 7,736.15    $ 5.6468248
    B-2  7.000%      $ 5,161.20     $ 0.00   $ 0.00   $ 0.00     $ 5,161.20    $ 5.6468271
    B-3  7.000%      $ 2,580.60     $ 0.00   $ 0.00   $ 0.00     $ 2,580.60    $ 5.6468271
    B-4  7.000%      $ 2,061.09     $ 0.00   $ 0.00   $ 0.00     $ 2,061.09    $ 5.6468219
    B-5  7.000%      $ 3,097.21     $ 0.00   $ 0.00   $ 0.00     $ 3,097.21    $ 5.6468168
      R  0.000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00         $ 0.00    $ 0.0000000
  TOTAL             $ 36,108.55     $ 0.00   $ 0.00   $ 0.00    $ 36,108.55
- ------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  8 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/13/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                             MASTER SERVICER SUMMARY

               GROUP   Servicer Advanc  Deliq.for Perd Adv. Recovered   Serv. Fees    Excess Interest
           <S>        <C>              <C>                 <C>        <C>            <C>             

  MORTGAGE GROUP ONE          $ 0.00         $ 0.00         $ 0.00      $ 31,860.44          $ 0.00
               TOTAL          $ 0.00         $ 0.00         $ 0.00      $ 31,860.44          $ 0.00


- -----------------------------------------------------------------------------------------------

        Additional Servicing Compensation                                                    $ 0.00
- -----------------------------------------------------------------------------------------------

        Delinquency Information

    PERIOD           Units             Amount         Percentage
  <S>               <C>       <C>                   <C>

   30 DAYS               4     $ 1,213,046.71            0.7187%
   60 DAYS               1       $ 361,088.22            0.2139%
   90 DAYS               0             $ 0.00            0.0000%
     TOTAL               5     $ 1,574,134.93            0.9326%

 FORECLOSR               1       $ 191,011.12            0.1132%
     TOTAL               1       $ 191,011.12            0.1132%

       REO               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%

- -----------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/14/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                        PO AND NON-PO BALANCE INFORMATION

GROUP                         MORTGAGE GROUP ONE    MORTGAGE GROUP TWO           TOTAL
<S>                         <C>                   <C>                       <C>       

Initial Certificate Balance     $ 167,767,803.07    $ 39,282,178.12           $ 207,049,981.19
Beginning Certificate Balance   $ 161,101,469.98    $ 36,924,832.99           $ 198,026,302.97
Scheduled Principal                 $ 149,839.02       $ 178,663.77               $ 328,502.79
Curtailments                         $ 17,652.94         $ 3,923.99                $ 21,576.93
Repurchase Principal                      $ 0.00             $ 0.00                     $ 0.00
Paid in Full Principal              $ 776,568.69       $ 439,271.09             $ 1,215,839.78
Default Principal                         $ 0.00             $ 0.00                     $ 0.00
Total Principal                     $ 944,060.65       $ 621,858.85             $ 1,565,919.50
Ending Certificate Principal    $ 160,157,409.33    $ 36,302,974.14           $ 196,460,383.47


                             PO BALANCE INFORMATION

GROUP                           MORTGAGE GROUP ONE     MORTGAGE GROUP TWO          TOTAL
<S>                            <C>                   <C>                       <C>

Initial Certificate Balance         $ 490,762.82       $ 501,860.84              $ 992,623.66
Beginning Certificate Balance       $ 423,341.48       $ 471,407.29              $ 894,748.77
Scheduled Principal                     $ 434.41         $ 2,205.41                $ 2,639.82
Curtailments                             $ 22.14           $ 205.92                  $ 228.06
Repurchase Principal                      $ 0.00             $ 0.00                    $ 0.00
Paid in Full Principal                $ 7,851.69             $ 0.00                $ 7,851.69
Default Principal                         $ 0.00             $ 0.00                    $ 0.00
Total Principal                       $ 8,308.24         $ 2,411.33               $ 10,719.57
Ending Certificate Principal        $ 415,033.24       $ 468,995.96              $ 884,029.20


                           NON-PO BALANCE INFORMATION

GROUP                         MORTGAGE GROUP ONE    MORTGAGE GROUP TWO         TOTAL
<S>                          <C>                  <C>                        <C>

Initial Certificate Balance     $ 167,277,040.25    $ 38,780,317.28           $ 206,057,357.53
Beginning Certificate Balance   $ 160,678,128.52    $ 36,453,425.72           $ 197,131,554.24
Scheduled Principal                 $ 149,404.61       $ 176,458.36               $ 325,862.97
Curtailments                         $ 17,630.80         $ 3,718.07                $ 21,348.87
Repurchase Principal                      $ 0.00             $ 0.00                     $ 0.00
Paid in Full Principal              $ 768,717.00       $ 439,271.09             $ 1,207,988.09
Default Principal                         $ 0.00             $ 0.00                     $ 0.00
Total Principal                     $ 935,752.41       $ 619,447.52             $ 1,555,199.93
Ending Certificate Principal    $ 159,742,376.10    $ 35,833,978.20           $ 195,576,354.30

- ---------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/14/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------

                   INTEREST DISTRIBUTION

               CLASS    Interest Distribution
                   A        $ 1,119,653.29
              SUBORD           $ 71,349.85

                  IA          $ 912,745.33

                 IIA          $ 206,907.96

- -------------------------------------------------------------------------------

                                 MORTGAGE TALLY

<TABLE>
<CAPTION>

GROUP                    MORTGAGE GROUP ONE     MORTGAGE GROUP TWO      TOTAL
<S>                       <C>                  <C>                   <C>

Initial Loan Count                  541                129              670
Beginning Loan Count                524                124              648
Paid in Full Loans                    3                  2                5
Defaulted Loans                       0                  0                0
Repurchased Loans                     0                  0                0
Ending Loan Count                   521                122              643

- --------------------------------------------------------------------------------------------------

                            POOL PERCENTAGE INFORMATION

               CLASS Beginning Pool Pct   Ending Pool Pct.   Beg. Non-PO Pct.
                   A   94.036332314001%   93.998779895591%   94.009264174918%
              SUBORD    5.963668524271%    6.001220949363%    5.511835229108%

                  IA   94.039135650847%   94.009574168229%   94.023430457120%

                 IIA   94.024101475022%   93.951158928380%   93.946822534158%

- --------------------------------------------------------------------------------------------------

        Weighted Average Coupon Rate

               Group      Beginning WAC         Ending WAC
  MORTGAGE GROUP ONE    8.208791167455%    8.211142184551%
  MORTGAGE GROUP TWO    7.848968197676%    7.840340759563%

- --------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/14/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                           Loss Summary for Due Period


GROUP                MORTGAGE GROUP ONE      MORTGAGE GROUP TWO
<S>                 <C>                      <C>
Current Loss                  $ 0.00             $ 0.00
Current Recovery              $ 0.00             $ 0.00
Cumulative Losses             $ 0.00             $ 0.00

- -------------------------------------------------------------------------------
                          Weighted Average Service Fee

               GROUP     Beginning Rate        Ending Rate
              <S>       <C>                    <C>

  MORTGAGE GROUP ONE           0.24%              0.24%
  MORTGAGE GROUP TWO           0.23%              0.23%

- -------------------------------------------------------------------------------

                     Class A Principal Prepayment Percentage

               GROUP    Prepayment Pct.
  MORTGAGE GROUP ONE            100.00%
  MORTGAGE GROUP TWO            100.00%

- -------------------------------------------------------------------------------

                             Current Excess Interest

               Group    Excess Interest
  MORTGAGE GROUP ONE          98,497.32
  MORTGAGE GROUP TWO          14,165.42

- -------------------------------------------------------------------------------
                              CREDIT REPORT SUMMARY

                       ORIGINAL            BEGINNING           ENDING
         CLASS         CREDIT SUPPORT      CREDIT SUPPORT      CREDIT SUPPORT
         -----         --------------      --------------      --------------
       <S>            <C>                 <C>                 <C>

          M                3.50%                3.63%              3.65%
          B-1              2.50%                2.59%              2.61%
          B-2              1.75%                1.82%              1.83%
          B-3              0.90%                0.93%              0.94%
          B-4              0.45%                0.47%              0.47%
          B-5              0.00%                0.00%              0.00%
- --------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date         : 01/31/1997
                Determination Date :  02/14/1997  Remittance Date  : 02/25/1997

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                    MONTHLY CLASS DISTRIBUTION DETAIL REPORT


  Class   Original Balance    Beginning Bal   Beg. Factor    Prin. Disbursed    Int. Disbursed   Ending Balance   Ending Factor 
<S>      <C>                 <C>              <C>           <C>                 <C>             <C>              <C>   

  TOTAL             $ 0.00             $ 0.00                        $ 0.00          $ 0.00             $ 0.00
- ----------------------------------------------------------------------------------------------------------------------------

      M     $ 4,658,626.00     $ 4,621,160.61  0.9919578455      $ 7,673.71     $ 27,919.51     $ 4,613,486.90  0.9903106409
    B-1     $ 2,070,499.00     $ 2,053,847.73  0.9919578469      $ 3,410.54     $ 12,408.66     $ 2,050,437.19  0.9903106401
    B-2     $ 1,552,875.00     $ 1,540,386.53  0.9919578395      $ 2,557.91      $ 9,306.50     $ 1,537,828.62  0.9903106303
    B-3     $ 1,759,925.00     $ 1,745,771.40  0.9919578391      $ 2,898.96     $ 10,547.37     $ 1,742,872.44  0.9903106326
    B-4       $ 931,725.00       $ 924,231.93  0.9919557231      $ 1,534.74      $ 5,583.90       $ 922,697.19  0.9903085238
    B-5       $ 931,727.19       $ 924,234.10  0.9919599791      $ 1,534.75      $ 5,583.91       $ 922,699.35  0.9903127659
  TOTAL    $ 11,905,377.19    $ 11,809,632.30                   $ 19,610.61     $ 71,349.85    $ 11,790,021.69
- ----------------------------------------------------------------------------------------------------------------------------

   IA-1   $ 114,282,033.00   $ 109,058,778.40  0.9542950500    $ 734,853.82    $ 577,102.70   $ 108,323,924.58  0.9478640617
   IA-2             $ 0.00             $ 0.00  0.0000000000          $ 0.00    $ 240,838.14             $ 0.00  0.0000000000
   IA-3    $ 27,585,318.00    $ 26,324,532.42  0.9542950500    $ 177,378.51          $ 0.00    $ 26,147,153.91  0.9478640616
   IA-4    $ 15,763,039.00    $ 15,691,777.59  0.9954792087     $ 14,590.81     $ 94,804.49    $ 15,677,186.78  0.9945608667
   IA-P       $ 490,762.00       $ 423,341.48  0.8626207408      $ 8,308.24          $ 0.00       $ 415,033.24  0.8456914757
  TOTAL   $ 158,121,152.00   $ 151,498,429.89                  $ 935,131.38    $ 912,745.33   $ 150,563,298.51
- ----------------------------------------------------------------------------------------------------------------------------

  IIA-1    $ 36,521,592.00    $ 34,246,835.15  0.9377147401    $ 608,766.18    $ 206,907.96    $ 33,638,068.97  0.9210460752
  IIA-P       $ 501,860.00       $ 471,407.29  0.9393203085      $ 2,411.33          $ 0.00       $ 468,995.96  0.9345155223
  TOTAL    $ 37,023,452.00    $ 34,718,242.44                  $ 611,177.51    $ 206,907.96    $ 34,107,064.93
- ----------------------------------------------------------------------------------------------------------------------------

      R             $ 0.00             $ 0.00  0.0000000000          $ 0.00          $ 0.00             $ 0.00  0.0000000000
  TOTAL             $ 0.00             $ 0.00                        $ 0.00          $ 0.00             $ 0.00
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/14/1997  Remittance Date :  02/25/1997

- -----------------------------------------------------------------------------------------------------------------------------

                                MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT

  Class        Initial Bal      Beginning Bal    Scheduled Prin.  Adj/Shtf  Prin. Disbursed  Prin. Dist. Fa     Ending Balance
<S>           <C>              <C>              <C>             <C>        <C>              <C>              <C>   

  TOTAL             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00                            $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------

      M     $ 4,658,626.00     $ 4,621,160.61       $ 7,673.71   $ 0.00       $ 7,673.71    $ 1.6472046     $ 4,613,486.90
    B-1     $ 2,070,499.00     $ 2,053,847.73       $ 3,410.54   $ 0.00       $ 3,410.54    $ 1.6472068     $ 2,050,437.19
    B-2     $ 1,552,875.00     $ 1,540,386.53       $ 2,557.91   $ 0.00       $ 2,557.91    $ 1.6472092     $ 1,537,828.62
    B-3     $ 1,759,925.00     $ 1,745,771.40       $ 2,898.96   $ 0.00       $ 2,898.96    $ 1.6472066     $ 1,742,872.44
    B-4       $ 931,725.00       $ 924,231.93       $ 1,534.74   $ 0.00       $ 1,534.74    $ 1.6471992       $ 922,697.19
    B-5       $ 931,727.19       $ 924,234.10       $ 1,534.75   $ 0.00       $ 1,534.75    $ 1.6472132       $ 922,699.35
  TOTAL    $ 11,905,377.19    $ 11,809,632.30      $ 19,610.61   $ 0.00      $ 19,610.61                   $ 11,790,021.69
- ---------------------------------------------------------------------------------------------------------------------------

   IA-1   $ 114,282,033.00   $ 109,058,778.40     $ 734,853.82   $ 0.00     $ 734,853.82    $ 6.4301780   $ 108,323,831.98
   IA-2             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000             $ 0.00
   IA-3    $ 27,585,318.00    $ 26,324,532.42     $ 177,378.51   $ 0.00     $ 177,378.51    $ 6.4301782    $ 26,147,131.56
   IA-4    $ 15,763,039.00    $ 15,691,777.59      $ 14,590.81   $ 0.00      $ 14,590.81    $ 0.9256343    $ 15,677,301.73
   IA-P       $ 490,762.00       $ 423,341.48       $ 8,308.24   $ 0.00       $ 8,308.24   $ 16.9292651       $ 415,033.24
  TOTAL   $ 158,121,152.00   $ 151,498,429.89     $ 935,131.38   $ 0.00     $ 935,131.38                  $ 150,563,298.51
- ---------------------------------------------------------------------------------------------------------------------------

  IIA-1    $ 36,521,592.00    $ 34,246,835.15     $ 608,766.18   $ 0.00     $ 608,766.18   $ 16.6686649    $ 33,638,068.97
  IIA-P       $ 501,860.00       $ 471,407.29       $ 2,411.33   $ 0.00       $ 2,411.33    $ 4.8047862       $ 468,995.96
  TOTAL    $ 37,023,452.00    $ 34,718,242.44     $ 611,177.51   $ 0.00     $ 611,177.51                   $ 34,107,064.93
- ---------------------------------------------------------------------------------------------------------------------------

      R             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000             $ 0.00
  TOTAL             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00                            $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date        :  01/31/1997
                Determination Date :  02/14/1997  Remittance Date :  02/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                   MONTHLY INTEREST DISTRIBUTION DETAIL REPORT


  Class   PTR   Gross Int.Dist.  Prep.Short Z Accret Int.Adj. Sol/Sail S  Total Int.Dist   Int. Dist. Fac
<S>      <C>    <C>             <C>           <C>    <C>      <C>        <C>              <C>

  TOTAL                  $ 0.00     $ 0.00    $ 0.00   $ 0.00     $ 0.00         $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------

      M 7.2500%     $ 27,919.51     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 27,919.51    $ 5.9930782
    B-1 7.2500%     $ 12,408.66     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 12,408.66    $ 5.9930770
    B-2 7.2500%      $ 9,306.50     $ 0.00   $ 0.00   $ 0.00     $ 0.00     $ 9,306.50    $ 5.9930774
    B-3 7.2500%     $ 10,547.37     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 10,547.37    $ 5.9930793
    B-4 7.2500%      $ 5,583.90     $ 0.00   $ 0.00   $ 0.00     $ 0.00     $ 5,583.90    $ 5.9930645
    B-5 7.2500%      $ 5,583.91     $ 0.00   $ 0.00   $ 0.00     $ 0.00     $ 5,583.91    $ 5.9930869
  TOTAL             $ 71,349.85     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 71,349.85
- ---------------------------------------------------------------------------------------------------------------------------

   IA-1 6.3500%    $ 577,102.70     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 577,102.70    $ 5.0498113
   IA-2 2.6500%    $ 240,838.14     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 240,838.14    $ 0.0000000
   IA-3 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
   IA-4 7.2500%     $ 94,804.49     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 94,804.49    $ 6.0143536
   IA-P 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
  TOTAL            $ 912,745.33     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 912,745.33
- ---------------------------------------------------------------------------------------------------------------------------

  IIA-1 7.2500%    $ 206,907.96     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 206,907.96    $ 5.6653598
  IIA-P 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
  TOTAL            $ 206,907.96     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 206,907.96
- ---------------------------------------------------------------------------------------------------------------------------

      R 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
  TOTAL                  $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  6 Beginning Date     :  01/01/1997  End Date         : 01/31/1997
                Determination Date :  02/14/1997  Remittance Date  : 02/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                             MASTER SERVICER SUMMARY

               GROUP   Servicer Advanc  Deliq.for Perd    Adv.Recovered   Serv. Fees     Excess Interest
 <S>                  <C>              <C>                <C>            <C>            <C>            

  MORTGAGE GROUP ONE          $ 0.00         $ 0.00         $ 0.00         $ 32,779.30     $ 98,497.32
  MORTGAGE GROUP TWO          $ 0.00         $ 0.00         $ 0.00          $ 7,113.29     $ 14,165.42
               TOTAL          $ 0.00         $ 0.00         $ 0.00         $ 39,892.59    $ 112,662.74


- -----------------------------------------------------------------------------------------------

        Additional Servicing Compensation                                                       $ 0.00
- -----------------------------------------------------------------------------------------------

        Delinquency Information

    PERIOD           Units             Amount         Percentage
  <S>               <C>       <C>                   <C>

   30 DAYS               7     $ 2,021,612.48            1.0290%
   60 DAYS               0             $ 0.00            0.0000%
   90 DAYS               0             $ 0.00            0.0000%
     TOTAL               7     $ 2,021,612.48            1.0290%

 FORECLOSE               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%

       REO               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%

- -----------------------------------------------------------------------------------------------
</TABLE>

  


              
            
                                                             Exhibit 20.2
                                                             ------------



                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------


Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

                          MORSERV, INC., Series 1996-1

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                        PO AND NON-PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE          TOTAL
<S>                         <C>                   <C> 

Initial Certificate Balance     $ 182,690,823.31   $ 182,690,823.31
Beginning Certificate Balance   $ 166,676,395.93   $ 166,676,395.93
Scheduled Principal                 $ 819,763.22       $ 819,763.22
Curtailments                         $ 68,388.64        $ 68,388.64
Repurchase Principal                      $ 0.00             $ 0.00
Paid in Full Principal              $ 698,117.05       $ 698,117.05
Default Principal                         $ 0.00             $ 0.00
Total Principal                   $ 1,586,268.91     $ 1,586,268.91
Ending Certificate Principal    $ 165,090,127.02   $ 165,090,127.02


                             PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE              TOTAL
<S>                          <C>                    <C>  

Initial Certificate Balance       $ 3,700,335.53     $ 3,700,335.53
Beginning Certificate Balance     $ 3,470,685.46     $ 3,470,685.46
Scheduled Principal                  $ 16,246.87        $ 16,246.87
Curtailments                            $ 905.03           $ 905.03
Repurchase Principal                      $ 0.00             $ 0.00
Paid in Full Principal                    $ 0.00             $ 0.00
Default Principal                         $ 0.00             $ 0.00
Total Principal                      $ 17,151.90          17,151.90
Ending Certificate Principal      $ 3,453,533.56     $ 3,453,533.56


                           NON-PO BALANCE INFORMATION


GROUP                       MORTGAGE GROUP ONE           TOTAL
<S>                         <C>                   <C>

Initial Certificate Balance     $ 178,990,487.78   $ 178,990,487.78
Beginning Certificate Balance   $ 163,205,710.57   $ 163,205,710.57
Scheduled Principal                 $ 803,516.35       $ 803,516.35
Curtailments                         $ 67,483.61        $ 67,483.61
Repurchase Principal                      $ 0.00             $ 0.00
Paid in Full Principal              $ 698,117.05       $ 698,117.05
Default Principal                         $ 0.00             $ 0.00
Total Principal                   $ 1,569,117.01     $ 1,569,117.01
Ending Certificate Principal    $ 161,636,593.56   $ 161,636,593.56

- -------------------------------------------------------------------------------
</TABLE>

<PAGE>
                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------

                              INTEREST DISTRIBUTION


               CLASS     Interest Distribution

                   A          $ 916,100.62
              SUBORD           $ 35,932.69

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                 MORTGAGE TALLY


GROUP                MORTGAGE GROUP ONE      TOTAL
<S>                 <C>                    <C>
Initial Loan Count                  604        604
Beginning Loan Count                573        573
Paid in Full Loans                    3          3
Defaulted Loans                       0          0
Repurchased Loans                     0          0
Ending Loan Count                   570        570

- -------------------------------------------------------------------------------

                           POOL PERCENTAGE INFORMATION

 
              CLASS   Beginning Pool Pct   Ending Pool Pct.   Beg. Non-PO Pct.
          <S>        <C>                 <C>               <C>

                   A   96.304281337720%   96.287141102473%   96.225689253%
              SUBORD    3.695718662280%    3.712858897527%    3.774310747%

- -------------------------------------------------------------------------------

                          Weighted Average Coupon Rate


               Group      Beginning WAC         Ending WAC
  
MORTGAGE GROUP ONE      7.400000536237%      7.398781873323%

- -------------------------------------------------------------------------------

                           Loss Summary for Due Period


GROUP             MORTGAGE GROUP ONE

Current Loss                  $ 0.00
Current Recovery              $ 0.00
Cumulative Losses             $ 0.00

- -------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------

                          Weighted Average Service Fee

               GROUP     Beginning Rate        Ending Rate
  MORTGAGE GROUP ONE           0.22938%           0.22929%

- -------------------------------------------------------------------------------

        Class A Principal Prepayment Percentage

               GROUP    Prepayment Pct.
  MORTGAGE GROUP ONE            100.00%

- -------------------------------------------------------------------------------

        Excess Interest

            Amount
         43,943.98

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                              CREDIT REPORT SUMMARY


                       ORIGINAL            BEGINNING           ENDING
         CLASS         CREDIT SUPPORT      CREDIT SUPPORT      CREDIT SUPPORT
         -----         --------------      --------------      --------------
        <S>             <C>                  <C>               <C>  

          M                2.00%                2.11%              2.12%
          B-1              1.25%                1.32%              1.33%
          B-2              0.75%                0.79%              0.80%
          B-3              0.50%                0.53%              0.53%
          B-4              0.30%                0.32%              0.32%
          B-5              0.00%                0.00%              0.00%
- --------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------

                    MONTHLY CLASS DISTRIBUTION DETAIL REPORT


  Class   Original Balance    Beginning Bal    Beg. Factor   Prin. Disbursed  Int. Disbursed    Ending Balance   Ending Factor
<S>       <C>                <C>             <C>           <C>              <C>              <C>                <C>              

    A-1    $ 37,144,000.00    $ 24,956,873.89  0.6718951618  $ 1,418,519.42    $ 145,581.76    $ 23,538,354.47  0.6337054294
    A-2    $ 10,143,000.00    $ 10,143,000.00  1.0000000000          $ 0.00     $ 59,167.50    $ 10,143,000.00  1.0000000000
    A-3    $ 26,191,000.00    $ 26,191,000.00  1.0000000000          $ 0.00    $ 152,780.83    $ 26,191,000.00  1.0000000000
    A-4    $ 39,104,000.00    $ 36,671,301.58  0.9377890134          $ 0.00    $ 213,915.93    $ 36,671,301.58  0.9377890134
    A-5    $ 34,655,000.00    $ 34,655,000.00  1.0000000000          $ 0.00    $ 202,154.17    $ 34,655,000.00  1.0000000000
    A-6    $ 25,359,000.00    $ 24,428,644.33  0.9633126042    $ 120,270.39    $ 142,500.43    $ 24,308,373.94  0.9585698939
    A-P     $ 3,700,335.53     $ 3,470,685.46  0.9379380415     $ 17,151.90          $ 0.00     $ 3,453,533.56  0.9333028132
  TOTAL   $ 176,296,335.53   $ 160,516,505.26                $ 1,555,941.71    $ 916,100.62   $ 158,960,563.55
- ----------------------------------------------------------------------------------------------------------------------------

      M     $ 2,740,000.00     $ 2,639,476.56  0.9633126131     $ 12,995.02     $ 15,396.95     $ 2,626,481.54  0.9585699051
    B-1     $ 1,370,000.00     $ 1,319,738.27  0.9633126058      $ 6,497.51      $ 7,698.47     $ 1,313,240.76  0.9585698978
    B-2       $ 914,000.00       $ 880,467.71  0.9633125930      $ 4,334.84      $ 5,136.06       $ 876,132.87  0.9585698796
    B-3       $ 457,000.00       $ 440,233.86  0.9633126039      $ 2,167.42      $ 2,568.03       $ 438,066.44  0.9585698906
    B-4       $ 365,000.00       $ 351,609.09  0.9633125753      $ 1,731.09      $ 2,051.05       $ 349,878.00  0.9585698630
    B-5       $ 548,487.78       $ 528,365.18  0.9633125828      $ 2,601.32      $ 3,082.13       $ 525,763.86  0.9585698701
      R             $ 0.00             $ 0.00  0.0000000000          $ 0.00          $ 0.00             $ 0.00  0.0000000000
  TOTAL     $ 6,394,487.78     $ 6,159,890.67                   $ 30,327.20     $ 35,932.69     $ 6,129,563.47
- ----------------------------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                  MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT

  Class        Initial Bal   Beginning Bal    Scheduled Prin.   Adj/Shtf  Prin. Disbursed  Prin. Dist. Fa   Ending Balance
<S>       <C>               <C>              <C>               <C>      <C>              <C>              <C>   
    
    A-1    $ 37,144,000.00    $ 24,956,873.89   $ 1,418,519.42   $ 0.00   $ 1,418,519.42   $ 38.1897324    $ 23,538,354.47
    A-2    $ 10,143,000.00    $ 10,143,000.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 10,143,000.00
    A-3    $ 26,191,000.00    $ 26,191,000.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 26,191,000.00
    A-4    $ 39,104,000.00    $ 36,671,301.58           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 36,671,301.58
    A-5    $ 34,655,000.00    $ 34,655,000.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000    $ 34,655,000.00
    A-6    $ 25,359,000.00    $ 24,428,644.33     $ 120,270.39   $ 0.00     $ 120,270.39    $ 4.7427103    $ 24,308,373.94
    A-P     $ 3,700,335.53     $ 3,470,685.46      $ 17,151.90   $ 0.00      $ 17,151.90    $ 4.6352283     $ 3,453,533.56
  TOTAL   $ 176,296,335.53   $ 160,516,505.26   $ 1,555,941.71   $ 0.00   $ 1,555,941.71                  $ 158,960,563.55
- ---------------------------------------------------------------------------------------------------------------------------

      M     $ 2,740,000.00     $ 2,639,476.56      $ 12,995.02   $ 0.00      $ 12,995.02    $ 4.7427080     $ 2,626,481.54
    B-1     $ 1,370,000.00     $ 1,319,738.27       $ 6,497.51   $ 0.00       $ 6,497.51    $ 4.7427080     $ 1,313,240.76
    B-2       $ 914,000.00       $ 880,467.71       $ 4,334.84   $ 0.00       $ 4,334.84    $ 4.7427133       $ 876,132.87
    B-3       $ 457,000.00       $ 440,233.86       $ 2,167.42   $ 0.00       $ 2,167.42    $ 4.7427133       $ 438,066.44
    B-4       $ 365,000.00       $ 351,609.09       $ 1,731.09   $ 0.00       $ 1,731.09    $ 4.7427123       $ 349,878.00
    B-5       $ 548,487.78       $ 528,365.18       $ 2,601.32   $ 0.00       $ 2,601.32    $ 4.7427128       $ 525,763.86
      R             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000             $ 0.00
  TOTAL     $ 6,394,487.78     $ 6,159,890.67      $ 30,327.20   $ 0.00      $ 30,327.20                    $ 6,129,563.47
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                   MONTHLY INTEREST DISTRIBUTION DETAIL REPORT

  Class   PTR   Gross Int.Dist. Prep.Short Z Accret Int.Adj. Total Int.Dist  Int. Dist. Fac
<S>     <C>    <C>              <C>      <C>       <C>      <C>             <C>        

    A-1  7.000%    $ 145,581.76     $ 0.00   $ 0.00   $ 0.00   $ 145,581.76    $ 3.9193883
    A-2  7.000%     $ 59,167.50     $ 0.00   $ 0.00   $ 0.00    $ 59,167.50    $ 5.8333333
    A-3  7.000%    $ 152,780.83     $ 0.00   $ 0.00   $ 0.00   $ 152,780.83    $ 5.8333332
    A-4  7.000%    $ 213,915.93     $ 0.00   $ 0.00   $ 0.00   $ 213,915.93    $ 5.4704360
    A-5  7.000%    $ 202,154.17     $ 0.00   $ 0.00   $ 0.00   $ 202,154.17    $ 5.8333334
    A-6  7.000%    $ 142,500.43     $ 0.00   $ 0.00   $ 0.00   $ 142,500.43    $ 5.6193237
    A-P  0.000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00         $ 0.00    $ 0.0000000
  TOTAL            $ 916,100.62     $ 0.00   $ 0.00   $ 0.00   $ 916,100.62
- ------------------------------------------------------------------------------------------

      M  7.000%     $ 15,396.95     $ 0.00   $ 0.00   $ 0.00    $ 15,396.95    $ 5.6193248
    B-1  7.000%      $ 7,698.47     $ 0.00   $ 0.00   $ 0.00     $ 7,698.47    $ 5.6193212
    B-2  7.000%      $ 5,136.06     $ 0.00   $ 0.00   $ 0.00     $ 5,136.06    $ 5.6193217
    B-3  7.000%      $ 2,568.03     $ 0.00   $ 0.00   $ 0.00     $ 2,568.03    $ 5.6193217
    B-4  7.000%      $ 2,051.05     $ 0.00   $ 0.00   $ 0.00     $ 2,051.05    $ 5.6193151
    B-5  7.000%      $ 3,082.13     $ 0.00   $ 0.00   $ 0.00     $ 3,082.13    $ 5.6193230
      R  0.000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00         $ 0.00    $ 0.0000000
  TOTAL             $ 35,932.69     $ 0.00   $ 0.00   $ 0.00    $ 35,932.69
- ------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  9 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/14/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                             MASTER SERVICER SUMMARY


               GROUP  Servicer Advanc  Deliq.for Perd   Adv. Recovered   Serv. Fees      Excess Interest
<S>                 <C>               <C>             <C>               <C>             <C>              

  MORTGAGE GROUP ONE          $ 0.00         $ 0.00         $ 0.00         $ 31,545.06          $ 0.00
               TOTAL          $ 0.00         $ 0.00         $ 0.00         $ 31,545.06          $ 0.00


- --------------------------------------------------------------------------------    

        Additional Servicing Compensation                                                       $ 0.00
- --------------------------------------------------------------------------------

                             Delinquency Information


    PERIOD           Units         Amount             Percentage
<S>                 <C>       <C>                  <C>   

   30 DAYS               6     $ 1,588,498.75            0.9622%
     TOTAL               6     $ 1,588,498.75            0.9622%

 FORECLOSR               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%

       REO               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%
- -------------------------------------------------------------------------------
</TABLE>
<PAGE>


                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  7 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/17/1997  Remittance Date  :  03/25/1997

                          MORSERV, INC., Series 1996-2
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                        PO AND NON-PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE   MORTGAGE GROUP TWO           TOTAL
<S>                         <C>                   <C>                      <C>

Initial Certificate Balance     $ 167,767,803.07    $ 39,282,178.12         $ 207,049,981.19
Beginning Certificate Balance   $ 160,157,409.33    $ 36,302,974.14         $ 196,460,383.47
Scheduled Principal                 $ 150,136.32       $ 177,920.80             $ 328,057.12
Curtailments                         $ 47,309.46         $ 2,164.13              $ 49,473.59
Repurchase Principal                      $ 0.00             $ 0.00                   $ 0.00
Paid in Full Principal            $ 1,331,707.84             $ 0.00           $ 1,331,707.84
Default Principal                         $ 0.00             $ 0.00                   $ 0.00
Total Principal                   $ 1,529,153.62       $ 180,084.93           $ 1,709,238.55
Ending Certificate Principal    $ 158,628,255.71    $ 36,122,889.21         $ 194,751,144.92


                             PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE    MORTGAGE GROUP TWO        TOTAL
<S>                          <C>                  <C>                   <C>

Initial Certificate Balance         $ 490,762.82       $ 501,860.84       $ 992,623.66
Beginning Certificate Balance       $ 415,033.24       $ 468,995.96       $ 884,029.20
Scheduled Principal                     $ 429.00         $ 2,219.54         $ 2,648.54
Curtailments                             $ 20.28            $ 41.59            $ 61.87
Repurchase Principal                      $ 0.00             $ 0.00             $ 0.00
Paid in Full Principal                $ 5,969.10             $ 0.00         $ 5,969.10
Default Principal                         $ 0.00             $ 0.00             $ 0.00
Total Principal                       $ 6,418.38         $ 2,261.13         $ 8,679.51
Ending Certificate Principal        $ 408,614.86       $ 466,734.83       $ 875,349.69

       
                           NON-PO BALANCE INFORMATION


GROUP                         MORTGAGE GROUP ONE   MORTGAGE GROUP TWO            TOTAL
<S>                         <C>                   <C>                       <C>
Initial Certificate Balance     $ 167,277,040.25    $ 38,780,317.28           $ 206,057,357.53
Beginning Certificate Balance   $ 159,742,376.10    $ 35,833,978.20           $ 195,576,354.30
Scheduled Principal                 $ 149,707.32       $ 175,701.26               $ 325,408.58
Curtailments                         $ 47,289.18         $ 2,122.54                $ 49,411.72
Repurchase Principal                      $ 0.00             $ 0.00                     $ 0.00
Paid in Full Principal            $ 1,325,738.74             $ 0.00             $ 1,325,738.74
Default Principal                         $ 0.00             $ 0.00                     $ 0.00
Total Principal                   $ 1,522,735.24       $ 177,823.80             $ 1,700,559.04
Ending Certificate Principal    $ 158,219,640.86    $ 35,656,154.40           $ 193,875,795.26

- ----------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  7 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/17/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------

                   INTEREST DISTRIBUTION

               CLASS   Interest Distribution

                   A        $ 1,110,375.78
              SUBORD           $ 71,231.38

                  IA          $ 907,145.78

                 IIA          $ 203,230.00
                 IIA                $ 0.00
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                 MORTGAGE TALLY


GROUP                MORTGAGE GROUP ONE     MORTGAGE GROUP TWO      TOTAL
<S>                 <C>                    <C>                   <C>

Initial Loan Count                  541                129           670
Beginning Loan Count                521                122           643
Paid in Full Loans                    4                  0             4
Defaulted Loans                       0                  0             0
Repurchased Loans                     0                  0             0
Ending Loan Count                   517                122           639

- --------------------------------------------------------------------------------

                           POOL PERCENTAGE INFORMATION


               CLASS   Beginning Pool Pct   Ending Pool Pct.   Beg. Non-PO Pct.
              <S>    <C>                   <C>               <C>

                   A   93.998779895591%   93.956255489622%   93.971653641869%
              SUBORD    6.001220949363%    6.043745362747%    5.551242595261%

                  IA   94.009574168229%   93.957495550148%   93.994010196396%

                 IIA   93.951158928380%   93.950809949623%   93.871991552348%
                 IIA    0.000000000000%    0.000000000000%    0.000000000000%
- -------------------------------------------------------------------------------

                          Weighted Average Coupon Rate


               Group      Beginning WAC         Ending WAC
 <S>                   <C>               <C>

  MORTGAGE GROUP ONE    8.211142184551%    8.211526515801%
  MORTGAGE GROUP TWO    7.840340759563%    7.840341955947%

- -------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  7 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/17/1997  Remittance Date  :  03/25/1997

- -------------------------------------------------------------------------------

                           Loss Summary for Due Period


GROUP             MORTGAGE GROUP ONE      MORTGAGE GROUP TWO

Current Loss                  $ 0.00             $ 0.00
Current Recovery              $ 0.00             $ 0.00
Cumulative Losses             $ 0.00             $ 0.00

- -------------------------------------------------------------------------------

                          Weighted Average Service Fee

               GROUP     Beginning Rate        Ending Rate

  MORTGAGE GROUP ONE              0.24%              0.24%
  MORTGAGE GROUP TWO              0.23%              0.23%

- -------------------------------------------------------------------------------

        Class A Principal Prepayment Percentage

               GROUP    Prepayment Pct.
  MORTGAGE GROUP ONE            100.00%
  MORTGAGE GROUP TWO            100.00%

- -------------------------------------------------------------------------------

                             Current Excess Interest


               Group    Excess Interest

          POOL TOTAL               0.00
  MORTGAGE GROUP ONE          98,190.57
  MORTGAGE GROUP TWO          13,706.26

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                              CREDIT REPORT SUMMARY


                       ORIGINAL            BEGINNING           ENDING
         CLASS         CREDIT SUPPORT      CREDIT SUPPORT      CREDIT SUPPORT
         -----         --------------      --------------      --------------
      <S>             <C>                  <C>                 <C>

          M                3.50%                3.65%              3.68%
          B-1              2.50%                2.61%              2.63%
          B-2              1.75%                1.83%              1.84%
          B-3              0.90%                0.94%              0.95%
          B-4              0.45%                0.47%              0.47%
          B-5              0.00%                0.00%              0.00%
- -------------------------------------------------------------------------------
</TABLE>

<PAGE>

                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  7 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/17/1997  Remittance Date  :  03/25/1997

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                    MONTHLY CLASS DISTRIBUTION DETAIL REPORT


  Class   Original Balance      Beginning Bal   Beg. Factor  Prin. Disbursed  Int. Disbursed     Ending Balance Ending Factor
<S>      <C>                 <C>              <C>           <C>              <C>               <C>

  TOTAL             $ 0.00             $ 0.00                        $ 0.00          $ 0.00             $ 0.00
- ----------------------------------------------------------------------------------------------------------------------------

      M     $ 4,658,626.00     $ 4,613,486.90  0.9903106409      $ 7,731.55     $ 27,873.15     $ 4,605,755.35  0.9886510207
    B-1     $ 2,070,499.00     $ 2,050,437.19  0.9903106401      $ 3,436.24     $ 12,388.06     $ 2,047,000.95  0.9886510208
    B-2     $ 1,552,875.00     $ 1,537,828.62  0.9903106303      $ 2,577.18      $ 9,291.05     $ 1,535,251.44  0.9886510118
    B-3     $ 1,759,925.00     $ 1,742,872.44  0.9903106326      $ 2,920.81     $ 10,529.85     $ 1,739,951.63  0.9886510107
    B-4       $ 931,725.00       $ 922,697.19  0.9903085238      $ 1,546.31      $ 5,574.63       $ 921,150.88  0.9886489068
    B-5       $ 931,727.19       $ 922,699.35  0.9903127659      $ 1,546.31      $ 5,574.64       $ 921,153.04  0.9886531457
  TOTAL    $ 11,905,377.19    $ 11,790,021.69                   $ 19,758.40     $ 71,231.38    $ 11,770,263.29
- ----------------------------------------------------------------------------------------------------------------------------

   IA-1   $ 114,282,033.00   $ 108,323,924.58  0.9478648720  $ 1,207,569.26    $ 561,930.36   $ 107,116,355.32  0.9372983006
   IA-2             $ 0.00             $ 0.00  0.0000000000          $ 0.00    $ 250,499.08             $ 0.00  0.0000000000
   IA-3    $ 27,585,318.00    $ 26,147,153.91  0.9478648718    $ 291,482.23          $ 0.00    $ 25,855,671.68  0.9372983005
   IA-4    $ 15,763,039.00    $ 15,677,186.78  0.9945535743     $ 14,692.34     $ 94,716.34    $ 15,662,494.44  0.9936214990
   IA-P       $ 490,762.00       $ 415,033.24  0.8456914757      $ 6,418.38          $ 0.00       $ 408,614.86  0.8326130793
  TOTAL   $ 158,121,152.00   $ 150,563,298.51                $ 1,520,162.21    $ 907,145.78   $ 149,043,136.30
- ----------------------------------------------------------------------------------------------------------------------------

  IIA-1    $ 36,521,592.00    $ 33,638,068.97  0.9210460752    $ 167,056.81    $ 203,230.00    $ 33,471,012.16  0.9164718822
  IIA-P       $ 501,860.00       $ 468,995.96  0.9345155223      $ 2,261.13          $ 0.00       $ 466,734.83  0.9300100227
  TOTAL    $ 37,023,452.00    $ 34,107,064.93                  $ 169,317.94    $ 203,230.00    $ 33,937,746.99
- ----------------------------------------------------------------------------------------------------------------------------

      R             $ 0.00             $ 0.00  0.0000000000          $ 0.00          $ 0.00             $ 0.00  0.0000000000
  TOTAL             $ 0.00             $ 0.00                        $ 0.00          $ 0.00             $ 0.00
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                   MONTHLY CERTIFICATE HOLDERS REPORT
                                   ----------------------------------

Due Period :  7 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/17/1997  Remittance Date  :  03/25/1997

- -----------------------------------------------------------------------------------------------------------------------------

                  MONTHLY PRINCIPAL DISTRIBUTION DETAIL REPORT


  Class        Initial Bal      Beginning Bal  Scheduled Prin.  Adj/Shtf  Prin. Disbursed     Prin. Dist. Fa     Ending Balance
<S>          <C>               <C>             <C>             <C>       <C>                <C>                 <C>             

  TOTAL             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00                            $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------

      M     $ 4,658,626.00     $ 4,613,486.90       $ 7,731.55   $ 0.00       $ 7,731.55    $ 1.6596202     $ 4,605,755.35
    B-1     $ 2,070,499.00     $ 2,050,437.19       $ 3,436.24   $ 0.00       $ 3,436.24    $ 1.6596193     $ 2,047,000.95
    B-2     $ 1,552,875.00     $ 1,537,828.62       $ 2,577.18   $ 0.00       $ 2,577.18    $ 1.6596184     $ 1,535,251.44
    B-3     $ 1,759,925.00     $ 1,742,872.44       $ 2,920.81   $ 0.00       $ 2,920.81    $ 1.6596219     $ 1,739,951.63
    B-4       $ 931,725.00       $ 922,697.19       $ 1,546.31   $ 0.00       $ 1,546.31    $ 1.6596170       $ 921,150.88
    B-5       $ 931,727.19       $ 922,699.35       $ 1,546.31   $ 0.00       $ 1,546.31    $ 1.6596203       $ 921,153.04
  TOTAL    $ 11,905,377.19    $ 11,790,021.69      $ 19,758.40   $ 0.00      $ 19,758.40                   $ 11,770,263.29
- ---------------------------------------------------------------------------------------------------------------------------

   IA-1   $ 114,282,033.00   $ 108,323,924.58   $ 1,207,569.26   $ 0.00   $ 1,207,569.26   $ 10.5665714   $ 107,116,355.32
   IA-2             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000             $ 0.00
   IA-3    $ 27,585,318.00    $ 26,147,153.91     $ 291,482.23   $ 0.00     $ 291,482.23   $ 10.5665713    $ 25,855,671.68
   IA-4    $ 15,763,039.00    $ 15,677,186.78      $ 14,692.34   $ 0.00      $ 14,692.34    $ 0.9320753    $ 15,662,494.44
   IA-P       $ 490,762.00       $ 415,033.24       $ 6,418.38   $ 0.00       $ 6,418.38   $ 13.0783965       $ 408,614.86
  TOTAL   $ 158,121,152.00   $ 150,563,298.51   $ 1,520,162.21   $ 0.00   $ 1,520,162.21                  $ 149,043,136.30
- ---------------------------------------------------------------------------------------------------------------------------

  IIA-1    $ 36,521,592.00    $ 33,638,068.97     $ 167,056.81   $ 0.00     $ 167,056.81    $ 4.5741930    $ 33,471,012.16
  IIA-P       $ 501,860.00       $ 468,995.96       $ 2,261.13   $ 0.00       $ 2,261.13    $ 4.5054995       $ 466,734.83
  TOTAL    $ 37,023,452.00    $ 34,107,064.93     $ 169,317.94   $ 0.00     $ 169,317.94                   $ 33,937,746.99
- ---------------------------------------------------------------------------------------------------------------------------

      R             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00    $ 0.0000000             $ 0.00
  TOTAL             $ 0.00             $ 0.00           $ 0.00   $ 0.00           $ 0.00                            $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
      

                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------

Due Period :  7 Beginning Date     :  02/01/1997  End Date           :  02/28/1997
                Determination Date :  03/17/1997  Remittance Date    :  03/25/1997

- -------------------------------------------------------------------------------

                   MONTHLY INTEREST DISTRIBUTION DETAIL REPORT

  
  Class   PTR   Gross Int.Dist.  Prep.Short  Z Accret Int.Adj. Sol/Sail S  Total Int.Dist  Int. Dist. Fac
<S>     <C>    <C>              <C>        <C>       <C>       <C>        <C>             <C>                               
  
 TOTAL                  $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------

   M    7.2500%     $ 27,873.15     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 27,873.15    $ 5.9831268
 B-1    7.2500%     $ 12,388.06     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 12,388.06    $ 5.9831277
 B-2    7.2500%      $ 9,291.05     $ 0.00   $ 0.00   $ 0.00     $ 0.00     $ 9,291.05    $ 5.9831281
 B-3    7.2500%     $ 10,529.85     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 10,529.85    $ 5.9831243
 B-4    7.2500%      $ 5,574.63     $ 0.00   $ 0.00   $ 0.00     $ 0.00     $ 5,574.63    $ 5.9831152
 B-5    7.2500%      $ 5,574.64     $ 0.00   $ 0.00   $ 0.00     $ 0.00     $ 5,574.64    $ 5.9831376
TOTAL               $ 71,231.38     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 71,231.38
- ---------------------------------------------------------------------------------------------------------------------------

   IA-1 6.2250%    $ 561,930.36     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 561,930.36    $ 4.9170490
   IA-2 2.7750%    $ 250,499.08     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 250,499.08    $ 0.0000000
   IA-3 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
   IA-4 7.2500%     $ 94,716.34     $ 0.00   $ 0.00   $ 0.00     $ 0.00    $ 94,716.34    $ 6.0087614
   IA-P 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
  TOTAL            $ 907,145.78     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 907,145.78
- ---------------------------------------------------------------------------------------------------------------------------

  IIA-1 7.2500%    $ 203,230.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 203,230.00    $ 5.5646534
  IIA-P 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
  TOTAL            $ 203,230.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00   $ 203,230.00
- ---------------------------------------------------------------------------------------------------------------------------

      R 0.0000%          $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00    $ 0.0000000
  TOTAL                  $ 0.00     $ 0.00   $ 0.00   $ 0.00     $ 0.00         $ 0.00
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                       MONTHLY CERTIFICATE HOLDERS REPORT
                       ----------------------------------


Due Period :  7 Beginning Date     : 02/01/1997  End Date         :  02/28/1997
                Determination Date : 03/17/1997  Remittance Date  :  03/25/1997

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                             MASTER SERVICER SUMMARY


               GROUP   Servicer Advanc   Deliq.for Perd   Adv. Recovered    Serv. Fees     Excess Interest
<S>                   <C>               <C>             <C>               <C>            <C>         
  
  MORTGAGE GROUP ONE          $ 0.00         $ 0.00         $ 0.00           $ 32,595.30     $ 98,190.57
  MORTGAGE GROUP TWO          $ 0.00         $ 0.00         $ 0.00            $ 6,986.56     $ 13,706.26
               TOTAL          $ 0.00         $ 0.00         $ 0.00           $ 39,581.86    $ 111,896.83


- --------------------------------------------------------------------------------

        Additional Servicing Compensation                                                         $ 0.00
- --------------------------------------------------------------------------------

                             Delinquency Information


    PERIOD           Units             Amount         Percentage
<S>                <C>       <C>                   <C>  

   30 DAYS               6     $ 2,267,992.32            1.1646%
   60 DAYS               0             $ 0.00            0.0000%
   90 DAYS               0             $ 0.00            0.0000%
     TOTAL               6     $ 2,267,992.32            1.1646%

 FORECLOSE               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%

       REO               0             $ 0.00            0.0000%
     TOTAL               0             $ 0.00            0.0000%

- --------------------------------------------------------------------------------

</TABLE>



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