RESIDENTIAL ACCREDIT LOANS INC
424B5, 1999-03-10
ASSET-BACKED SECURITIES
Previous: RESIDENTIAL ACCREDIT LOANS INC, 424B5, 1999-03-10
Next: SYSTEMS COMMUNICATIONS INC, 8-K, 1999-03-10



                          Residential Accredit Loans, Inc.
                                     Depositor

                          Residential Funding Corporation
                                  Master Servicer

                  Mortgage Asset-Backed Pass-Through Certificates
                                  Series 1997-QS5

                 $ 6,622,492     8.00%     Class M-1 Certificates


                           Supplement dated March 8, 1999
                                         to
                         supplement dated February 17, 1999
                                         to
                          supplement dated January 7, 1999
                                         to
                     prospectus supplement dated June 23, 1997
                                         to
                  prospectus dated August 22, 1996, as supplemented
                      by the prospectus dated October 22, 1998
                                     ----------

     Bear,  Stearns  &  Co.  Inc.  will  offer  to  the  public  the  Class  M-1
Certificates,  in  negotiated  transactions  or  otherwise,  directly or through
dealers, at varying prices to be determined at the time of sale. Bear, Stearns &
Co. Inc.'s  commission  will be the difference  between the price it pays to the
depositor  for the Class M-1  Certificates  and the amount it receives  from the
sale of the Class M-1 Certificates to the public.  The proceeds to the depositor
from the sale of the Class M-1 Certificates to Bear,  Stearns & Co. Inc. will be
$6,759,908.28 before deducting expenses.

     The Class M-1  Certificates  will be offered  pursuant  to an  underwriting
agreement among the depositor,  the master servicer and Bear, Stearns & Co. Inc.
Bear, Stearns & Co. Inc. and any dealers that may participate with Bear, Stearns
& Co. Inc. in the resale of the Class M-1 Certificates may receive  compensation
from the  depositor in the form of discounts or  commissions  or, in the case of
dealers,  compensation  from Bear,  Stearns & Co. Inc. in the form of discounts,
concessions  or  commissions.  The  underwriting  agreement  provides  that  the
depositor  will  indemnify  Bear,  Stearns  & Co.  Inc.  against  certain  civil
liabilities  under the  Securities  Act of 1933,  as amended,  or  contribute to
payments required to be made in respect thereof. There is currently no secondary
market for the Class M-1 Certificates.  There can be no assurance that an active
secondary market will develop, or if it does develop, that it will continue.

      This  supplement  may be used to offer or sell  the  certificates  offered
hereby only if accompanied by the prospectus supplement and prospectus.

     Dealers will be required to deliver a supplement, prospectus supplement and
prospectus when acting as underwriters  of the  certificates  offered hereby and
with respect to their  unsold  allotments  or  subscriptions.  In addition,  all
dealers selling the Class M-1 Certificates, whether or not participating in this
offering,  may be required to deliver a supplement,  prospectus  supplement  and
prospectus until June 7, 1999.

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

                              Bear, Stearns & Co. Inc.
                                   March 8, 1999


                          Description of the Mortgage Pool

      The Mortgage Pool  consists of 1,199  Mortgage  Loans with an  outstanding
aggregate  principal  balance of  approximately  $117,958,439  as of February 1,
1999, after deducting payments of principal due on or prior to that date.

      The principal balance of the Class M-1 Certificates after the February 25,
1999 payment date will represent approximately 5.61% of the Mortgage Loans.

      As  of  February  1,  1999,   thirty-six   Mortgage  Loans,   representing
approximately  3.47% of the Mortgage Loans, were 30 to 59 days delinquent;  five
Mortgage Loans, representing  approximately 0.41% of the Mortgage Loans, were 60
to 89 days delinquent; seven Mortgage Loans, representing approximately 0.56% of
the Mortgage Loans,  were 90 or more days delinquent;  and seven Mortgage Loans,
representing  approximately 0.84% of the Mortgage Loans, were in foreclosure.  A
Mortgage  Loan is  considered  to be "30 to 59 days",  "60 to 89 days" or "90 or
more days"  delinquent  when a payment due on any due date remains  unpaid as of
the close of business on the last  business  day  immediately  prior to the next
following  monthly due date, the second next  following  monthly due date or the
third next following  monthly due date,  respectively.  The  determination as to
whether  a  Mortgage  Loan  falls  into a  category  is made as of the  close of
business  on the  last  business  day of  each  month.  Delinquency  information
presented  herein  as of  February  1,  1999 was  determined  as of the close of
business on January 31, 1999.

      For further  information  regarding the Mortgage Pool see  "Description of
the Mortgage Pool" in the Prospectus Supplement.

      Additional  information  regarding  distributions  to the Series  1997-QS5
certificates is provided in the distribution summary report for the February 25,
1999 payment date attached as Annex A hereto.

                              Year 2000 Considerations

Overview of the Year 2000 Issue

      The Year 2000  ("Y2K")  issue is the term  generally  used to describe the
potential  failure of information  technology  components on or after January 1,
2000  because  existing  computer  programs,  applications  and  microprocessors
frequently use only two digits to identify a year. Since the Year 2000 is also a
leap year,  there could be additional  business  disruptions  as a result of the
inability of many computer systems to recognize February 29, 2000.

      The  failure to correct or replace  computer  programs,  applications  and
microprocessors with Y2K-ready  alternatives may adversely impact the operations
of  Residential  Funding on or after January 1, 2000.  The  responsibilities  of
Residential  Funding as the Master Servicer include collecting payments from the
Sub-Servicers  in respect  of the  Mortgage  Loans,  calculating  the  Available
Distribution  Amount for each  Distribution  Date,  remitting such amount to the
Trustee prior to each Distribution Date, calculating the amount of principal and
interest  payments  to be made to the  Certificateholders  on each  Distribution
Date, and preparing the monthly  statement to be sent to  Certificateholders  on
each Distribution Date.

Overview of Residential Funding's Y2K Project

     In March 1997,  Residential  Funding commenced  activities to determine the
impact of Y2K on its  critical  computer  systems.  In April  1998,  Residential
Funding  established  a formal  Y2K  project  team (the "Y2K  Project  Team") to
address Y2K issues.  The Y2K Project Team remains in place and continues to work
on solving problems related to the Year 2000. In addition,  the Y2K Project Team
coordinates  its efforts with the Y2K  programs  established  by General  Motors
Acceptance Corporation and General Motors Corporation.

      Members of the Y2K Project Team,  together with  relevant  personnel  from
Residential  Funding's business units have developed and implemented a six-phase
management strategy (as discussed below),  which is being applied to information
technology and non-information  technology components  ("Components") throughout
the  organization.  Residential  Funding's  Components  primarily consist of the
following:

     -    hardware, including mainframe computers, desktop computers and network
          devices;

     -    facilities equipment,  including elevators, telephone systems, heating
          systems and security systems;

     -    software  applications,   including  vendor  purchased   applications,
          in-house developed  applications and end-user developed  applications;
          

     -    business partner  communication  links,  which primarily  provide data
          transmissions to and from business partners; and

     -    business  partners  data  systems,  which  primarily  process data for
          Residential Funding. The six phases by which the Y2K Project Team will
          seek to achieve Y2K readiness  throughout  Residential  Funding are as
          follows:


         Phase                                     Objective

Phase I - Awareness 

                    To promote Y2K  awareness  throughout  Residential  Funding.
                    Emphasis  has  been  placed  on  ensuring  that   Components
                    recently  purchased (or to be  purchased) by business  units
                    are   Y2K-ready   prior  to  the   implementation   of  such
                    Components.

Phase II - Inventory            

                    To (i) create an inventory of all Components and (ii) assess
                    the Y2K risks associated with such Components.

Phase III -- Assessment 

                    To (i) determine which Components are not Y2K-ready and (ii)
                    decide whether such Components  should be replaced,  retired
                    or repaired.

Phase IV -- Renovation     

                    To execute  Component  replacement,  retirement or repair to
                    ensure Y2K readiness.

Phase V -- Validation    

                    To test  Components  that have been  repaired  to ensure Y2K
                    readiness and validate  "mission  critical"  Components that
                    were assessed as Y2K-ready in Phase III.

Phase VI -- 

                    Implementation To deploy repaired and validated Components.


      In  order to  execute  the  six-phase  plan,  a  combination  of  internal
resources and external  contractors  have been, and will be, employed by the Y2K
Project Team.

Y2K Project Status

     As of November 30, 1998, the Y2K Project Team had  substantially  completed
the six phases for internal  "mission  critical"  Components.  However,  several
software applications used by Residential Funding in its role as Master Servicer
are still in the final three phases of the six-phase  management  plan described
above.  Residential  Funding  expects  that  all  phases  with  respect  to such
applications will be substantially completed by March 31, 1999.

     The Y2K  Project  Team  anticipates  that its efforts  with  respect to all
internal  Components  will be  substantially  complete by March 31,  1999.  This
includes  substantial  completion  of  (i)  renovation  and  validation  of  any
non-mission  critical  Components that the Y2K Project Team and related business
units  determine to be necessary,  (ii)  validation  of any  remaining  "mission
critical"  Components that are either completing in-house remediation or waiting
for a vendor  upgrade,  and (iii) Y2K business  continuity  planning  activities
discussed below.

      The potential  impact on Residential  Funding of problems  related to Y2K,
however, will not depend solely on the corrective measures undertaken by the Y2K
Project Team. The manner in which Y2K issues are addressed by business partners,
governmental  agencies and other  entities that provide data to, or receive data
from,   Residential   Funding,  or  whose  financial  condition  or  operational
capability is important to Residential  Funding and its ability to act as Master
Servicer,  will  have a  significant  impact  upon  Residential  Funding.  These
entities include,  among others,  Sub-Servicers,  the Trustee, the Custodian and
certain  depositary  institutions,  as well as their  respective  suppliers  and
vendors. Accordingly, Residential Funding is communicating with certain of these
parties to assess  their Y2K  readiness  and evaluate  any  potential  impact on
Residential Funding.

      Due to the various dates by which Residential  Funding's business partners
anticipate  being  Y2K-ready,  it is  expected  that the Y2K  Project  Team will
continue  to spend  significant  time  assessing  Y2K  business  partner  issues
throughout 1999. Any business  partner,  including any Subservicer,  the Trustee
and the Custodian,  that (i) has not provided  Residential  Funding  appropriate
documentation  supporting  its Y2K efforts,  (ii) has not  responded in a timely
manner to Residential  Funding's  inquiries regarding their Y2K efforts or (iii)
does not expect to be Y2K-ready  until after June 30, 1999,  has been,  and will
be, placed in an "at risk" category.  Residential Funding will carefully monitor
the efforts and progress of its "at risk" business  partners,  and if additional
steps  are  necessary  Residential  Funding  will  reassess  the  risk  and  act
accordingly.

      During  1998,   Residential  Funding  also  commenced  a  formal  business
continuity  plan that is designed to address  potential  Y2K  problems and other
possible  disruptions.  Residential  Funding's business  continuity plan has the
following four phases:


         Phase                                    Objective

Phase I -- Business Impact  Assessment

                    To assess the impact upon Residential Funding business units
                    if "mission critical" Components were suddenly not available
                    or significantly  impaired as a result of a natural disaster
                    or other type of disruption (including as a result of Y2K).

Phase II -- Strategic  Development 

                    To develop broad,  strategic  plans  regarding the manner in
                    which Residential Funding will operate in the aftermath of a
                    natural disaster or other type of disruption (including as a
                    result of Y2K).

Phase  III  --  Business Continuity Planning

                    To develop  detailed  procedures on how Residential  Funding
                    and  individual  business  units will continue to operate in
                    the  aftermath  of a  natural  disaster  or  other  type  of
                    disruption (including as a result of Y2K).

Phase IV -- Validation       

                    To test the plans developed in Phases II and III above.


      As of December 15, 1998,  Residential Funding had substantially  completed
Phases I and II of its business continuity plan. Residential Funding anticipates
that Phase III will be  substantially  complete  by March 31,  1999 and Phase IV
will be substantially complete by June 30, 1999.

Risks related to Y2K

      Although  Residential   Funding's  remediation  efforts  are  directed  at
eliminating its Y2K exposure,  there can be no assurance that these efforts will
fully mitigate the effect of all Y2K problems.  If Residential  Funding fails to
identify  or correct  any  material  Y2K  problem,  there  could be  significant
disruptions in its normal business  operations.  Such  disruptions  could have a
material  adverse  effect on Residential  Funding's  ability to (i) collect (and
monitor any  Sub-Servicer's  collection of) payments on the Mortgage Loans, (ii)
distribute  such  collections  to the  Trustee  and  (iii)  provide  reports  to
Certificateholders as set forth herein.  Furthermore,  if any Sub-Servicer,  the
Trustee  or any other  business  partner or any of their  respective  vendors or
third party service providers are not Y2K-ready,  the ability to (a) service the
Mortgage  Loans  (in the case of any  Sub-Servicer  or any of  their  respective
vendors  or  third  party  service  providers)  and (b)  make  distributions  to
Certificateholders  (in the case of the  Trustee or any of its  vendors or third
party service providers), may be materially and adversely affected.

      This section entitled "Year 2000 Considerations" contains "forward-looking
statements" within the meaning of Section 27A of the Securities Act.  Generally,
all  statements in this section that are not  statements of historical  fact are
forward-looking   statements.   Forward-looking  statements  made  in  this  Y2K
discussion  are subject to certain risks and  uncertainties.  Important  factors
that  could  cause  results  to  differ  materially  from  such  forward-looking
statements  include,  among other things, the ability of Residential  Funding to
successfully  identify  Components  that may pose Y2K  problems,  the nature and
amount of  programming  required to fix the  affected  Components,  the costs of
labor and  consultants  related to such efforts,  the continued  availability of
resources (both  personnel and technology) and the ability of business  partners
that  interface  with  Residential  Funding to  successfully  address  their Y2K
issues.

                                  Legal Investment

      The OTS has issued Thrift Bulletin 13a,  entitled  "Management of Interest
Rate Risk, Investment Securities,  and Derivatives Activities" ("TB 13a"), which
was  effective  as of  December  1,  1998 and  applies  to  thrift  institutions
regulated by the OTS. One of the primary purposes of TB 13a is to require thrift
institutions,  prior  to  taking  any  investment  position,  to (i)  conduct  a
pre-purchase  portfolio  sensitivity analysis for any "significant  transaction"
involving securities or financial  derivatives,  and (ii) conduct a pre-purchase
price sensitivity  analysis of any "complex  security" or financial  derivative.
For the purposes of TB 13a, "complex  security"  includes among other things any
collateralized  mortgage  obligation  or REMIC  security,  other than any "plain
vanilla" mortgage  pass-through security (that is, securities that are part of a
single class of securities in the related pool, that are non-callable and do not
have any special features). The Class M-1 Certificates may be viewed as "complex
securities." The OTS recommends that while a thrift  institution  should conduct
its own in-house pre-acquisition  analysis, it may rely on an analysis conducted
by an independent third party as long as management understands the analysis and
its key  assumptions.  Further,  TB 13a  recommends  that  the  use of  "complex
securities  with  high  price   sensitivity"  be  limited  to  transactions  and
strategies that lower a thrift  institution's  portfolio  interest rate risk. TB
13a warns that investment in complex  securities by thrift  institutions that do
not have adequate risk measurement, monitoring and control systems may be viewed
by OTS examiners as an unsafe and unsound practice.

      See "Legal Investment" in the Prospectus  Supplement and "Legal Investment
Matters" in the Prospectus.




<PAGE>


                                    ANNEX A



Page:         1 of 3
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
                   RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
        MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QS5(POOL #  4248)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL#   4248
- ------------------------------------------------------------------------------
- -
                                       PRINCIPAL       CURRENT
                     ORIGINAL       BALANCE BEFORE   PASS-THROUGH    PRINCIPAL
CLASS   CUSIP       FACE VALUE       DISTRIBUTION       RATE       DISTRIBUTION
- ------------------------------------------------------------------------------
- -
A-1     76110FHZ9    33,300,000.00           0.00     7.250000  %          0.00
A-2     76110FJA2    10,800,000.00           0.00     7.250000  %          0.00
A-3     76110FJB0    29,956,909.00  11,084,313.05    10.000000  %  1,316,125.66
A-4     76110FJC8    24,000,000.00  17,773,077.27     7.250000  %  3,509,668.43
A-5     76110FJD6    11,785,091.00  11,785,091.00     7.250000  %          0.00
A-6     76110FJE4    18,143,000.00  18,143,000.00     8.000000  %          0.00
A-7     76110FJF1     4,767,000.00   4,767,000.00     8.000000  %          0.00
A-8     76110FJG9             0.00           0.00     0.750000  %          0.00
A-9     76110FJH7    42,917,000.00  42,917,000.00     7.250000  %          0.00
A-10    76110FJJ3       340,158.57     255,371.64     0.000000  %     11,844.73
A-11-1                        0.00           0.00     0.705328  %          0.00
A-11-2                        0.00           0.00     0.350908  %          0.00
R-I     76110FJL8           100.00           0.00     8.000000  %          0.00
R-II    76110FJM6           100.00           0.00     8.000000  %          0.00
M-1     76110FJN4     6,730,000.00   6,627,029.55     8.000000  %      4,537.97
M-2     76110FJP9     4,330,000.00   4,263,750.07     8.000000  %      2,919.67
M-3     76110FJQ7     2,886,000.00   2,841,843.59     8.000000  %      1,946.00
B-1                   1,058,000.00   1,041,812.36     8.000000  %        713.40
B-2                     481,000.00     473,640.59     8.000000  %        324.33
B-3                     866,066.26     834,160.77     8.000000  %        571.20

- -------------------------------------------------------------------------------
                  192,360,424.83   122,807,089.89                  4,848,651.39
          =====================================================================
- ------------------------------------------------------------------------------

                                                                       REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
- ------------------------------------------------------------------------------
- -
A-1             0.00          0.00            0.00       0.00              0.00
A-2             0.00          0.00            0.00       0.00              0.00
A-3        91,767.25  1,407,892.91            0.00       0.00      9,768,187.39
A-4       106,679.15  3,616,347.58            0.00       0.00     14,263,408.84
A-5        70,737.52     70,737.52            0.00       0.00     11,785,091.00
A-6       120,165.00    120,165.00            0.00       0.00     18,143,000.00
A-7        31,572.87     31,572.87            0.00       0.00      4,767,000.00
A-8        26,648.31     26,648.31            0.00       0.00              0.00
A-9       257,600.25    257,600.25            0.00       0.00     42,917,000.00
A-10            0.00     11,844.73            0.00       0.00        243,526.91
A-11-1     54,393.23     54,393.23            0.00       0.00              0.00
A-11-2      8,616.40      8,616.40            0.00       0.00              0.00
R-I             0.00          0.00            0.00       0.00              0.00
R-II            0.00          0.00            0.00       0.00              0.00
M-1        43,892.25     48,430.22            0.00       0.00      6,622,491.58
M-2        28,239.74     31,159.41            0.00       0.00      4,260,830.40
M-3        18,822.14     20,768.14            0.00       0.00      2,839,897.59
B-1         6,900.15      7,613.55            0.00       0.00      1,041,098.96
B-2         3,137.02      3,461.35            0.00       0.00        473,316.26
B-3         5,524.82      6,096.02            0.00       0.00        833,589.57

- -------------------------------------------------------------------------------
          874,696.10  5,723,347.49            0.00       0.00    117,958,438.50
          =====================================================================


<PAGE>



Page:         2 of 3



               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
                   RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
        MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QS5(POOL #  4248)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL#   4248
- ------------------------------------------------------------------------------

AMOUNTS PER $1,000 UNIT
- ------------------------------------------------------------------------------

<PAGE>



       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
- ------------------------------------------------------------------------------
- -
A-1       0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
A-2       0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
A-3     370.008570   43.933960     3.063308    46.997268   0.000000  326.074609
A-4     740.544886  146.236185     4.444965   150.681150   0.000000  594.308702
A-5    1000.000000    0.000000     6.002289     6.002289   0.000000 1000.000000
A-6    1000.000000    0.000000     6.623216     6.623216   0.000000 1000.000000
A-7    1000.000000    0.000000     6.623216     6.623216   0.000000 1000.000000
A-8       0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
A-9    1000.000000    0.000000     6.002289     6.002289   0.000000 1000.000000
A-10    750.742926   34.821201     0.000000    34.821201   0.000000  715.921724
A-11-1    0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
A-11-2    0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
R-I       0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
R-II      0.000000    0.000000     0.000000     0.000000   0.000000    0.000000
M-1     984.699785    0.674290     6.521880     7.196170   0.000000  984.025495
M-2     984.699785    0.674289     6.521880     7.196169   0.000000  984.025497
M-3     984.699789    0.674290     6.521878     7.196168   0.000000  984.025499
B-1     984.699773    0.674291     6.521881     7.196172   0.000000  984.025482
B-2     984.699771    0.674283     6.521871     7.196154   0.000000  984.025489
B-3     963.160451    0.659545     6.379212     7.038757   0.000000  962.500913

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

DETERMINATION DATE       22-February-99
DISTRIBUTION DATE        25-February-99


Page:      3 of 3
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
                   RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
           MORTGAGE PASS-THROUGH CERTIFICATES 1997-QS5 (POOL #  4248)
                    STATEMENT TO CERTIFICATEHOLDERS
              ADDITIONAL RELATED INFORMATION FOR POOL 4248
- ------------------------------------------------------------------------------

SERVICING COMPENSATION RECEIVED BY SUB-SERVICER                       24,986.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00


<PAGE>



SUBSERVICER ADVANCES THIS MONTH                                       49,101.54
MASTER SERVICER ADVANCES THIS MONTH                                    2,663.41


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    36   4,098,954.76

 (B)  TWO MONTHLY PAYMENTS:                                    5     483,037.38

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          7     662,985.96


FORECLOSURES
  NUMBER OF LOANS                                                             7
  AGGREGATE PRINCIPAL BALANCE                                        994,377.95

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                     117,958,438.50

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                        1,199

NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS                                       3

BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
342,942.94

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

CLASS A SHORTFALL (PRINCIPAL)                                              0.00
CLASS A SHORTFALL (INTEREST)                                               0.00

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    4,764,484.20

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                     SENIOR        CLASS M        CLASS B
CURRENT DISTRIBUTION         86.87718360 %    11.20557400 %    1.91724260 %
PREPAYMENT PERCENT          100.00000000 %     0.00000000 %    0.00000000 %


<PAGE>


NEXT DISTRIBUTION            86.34733340 %    11.63394476 %    1.99465370 %

      BANKRUPTCY AMOUNT AVAILABLE                         146,943.00
      FRAUD AMOUNT AVAILABLE                            1,490,509.00
      SPECIAL HAZARD AMOUNT AVAILABLE                   1,490,509.00

ENDING GROSS WEIGHTED AVERAGE INTEREST RATE                          8.93195446
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              332.61

POOL TRADING FACTOR:                                                61.32157309

 ................................................................................



<PAGE>





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