RECORD DATE: 07/31/96
PAYABLE DATE: 08/01/96
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
CLASS A-4 CLASS B
TL.AMOUNT AMT.\$1,000 AMOUNT AMT.\$1,000 TOTAL
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
Class Original Principal
Balance 15,195,000.00 20,987,589.00 36,182,589.00
Beginning Principal Balance 6,070,713.75 20,987,589.00 27,058,302.75
Principal Distributed 181,569.58 0.00 181,569.58
Interest Distributed 45,530.35 2.99640342 157,406.92 7.500000119 202,940.27
TOTAL DISTRIBUTION 227,099.93 157,406.92 384,506.85
Class Ending Principal Balance 5,889,144.17 20,987,589.00 26,876,733.17
- ------------------------------
INFORMATION CONCERNING:
- ------------------------------
Liquidating Loans Sold Since The
Preceding Distribution Date:
The Sale Price Was:
Principal Balance of the Mortgage
Loan Prior to Such Sale Was:
- ------------------------------
Number of loans Delinquent:
- ------------------------------
30 days:
60 or More Days:
Principal Amount Delinquent
More Than 30 Days:
Principal Amount Delinquent
More Than 60 Days:
Principal Balance of Delinquent Loan
Reserve Fund Balance After Dist.
Distribution:
Subordinated Amount After
Distribution: