SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: February 15, 1998
(Date of earliest event reported)
J.P. Morgan Commercial Mortgage Finance Corp.
(Depositor)
(Issuer in Respect of
Mortgage Pass-Through Certificates
Series 1997-C5)
(Exact name of registrant as specified in charter)
Delaware 333-24489 13-3408716
(State or other juris- (Commission (I.R.S. Employer
diction of organization)File No.)Identification No.)
399 Park Avenue, New York, New York 10043
(Address of principal executive offices)(Zip Code)
Registrant's Telephone Number, including area
code
(212) 559-6899
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates
to the Trust Fund formed, and the Commercial Mortgage
Pass-Through Certificates Series 1997-C5 issued
pursuant to, a Pooling and Servicing Agreement, dated
as of September 1, 1997 (the "Pooling and Servicing
Agreement"), by and among J.P. Morgan Commercial
Mortgage Finance Corp., as depositor, Midland Loan
Services, L.P., as master servicer and special
servicer, LaSalle National Bank, as trustee and
REMIC administrator, and ABN AMRO Bank, N.V., as
fiscal agent.
Capitalized terms used herein and not
defined herein have the same meanings ascribed to
such terms in the Pooling and Servicing Agreement.
Pursuant to Section 8.14 of the Pooling
and Servicing Agreement, the Trustee is filing this
Current Report containing the October 15, 1997
monthly distribution report prepared by the Trustee
pursuant to Section 4.02 thereof.
This Current Report is being filed by the
Trustee, in its capacity as such under the Pooling
and Servicing Agreement, on behalf of the Registrant.
The information reported and contained herein has
been supplied to the Trustee by one or more of the
Master Servicer, the Special Servicer or other third
parties without independent review or investigation
by the Trustee. Pursuant to the Pooling and
Servicing Agreement, the Trustee is not responsible
for the accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION
AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant
to Section 4.2 of the Pooling and
Servicing Agrteement for the distribution
on February 15, 1997
Pursuant to the requirements of the Securities
Exchange Act of 1934, the Registrant has duly
caused this report to be signed on behalf of the
Registrant by the undersigned thereunto duly
authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF J.P. MORGAN COMMERCIAL
MORTGAGE FINANCE CORP.
,REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: February 28, 1998
ABN AMRO
LaSalle National Bank
Administrator:
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
J.P. Morgan Commercial Mortgage Finance Corp. as Depositor
Midland Loan Services, L.P. as Servicer and Special Servicer
Mortgage Pass-Through Certificates
Series 1997-C5
ABN AMRO Acct: 67-7817-60-3
Statemen 02/17/98
Payment 02/17/98
Prior Pa 01/15/98
Record D 01/30/98
WAC: 8.778332%
WAMM: 124
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 1
Asset Backed Facts Sheets 1
Delinquency Loan Detail 2
Mortgage Loan Characteristics 2
Loan Level Listing 10
Total Pages Included In This Pack 20
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
REMIC III
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 134,387,000.00 130,127,546.64 1,084,323.16
617059DC 1000.000000000 968.304572913 8.068661106
A-2 305,885,000.00 305,885,000.00 0.00
617059DD 1000.000000000 1000.000000000 0.000000000
A-3 298,856,000.00 298,856,000.00 0.00
617059DE 1000.000000000 1000.000000000 0.000000000
X 1,033,747,782.0N 1,029,488,328.64 0.00
617059DK 1000.000000000 995.879600968 0.000000000
B 51,687,000.00 51,687,000.00 0.00
617059DF 1000.000000000 1000.000000000 0.000000000
C 56,856,000.00 56,856,000.00 0.00
617059DG 1000.000000000 1000.000000000 0.000000000
D 56,856,000.00 56,856,000.00 0.00
617059DH 1000.000000000 1000.000000000 0.000000000
E 15,506,000.00 15,506,000.00 0.00
617059DJ 1000.000000000 1000.000000000 0.000000000
F 51,688,000.00 51,688,000.00 0.00
617059DL 1000.000000000 1000.000000000 0.000000000
G 36,180,000.00 36,180,000.00 0.00
617059DM 1000.000000000 1000.000000000 0.000000000
H 5,168,000.00 5,168,000.00 0.00
617059DN 1000.000000000 1000.000000000 0.000000000
NR-I 20,678,782.00 N 20,678,782.00 0.00
617059DP 1000.000000000 1000.000000000 0.000000000
NR-P 20,678,782.00 20,678,782.00 0.00
617059DQ 1000.000000000 1000.000000000 0.000000000
R-III 0.00 0.00 0.00
9ABSA709 1000.000000000 0.000000000 0.000000000
1,033,747,782.00 1,029,488,328.641,084,323.16
Principal Negative Closing
Class Adj. or Loss AmortizatioBalance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 129,043,223.48
617059DC 0.0000000000.000000000 960.235911807
A-2 0.00 0.00 305,885,000.00
617059DD 0.0000000000.000000000 1000.000000000
A-3 0.00 0.00 298,856,000.00
617059DE 0.0000000000.000000000 1000.000000000
X 0.00 0.00 1,028,404,005.48
617059DK 0.0000000000.000000000 994.830676677
B 0.00 0.00 51,687,000.00
617059DF 0.0000000000.000000000 1000.000000000
C 0.00 0.00 56,856,000.00
617059DG 0.0000000000.000000000 1000.000000000
D 0.00 0.00 56,856,000.00
617059DH 0.0000000000.000000000 1000.000000000
E 0.00 0.00 15,506,000.00
617059DJ 0.0000000000.000000000 1000.000000000
F 0.00 0.00 51,688,000.00
617059DL 0.0000000000.000000000 1000.000000000
G 0.00 0.00 36,180,000.00
617059DM 0.0000000000.000000000 1000.000000000
H 0.00 0.00 5,168,000.00
617059DN 0.0000000000.000000000 1000.000000000
NR-I 0.00 0.00 20,678,782.00
617059DP 0.0000000000.000000000 1000.000000000
NR-P 0.00 0.00 20,678,782.00
617059DQ 0.0000000000.000000000 1000.000000000
R-III 0.00 0.00 0.00
9ABSA709 0.0000000000.000000000 0.000000000
0.00 0.00 1,028,404,005.48
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 753,872.25 0.00 6.95200000%
617059DC 5.6097111330.000000000 Fixed
A-2 1,801,917.55 0.00 7.06900000%
617059DD 5.8908333200.000000000 Fixed
A-3 1,765,242.77 0.00 7.08800000%
617059DE 5.9066666560.000000000 Fixed
X 1,339,352.23 0.00 1.56118591%
617059DK 1.2956276700.000000000 1.56097771%
B 308,356.03 0.00 7.15900000%
617059DF 5.9658333820.000000000 Fixed
C 342,960.13 0.00 7.23850000%
617059DG 6.0320833330.000000000 Fixed
D 348,290.38 0.00 7.35100000%
617059DH 6.1258333330.000000000 Fixed
E 98,359.73 0.00 7.61200000%
617059DJ 6.3433335480.000000000 Fixed
F 325,655.94 0.00 7.56050000%
617059DL 6.3004167310.000000000 Fixed
G 218,587.50 0.00 7.25000000%
617059DM 6.0416666670.000000000 Fixed
H 31,223.33 0.00 7.25000000%
617059DN 6.0416660220.000000000 Fixed
NR-I 124,934.31 0.00 7.25000000%
617059DP 6.0416667670.000000000 Fixed
NR-P 0.00 0.00
617059DQ 0.0000000000.000000000
R-III 0.00 0.00
9ABSA709 0.0000000000.000000000
7,458,752.15 0.00
Total P& 8,543,075.31
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Interest 134,387,000.00 130,127,546.641,084,323.16
None 1000.000000000 968.304572913 8.068661106
Interest 305,885,000.00 305,885,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 298,856,000.00 298,856,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 51,687,000.00 51,687,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 56,856,000.00 56,856,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 56,856,000.00 56,856,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 15,506,000.00 15,506,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 51,688,000.00 51,688,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 36,180,000.00 36,180,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 5,168,000.00 5,168,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
Interest 20,678,782.00 20,678,782.00 0.00
None 1000.000000000 1000.000000000 0.000000000
R-II 0.00 0.00 0.00
9ABSA695 1000.000000000 0.000000000 0.000000000
1,033,747,782.00 1,029,488,328.641,084,323.16
Principal Negative Closing
Class Adj. or Loss AmortizatioBalance
CUSIP Per $1,000 Per $1,000 Per $1,000
Interest 0.00 0.00 129,043,223.48
None 0.0000000000.000000000 960.235911807
Interest 0.00 0.00 305,885,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 298,856,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 51,687,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 56,856,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 56,856,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 15,506,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 51,688,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 36,180,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 5,168,000.00
None 0.0000000000.000000000 1000.000000000
Interest 0.00 0.00 20,678,782.00
None 0.0000000000.000000000 1000.000000000
R-II 0.00 0.00 0.00
9ABSA695 0.0000000000.000000000 0.000000000
0.00 0.001,028,404,005.48
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Interest 942,787.88 0.00 8.69412729%
None 7.0154693530.000000000 8.69410988%
Interest 2,216,169.27 0.00 8.69412729%
None 7.2451060690.000000000 8.69410988%
Interest 2,165,243.42 0.00 8.69412729%
None 7.2451060710.000000000 8.69410988%
Interest 374,477.80 0.00 8.69412729%
None 7.2451061200.000000000 8.69410988%
Interest 411,927.75 0.00 8.69412729%
None 7.2451060570.000000000 8.69410988%
Interest 411,927.75 0.00 8.69412729%
None 7.2451060570.000000000 8.69410988%
Interest 112,342.61 0.00 8.69412729%
None 7.2451057660.000000000 8.69410988%
Interest 374,485.04 0.00 8.69412729%
None 7.2451060210.000000000 8.69410988%
Interest 262,127.94 0.00 8.69412729%
None 7.2451061360.000000000 8.69410988%
Interest 37,442.71 0.00 8.69412729%
None 7.2451064240.000000000 8.69410988%
Interest 149,819.98 0.00 8.69412729%
None 7.2451066030.000000000 8.69410988%
R-II 0.00 0.00
9ABSA695 0.0000000000.000000000
7,458,752.15 0.00
Total P& 8,543,075.31
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
Regular 1,033,747,782.00 1,029,488,328.641,084,323.16
None 1000.000000000 995.879600968 1.048924292
R-I 0.00 0.00 0.00
9ABSA694 1000.000000000 0.000000000 0.000000000
1,033,747,782.00 1,029,488,328.641,084,323.16
Principal Negative Closing
Class Adj. or Loss AmortizatioBalance
Regular 0.00 0.001,028,404,005.48
None 0.0000000000.000000000 994.830676677
R-I 0.00 0.00 0.00
9ABSA694 0.0000000000.000000000 0.000000000
0.00 0.001,028,404,005.48
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
Regular 7,458,752.15 0.00 8.69412729%
None 7.2152533530.000000000 8.69410988%
R-I 0.00 0.00
9ABSA694 0.0000000000.000000000
7,458,752.15 0.00
Total P& 8,543,075.31
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Other Related Information
Excess
CertificatePrepayment Unpaid Deferred
Class Interest ShortInterest Interest
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
X 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
NR-I 0.00 0.00 0.00
NR-P 0.00 0.00 0.00
R-III 0.00 0.00 0.00
Totals: 0.00 0.00 0.00
Collateral Net Gross
CertificateValue Prepayment Prepayment
Class Adjustment Premiums Premiums
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
X 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
NR-I 0.00 0.00 0.00
NR-P 0.00 0.00 0.00
R-III 0.00 0.00 0.00
Totals: 0.00 0.00 0.00
DistributioDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
02/17/98 11,390,610.31 0 0.00
0.37% 0.14% 0.00% 0.00%
DistributioDelinq 3+ Months Foreclosure/Bankruptc
Date # Balance # Balance
02/17/98 0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
Distributio REO Modifications
Date # Balance # Balance
02/17/98 0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
Distributio Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
02/17/98 0 0.00 8.7783% 8.6941%
0.00% 0.00%
Delinquent Loan Detail
Paid Outstanding
Disclosure Thru Current P&I P&I
Control # Date Advance Advances**
227 12/01/97 11,392.89 22,785.71
203 01/01/98 13,167.57 13,167.57
256 01/01/98 10,058.55 10,058.55
205 01/01/98 15,787.48 15,787.48
29 01/01/98 62,213.34 62,213.34
21 01/01/98 100,147.07 100,147.07
154 01/01/98 22,646.63 22,646.63
194 01/01/98 14,930.45 14,930.45
115 01/01/98 24,414.39 24,414.39
84 01/01/98 32,236.65 32,236.65
110 01/01/98 27,582.45 27,582.45
180 01/01/98 15,652.75 15,652.75
221 01/01/98 12,196.95 12,196.95
108 01/01/98 29,001.80 29,001.80
214 01/01/98 13,941.59 13,941.59
237 01/01/98 11,417.68 11,417.68
109 01/01/98 26,095.26 26,095.26
230 01/01/98 13,478.18 13,478.18
64 01/01/98 37,965.86 37,965.86
77 01/01/98 31,766.54 31,766.54
167 01/01/98 17,952.16 17,952.16
162 01/01/98 18,112.89 18,112.89
6 01/01/98 109,300.93 109,300.93
249 01/01/98 12,055.13 12,055.13
103 01/01/98 25,889.14 25,889.14
25 01/01/98 75,870.68 75,870.68
169 01/01/98 17,296.53 17,296.53
206 01/01/98 13,652.19 13,652.19
Out. Property Special
Disclosure Protection Advance Servicer
Control # Advances Description Transfer Date
205 0.00 1
29 0.00 A
21 0.00 B
48 0.00 B
65 0.00 B
62 0.00 B
159 0.00 B
84 0.00 B
110 0.00 B
17 0.00 B
133 0.00 B
108 0.00 B
16 0.00 B
64 0.00 B
157 0.00 B
167 0.00 B
162 0.00 B
25 0.00 B
177 0.00 B
63 0.00 B
32 0.00 B
161 0.00 B
33 0.00 B
250 0.00 B
121 0.00 B
224 0.00 B
88 0.00 B
259 0.00 B
Disclosure Foreclosure Bankruptcy REO
Control # Date Date Date
205
29
21
48
65
62
159
84
110
17
133
108
16
64
157
167
162
25
177
63
32
161
33
250
121
224
88
259
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&
Paid Outstanding
Disclosure Thru Current P&I P&I
Control # Date Advance Advances**
252 01/01/98 9,944.19 9,944.19
212 01/01/98 13,315.10 13,315.10
63 01/01/98 36,047.07 36,047.07
262 01/01/98 7,858.47 7,858.47
Total 883,388.56 894,781.38
Out. Property Special
Disclosure Protection Advance Servicer
Control # Advances Description Transfer Date
82 0.00 B
9 0.00 B
28 0.00 B
0.00 A
Total 0.00
Disclosure Foreclosure Bankruptcy REO
Control # Date Date Date
82
9
28
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
$0to $1,000,000 9
$1,000,000to $1,500,000 44
$1,500,000to $2,000,000 44
$2,000,000to $3,000,000 61
$3,000,000to $4,000,000 40
$4,000,000to $5,000,000 15
$5,000,000to $6,000,000 9
$6,000,000to $7,000,000 7
$7,000,000to $8,000,000 12
$8,000,000to $9,000,000 3
$9,000,000to $10,000,000 7
$10,000,000to $11,000,000 3
$11,000,000to $12,000,000 3
$12,000,000to $13,000,000 0
$13,000,000to $14,000,000 5
$14,000,000to $15,000,000 3
$15,000,000to $16,000,000 1
$16,000,000to $17,000,000 1
$17,000,000to $20,000,000 1
$20,000,000& Above 1
Total 269
Current Scheduled Scheduled
Balances Balance
$0to $1,000,000 7,286,295
$1,000,000to $1,500,000 56,098,619
$1,500,000to $2,000,000 77,177,550
$2,000,000to $3,000,000 152,513,461
$3,000,000to $4,000,000 136,012,033
$4,000,000to $5,000,000 67,982,885
$5,000,000to $6,000,000 49,946,287
$6,000,000to $7,000,000 44,296,697
$7,000,000to $8,000,000 90,650,888
$8,000,000to $9,000,000 25,302,505
$9,000,000to $10,000,000 66,673,450
$10,000,000to $11,000,000 31,845,557
$11,000,000to $12,000,000 34,446,927
$12,000,000to $13,000,000 0
$13,000,000to $14,000,000 67,407,327
$14,000,000to $15,000,000 42,608,760
$15,000,000to $16,000,000 15,733,639
$16,000,000to $17,000,000 16,022,727
$17,000,000to $20,000,000 19,279,551
$20,000,000& Above 27,118,849
Total 1,028,404,005
Current Scheduled Based on
Balances Balance
$0to $1,000,000 0.71%
$1,000,000to $1,500,000 5.45%
$1,500,000to $2,000,000 7.50%
$2,000,000to $3,000,000 14.83%
$3,000,000to $4,000,000 13.23%
$4,000,000to $5,000,000 6.61%
$5,000,000to $6,000,000 4.86%
$6,000,000to $7,000,000 4.31%
$7,000,000to $8,000,000 8.81%
$8,000,000to $9,000,000 2.46%
$9,000,000to $10,000,000 6.48%
$10,000,000to $11,000,000 3.10%
$11,000,000to $12,000,000 3.35%
$12,000,000to $13,000,000 0.00%
$13,000,000to $14,000,000 6.55%
$14,000,000to $15,000,000 4.14%
$15,000,000to $16,000,000 1.53%
$16,000,000to $17,000,000 1.56%
$17,000,000to $20,000,000 1.87%
$20,000,000& Above 2.64%
Total 100.00%
Average Scheduled Balance is 3,823,063.22
Maximum Scheduled Balance is 27,118,849.38
Minimum Scheduled Balance is 495,015.89
Distribution of Property Types
Number Scheduled Based on
Property Tyof Loans Balance Balance
Retail 87 319,634,459 31.08%
Multifamily 73 266,280,957 25.89%
Office 25 117,314,639 11.41%
Mixed Use 13 96,486,876 9.38%
Lodging 25 82,570,513 8.03%
Health Care 12 60,823,365 5.91%
Industrial 21 53,298,016 5.18%
Warehouse 8 16,620,646 1.62%
Mobile Home 3 12,308,585 1.20%
Self Storag 2 3,065,952 0.30%
Total 2691,028,404,00 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number
Interest Rate of Loans
7.875%or less 4
7.875%to 8.000% 1
8.000%to 8.125% 5
8.125%to 8.250% 9
8.250%to 8.375% 13
8.375%to 8.500% 20
8.500%to 8.625% 16
8.625%to 8.750% 35
8.750%to 9.000% 70
9.000%to 9.125% 23
9.125%to 9.500% 51
9.500%to 9.625% 4
9.625%to 9.750% 6
9.750%to 10.000% 10
10.000%& Above 2
Total 269
Current Mortgage Scheduled Based on
Interest Rate Balance Balance
7.875%or less 26,740,433 2.60%
7.875%to 8.000% 4,560,206 0.44%
8.000%to 8.125% 28,934,095 2.81%
8.125%to 8.250% 31,747,087 3.09%
8.250%to 8.375% 85,326,769 8.30%
8.375%to 8.500% 94,244,731 9.16%
8.500%to 8.625% 79,607,362 7.74%
8.625%to 8.750% 162,179,256 15.77%
8.750%to 9.000% 240,492,638 23.39%
9.000%to 9.125% 91,585,319 8.91%
9.125%to 9.500% 129,476,001 12.59%
9.500%to 9.625% 3,403,955 0.33%
9.625%to 9.750% 18,811,110 1.83%
9.750%to 10.000% 27,392,622 2.66%
10.000%& Above 3,902,423 0.38%
Total 1,028,404,005 100.00%
W/Avg Mortgage Interest Rate is 8.7783%
Minimum Mortgage Interest Rate is 7.6250%
Maximum Mortgage Interest Rate is 10.1900%
Geographic Distribution
Number Scheduled Based on
Geographic of Loans Balance Balance
California 39 197,674,676 19.22%
Florida 23 86,669,337 8.43%
Texas 29 78,629,348 7.65%
New York 16 78,132,693 7.60%
Virginia 13 75,539,494 7.35%
New Jersey 13 52,160,937 5.07%
Maryland 12 50,898,430 4.95%
Arizona 12 43,676,602 4.25%
Washington 3 26,827,226 2.61%
Wisconsin 7 26,708,643 2.60%
Illinois 4 25,220,314 2.45%
Georgia 8 23,640,927 2.30%
Oklahoma 5 18,640,480 1.81%
North Carol 5 18,417,951 1.79%
Kansas 6 18,125,043 1.76%
Pennsylvani 9 17,358,859 1.69%
Nevada 6 16,597,831 1.61%
Indiana 6 15,497,185 1.51%
Puerto Rico 1 14,419,421 1.40%
New Mexico 4 14,073,098 1.37%
Kentucky 1 13,344,836 1.30%
Nebraska 4 12,706,630 1.24%
Colorado 6 12,688,086 1.23%
Ohio 4 12,269,781 1.19%
Minnesota 4 11,397,480 1.11%
Massachuset 2 9,917,324 0.96%
Tennessee 5 8,236,743 0.80%
Vermont 2 7,858,407 0.76%
Missouri 3 7,589,830 0.74%
Oregon 2 5,882,219 0.57%
Other 15 27,604,175 2.68%
Total 2691,028,404,00 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Yof Loans Balance Balance
1 year or l 214 815,109,877 79.26%
1+ to 2 ye 49 184,282,844 17.92%
2+ to 3 yea 6 29,011,284 2.82%
3+ to 4 yea 0 0 0.00%
4+ to 5 yea 0 0 0.00%
5+ to 6 yea 0 0 0.00%
6+ to 7 yea 0 0 0.00%
7+ to 8 yea 0 0 0.00%
8+ to 9 yea 0 0 0.00%
9+ to 10 ye 0 0 0.00%
10 years o 0 0 0.00%
Total 2691,028,404,00 100.00%
Weighted Average Seasonin 0.8
Distribution of Amortization Type
Number Scheduled Based on
Amortizatioof Loans Balance Balance
Fully Amort 26 75,924,417 7.38%
Amortizing 242 949,750,904 92.35%
Interest On 1 2,728,684 0.27%
Total 2691,028,404,00 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully AmortNumber Scheduled Based on
Mortgage Loof Loans Balance Balance
60 months o 0 0 0.00%
61 to 120 m 0 0 0.00%
121 to 180 10 32,925,650 3.20%
181 to 240 15 41,739,629 4.06%
241 to 360 2 3,987,823 0.39%
Total 27 78,653,101 7.65%
Weighted Average Months t 206
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loof Loans Balance Balance
12 months o 0 0 0.00%
13 to 24 mo 0 0 0.00%
25 to 36 mo 0 0 0.00%
37 to 48 mo 1 2,959,157 0.29%
49 to 60 mo 9 58,176,865 5.66%
61 to 120 m 174 635,789,862 61.82%
121 to 180 54 203,259,164 19.76%
181 to 240 4 49,565,856 4.82%
Total 242 949,750,904 92.35%
Weighted Average Months t 117
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
1.000or less 16
1.000to 1.100 8
1.100to 1.150 3
1.150to 1.200 6
1.200to 1.250 15
1.250to 1.300 19
1.300to 1.350 22
1.350to 1.400 17
1.400to 1.450 20
1.450to 1.500 31
1.500to 1.600 43
1.600to 1.700 19
1.700to 1.800 14
1.800to 1.900 9
1.900& above 27
Unknown 0
Total 269
Debt Service Scheduled Based on
Coverage Ratio (1) Balance Balance
1.000or less 51,635,076 5.02%
1.000to 1.100 19,896,582 1.93%
1.100to 1.150 19,370,248 1.88%
1.150to 1.200 32,257,061 3.14%
1.200to 1.250 93,029,847 9.05%
1.250to 1.300 126,736,967 12.32%
1.300to 1.350 96,335,306 9.37%
1.350to 1.400 72,107,376 7.01%
1.400to 1.450 64,510,393 6.27%
1.450to 1.500 106,514,204 10.36%
1.500to 1.600 153,347,943 14.91%
1.600to 1.700 48,253,760 4.69%
1.700to 1.800 56,191,738 5.46%
1.800to 1.900 19,097,401 1.86%
1.900& above 69,120,103 6.72%
Unknown 0 0.00%
Total 1,028,404,005 100.00%
Weighted Average Debt Service Coverag 1.448
(1) Debt Service Coverage Ratios are calculated as describ
values are updated periodically as new NOI figures became
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or U
any representation as to the accuracy of the data provided
for this calculation.
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or l 4 12,766,352 1.24%
1 to 2 year 227 905,168,189 88.02%
2 Years or 0 0 0.00%
Unknown 38 110,469,464 10.74%
Total 2691,028,404,00 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
145JPM970C5 Retail 01/01/04 0.660
1JPM970C5 Retail 02/01/17 1.284
2JPM970C5 Office 06/01/09 1.291
3JPM970C5 Office 06/01/07 1.457
4JPM970C5 Mixed Use 02/01/07 1.350
5JPM970C5 Retail 01/01/06 1.397
6JPM970C5 Multifamily 06/01/04 1.250
7JPM970C5 Retail 07/01/17 1.420
8JPM970C5 Multifamily 09/01/12 1.250
9JPM970C5 Retail 06/01/02 0.560
10JPM970C5 Mixed Use 06/01/04 1.332
11JPM970C5 Mixed Use 06/01/02 1.550
12JPM970C5 Mixed Use 06/01/07 1.160
13JPM970C5 Retail 01/01/12 1.263
14JPM970C5 Multifamily 06/01/04 1.270
15JPM970C5 Retail 05/01/09 1.150
16JPM970C5 Office 02/01/07 1.200
17JPM970C5 Lodging 01/01/12 1.506
18JPM970C5 Mixed Use 04/01/09 1.360
19JPM970C5 Multifamily 04/01/07 1.250
20JPM970C5 Lodging 01/01/07 2.260
21JPM970C5 Mobile Home 07/01/11 1.286
22JPM970C5 Health Care 07/01/17 1.710
23JPM970C5 Retail 06/01/07 1.410
24JPM970C5 Mixed Use 04/01/07 1.550
25JPM970C5 Retail 07/01/12 1.249
26JPM970C5 Office 05/01/07 1.528
27JPM970C5 Retail 02/01/07 1.364
28JPM970C5 Mixed Use 06/01/02 0.610
29JPM970C5 Multifamily 12/01/05 1.336
30JPM970C5 Retail 05/01/09 1.256
31JPM970C5 Health Care 01/01/12 1.736
32JPM970C5 Multifamily 01/01/06 1.608
33JPM970C5 Office 01/01/04 1.790
34JPM970C5 Health Care 03/01/07 1.300
35JPM970C5 Lodging 06/01/07 1.475
36JPM970C5 Multifamily 05/01/07 1.246
37JPM970C5 Warehouse 06/01/12 1.430
38JPM970C5 Multifamily 02/01/07 1.530
39JPM970C5 Industrial 04/01/07 1.263
40JPM970C5 Office 12/01/06 1.527
41JPM970C5 Multifamily 06/01/07 1.490
42JPM970C5 Health Care 04/01/07 2.185
43JPM970C5 Multifamily 03/01/07 1.320
44JPM970C5 Retail 06/01/02 1.350
45JPM970C5 Multifamily 09/01/07 1.277
46JPM970C5 Retail 05/01/07 1.381
47JPM970C5 Retail 04/01/07 1.170
48JPM970C5 Multifamily 05/01/06 1.470
49JPM970C5 Multifamily 03/01/07 1.470
50JPM970C5 Office 07/01/07 1.570
51JPM970C5 Multifamily 02/01/07 1.700
52JPM970C5 Lodging 04/01/07 1.329
53JPM970C5 Health Care 01/01/12 1.528
54JPM970C5 Multifamily 07/01/12 1.423
55JPM970C5 Retail 01/01/07 1.520
56JPM970C5 Multifamily 09/01/06 1.750
57JPM970C5 Retail 08/01/02 1.740
58JPM970C5 Office 03/01/17 2.140
59JPM970C5 Mixed Use 06/01/15 1.150
60JPM970C5 Retail 08/01/12 1.200
61JPM970C5 Multifamily 01/01/06 1.700
62JPM970C5 Multifamily 08/01/06 1.208
63JPM970C5 Multifamily 12/01/05 1.378
64JPM970C5 Industrial 06/01/07 1.513
65JPM970C5 Multifamily 06/01/06 1.234
66JPM970C5 Industrial 12/01/06 1.348
67JPM970C5 Health Care 03/01/02 1.040
68JPM970C5 Retail 05/01/07 1.159
69JPM970C5 Health Care 02/01/07 1.572
70JPM970C5 Multifamily 06/01/09 1.560
71JPM970C5 Multifamily 02/01/07 1.490
72JPM970C5 Office 05/01/07 1.500
73JPM970C5 Lodging 04/01/07 4.230
74JPM970C5 Retail 06/01/07 1.500
75JPM970C5 Retail 03/01/09 1.380
76JPM970C5 Warehouse 02/01/08 1.340
77JPM970C5 Health Care 06/01/04 1.347
78JPM970C5 Multifamily 07/01/07 1.230
79JPM970C5 Retail 07/01/07 1.270
80JPM970C5 Retail 04/01/12 1.430
81JPM970C5 Health Care 07/01/07 1.546
82JPM970C5 Industrial 06/01/02 0.810
83JPM970C5 Lodging 05/01/07 1.471
84JPM970C5 Retail 01/01/04 1.637
85JPM970C5 Retail 01/01/09 1.334
86JPM970C5 Health Care 07/01/07 1.060
87JPM970C5 Multifamily 08/01/07 1.400
88JPM970C5 Multifamily 06/01/15 1.150
89JPM970C5 Retail 07/01/12 1.710
90JPM970C5 Retail 06/01/07 5.150
91JPM970C5 Multifamily 04/01/07 1.220
92JPM970C5 Retail 09/01/07 1.530
93JPM970C5 Retail 01/01/07 1.730
94JPM970C5 Retail 03/01/07 1.540
95JPM970C5 Multifamily 07/01/04 0.860
96JPM970C5 Multifamily 05/01/07 1.314
97JPM970C5 Retail 12/01/08 1.494
98JPM970C5 Industrial 04/01/17 1.480
99JPM970C5 Multifamily 07/31/07 1.384
100JPM970C5 Retail 12/01/08 1.490
101JPM970C5 Lodging 09/01/07 1.572
102JPM970C5 Lodging 07/01/12 2.289
103JPM970C5 Multifamily 07/01/07 1.335
104JPM970C5 Multifamily 05/01/04 1.060
105JPM970C5 Retail 05/01/12 1.389
106JPM970C5 Office 02/01/07 1.540
107JPM970C5 Industrial 04/01/17 1.542
108JPM970C5 Lodging 02/01/17 1.692
109JPM970C5 Industrial 04/01/07 1.518
110JPM970C5 Retail 01/01/04 1.714
111JPM970C5 Office 01/01/07 1.295
112JPM970C5 Office 01/01/04 2.010
113JPM970C5 Industrial 09/01/07 1.375
114JPM970C5 Multifamily 07/01/17 2.063
115JPM970C5 Office 12/01/06 1.816
116JPM970C5 Multifamily 01/01/02 1.890
117JPM970C5 Multifamily 08/01/06 1.563
118JPM970C5 Retail 07/01/07 1.200
119JPM970C5 Multifamily 06/01/04 1.216
120JPM970C5 Retail 09/30/06 1.460
121JPM970C5 Retail 08/01/09 1.322
122JPM970C5 Multifamily 07/01/07 1.487
123JPM970C5 Office 08/01/07 0.830
124JPM970C5 Retail 07/01/07 1.590
125JPM970C5 Multifamily 07/01/07 1.560
126JPM970C5 Lodging 05/01/04 1.490
127JPM970C5 Multifamily 01/01/04 1.552
128JPM970C5 Office 05/01/07 1.610
129JPM970C5 Lodging 07/01/14 1.445
130JPM970C5 Retail 09/01/07 1.100
131JPM970C5 Multifamily 07/01/07 1.410
132JPM970C5 Lodging 02/01/07 2.580
133JPM970C5 Industrial 01/01/07 2.060
134JPM970C5 Retail 03/01/07 1.880
135JPM970C5 Retail 06/01/04 1.210
136JPM970C5 Multifamily 06/01/07 1.286
137JPM970C5 Multifamily 02/01/07 1.480
138JPM970C5 Retail 03/01/09 1.900
139JPM970C5 Lodging 05/01/07 1.540
140JPM970C5 Retail 06/01/09 1.516
141JPM970C5 Multifamily 03/01/07 1.570
142JPM970C5 Multifamily 04/01/12 1.764
143JPM970C5 Mixed Use 03/01/12 1.800
144JPM970C5 Lodging 04/01/07 1.529
146JPM970C5 Retail 09/01/07 1.930
147JPM970C5 Industrial 07/01/09 1.309
148JPM970C5 Health Care 01/01/07 1.667
149JPM970C5 Retail 07/01/07 0.410
150JPM970C5 Retail 06/01/07 1.478
151JPM970C5 Retail 07/01/04 1.418
152JPM970C5 Mixed Use 06/01/04 0.800
153JPM970C5 Retail 06/01/09 1.463
154JPM970C5 Lodging 12/01/06 1.467
155JPM970C5 Retail 07/01/07 1.355
156JPM970C5 Retail 07/01/12 0.640
157JPM970C5 Retail 05/01/12 1.537
158JPM970C5 Retail 02/01/07 1.630
159JPM970C5 Multifamily 01/01/07 1.229
160JPM970C5 Retail 11/01/02 1.663
161JPM970C5 Health Care 05/01/12 1.356
162JPM970C5 Office 06/01/07 1.407
163JPM970C5 Multifamily 02/01/17 1.800
164JPM970C5 Multifamily 09/01/06 1.480
165JPM970C5 Retail 06/01/07 1.460
166JPM970C5 Multifamily 07/01/07 1.220
167JPM970C5 Retail 06/01/12 1.329
168JPM970C5 Lodging 01/01/12 1.496
169JPM970C5 Retail 07/01/12 0.960
170JPM970C5 Multifamily 04/01/12 1.466
171JPM970C5 Retail 04/01/07 1.483
172JPM970C5 Multifamily 09/01/22 1.300
173JPM970C5 Retail 07/01/07 1.310
174JPM970C5 Industrial 07/01/12 1.460
175JPM970C5 Multifamily 07/01/22 1.970
176JPM970C5 Multifamily 03/01/07 1.580
177JPM970C5 Multifamily 12/01/06 2.427
178JPM970C5 Multifamily 03/01/07 1.640
179JPM970C5 Retail 07/01/07 1.610
180JPM970C5 Retail 01/01/07 1.298
181JPM970C5 Multifamily 08/01/07 2.080
182JPM970C5 Retail 06/01/09 1.474
183JPM970C5 Retail 04/01/09 1.530
184JPM970C5 Retail 04/01/09 1.360
185JPM970C5 Multifamily 04/01/07 1.313
186JPM970C5 Office 06/01/04 1.100
187JPM970C5 Multifamily 04/01/07 1.360
188JPM970C5 Industrial 01/01/07 2.590
189JPM970C5 Lodging 09/01/07 1.471
190JPM970C5 Retail 06/01/09 1.711
191JPM970C5 Lodging 08/01/17 1.539
192JPM970C5 Lodging 07/01/12 2.019
193JPM970C5 Office 05/01/04 1.316
194JPM970C5 Multifamily 12/01/11 1.473
195JPM970C5 Lodging 03/01/07 1.818
196JPM970C5 Mobile Home 06/01/07 0.420
197JPM970C5 Lodging 06/01/17 1.446
198JPM970C5 Office 07/01/07 1.444
199JPM970C5 Retail 07/01/07 1.322
200JPM970C5 Multifamily 07/01/07 2.390
201JPM970C5 Multifamily 01/01/07 1.820
202JPM970C5 Retail 01/01/07 1.870
203JPM970C5 Multifamily 08/01/02 1.037
204JPM970C5 Multifamily 10/01/06 0.920
205JPM970C5 Lodging 10/01/06 1.670
206JPM970C5 Retail 07/01/17 1.270
207JPM970C5 Multifamily 08/01/07 2.690
208JPM970C5 Retail 06/01/09 0.540
209JPM970C5 Industrial 04/01/04 1.820
210JPM970C5 Office 04/01/07 1.472
211JPM970C5 Self Storage 01/01/04 2.004
212JPM970C5 Retail 07/01/17 2.120
213JPM970C5 Industrial 07/01/07 1.070
214JPM970C5 Industrial 03/01/07 1.644
215JPM970C5 Lodging 09/01/12 1.450
216JPM970C5 Warehouse 04/01/07 2.260
217JPM970C5 Retail 06/01/09 1.443
218JPM970C5 Self Storage 04/01/07 0.360
219JPM970C5 Office 02/01/07 1.518
220JPM970C5 Industrial 01/01/04 1.240
221JPM970C5 Retail 01/01/07 1.542
222JPM970C5 Industrial 04/01/07 1.450
223JPM970C5 Multifamily 02/01/07 1.356
224JPM970C5 Retail 06/01/09 1.560
225JPM970C5 Office 01/01/04 2.260
226JPM970C5 Multifamily 08/01/07 1.700
227JPM970C5 Multifamily 07/01/07 1.318
228JPM970C5 Retail 06/01/09 1.500
229JPM970C5 Retail 06/01/09 1.530
230JPM970C5 Lodging 05/01/12 1.849
231JPM970C5 Multifamily 05/01/12 1.700
232JPM970C5 Retail 05/01/07 1.580
233JPM970C5 Retail 07/01/07 1.590
234JPM970C5 Retail 06/01/09 1.537
235JPM970C5 Mixed Use 05/01/04 1.267
236JPM970C5 Retail 07/01/07 1.547
237JPM970C5 Industrial 04/01/17 1.758
238JPM970C5 Multifamily 05/01/06 1.443
239JPM970C5 Multifamily 04/01/07 1.390
240JPM970C5 Mixed Use 04/01/07 1.440
241JPM970C5 Industrial 04/01/12 1.419
242JPM970C5 Office 01/01/07 2.130
243JPM970C5 Retail 06/01/09 1.298
244JPM970C5 Retail 07/01/07 1.680
245JPM970C5 Retail 06/01/09 1.529
246JPM970C5 Retail 06/01/09 1.541
247JPM970C5 Multifamily 06/01/07 1.190
248JPM970C5 Industrial 05/01/07 1.267
249JPM970C5 Retail 07/01/12 1.609
250JPM970C5 Multifamily 03/01/12 1.301
251JPM970C5 Retail 04/01/12 2.370
252JPM970C5 Retail 07/01/17 1.290
253JPM970C5 Multifamily 05/01/07 1.550
254JPM970C5 Warehouse 01/01/07 0.640
255JPM970C5 Office 06/01/07 1.010
256JPM970C5 Lodging 07/01/17 0.910
257JPM970C5 Industrial 05/01/07 1.406
258JPM970C5 Mobile Home 05/01/07 1.372
259JPM970C5 Retail 08/01/09 1.409
260JPM970C5 Mixed Use 03/01/07 1.790
261JPM970C5 Multifamily 05/01/07 1.420
262JPM970C5 Warehouse 06/01/07 2.180
263JPM970C5 Retail 06/01/09 1.660
264JPM970C5 Multifamily 07/01/12 2.020
265JPM970C5 Warehouse 08/01/09 1.290
266JPM970C5 Warehouse 07/01/07 1.510
267JPM970C5 Retail 05/01/07 1.670
268JPM970C5 Office 01/01/07 2.000
269JPM970C5 Warehouse 07/01/07 1.470
* NOI and DSCR, if available and reportable under the
are based on information obtained from the related borrowe
agreement shall be held liable for the accuracy or methodo
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Operating Ending
Disclosure Statement Principal Note
Control # Date State Balance Rate
1 12/31/96CT 2,459,889 9.020%
2 12/31/96VA 27,118,849 8.350%
3 12/31/96NY 19,279,551 8.660%
4 12/31/96MD 16,022,727 8.670%
5 12/31/96WA 15,733,639 8.520%
6 12/31/96PR 14,419,421 8.690%
7 12/31/96VA 14,103,364 8.300%
8 12/31/96VA 14,085,975 8.770%
9 NJ 13,853,469 8.077%
10 12/31/96CA 13,689,628 8.460%
11 12/31/96MD 13,419,792 9.060%
12 12/31/96KY 13,344,836 8.600%
13 12/31/96CA 13,099,601 8.770%
14 12/31/96FL 11,895,694 8.220%
15 12/31/96CA 11,542,016 8.470%
16 12/31/96CA 11,009,216 9.070%
17 12/31/96CA 10,921,413 8.780%
18 12/31/96CA 10,721,524 9.150%
19 12/31/96CA 10,202,620 8.850%
20 12/31/96NY 9,907,732 9.000%
21 12/31/96FL 9,853,268 9.090%
22 12/31/96CA 9,536,397 8.710%
23 12/31/96NY 9,400,798 9.210%
24 12/31/96NJ 9,423,774 8.440%
25 12/31/96NC 9,313,550 9.020%
26 12/31/96FL 9,237,930 8.730%
27 12/31/96NY 8,929,115 9.300%
28 12/31/96IL 8,337,135 8.550%
29 12/31/96CA 8,036,256 8.560%
30 12/31/96AZ 7,951,438 7.875%
31 CA 7,932,401 8.870%
32 12/31/96CA 7,892,293 8.350%
33 12/31/96IL 7,758,654 7.625%
34 12/31/96NM 7,746,807 8.500%
35 11/30/96AZ 7,667,118 8.700%
36 12/31/96IL 7,538,721 9.720%
37 12/31/96OK 7,458,941 8.620%
38 CA 7,327,918 8.360%
39 12/31/96WI 7,165,335 8.770%
40 11/30/96NY 7,110,347 8.960%
41 12/31/96CA 7,100,916 8.700%
42 12/31/96OK 6,964,868 8.450%
43 12/31/96MA 6,438,546 8.850%
44 12/31/96TX 6,351,254 8.010%
45 12/31/96AZ 6,249,369 8.430%
46 WA 6,178,362 7.870%
47 12/31/96CA 6,070,034 9.150%
48 12/31/96TX 6,044,264 9.060%
49 12/31/96FL 5,871,905 8.650%
50 12/31/96TX 5,708,085 8.230%
51 03/31/97NY 5,663,480 8.980%
52 12/31/96WI 5,559,911 8.770%
53 12/31/96NJ 5,543,771 9.800%
54 12/31/96VT 5,523,763 8.280%
55 12/31/96NV 5,477,818 8.850%
56 12/31/96TX 5,429,524 8.660%
57 12/31/96TX 5,168,030 8.500%
58 12/31/96KS 4,971,686 8.770%
59 12/31/96WA 4,915,225 9.070%
60 OH 4,877,191 8.820%
61 12/31/96CA 4,818,647 8.690%
62 12/15/96NE 4,851,979 7.750%
63 12/31/96GA 4,604,805 9.375%
64 12/31/96IN 4,560,206 8.000%
65 12/31/96IN 4,565,578 8.870%
66 12/31/96TX 4,563,478 9.188%
67 09/30/96CA 4,457,137 8.440%
68 12/31/96CA 4,425,578 8.500%
69 12/31/96FL 4,163,812 8.750%
70 12/31/96MI 4,150,820 8.700%
71 12/31/96CA 4,055,592 8.610%
72 12/31/96WI 4,001,150 8.770%
73 NJ 3,945,401 9.640%
74 12/31/96FL 3,910,441 9.950%
75 12/31/96VA 3,797,321 9.075%
76 MN 3,760,333 8.850%
77 PA 3,705,877 8.670%
78 12/31/96FL 3,698,894 9.270%
79 12/31/96CA 3,684,054 8.525%
80 12/31/96KS 3,661,659 9.360%
81 12/31/96VA 3,593,329 8.980%
82 12/31/96NJ 3,578,513 9.410%
83 12/31/96CA 3,570,503 8.310%
84 12/31/96FL 3,568,417 9.970%
85 12/31/96FL 3,526,776 9.010%
86 12/31/96GA 3,502,205 8.350%
87 12/31/96MO 3,498,675 9.320%
88 12/31/96MA 3,478,779 8.350%
89 OR 3,483,841 8.860%
90 12/31/96AZ 3,476,830 8.780%
91 12/31/96NV 3,475,390 9.250%
92 12/31/96KS 3,362,207 8.770%
93 12/31/96NE 3,332,465 8.110%
94 12/31/96TX 3,307,074 8.660%
95 12/31/96FL 3,290,794 8.940%
96 12/31/96AZ 3,281,001 8.470%
97 12/31/96FL 3,273,274 9.130%
98 CO 3,252,704 8.990%
99 12/31/96MD 3,196,024 8.430%
100 12/31/96CA 3,198,265 8.150%
101 AZ 3,184,610 8.990%
102 04/30/97GA 3,181,363 8.670%
103 12/31/96WI 3,178,781 8.770%
104 12/31/96NJ 3,178,292 8.630%
105 12/31/96TX 3,182,694 8.680%
106 12/31/96GA 3,155,232 8.940%
107 12/31/96MN 3,141,538 9.350%
108 12/31/96MD 3,117,352 8.430%
109 12/31/96AZ 3,093,840 9.400%
110 12/31/96CA 3,071,905 9.110%
111 12/31/96FL 3,059,871 8.810%
112 12/31/96NV 3,055,510 8.560%
113 12/31/96TX 2,993,240 9.000%
114 12/31/96NJ 2,985,568 8.630%
115 12/31/96FL 2,965,236 8.370%
116 NC 2,958,715 8.700%
117 12/31/96CA 2,959,157 8.240%
118 12/31/96CO 2,949,651 9.125%
119 12/31/96VA 2,940,104 8.460%
120 09/30/96TX 2,927,489 8.750%
121 12/31/96FL 2,906,993 9.220%
122 12/31/96CA 2,885,074 9.350%
123 12/31/96NC 2,887,565 8.550%
124 KS 2,871,225 8.350%
125 12/31/96OH 2,831,740 8.980%
126 12/31/96CA 2,787,932 8.525%
127 12/31/96NM 2,765,031 9.850%
128 12/31/96GA 2,760,780 8.100%
129 12/31/96NH 2,719,664 9.660%
130 12/31/96OH 2,728,684 9.250%
131 12/31/96NE 2,636,129 8.110%
132 12/31/96GA 2,633,077 9.000%
133 12/31/96FL 2,619,617 9.770%
134 12/31/96MN 2,616,260 8.700%
135 NY 2,599,699 9.340%
136 12/31/96CO 2,568,186 9.040%
137 12/31/96TX 2,557,232 8.500%
138 12/31/96WI 2,531,745 8.770%
139 12/31/96NY 2,483,328 8.810%
140 12/31/96PA 2,519,493 10.190%
141 TX 2,481,655 8.990%
142 12/31/96WI 2,483,655 8.770%
143 12/31/96TX 2,474,009 8.260%
144 12/31/96NV 2,456,983 8.950%
145 12/31/96PA 2,455,086 9.800%
146 12/31/96MD 2,438,291 8.670%
147 12/31/96NJ 2,409,025 8.810%
148 03/31/97OR 2,398,378 8.720%
149 MD 2,386,499 8.600%
150 12/31/96CA 2,384,369 8.880%
151 12/31/96AL 2,383,877 8.690%
152 12/31/96CA 2,383,510 9.390%
153 TX 2,382,389 8.990%
154 12/31/96VA 2,351,805 9.750%
155 12/31/96VT 2,334,645 8.860%
156 12/31/96NM 2,296,563 8.800%
157 12/31/96AZ 2,271,646 8.980%
158 TN 2,274,465 9.030%
159 12/31/96MD 2,268,787 8.300%
160 12/31/96MD 2,229,838 8.375%
161 12/31/96NY 2,149,990 9.860%
162 12/31/96MD 2,134,556 9.120%
163 12/31/96FL 2,107,828 8.620%
164 12/31/96MO 2,104,498 9.110%
165 CA 2,086,323 8.880%
166 12/31/96FL 2,086,278 8.860%
167 12/31/96GA 2,085,355 9.300%
168 12/31/96NC 2,062,718 9.490%
169 IN 2,043,353 8.780%
170 12/31/96TX 2,027,058 8.740%
171 CA 2,030,869 8.930%
172 12/31/96TN 2,000,658 8.840%
173 12/31/96VA 1,991,266 8.460%
174 AZ 1,987,291 9.030%
175 12/31/96NY 1,987,165 8.970%
176 12/31/96MO 1,986,656 8.670%
177 12/31/96CA 1,970,201 8.200%
178 12/31/96NY 1,948,762 8.650%
179 12/31/96KS 1,918,172 9.250%
180 01/31/97PA 1,900,452 8.690%
181 12/31/96TX 1,888,720 8.480%
182 NE 1,886,058 8.990%
183 12/31/96MN 1,879,348 9.250%
184 12/31/96TX 1,883,687 9.440%
185 09/30/96CT 1,850,047 8.770%
186 12/31/96AZ 1,836,667 9.100%
187 11/30/96OH 1,832,166 8.730%
188 12/31/96TX 1,826,446 8.700%
189 12/31/96TX 1,822,064 9.260%
190 IA 1,806,645 8.990%
191 12/31/96SC 1,783,629 9.290%
192 12/31/96WI 1,788,065 8.770%
193 12/31/96CA 1,784,963 8.940%
194 12/31/96CA 1,776,126 8.930%
195 12/31/96CO 1,770,334 9.300%
196 12/31/96NJ 1,736,412 9.110%
197 12/31/96VA 1,730,702 9.870%
198 12/31/96GA 1,718,111 8.550%
199 12/31/96TN 1,689,954 9.470%
200 12/31/96TX 1,687,637 8.200%
201 12/31/96PA 1,678,735 8.810%
202 12/31/96NY 1,678,700 8.800%
203 12/31/96TX 1,659,170 8.700%
204 12/31/96PA 1,650,463 9.190%
205 12/31/96FL 1,612,746 9.950%
206 IN 1,600,785 8.180%
207 12/31/96TX 1,590,501 8.480%
208 12/31/96FL 1,588,431 9.080%
209 12/31/96IL 1,585,804 9.240%
210 12/31/96MD 1,584,626 8.750%
211 12/31/96UT 1,579,792 8.750%
212 IN 1,561,259 8.180%
213 12/31/96NJ 1,565,661 9.450%
214 FL 1,547,565 8.850%
215 06/30/97TX 1,523,130 9.050%
216 09/30/96NY 1,502,438 9.370%
217 LA 1,488,993 8.990%
218 12/31/96AZ 1,486,160 9.000%
219 12/31/96SC 1,482,094 8.580%
220 NJ 1,481,714 8.970%
221 01/01/97PA 1,480,871 8.690%
222 TN 1,437,344 9.340%
223 12/31/96OK 1,435,350 8.830%
224 12/31/96CA 1,429,958 9.300%
225 12/31/96TX 1,417,591 9.000%
226 12/31/96OK 1,391,594 8.410%
227 12/31/96FL 1,390,610 8.700%
228 SC 1,389,727 8.990%
229 OK 1,389,727 8.990%
230 12/31/96TX 1,382,930 10.040%
231 12/31/96NY 1,366,659 9.330%
232 08/23/96CA 1,369,483 9.500%
233 12/31/96CA 1,340,737 8.560%
234 KS 1,340,094 8.990%
235 12/31/96NV 1,339,227 9.220%
236 12/31/96FL 1,315,820 8.500%
237 12/31/96MD 1,307,911 8.430%
238 12/31/96TX 1,273,210 8.875%
239 12/18/96NJ 1,268,170 9.260%
240 12/31/96NM 1,264,697 9.250%
241 12/31/96VA 1,230,592 8.980%
242 12/31/96CA 1,215,030 8.980%
243 12/31/96NY 1,211,294 9.160%
244 NC 1,195,403 9.100%
245 AR 1,191,195 8.990%
246 MS 1,191,195 8.990%
247 12/31/96AZ 1,190,633 8.610%
248 NJ 1,191,167 9.710%
249 12/31/96FL 1,177,136 8.920%
250 12/31/96PA 1,183,414 9.010%
251 12/31/96TX 1,168,535 9.480%
252 IN 1,166,004 8.180%
253 12/31/96CO 1,155,508 9.390%
254 10/31/96UT 1,090,832 9.550%
255 12/31/96CA 1,092,007 9.050%
256 12/31/96VA 1,064,352 9.630%
257 12/31/96VA 1,036,820 9.810%
258 12/31/96MI 1,035,776 9.200%
259 12/31/96CA 1,026,081 9.510%
260 12/31/96TX 1,014,974 9.250%
261 12/31/96CO 991,704 9.390%
262 12/31/96NY 913,637 9.350%
263 12/31/96TX 893,277 9.290%
264 12/31/96TN 834,323 9.290%
265 12/31/96NV 792,903 9.250%
266 03/31/96MD 792,025 9.580%
267 08/23/96CA 788,941 9.500%
268 12/31/96PA 784,468 9.390%
269 03/31/96VA 495,016 9.580%
1,028,404,005
* NOI and DSCR, if available and reportable under the
are based on information obtained from the related borrowe
agreement shall be held liable for the accuracy or methodo
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Loan
Disclosure Scheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 20,930 0
2 213,204 0
3 158,556 0
4 125,740 0
5 122,121 0
6 121,065 0
7 110,007 0 B
8 116,773 0
9 102,740 0
10 110,750 0
11 111,689 0
12 109,211 0
13 108,702 0
14 89,899 0
15 88,947 0
16 93,683 0
17 86,773 0
18 92,170 0
19 85,382 0
20 83,920 0
21 86,530 0
22 100,625 0 B
23 86,761 0
24 76,113 0
25 79,013 0
26 76,333 0 B
27 77,385 0
28 64,887 0
29 65,551 0
30 62,611 0 B
31 66,425 0
32 63,612 0
33 59,771 0
34 63,210 0
35 63,453 0
36 69,005 0
37 58,308 0
38 73,241 0
39 56,879 0
40 60,033 0
41 58,950 0
42 53,576 0
43 53,882 0
44 47,006 0
45 50,432 0
46 44,933 0
47 49,742 0
48 51,442 0
49 48,922 0
50 43,117 0
51 47,756 0
52 44,135 0
53 51,153 0
54 44,266 0
55 43,662 0
56 44,882 0
57 40,176 0
58 41,175 0
59 45,212 0
60 38,794 0
61 48,800 0
62 37,766 0
63 38,676 0
64 36,275 0 B
65 38,194 0 B
66 39,621 0
67 36,230 0
68 36,034 0
69 34,530 0
70 34,387 0
71 33,217 0
72 31,762 0
73 35,117 0
74 38,132 0
75 32,296 0
76 31,500 0
77 30,627 0
78 31,952 0 B
79 28,515 0
80 30,527 0
81 32,793 0
82 31,228 0
83 28,529 0
84 33,304 0
85 32,413 0 B
86 28,228 0
87 30,315 0
88 27,830 0
89 27,810 0
90 28,846 0
91 29,973 0
92 26,656 0
93 26,100 0
94 27,337 0
95 27,767 0
96 25,950 0
97 27,988 0
98 27,637 0
99 28,060 0
100 24,577 0
101 27,059 0
102 26,794 0
103 26,352 0
104 26,048 0 B
105 25,015 0
106 28,668 0
107 27,410 0
108 27,370 0
109 29,157 0 B
110 26,249 0 B
111 27,736 0 B
112 25,392 0
113 25,428 0
114 24,420 0
115 25,788 0
116 24,562 0 B
117 22,404 0
118 25,433 0
119 22,622 0
120 24,253 0
121 25,202 0
122 25,035 0
123 22,401 0
124 24,892 0
125 23,878 0
126 21,579 0
127 26,743 0
128 21,797 0
129 24,245 0
130 21,034 0
131 20,647 0
132 22,239 0
133 25,313 0
134 21,697 0
135 22,643 0
136 23,460 0
137 19,761 0
138 20,097 0
139 29,311 0
140 24,930 0
141 20,963 0
142 19,703 0
143 19,728 0
144 22,413 0
145 23,700 0
146 20,010 0
147 20,036 0
148 21,604 0
149 19,088 0
150 19,944 0
151 19,634 0
152 20,786 0
153 20,124 0
154 22,764 0 B
155 19,496 0
156 21,024 0
157 20,664 0
158 19,349 0
159 18,211 0
160 18,352 0
161 23,453 0
162 18,220 0 B
163 18,822 0
164 17,267 0
165 17,451 0
166 17,422 0
167 18,057 0 B
168 22,348 0
169 17,399 0 B
170 18,191 0
171 17,105 0
172 16,648 0
173 15,322 0
174 16,825 0
175 16,743 0
176 15,620 0
177 15,702 0
178 16,063 0
179 16,528 0
180 15,748 0 B
181 15,274 0
182 15,932 0
183 17,475 0
184 16,521 0
185 16,638 0
186 15,652 0
187 15,185 0
188 15,147 0
189 15,684 0
190 15,261 0
191 16,532 0
192 14,823 0
193 15,032 0
194 15,019 0 B
195 16,544 0
196 14,810 0
197 16,737 0
198 13,989 0
199 14,817 0
200 13,347 0
201 14,046 0
202 14,034 0
203 13,251 0 A
204 14,275 0
205 15,868 0 B
206 13,732 0 B
207 12,862 0
208 13,515 0
209 13,691 0
210 13,154 0
211 13,154 0
212 13,393 0 B
213 13,706 0
214 14,019 0 B
215 12,892 0
216 14,086 0
217 12,578 0
218 12,588 0
219 12,159 0
220 12,557 0
221 12,271 0 B
222 12,508 0
223 12,017 0
224 12,382 0
225 12,042 0
226 11,188 0
227 11,462 0 1
228 11,739 0
229 11,739 0
230 13,547 0 B
231 14,476 0
232 12,057 0
233 10,925 0
234 11,320 0
235 11,533 0
236 10,669 0
237 11,483 0 B
238 10,798 0
239 10,498 0
240 10,927 0
241 11,231 0
242 10,305 0
243 10,372 0
244 9,742 0
245 10,062 0
246 10,062 0
247 9,752 0
248 10,660 0
249 12,114 0 B
250 10,462 0
251 12,516 0
252 10,003 0 B
253 10,831 0
254 10,402 0
255 9,269 0
256 10,112 0 B
257 10,001 0
258 9,583 0
259 9,017 0
260 8,778 0
261 9,296 0
262 7,942 0 A
263 8,303 0
264 8,769 0
265 7,327 0
266 7,499 0
267 6,946 0
268 7,400 0
269 4,687 0
0
* NOI and DSCR, if available and reportable under the
are based on information obtained from the related borrowe
agreement shall be held liable for the accuracy or methodo
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
Specially
Disclosure Property Serviced
Control # Type Status Code Comments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
12/15/97 - 0 0
Realized Loss Detail
Beginnin
Dist. Disclosure Appraisal Appraisal Schedule
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Tot 0 0 0.00 0.00
Cumulative 0 0 0.00 0.00
Gross ProceedAggregat
Dist. Disclosure Gross as a % of Liquidat
Date Control # Proceeds Sched PrincipExpenses
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tot 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
Net Net Proceeds
Dist. Disclosure Liquidation as a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tot 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
* Aggregate liquidation expenses also include outsta
P&I advances and unpaid servicing fees, unpaid trustee fee
_
