FDIC REMIC TRUST 1996-C1
8-K, 1999-01-06
ASSET-BACKED SECURITIES
Previous: VAN KAMPEN AMERICAN CAPITAL EQUITY OPPORTUNITY TRUST SER 140, S-6, 1999-01-06
Next: WATERFORD GAMING LLC, 8-K, 1999-01-06



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 8-K


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


                              Date of Report: 12/25/98
                        (Date of earliest event reported)

                    
                     Federal Deposit Insurance Corporation,
                              REMIC Trust 1996-C1
        (Exact name of registrant as specified in governing instruments)



                                    New York
                 (State or other Jurisdiction of Incorporation)

                    c/o State Street Bank and Trust Company
                           Corporate Trust Department
                       Two International Place, 5th Floor
                                Boston, MA 02110
              (Address of Principal Executive Offices) (Zip Code)

                                 (202) 664-5500
              (Registrant's telephone number, including area code)


                        Commission File Number 333-16397

                 04-3342274(I.R.S. Employer Identification No.)



                                 Not Applicable
         (Former name, former address and former fiscal year if changed
                               since last report)





<PAGE>






                     Federal Deposit Insurance Corporation,
                              REMIC Trust 1996-C1

                                    FORM 8-K


                                     INDEX



ITEM                  DESCRIPTION                    PAGE NUMBER

Item 5.               Other Event                    3

Item 7.               Financial Statements and
                      Exhibits                       3

                      Signatures                     3

Exhibit A             Trustee's Report to
                      Bondholders                    4



<PAGE>


                     Federal Deposit Insurance Corporation,
                              REMIC Trust 1996-C1



                                    FORM 8-K

                              ITEMS AND SIGNATURES

                                     ITEMS

Item 5. Other Events
See Exhibit A, the Trustee's Report to Bondholders attached hereto.

Item 7. Financial Statements and Exhibits
See Exhibit A, the Trustee's Report to Bondholders attached hereto.




                                   SIGNATURES

Pursuant  to the  requirement  of the  Securities  Exchange
Act of  1934,  the registrar  has duly  caused  this  report to
be  signed on its behalf  by the
undersigned hereunto duly authorized.

                     Federal Deposit Insurance Corporation,
                              REMIC Trust 1996-C1
                                  (Registrant)

Date:  12/25/98

  By:
  Name Julie A. Kirby
Title: Assistant Vice President
State Street Bank and Trust Company
as Trustee


Federal Deposit Insurance Corporation
Commercial Mortgage Pass-Through Certificates
Series 1996-C1
B223

Report to Certificateholders for Payment Date:                December 25, 1998
Payment Summary
<TABLE>

                     Pass-Through  Interest Original Moody's Original           Beginning       Principal
Class    CUSIP       Rate          Type     Rating           Balance            Balance         Distribution
                                                             
<S>      <C>         <C>           <C>      <C>              <C>                <C>             <C>
I-A      301936AM2   0.0675000000  Fixed    Aaa              445,218,000.00     229,985,488.16  6,048,820.72
I-B      301936AN0   0.0712500000  Fixed    Aa2              32,979,000.00      32,979,000.00   0.00
I-C      301936AP5   0.0725000000  Fixed    A1               27,483,000.00      27,483,000.00   0.00
I-D      301936AQ3   0.0725000000  Fixed    Baa2             43,972,693.00      43,972,693.00   0.00
I-XS     N/A         0.0170562400  Variable NR               549,652,693.00     334,420,181.16  0.00
II-A     301936AR1   0.0533984000  Variable Aaa              140,168,000.00     68,476,268.36   539,784.17
II-B     301936AS9   0.0568984000  Variable Aa2              15,018,000.00      15,018,000.00   0.00
II-C     301936AT7   0.0628984000  Variable A2               11,680,806.00      11,680,806.00   0.00
II-XS    N/A         0.0342780908  Variable NR               166,866,806.00     95,175,074.36   0.00
R-UT     N/A         0.0000000000  Residual NR               0.00               0.00            0.00
                                            Totals:          716,519,499.00     429,595,255.52  6,588,604.89
                                                                               
 
</TABLE>
<TABLE>
Interest        Total          Ending
Distribution    Payable        Balance
<S>             <C>            <C>    
1,293,668.37    7,342,489.09   223,936,667.44
195,812.81      195,812.81     32,979,000.00
166,043.13      166,043.13     27,483,000.00
265,668.35      265,668.35     43,972,693.00
475,329.24      475,329.24     328,371,360.44
304,710.26      844,494.43     67,936,484.19
71,208.35       71,208.35      15,018,000.00
61,225.33       61,225.33      11,680,806.00
271,868.32      271,868.32     94,635,290.19
22,867.45       22,867.45      0.00
3,128,401.61    9,717,006.50   423,006,650.63

</TABLE>
<TABLE>
Distributions per Certificate
          Beginning      Principal     Interest       Ending
Class     Cert Factor    Distribution  Distribution   Cert Factor
<S>       <C>            <C>           <C>            <C>    
I-A       0.516568261    13.5861998    2.905696468    0.502982061
I-B       1.000000000    0.0000000     5.937499924    1.000000000
I-C       1.000000000    0.0000000     6.041666849    1.000000000
I-D       1.000000000    0.0000000     6.041666586    1.000000000
I-XS      0.608420891    0.0000000     0.864781063    0.597416086
II-A      0.488529967    3.8509800     2.173893185    0.484678987
II-B      1.000000000    0.0000000     4.741533493    1.000000000
II-C      1.000000000    0.0000000     5.241532990    1.000000000
II-XS     0.570365531    0.0000000     1.629253454    0.567130710




</TABLE>
<TABLE>
Payment Details
Principal Detail
         Beginning       Scheduled    Unscheduled   Principal Realized Uncovered  Total Principal Ending          Cumulative
Class    Balance         Principal    Principal     Adj.      Losses   Portion    Distb Amount    Balance         Rlzd Losses
<S>      <C>             <C>          <C>           <C>       <C>      <C>        <C>             <C>             <C>
I-A      229,985,488.16  911,365.30   5,137,455.42  0.00      0.00     0.00       6,048,820.72    223,936,667.44  0.00
I-B      32,979,000.00   0.00         0.00          0.00      0.00     0.00       0.00            32,979,000.00   0.00
I-C      27,483,000.00   0.00         0.00          0.00      0.00     0.00       0.00            27,483,000.00   0.00
I-D      43,972,693.00   0.00         0.00          0.00      0.00     0.00       0.00            43,972,693.00   0.00
I-XS     334,420,181.16  0.00         0.00          0.00      0.00     0.00       0.00            328,371,360.44  0.00
II-A     68,476,268.36   379,141.09   160,643.08    0.00      0.00     0.00       539,784.17      67,936,484.19   0.00
II-B     15,018,000.00   0.00         0.00          0.00      0.00     0.00       0.00            15,018,000.00   0.00
II-C     11,680,806.00   0.00         0.00          0.00      0.00     0.00       0.00            11,680,806.00   0.00
II-XS    95,175,074.36   0.00         0.00          0.00      0.00     0.00       0.00            94,635,290.19   0.00
R-UT     0.00            0.00         0.00          0.00      0.00     0.00       0.00            0.00            0.00
Totals:  429,595,255.52  1,290,506.39 5,298,098.50  0.00      0.00     0.00       6,588,604.89    423,006,650.63  0.00
                                                                                                                
                                                                                                                    
</TABLE>
<TABLE>
Interest Detail

        Accrued       Current Unpaid Prior Accr Unp Deferred Default  Prepay Int Additional  Total Interest
Class   Certf. Int    Distrib. Int   Distrib. Int   Interest Interest Shortfalls Adjustments Distribution
<S>     <C>           <C>            <C>            <C>      <C>      <C>        <C>         <C>
I-A     1,293,668.37  0.00           0.00           0.00     0.00     0.00       0.00        1,293,668.37
I-B     195,812.81    0.00           0.00           0.00     0.00     0.00       0.00        195,812.81
I-C     166,043.13    0.00           0.00           0.00     0.00     0.00       0.00        166,043.13
I-D     265,668.35    0.00           0.00           0.00     0.00     0.00       0.00        265,668.35
I-XS    475,329.24    0.00           0.00           0.00     0.00     0.00       0.00        475,329.24
II-A    304,710.26    0.00           0.00           0.00     0.00     0.00       0.00        304,710.26
II-B    71,208.35     0.00           0.00           0.00     0.00     0.00       0.00        71,208.35
II-C    61,225.33     0.00           0.00           0.00     0.00     0.00       0.00        61,225.33
II-XS   271,868.32    0.00           0.00           0.00     0.00     0.00       0.00        271,868.32
R-UT    0.00          0.00           0.00           0.00     0.00     0.00       0.00        22,867.45
Totals: 3,105,534.16  0.00           0.00           0.00     0.00     0.00       0.00        3,128,401.61

</TABLE>
Delinquencies, Realized losses and Limited Guaranty Coverage Information
<TABLE>

Delinquent Loans            One Month      Two Months      Three Months +       REO         Foreclosures  Total
<S>                         <C>            <C>             <C>                  <C>         <C>           <C>
Sub-Pool I                                                                      
Aggregate Number            14.00          7.00            11.00                2.00        2.00          36.00
Aggregate Principal Balance 5,028,319.61   1,159,913.84    3,137,908.09         912,251.29  1,278,440.82  11,516,833.65
Sub-Pool II                                                                     
Aggregate Number            9              4               5                    0           2             20
Aggregate Principal Balance 2,524,545.47   321,966.32      1,865,061.19         0.00        401,632.57    5,113,205.55
Total                                                                           
Number                      23             11              16                   2           4             56
Principal Balance           7,552,865.08   1,481,880.16    5,002,969.28         912,251.29  1,680,073.39  16,630,039.20
Percentage Delinquent       0.017581       0.003449        0.011646             0.002124    0.003911      0.038711
                                                                            
</TABLE>                                                                      

                                                   

Realized Losses
                                  Realized Losses  Cumulative
                 Realized Losses  Recoveries       Realized Loss
                 (current period) (current period) (net of recoveries)

Sub-Pool I       0.00             0.00             2,505,736.74
Sub-Pool II      0.00             0.00             1,074,240.99
Totals           0.00             0.00             3,579,977.73




<TABLE>

Limited Guaranty Coverage Information

                                                               Sub Pool I                         Sub Pool II
                                                               Current          Cumulative        Current        Cumulative
<S>              <C>                                           <C>              <C>               <C>            <C>   

Beginning Coverage Amount                                      162,031,265.68   166,817,831.00    64,279,693.72  66,746,723.00
Limited Guaranty Draws:                                                                                          
                Realized Losses                                0.00             2,505,736.74      0.00           1,074,240.99
                Temporary Reduction                            4,755.50         65,566.72         1,451.54       0.00
                Discounted Mortgage Loan                       0.00             0.00              0.00           15,259.27
                Deficiency Valuation                           91,005.23        367,019.28        0.00           0.00
                Appraisal Reduction                            0.00             0.00              0.00           426,510.42
                Extraordinary Trust Fund Expenses              42,662.63        2,065,605.97      37,339.83      1,026,792.40
Recoveries of Realized Loss                                    0.00             0.00              0.00           0.00
Recoveries of Extraordinary Trust Fund Expenses                3,616.59         93,245.79         29,382.82      67,245.86
Residual Cash Flow applied to Inspection Expenses              1,076.00         11,840.17         0.00           880.61
Ending Coverage Amount                                         161,895,382.91   161,895,307.91    64,270,285.17  64,270,285.17
                                                                                                                
</TABLE>
<TABLE>

Other Information
                                                            Sub-Pool I          Sub-Pool II       Aggregate
<S>                                                         <C>                 <C>               <C>    
Current Principal Advances                                  82,329.09           35,389.69         117,718.78
Current Interest Advances                                   220,664.56          75,184.02         295,848.58
Cumulative Principal Advances                               224,023.14          107,417.54        331,440.68
Cumulative Interest Advances                                754,667.04          294,216.43        1,048,883.47
Current Servicer Advances                                   37,184.23           1,598.54          38,782.77
Cumulative Servicer Advances                                232,597.38          59,043.64         291,641.02
                                                                                
Beginning Scheduled Principal Balance                       334,422,227.58      95,175,699.41     429,597,926.99
Ending Scheduled Principal Balance                          328,373,406.86      94,635,915.24     423,009,322.10
                                                                                                   
Number of Mortgage Loans                                    833                 408               1,241
Weighted Average Amortization Term                          N/A                 N/A               N/A
Weighted Average Remaining Months to Maturity               75.11000            101.48000         N/A
Weighted Average Effective Net Mortgage Rate                0.086               0.089             N/A
                                                                                
Optimal Principal Distribution Amount                       6,048,820.72        539,784.17        6,588,604.89
                                                                                
Outstanding Principal Balance Deleted Mortgage Loans        0.00                0.00              0.00
Outstanding Principal Balance Substitute Mortgage Loans     0.00                0.00              0.00
Outstanding Principal Balance Loans Repurchased by FDIC     0.00                0.00              0.00
                                                                               

</TABLE>
Fee Information
Servicing Fee                  60,859.70
Liquidation Fee                0.00
Resolution Fee                 0.00
Other Reimbursable Amounts     0.00
Trustee's Fee                  2,326.99
Includes Custodian Fee


Basis Risk Shortfall Information
Basis Risk Shortfalls          0.00
Basis Risk Shortfall Support   475,329.24
Basis Risk Shortfall Payment   0.00
Unfunded Basis Risk Shortfall  0.00

                                                            


<TABLE>


Subordinate Support Percentage and Maturities:
                       Original          Current           Orig. Class Maturity
Class                  Subordination %   Subordination %   @ 0% CPR

<S>                    <C>               <C>               <C>    

I-A                    0.1900            0.3180            July 25, 2005
I-B                    0.1300            0.2176            October 25, 2005
I-C                    0.0800            0.1339            January 25, 2006
I-D                    0.0000            0.0000            July 25, 2023
I-XS                   N/A               N/A               N/A
II-A                   0.2805            0.2821            March 25, 2007
II-B                   0.1227            0.1234            January 25, 2012
II-C                   0.0000            0.0000            January 25, 2024
II-XS                  N/A               N/A               N/A
R-UT                   N/A               N/A               N/A
Limited Guaranty Coverage is not included in 
the calculation of Subordinate Support %.



</TABLE>
                                                                              




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