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: 07/25/97
(Date of earliest event reported)
JP Morgan Commercial Mortgage Finance Corp.
Commercial Mortgage Pass-Through Series 1995-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>
JP Morgan Commercial Mortgage Finance Corp.
Commercial Mortgage Pass-Through Series 1995-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>
JP Morgan Commercial Mortgage Finance Corp.
Commercial Mortgage Pass-Through Series 1995-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.
JP Morgan Commercial Mortgage Finance Corp.
Commercial Mortgage Pass-Through Series 1995-C1
(Registrant)
Date: 07/25/97
By:
Name David Shepherd
Title: Assistant Secretary
State Street Bank and Trust Company
as Trustee
J. P. Morgan Commercial Mortgage Finance Corp.
Mortgage Pass-Through Certificates
Series 1995-C1
B168
Report to Certificateholders for Payment Date: July 25, 1997
Payment Summary
<TABLE>
Certificate Interest Original Beginning
Class CUSIP Rate Type Balance Balance
<S> <C> <C> <C> <C> <C>
A1 617059AF7 0.07222607 Variable 84,195,000.00 80,146,713.51
A1X* 617059AG5 0.01780000 Fixed 84,195,000.00 80,146,713.51
A2 617059AH3 0.07352607 Variable 31,155,000.00 31,155,000.00
A2X* 617059AJ9 0.01650000 Fixed 31,155,000.00 31,155,000.00
B 617059AK6 0.07572607 Variable 10,329,000.00 10,329,000.00
C 617059AM2 0.07752607 Variable 12,051,000.00 12,051,000.00
D 617059AP5 0.08182607 Variable 6,886,000.00 6,886,000.00
DX* 617059AQ3 0.01212354 Variable 29,266,000.00 29,266,000.00
E 617059AA8 0.09002607 Variable 7,747,000.00 7,747,000.00
F 617059AB6 0.09002607 Variable 7,747,000.00 7,747,000.00
G 617059AR1 0.09002607 Variable 6,886,000.00 6,886,000.00
NR 617059AC4 0.09002607 Variable 5,168,634.00 5,168,634.00
R-I N/A N/A N/A 0.00 0.00
R-II N/A N/A N/A 0.00 0.00
Totals: 316,780,634.00 168,116,347.51
* Based on a Notional Balance
DX Components
DX B* N/A 0.01430000 Fixed 10,329,000.00 10,329,000.00
DX C* N/A 0.01250000 Fixed 12,051,000.00 12,051,000.00
DX D* N/A 0.00820000 Fixed 6,886,000.00 6,886,000.00
</TABLE>
<TABLE>
Principal Interest Prepayment Total Ending
Distribution Distribution Premiums Payable Balance
<S> <C> <C> <C> <C>
2,429,291.85 482,390.21 0.00 2,911,682.06 77,717,421.66
0.00 118,884.29 170,865.89 289,750.18 77,717,421.66
0.00 190,892.07 0.00 190,892.07 31,155,000.00
0.00 42,838.13 73,228.24 116,066.37 31,155,000.00
0.00 65,181.22 0.00 65,181.22 10,329,000.00
0.00 77,855.56 0.00 77,855.56 12,051,000.00
0.00 46,954.53 0.00 46,954.53 6,886,000.00
0.00 29,567.29 0.00 29,567.29 29,266,000.00
0.00 58,119.33 0.00 58,119.33 7,747,000.00
0.00 58,119.33 0.00 58,119.33 7,747,000.00
0.00 51,659.96 0.00 51,659.96 6,886,000.00
0.00 38,775.99 0.00 38,775.99 5,168,634.00
N/A 0.00 0.00 0.00 0.00
N/A 0.00 0.00 0.00 0.00
2,429,291.85 1,261,237.91 244,094.13 3,934,623.89 165,687,055.66
0.00 12,308.73 0.00 12,308.73 10,329,000.00
0.00 12,553.13 0.00 12,553.13 12,051,000.00
0.00 4,705.43 0.00 4,705.43 6,886,000.00
</TABLE>
<TABLE>
Distributions per Certificate
Beginning Principal Interest Prepayment Ending
Class Cert Factor Distrib Distrib Premium Cert Factor
<S> <C> <C> <C> <C> <C>
A1 951.917733 28.853161 5.729440 0.000000 923.064572
A1X* 951.917733 0.000000 1.412011 2.029407 923.064572
A2 1,000.000000 0.000000 6.127173 0.000000 1000.000000
A2X* 1,000.000000 0.000000 1.375000 2.350449 1000.000000
B 1,000.000000 0.000000 6.310506 0.000000 1000.000000
C 1,000.000000 0.000000 6.460506 0.000000 1000.000000
D 1,000.000000 0.000000 6.818840 0.000000 1000.000000
DX* 1,000.000000 0.000000 1.010295 0.000000 1000.000000
E 1,000.000000 0.000000 7.502172 0.000000 1000.000000
F 1,000.000000 0.000000 7.502172 0.000000 1000.000000
G 1,000.000000 0.000000 7.502173 0.000000 1000.000000
NR 1,000.000000 0.000000 7.502174 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
represents net payment per certificate
DX Components
DX B* 1,000.000000 0.000000 1.191667 0.000000 1000.000000
DX C* 1,000.000000 0.000000 1.041667 0.000000 1000.000000
DX D* 1,000.000000 0.000000 0.683333 0.000000 1000.000000
</TABLE>
<TABLE>
Payment Details
Principal Detail
Beginning Scheduled Unscheduled Principal Realized Bal
Class Balance Principal Principal Adjustments Losses Adj
<S> <C> <C> <C> <C> <C> <C>
A1 80,146,713.51 2,429,291.85 0.00 0.00 0.00 0.00
A1X* 80,146,713.51 0.00 0.00 0.00 0.00 0.00
A2 31,155,000.00 0.00 0.00 0.00 0.00 0.00
A2X* 31,155,000.00 0.00 0.00 0.00 0.00 0.00
B 10,329,000.00 0.00 0.00 0.00 0.00 0.00
C 12,051,000.00 0.00 0.00 0.00 0.00 0.00
D 6,886,000.00 0.00 0.00 0.00 0.00 0.00
DX* 29,266,000.00 0.00 0.00 0.00 0.00 0.00
E 7,747,000.00 0.00 0.00 0.00 0.00 0.00
F 7,747,000.00 0.00 0.00 0.00 0.00 0.00
G 6,886,000.00 0.00 0.00 0.00 0.00 0.00
NR 5,168,634.00 0.00 0.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00 0.00
168,116,347.51 2,429,291.85 0.00 0.00 0.00 0.00
DX Components
DX B* 10,329,000.00 0.00 0.00 0.00 0.00 0.00
DX C* 12,051,000.00 0.00 0.00 0.00 0.00 0.00
DX D* 6,886,000.00 0.00 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
Total Prin Ending
Distr Amt Bal
<S> <C>
2,429,291.85 77,717,421.66
0.00 77,717,421.66
0.00 31,155,000.00
0.00 31,155,000.00
0.00 10,329,000.00
0.00 12,051,000.00
0.00 6,886,000.00
0.00 29,266,000.00
0.00 7,747,000.00
0.00 7,747,000.00
0.00 6,886,000.00
0.00 5,168,634.00
0.00 0.00
0.00 0.00
2,429,291.85 165,687,055.66
0.00 10,329,000.00
0.00 12,051,000.00
0.00 6,886,000.00
</TABLE>
<TABLE>
Interest Detail
Accrued Unpaid Interest Excess Additional Deferred
Class Ctf. Int Int Due Losses PPIS Expense Loss Interest
<S> <C> <C> <C> <C> <C> <C>
A1 482,390.21 0.00 0.00 0.00 0.00 0.00
A1X* 118,884.29 0.00 0.00 0.00 0.00 0.00
A2 190,892.07 0.00 0.00 0.00 0.00 0.00
A2X* 42,838.13 0.00 0.00 0.00 0.00 0.00
B 65,181.22 0.00 0.00 0.00 0.00 0.00
C 77,855.56 0.00 0.00 0.00 0.00 0.00
D 46,954.53 0.00 0.00 0.00 0.00 0.00
DX* 29,567.29 0.00 0.00 0.00 0.00 0.00
E 58,119.33 0.00 0.00 0.00 0.00 0.00
F 58,119.33 0.00 0.00 0.00 0.00 0.00
G 51,659.96 0.00 0.00 0.00 0.00 0.00
NR 38,775.99 0.00 0.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00 0.00
1,261,237.91 0.00 0.00 0.00 0.00 0.00
DX Components
DX B* 12,308.73 0.00 0.00 0.00 0.00 0.00
DX C* 12,553.13 0.00 0.00 0.00 0.00 0.00
DX D* 4,705.43 0.00 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
Current Prepayment Total Interest
Unpaid Int Premiums Distribution Amt
<S> <C> <C>
0.00 0.00 482,390.21
0.00 170,865.89 118,884.29
0.00 0.00 190,892.07
0.00 73,228.24 42,838.13
0.00 0.00 65,181.22
0.00 0.00 77,855.56
0.00 0.00 46,954.53
0.00 0.00 29,567.29
0.00 0.00 58,119.33
0.00 0.00 58,119.33
0.00 0.00 51,659.96
0.00 0.00 38,775.99
0.00 0.00 0.00
0.00 0.00 0.00
0.00 244,094.13 1,261,237.91
0.00 0.00 12,308.73
0.00 0.00 12,553.13
0.00 0.00 4,705.43
</TABLE>
<TABLE>
Delinquency Statistics
30-59 Days 60-89 Days 90+ Days Foreclosures
<S> <C> <C> <C> <C>
Loans Delinquent 0.00 0.00 0.00 0.00
Percentage Delinquent 0.00 0.00 0.00 0.00
Delinquent Loans UPB 0.00 0.00 0.00 0.00
Percentage Delinquent 0.00 0.00 0.00 0.00
</TABLE>
Other Information
Current Unreimbursed
P & I Advances 29,685.24 29,685.24
Principal Portion 3,095.15 3,095.15
Interest Portion 26,590.09 26,590.09
Servicing Advances 0.00 0.00
Interest on Advances 0.00
Primary Master Special
Servicing Fee Servicing Fee Servicing Fee
17,511.53 7,004.64 745.30
