|
|
|
|
|
|
|
|
|
|
Previous: MORGAN J P COMM MORT FN COR COM MT PS THRU CERT SER 1995-C1, 8-K, 1998-07-17 |
Next: MORGAN J P COMM MORT FN COR COM MT PS THRU CERT SER 1995-C1, 8-K, 1998-07-17 |
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: 06/25/97
(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: 06/25/97
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: June 25, 1997
Payment Summary
<TABLE>
Beginning Certificate Interest Principal Interest Ending
Class Factor Rate Type Distribution Distribution Factor
<S> <C> <C> <C> <C> <C> <C>
Regular
A1 0.95414 0.07269100 Variable 2.22426 5.77979 0.95192
A1X* 0.00000 0.01780000 Fixed 0.00000 1.48333 0.00000
A2 1.00000 0.07399100 Variable 0.00000 6.16592 1.00000
A2X* 0.00000 0.01650000 Fixed 0.00000 1.37500 0.00000
B 1.00000 0.07619100 Variable 0.00000 6.34925 1.00000
C 1.00000 0.07799100 Variable 0.00000 6.49925 1.00000
D 1.00000 0.08229100 Variable 0.00000 6.85758 1.00000
DX* 0.00000 0.01212354 Variable 0.00000 1.01029 0.00000
E 1.00000 0.09049100 Variable 0.00000 7.54092 1.00000
F 1.00000 0.09049100 Variable 0.00000 7.54092 1.00000
G 1.00000 0.09049100 Variable 0.00000 7.54092 1.00000
NR 1.00000 0.09049100 Variable 0.00000 7.54092 1.00000
R-I 0.00000 0.00000000 N/A 0.00000 0.00000 0.00000
R-II 0.00000 0.00000000 N/A 0.00000 0.00000 0.00000
Class DX Components
DX-B* 0.00000 0.01430000 Fixed 0.00000 0.42058 0.00000
DX-C* 0.00000 0.01250000 Fixed 0.00000 0.42893 0.00000
DX-D* 0.00000 0.00820000 Fixed 0.00000 0.16078 0.00000
* Notional Class
</TABLE>
<TABLE>
Principal Principal Interest Interest Total
Class Payable Adjustments Payable Adjustments Payable
<S> <C> <C> <C> <C> <C>
Regular
A1 187,271.53 0.00 486,629.84 0.00 673,901.37
A1X* 0.00 0.00 119,162.08 0.00 119,162.08
A2 0.00 0.00 192,099.14 0.00 192,099.14
A2X* 0.00 0.00 42,838.13 0.00 42,838.13
B 0.00 0.00 65,581.41 0.00 65,581.41
C 0.00 0.00 78,322.47 0.00 78,322.47
D 0.00 0.00 47,221.32 0.00 47,221.32
DX* 0.00 0.00 29,567.29 0.00 29,567.29
E 0.00 0.00 58,419.48 0.00 58,419.48
F 0.00 0.00 58,419.48 0.00 58,419.48
G 0.00 0.00 51,926.75 0.00 51,926.75
NR 0.00 0.00 38,976.24 0.00 38,976.24
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
Total 187,271.53 0.00 1,269,163.63 0.00 1,456,435.16
Class DX Components
DX-B* 0.00 0.00 12,308.73 0.00 12,308.73
DX-C* 0.00 0.00 12,553.13 0.00 12,553.13
DX-D* 0.00 0.00 4,705.43 0.00 4,705.43
* Notional Class
</TABLE>
<TABLE>
Other Information
Current Unreimbursed
<S> <C> <C> <C>
Principal and Interest Advances 45,886.02 45,886.02
Principal Portion 9,067.83 9,067.83
Interest Portion 36,818.19 36,818.19
Servicing Advances 0.00 0.00
Interest on Advances 0.00
Primary Servicing Fee 17,531.11
Master Servicing Fee 7,012.47
Special Servicing Fee 745.30
</TABLE>
<TABLE>
Scheduled Unscheduled
Principal Principal Distribution
Beginning Distribution Distribution Certificate Ending
Class Balance Amount Amount Principal Balance
<S> <C> <C> <C> <C> <C>
A1 80,333,985.04 187,271.53 0.00 187,271.53 80,146,713.51
A1X* 80,333,985.04 0.00 0.00 0.00 80,146,713.51
A2 31,155,000.00 0.00 0.00 0.00 31,155,000.00
A2X* 31,155,000.00 0.00 0.00 0.00 31,155,000.00
B 10,329,000.00 0.00 0.00 0.00 10,329,000.00
C 12,051,000.00 0.00 0.00 0.00 12,051,000.00
D 6,886,000.00 0.00 0.00 0.00 6,886,000.00
DX* 29,266,000.00 0.00 0.00 0.00 29,266,000.00
E 7,747,000.00 0.00 0.00 0.00 7,747,000.00
F 7,747,000.00 0.00 0.00 0.00 7,747,000.00
G 6,886,000.00 0.00 0.00 0.00 6,886,000.00
NR 5,168,634.00 0.00 0.00 0.00 5,168,634.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
Total 168,303,619.04 187,271.53 0.00 187,271.53 168,116,347.51
Class DX Components
DX-B* 10,329,000.00 0.00 0.00 0.00 10,329,000.00
DX-C* 12,051,000.00 0.00 0.00 0.00 12,051,000.00
DX-D* 6,886,000.00 0.00 0.00 0.00 6,886,000.00
* Notional Class
</TABLE>
<TABLE>
Collateral Distrib
Value Cert Unpaid
Accrued Prepayment Prepayment Adjusted Net Interest Distrib Distributable
Certificate Interest Interest Interest Prepayment for prior Cert Certif
Class Interest Excess Shortfall Amount Premium Distrb Dates Interest Interest
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 486,629.84 0.00 0.00 0.00 0.00 0.00 0.00 486,629.84
A1X* 119,162.08 0.00 0.00 0.00 0.00 0.00 0.00 119,162.08
A2 192,099.14 0.00 0.00 0.00 0.00 0.00 0.00 192,099.14
A2X* 42,838.13 0.00 0.00 0.00 0.00 0.00 0.00 42,838.13
B 65,581.41 0.00 0.00 0.00 0.00 0.00 0.00 65,581.41
C 78,322.47 0.00 0.00 0.00 0.00 0.00 0.00 78,322.47
D 47,221.32 0.00 0.00 0.00 0.00 0.00 0.00 47,221.32
DX* 29,567.29 0.00 0.00 0.00 0.00 0.00 0.00 29,567.29
E 58,419.48 0.00 0.00 0.00 0.00 0.00 0.00 58,419.48
F 58,419.48 0.00 0.00 0.00 0.00 0.00 0.00 58,419.48
G 51,926.75 0.00 0.00 0.00 0.00 0.00 0.00 51,926.75
NR 38,976.24 0.00 0.00 0.00 0.00 0.00 0.00 38,976.24
R-I 0.00 0.00 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 0.00 0.00
Total 1,269,163.63 0.00 0.00 0.00 0.00 0.00 0.00 1,269,163.63
Class DX Components
DX-B* 12,308.73 0.00 0.00 0.00 0.00 0.00 0.00 12,308.73
DX-C* 12,553.13 0.00 0.00 0.00 0.00 0.00 0.00 12,553.13
DX-D* 4,705.43 0.00 0.00 0.00 0.00 0.00 0.00 4,705.43
* Notional Class
</TABLE>
|
|