MORGAN J P COMM MORT FN COR COM MT PS THRU CERT SER 1995-C1
10-K, 1999-04-14
Previous: ALLEGIANCE TELECOM INC, S-1MEF, 1999-04-14
Next: MORGAN J P COMM MORT FN COR COM MT PS THRU CERT SER 1996-C2, 10-K, 1999-04-14




                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    ---------
                                    FORM 10-K

(Mark One)    |X| Annual Report pursuant to Section 13 or 15(d) of 
                   the Securities and Exchange Act of 1934 for
                       fiscal year ended December 31, 1998
                                       or
              |_| Transition Report pursuant to Section 13 or 15(d)
                       of the Securities Exchange Act 1934
            for the transaction period from __________to ___________

                     Commission File Number:  33-89374-04

                  J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
  (In Respect Of COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1995-C1)
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                       13-3789046
- ---------------------------------                     -------------------
 (State or other jurisdiction                          (I.R.S. Employer
of incorporation or organization)                     Identification No.)

            60 Wall Street
          New York, New York                                10260
- ----------------------------------------                   --------
(Address of Principal Executive Offices)                   Zip Code

                                 (212) 648-3636
               Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act:  None.

Securities registered pursuant to Section 12(g) of the Act:  None.

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days.

                            Yes |_|         No |X|

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [ ]

                                 Not Applicable.

Aggregate market value of voting stock held by non-affiliates of the registrant
as of January 31, 1999.

                                 Not Applicable.

Number of shares of common stock outstanding as of January 31, 1999.


                                 Not Applicable.
<PAGE>

Registrant has not been involved in bankruptcy proceedings during the proceeding
five years, and is not reporting as a corporate issuer.

The following documents are incorporated by reference into this Form 10-K.

                                      None.


                                       -2-
<PAGE>

                  J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1995-C1
                                    FORM 10-K

                                      INDEX

                                                                          Page
PART I.

      Item 1.  Business....................................................  4
      Item 2.  Properties................................................... 4
      Item 3.  Legal Proceedings...........................................  4
      Item 4.  Submission of Matters to a Vote of Security Holders.........  5

PART II.

      Item 5.  Market for Registrant's Common Equity and Related
                 Stockholder Matters.......................................  5
      Item 6.  Selected Financial Data.....................................  5
      Item 7.  Management's Discussion and Analysis of Financial
                 Condition and Results of Operations.......................  5
      Item 8.  Financial Statements and Supplementary Data.................  5
      Item 9.  Changes In and Disagreements With Accountants on
                 Accounting and Financial Disclosure.......................  5

PART III.

      Item 10. Directors and Executive Officers of the Registrant.........   5
      Item 11. Executive Compensation.....................................   5
      Item 12. Security Ownership of Certain Beneficial Owners and 
                 Management...............................................   5
      Item 13. Certain Relationships and Related Transactions.............   6

PART IV.

      Item 14. Exhibits, Financial Statement Schedules and Reports on 
                 Form 8-K..................................................  6

      Supplemental Information to be Furnished with Reports Filed Pursuant 
        to Section 15(d) of the Securities Exchange Act of 1934 of 
        Registrants Which Have Not Registered Securities Pursuant to 
        Section 12 of such Act.............................................  7

SIGNATURES.................................................................  8

INDEX OF EXHIBITS..........................................................  9


                                       -3-
<PAGE>

                                     PART I

Item 1. Business

The Annual Report on Form 10-K is being filed on behalf of J.P. Morgan
Commercial Mortgage Finance Corp. (the "Registrant") by State Street Bank and
Trust Company, solely in its capacity as trustee under the Pooling and Servicing
Agreement dated as of July 1, 1995 (the "Pooling Agreement") among J.P. Morgan
Commercial Mortgage Finance Corp., as depositor (the "Registrant"), Banc One
Mortgage Capital Market, LLC successor to Banc One Management and Consulting
Corporation, as master servicer and special servicer (the "Master Servicer"),
AMRESCO Management, Inc., as special servicer (the "Special Servicer") and State
Street Bank and Trust Company, as trustee (the "Trustee") and is filed with
respect to the Trust Fund created under the Pooling Agreement and the
Registrant's Mortgage Pass-Through Certificates Series 1995-C1 issued thereunder
(the "Certificates"). The Certificates have been sometimes identified as the
Registrant's Commercial Mortgage Pass-Through Certificates Series 1995-C1.
Capitalized terms used herein and not otherwise defined shall have the
respective meanings ascribed to such terms in the Pooling Agreement.

The information contained herein has been supplied to the Trustee by third
parties without independent review or investigation by the trustee and no
representation or warranty of any kind is made by the Trustee with respect to
such information.

The information called for by this item is omitted as it is not applicable to
the Trust Fund. As used in this Annual Report on Form 10-K, "omitted" means that
the response to the referred item is omitted in reliance on the procedures
outlined in numerous no-action letters issued by the Commission's Staff with
respect to substantially similar trust or certificates.

Item 2. Properties

Information regarding the mortgaged properties securing the Mortgage Loan has
been set forth in the Prospectus Supplement relating to the Certificates filed
with the Commission. The Trust Fund created under the Pooling Agreement has or
will acquire title to real estate only upon default of the related mortgages
under the Mortgage Loans.

The Annual Statement as to Compliance of Banc One Mortgage Capital Market, LLC,
as master servicer and special servicer under that certain servicing agreement
relating to the Trust Fund referenced in the Pooling Agreement is annexed hereto
as Exhibit 14(a)(1)(i) and Exhibit 14(a)(1)(ii), respectively. The Annual
Statement of Compliance of the Special Servicer is annexed hereto as Exhibit
14(a)(i)(iv). The Independent Accountant's Report of PricewaterhouseCoopers LLP,
an independent public accountant, relating to master servicing and special
servicing by Banc One Management and Consulting Corporation is attached hereto
as Exhibit 14(a)(1)(iii). The Annual Servicing Report of Deloitte & Touche LLP,
an independent public accountant, relating to the Special Servicer is annexed
hereto as Exhibit 14(a)(i)(v).

Item 3. Legal Proceedings

The Registrant knows of no material pending legal proceedings involving either
of (i) the Mortgage Properties or (ii) to the extent related to the Trust Fund,
the Registrant, the Master Servicer, the Special Servicer, or the Trustee with
respect to the Trust Fund other than ordinary routine litigation, if any,
incidental to the Trustee's, the Master Servicer's, the Special Servicer's or
the Registrant's duties under the Pooling Agreement and not material when taken
as a whole.


                                      - 4 -
<PAGE>

Item 4. Submission of Matters to a Vote of Security Holders

No matters were submitted to a vote or consent of the holders of the
Certificates during the period covered by this report.

                                     PART II

Item 5. Market for the Registrant's Common Equity and Related Stockholder
        Matters

Presently, there is no established training market for the Certificates known to
the Registrant. As of December 31, 1998, there are an aggregate of four (4)
holders of all Classes of the Registrant's Mortgage Pass-Through Certificates
Series 1995-C.

Item 6. Selected Financial Data

Omitted.

Item 7. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

Omitted.

Item 8. Financial Statements and Supplementary Data

Omitted.

Item 9. Changes In and Disagreements with Accountants on Accounting and
        Financial Disclosure

The Registrant knows of no changes or disagreements with accountants on
accounting and financial disclosure with respect to the Pool or the
Certificates.

Item 10. Directors and Executive Officers of the Registrant

Omitted.

Item 11. Executive Compensation

Omitted.

                                    PART III

Item 12. Security Ownership of Certain Beneficial Owners and Management

(a)   Information required by this item with respect to the security ownership
      of certain beneficial owners of the Certificates is annexed hereto as
      Exhibit 99.1.

(b)   Omitted.

(c)   Omitted.


                                      - 5 -

<PAGE>

Item 13. Certain Relationships and Related Transactions

Omitted.

                                     PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

      (a)(1) Financial Statements

      (i) The Statements of Compliance delivered by Banc One Mortgage Capital
      Markets LLC, as master servicer and special servicer for the Trust Fund
      relating to the Certificates are annexed hereto as Exhibit 14(a)(1)(i) and
      Exhibit 14(a)(1)(ii), respectively.

      (iii) The Independent Accountant's Report of PricewaterhouseCoopers LLP,
      an independent public accountant, relating to master servicing and special
      servicing by Banc One Mortgage Capital Markets LLC under that certain
      servicing agreement relating to the Trust referenced in the Pooling
      Agreement is annexed hereto as Exhibit 14(a)(1)(iii).

      (iv) The Statement of Compliance delivered by AMRESCO Management, Inc., as
      special servicer for the Trust Fund relating to the Certificates are
      annexed hereto as Exhibit 14(a)(1)(iv).

      (v) The Independent Accountant's Report of Deloitte & Touche LLP, an
      independent public accountant, relating to special servicing by AMRESCO
      Management, Inc. under that certain servicing agreement relating to the
      Trust referenced in the Pooling Agreement is annexed hereto as Exhibit
      14(a)(1)(v).

      (a)(2) Financial Statement Schedules

      Omitted.

      (a)(3) Exhibits

      Unless otherwise indicated, the following exhibits required by Item 601 of
      Regulation S-K and previously furnished to the Commission as exhibits to a
      Report on Form 8-K, are incorporated into this Form 10-K by reference:

            4.    Pooling and Servicing Agreement dated as of July 1, 1995, by
                  and among J.P. Morgan Commercial Mortgage Finance Corp., as
                  depositor, Banc One Management and Consulting Corporation as
                  master servicer and special servicer, AMRESCO Management, Inc.
                  as special servicer, and State Street Bank and Trust Company,
                  as Trustee.

            99.1* Security Ownership of Certain Beneficial Owners.

      (b)   The following Reports on Form 8-K were filed with the Commission by
            or on behalf of the Registrant with respect to the Certificates
            during the last quarter of the period covered by this report:

            Report on Form 8-K dated October 13, 1998, reporting items 5 and 7.

            Report on Form 8-K dated November 2, 1998, reporting items 5 and 7.

            Report on Form 8-K dated December 7, 1998, reporting items 5 and 7.

- ------------------
*  Filed herewith


                                      - 6 -
<PAGE>

SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 OF REGISTRANTS WHICH HAVE NOT
REGISTERED SECURITIES PURSUANT TO SECTION 12 OF SUCH ACT.

The Registrant has not sent an annual report or proxy material to the holders of
its Certificates. The Registrant will not be sending an annual report or proxy
materials to the holders of its Certificates subsequent to the filing of this
Form 10-K.


                                      - 7 -
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                           J.P. MORGAN COMMERCIAL MORTGAGE
                           SECURITIES, INC. (IN RESPECT OF MORTGAGE PASS-
                           THROUGH CERTIFICATES, SERIES 1995-C1 a/k/a
                           Commercial Mortgage Pass-Through Certificates, Series
                           1995-C1) (Registrant))


Dated:  April 14, 1998     By:   State Street Bank and Trust Company,
                                 solely in its capacity as Trustee of the
                                 Trust Fund for the Registrant's Mortgage Pass-
                                 Through Certificates, Series 1995-C1 and not
                                 individually


                           By: /s/ David Shepherd
                              --------------------------------------------------
                                David Shepherd, Assistant Secretary


                                      - 8 -
<PAGE>

                                INDEX OF EXHIBITS

Exhibit No.     Description

14(a)(1)(i)     Statement of Compliance delivered by Banc One Mortgage Capital
                Markets LLC, as master servicer.

14(a)(1)(ii)    Statement of Compliance delivered by Banc One Mortgage Capital
                Markets, LLC, as special servicer.

14(a)(1)(iii)   Independent Accountant's Report of PricewaterhouseCoopers LLP,
                an independent public accountant with respect to master
                servicing and special servicing by Banc One Mortgage Capital
                Markets LLP.

14(a)(1)(iv)    Statement of Compliance delivered by AMRESCO Management, Inc.
                as special servicer.

14(a)(1)(v)     Independent Accountant's Report of Deloitte & Touche LLP,
                an independent public accountant, with respect to servicing by
                AMRESCO Management, Inc. 

99.1            Security Ownership of Certain Beneficial Owners (with original
                principal balances).


                                      - 9 -



                                                             EXHIBIT 14(a)(1)(i)

Banc One Mortgage                      Paul Smyth
                                       1717 Main Street, 12th Floor, TX1-2495
Capital Markets, LLC.                  Dallas, TX 75201
                                       (214) 290-2505
                                       (214) 290-3142/3416 (facsimile)
                                       [email protected]

March 23, 1999

Mr. David Shepherd
State Street Bank and Trust Company
Two International Place
5th Floor
Boston, Massachusetts 02110

Re:   J.P. Morgan Commercial Finance Corp. - Mortgage Pass-Through Certificates
      Series 1995-C1

Dear Mr. Shepherd:

This Officer's Certificate is provided to you by Banc One Mortgage Capital
Markets, L.L.C. ("BOMCM") pursuant to the terms outlined in Section 3.07 of the
Servicing Agreement ("SA") dated as of February 1, 1996 related to the above
referenced securitization for which BOMCM acts as Master Servicer. Capitalized
terms used herein shall bear the meaning ascribed to them in the SA unless
otherwise defined in this letter.

The undersigned officer, on behalf of BOMCM, hereby informs you that (a) a
review of the activities of BOMCM as Master Servicer and of its performance
under the SA has been made under such officer's supervision during 1998; and (b)
to the best of such officer's knowledge, based on such review, it has fulfilled
all of it obligations under the SA throughout such period.

Sincerely,

BANC ONE MORTGAGE
CAPITAL MARKETS, L.L.C.


By:   /s/ Paul Smyth
      Paul Smyth
      Managing Director of Servicing



                                                            EXHIBIT 14(a)(1)(ii)

                                         BANC ONE MORTGAGE
                                         CAPITAL MARKETS, LLC
                                         Paul Smyth
                                         1717 Main Street, 12th Floor
                                         Dallas, Texas 75201
                                         Telephone:        (214) 290-2505
                                         Facsimile:        (214) 290-3142

April 15, 1999

Morgan Guaranty Trust Company of New York
c/o J.P. Morgan Securities Inc., as agent
60 Wall Street
New York, NY 10260-0060
Attn:  Nancy S. Alto, Vice President

BANC ONE MORTGAGE CAPITAL MARKETS, LLC
1717 Main Street, 12th Floor
Dallas, TX 75201
Attn:  Alan Wallace

      RE:   J.P. Morgan Commercial Mortgage Finance Corp. -- Mortgage Pass
            Through Certificates for Series 1995-C1

Ladies and Gentlemen:

The Officer's Certificate is provided to you by BANC ONE MORTGAGE CAPITAL
MARKETS, LLC ("BOMCM") pursuant to Section 3.07 of that certain Servicing
Agreement ("SA") dated as of February 1, 1996 relative to the above referenced
securitization of which BANC ONE MORTGAGE CAPITAL MARKETS, LLC acts as a Special
Servicer. Capitalized terms used herein shall bear the meaning ascribed to them
in the SA unless otherwise defined in this letter.

The undersigned officers, on behalf of BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
hereby inform you (a) that, a review of the activities of BOMCM, LLC as Special
Servicer and of its performance under the Servicing Agreement and the Pooling
and Servicing Agreement has been made under the undersigneds' supervision for
the period of time commencing January 1, 1998 through year end 1998, (b) that,
to the best of such undersigneds' knowledge, based on such review, it has
fulfilled all of its obligations under the agreements, throughout such period.

Sincerely,

BANC ONE MORTGAGE
CAPITAL MARKETS, LLC, Special Servicer


By:   /s/ Paul Smyth                       By:  /s/ Edgar L. Smith, II
      ---------------------------               --------------------------
      Paul Smyth                                Edgar L. Smith, II
      Managing Director Servicing               Chief Operating Officer



                                                           EXHIBIT 14(a)(1)(iii)
                                                           Page 1 of 2

[PRICEWATERHOUSECOOPERS LOGO]
- --------------------------------------------------------------------------------
                                                    PricewaterhouseCoopers LLP
                                                    2001 Ross Avenue, Suite 1800
                                                    Dallas, TX 75201-2997
                                                    Telephone (214) 754-7900

                         Independent Accountant's Report

To Banc One Mortgage Capital Markets, LLC:

We have examined management's assertion about Banc One Mortgage Capital Markets
LLC's ("BOMCM") compliance with the minimum servicing standards identified in
the Mortgage Bankers Association of America's Uniform Single Attestation Program
for Mortgage Bankers ("USAP") (except for commercial loan and multifamily loan
servicing for which minimum servicing standards V.4 and VI.1 are inapplicable to
such servicing according to the Mortgage Bankers Association) as of and for the
year ended December 31, 1998 included in the accompanying management assertion.
Management is responsible for BOMCM's compliance with those minimum servicing
standards. Our responsibility is to express an opinion on management's assertion
about the entity's compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about BOMCM's compliance with the minimum
servicing standards and performing such other procedures as we considered
necessary in the circumstances. We believe that our examination provides a
reasonable basis for our opinion. Our examination does not provide a legal
determination on BOMCM's compliance with the minimum servicing standards.

In our opinion, management's assertion that BOMCM complied with the
aforementioned minimum servicing standards as of and for the year ended December
31, 1998 is fairly stated, in all material respects.

/s/ PricewaterhouseCoopers LLP

Dallas, Texas
February 22, 1999


<PAGE>

                                                                     Page 2 of 2

                                             BancOne Mortgage   Tel 800 887-6781
                                             Capital Markets, LLC
                                             TX1-2498
                                             1717 Main Street Suite 1400
                                             Dallas, TX  75201-2498

[BANC ONE LOGO]

February 22, 1999

PricewaterhouseCoopers
2001 Ross Avenue
Suite 1800
Dallas, Texas  75201-2997

As of and for the year ended December 31, 1998, Banc One Mortgage Capital
Markets, LLC ("BOMCC") has complied in all material aspects with the minimum
servicing standards set forth in the Mortgage Bankers Association of America's
Uniform Single Attestation Program for Mortgage Bankers ("USAP")(except, for
commercial loan and multifamily loan servicing, minimum servicing standards V.4
and VI.1., which the MBA has interpreted as inapplicable to such servicing.) As
of and for this same period, BOMCM had in effect a fidelity bond and errors and
omissions policy in the amount of $25 million.


/s/ Edgar L. Smith, II
    -----------------------
    Edgar L. Smith, II
    Chief Operating Officer



                                                            EXHIBIT 14(a)(1)(iv)
                                                            Page 1 of 3

                                 [AMRESCO LOGO]

April 1, 1999

BY CERTIFIED MAIL
RETURN RECEIPT REQUESTED

State Street Bank and Trust Company
225 Franklin Street
Boston, Massachusetts 02110
Attention: Corporate Trust Department

Banc One Management and Consulting Corporation
1717 Main Street
Dallas, Texas 75201
Attention: Grace Holst

Ladies and Gentlemen:

Reference is made to the Servicing Agreement (the "Servicing Agreement") dated
as of June 1, l995, among Morgan Guaranty Trust Company of New York, as Initial
Related Owner, Banc One Management and Consulting Corporation ("Banc One"), as
Master Servicer, and AMRESCO Management, Inc. ("AMI"), as Primary Servicer and
Special Servicer. All rights, duties and obligations of Morgan Guaranty Trust
Company of New York as Related Owner have been assigned to State Street Bank and
Trust Company, as Trustee, pursuant to the Pooling and Servicing Agreement dated
as of July 1, 1995, among J.P. Morgan Commercial Mortgage Finance Corp., as
Depositor, Banc One, as Master Servicer and Special Servicer, AMI, as Special
Servicer, and State Street Bank and Trust Company, as Trustee, entered into in
connection with J.P. Morgan Commercial Mortgage Finance Corp. Mortgage
Pass-Through Certificates, Series 1995-C1 (the "PSA"). Throughout 1998, AMI
retained its role as Special Servicer under the Servicing Agreement and PSA and,
effective August 1, 1997, delegated all of its remaining rights, duties and
obligations under the Servicing Agreement and the PSA to AMRESCO Services, L.P.

As Vice President of AMI and with respect to Special Servicing, I have delegated
to specified officers ("Officers") the responsibility for reviewing and
monitoring the activities of AMI, and of our performance under the Servicing
Agreement and the PSA.


     700 North Pearl Street o Suite 2400 o LB 342 o Dallas, Texas 75201-7424
                                  214-953-7700
                             http://www.amresco.com


<PAGE>

                                                                     Page 2 of 3

State Street Bank and Trust Company
Banc One Management and Consulting Corporation
April 1, 1999
Page 2


Accordingly, pursuant to Section 3.07 of the Servicing Agreement and in
accordance with certifications made to me by each of the Officers, AMI certifies
the following:

(1) A review of the activities of AMI for the period from January 1, 1998 to
    December 31, 1998, and of its performance under the Servicing Agreement and
    the PSA has been made under the supervision of the Officers, who have in
    turn been under my supervision; and

(2) To the best of my knowledge and the Officers' knowledge, based on such
    review, AMI has fulfilled its obligations as Special Servicer in all
    material respects under the Servicing Agreement and the PSA throughout the
    period from January 1, 1998 to December 31, 1998.

Please refer to the enclosed independent accountants' report dated February 9,
1999, delivered pursuant to Section 3.08 of the Servicing Agreement, which
discusses the results of their review of AMI's activities under the Servicing
Agreement and the PSA and which is incorporated herein by reference.

Very truly yours,


/s/ Michael Carp

Michael Carp
Vice President
AMRESCO Management, Inc.


Enclosures

cc:    J.P. Morgan Commercial Mortgage Finance Corp.
       60 Wall Street
       New York, New York 10260
       Attention: Ms. Nancy Alto


<PAGE>

                                                                     Page 3 of 3

State Street Bank and Trust Company
Banc One Management and Consulting Corporation
April 1, 1999
Page 3


Enclosure

       Duff & Phelps Credit Rating Co.
       55 East Monroe Street
       Chicago, Illinois 60603
       Attention:  Structured Finance, Commercial
                   Real Estate Monitoring

       Standard & Poor's Rating Service
       25 Broadway
       New York, New York 10004
       Attention:  Commercial Mortgaged Backed Securities Surveillance



                                                             EXHIBIT 14(a)(1)(v)
                                                             Page 1 of 5


[DELOITTE & TOUCHE LOGO]
- --------------------------------------------------------------------------------
                               Deloitte & Touche LLP   Telephone: (214) 777-7000
                               Suite 1600
                               Chase Tower
                               2200 Ross Avenue
                               Dallas, Texas  76201-6778

INDEPENDENT ACCOUNTANTS' REPORT

To the Board of Directors of AMRESCO Management, Inc.:

We have examined management's assertion about AMRESCO Management Inc.'s (the
"Company") compliance with the Company's servicing standards identified in
Appendix A to such assertion as of and for the year ended December 31, 1998.
Such standards were established by management based on the Mortgage Bankers
Association of America's Uniform Single Attestation Program for Mortgage Bankers
("USAP"). Management is responsible for AMRESCO's compliance with these
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity's compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about the Company's compliance with the
servicing standards and performing such other procedures as we considered
necessary in the circumstances. We believe that our examination provides a
reasonable basis for our opinion. Our examination does not provide a legal
determination on the Company's compliance with the servicing standards or its
servicing agreements.

In our opinion, management's assertion that AMRESCO Management, Inc. complied
with its established servicing standards identified in Appendix A to such
assertion as of and for the year ended December 31, 1998, is fairly stated, in
all material respects.


/s/ Deloitte & Touche LLP

February 9, 1999

[Deloitte Touche Tohmatsu logo]


<PAGE>

                                                                     Page 2 of 5

                                 [AMRESCO LOGO]

February 9, 1999

Deloitte & Touche LLP
Texas Commerce Tower
2200 Ross Avenue, Suite 1600
Dallas, Texas 75201

Dear Sirs:

As of and for the year ended December 31, 1998, AMRESCO Management, Inc., a
subsidiary of AMRESCO, INC., has complied in all material respects with the
minimum servicing standards set forth in Appendix A. Such standards were
established by AMRESCO Management Inc. based on the Mortgage Bankers Association
of America's Uniform Single Attestation Program for Mortgage Bankers (USAP).

A list of the portfolios covered by this representation is included in Appendix
B.

For the period January 1, 1998 through December 30, 1998 AMRESCO Management,
Inc. had in effect a fidelity bond in the amount of $23,000,000, errors and
omissions liability coverage in the amount of $10,000,000, and mortgage
impairment protection in the amount of $23,000,000. Beginning December 31, 1998,
AMRESCO Management, Inc. increased its coverage, resulting in a fidelity bond in
the amount of $43,000,000, and mortgage impairment protection in the amount of
$43,000,000. Errors and omissions liability coverage remained at $10,000,000.00.


/s/ Don M. Skidmore                             /s/ Ron Kirkland
- --------------------------------                --------------------------------
Don M. Skidmore                                 Ron Kirkland, Senior Vice 
Senior Vice President                           President and Chief Accounting 
AMRESCO, INC.                                   Officer
                                                AMRESCO, INC. 


/s/ Elaine Miller
- --------------------------------
Elaine Miller
Director, Loan Servicing
AMRESCO, INC.


                                  AMRESCO, INC.
     700 North Pearl Street o Suite 2400 o LB 342 o Dallas, Texas 75201-7424
                                  214-953-7700
                             http://www.amresco.com


<PAGE>

                                                                     Page 3 of 5

                                                                      APPENDIX A

                 AMRESCO MANAGEMENT, INC. SERVICING STANDARDS

I.    CUSTODIAL BANK ACCOUNTS

      1.    Reconciliations shall be prepared on a monthly basis for all
            custodial bank accounts and related bank clearing accounts. These
            reconciliations shall:

            o     be mathematically accurate;

            o     be prepared within forty-five (45) calendar days after the
                  cutoff date;

            o     be reviewed and approved by someone other than the person who
                  prepared the reconciliation; and

            o     document explanations for reconciling items. These reconciling
                  items shall be resolved within ninety (90) calendar days of
                  their original identification.

      2.    Funds of the servicing entity shall be advanced in cases where there
            is an overdraft in an investor's or a mortgagor's account.

      3.    Each custodial account shall be maintained at a federally insured
            depository institution in trust for the applicable investor.

      4.    Escrow funds held in trust for a mortgagor shall be returned to the
            mortgagor within thirty (30) calendar days of payoff of the mortgage
            loan.

II.   MORTGAGE PAYMENTS

      1.    Scheduled mortgage payments shall be deposited into the custodial
            bank accounts and related bank clearing accounts within two business
            days of receipt.

      2.    Scheduled mortgage payments made in accordance with the mortgagor's
            loan documents shall be posted to the applicable mortgagor records
            within two business days of receipt.

      3.    Scheduled mortgage payments shall be allocated to principal,
            interest, insurance, taxes or other escrow items in accordance with
            the mortgagor's loan documents.

      4.    Mortgage payments identified as loan payoffs or other nonscheduled
            payments shall be allocated in accordance with the mortgagor's loan
            documents.

III.  DISBURSEMENTS

      1.    Disbursements made via wire transfer on behalf of a mortgagor or
            investor shall be made only by authorized personnel.

      2.    Disbursements made on behalf of a mortgagor or investor shall be
            posted within two business days to the mortgagor's or investor's
            records maintained by the servicing entity.


                                      - 1 -
<PAGE>

                                                                     Page 4 of 5

      3.    Tax and insurance payments shall be made on or before the penalty or
            insurance policy expiration dates, as indicated on tax bills and
            insurance premium notices, respectively, provided that such support
            has been received by the servicing entity at least thirty (30)
            calendar days prior to these dates.

      4.    Any late payment penalties paid in conjunction with the payment of
            any tax bill or insurance premium notice shall be paid from the
            servicing entity's funds and not charged to the mortgagor, unless
            the late payment was due to the mortgagor's error or omission.

      5.    Amounts remitted to investors per the servicer's investor reports
            shall agree with canceled checks, or other form of payment, or
            custodial bank statements.

      6.    Unused checks shall be safeguarded so as to prevent unauthorized
            access.

IV.   INVESTOR ACCOUNTING AND REPORTING

      1.    The servicing entity's investor reports shall agree with, or
            reconcile to, investors' records on a monthly basis as to the total
            unpaid principal balance and number of loans serviced by the
            servicing entity.

V.    MORTGAGE LOAN ACCOUNTING

      1.    The servicing entity's mortgage loan records shall agree with, or
            reconcile to, the records of mortgagors with respect to the unpaid
            principal balance on a monthly basis.

      2.    Adjustments on ARM loans shall be computed based on the related
            mortgage note and any ARM rider.

      3.    Escrow accounts shall be analyzed, in accordance with the
            mortgagor's loan documents, on an annual basis or as required by the
            servicing agreement.

      4.    Interest on escrow accounts shall be paid, or credited, to
            mortgagors in accordance with the servicing agreements.

VI.   DELINQUENCIES

      1.    Records documenting collection efforts shall be maintained during
            the period a loan is in default and shall be updated at least
            monthly. Such records shall describe the entity's activities in
            monitoring delinquent loans including, for example, phone calls,
            letters and mortgage payment rescheduling plans.

VII.  INSURANCE POLICIES

      1.    A fidelity bond and errors and omissions policy shall be in effect
            on the servicing entity throughout the reporting period in the
            amount of coverage represented to investors in management's
            assertion.


                                     - 2 -
<PAGE>

                                                                     Page 5 of 5

                                   APPENDIX B

- --------------------------------------------------------------------------------
Contract Date         Portfolio                             Trustee
- --------------------------------------------------------------------------------
18-May-94       Cal Fed                                   O'Connor Group        
- --------------------------------------------------------------------------------
24-Oct-94       BT/SAP Pool C Assoc.                  Bankers Trust/Sterling    
- --------------------------------------------------------------------------------
17-Jun-94       AB Holdings                               O'Connor Group        
- --------------------------------------------------------------------------------
01-Jun-94       BCS/Centerbank                               Cargill            
- --------------------------------------------------------------------------------
07-Feb-95       MBLAC NY REO Assoc.                   Bankers Trust/Sterling    
- --------------------------------------------------------------------------------
18-Dec-92       RTC Mortgage Trust 1992-N1         Bankers Trust/Sterling & RTC 
- --------------------------------------------------------------------------------
31-Jan-94       RTC Mortgage Trust 1994-N1         Bankers Trust/Sterling & RTC 
- --------------------------------------------------------------------------------
15-Dec-94       RTC Mortgage Trust 1994-N2         Bankers Trust/Sterling & RTC 
- --------------------------------------------------------------------------------
05-Oct-93       RTC Mortgage Trust 1993-N3         Bankers Trust/Sterling & RTC 
- --------------------------------------------------------------------------------
09-Jun-95       CS First Boston                            First Boston         
- --------------------------------------------------------------------------------
09-Jun-95       Praedium Pacific                  First Boston/Praedium Pacific 
- --------------------------------------------------------------------------------
29-Nov-94       ACP Mortgage                              O'Connor Group        
- --------------------------------------------------------------------------------
01-Apr-94       1994-M1 (Brazos Partners)           State Street Bank & Trust   
- --------------------------------------------------------------------------------
15-Mar-93       1988-NB (NationsBank)                    Bank of New York       
- --------------------------------------------------------------------------------
01-Aug-91       1991-M1 (RTC/FDIC)                  State Street Bank & Trust   
- --------------------------------------------------------------------------------
01-Nov-91       1991-M5 (RTC/FDIC)                  State Street Bank & Trust   
- --------------------------------------------------------------------------------
01-Feb-92       1992-C1 (RTC/FDIC)                        Chemical Bank         
- --------------------------------------------------------------------------------
01-Jul-92       1992-C5 (RTC/FDIC)                       Bank of America        
- --------------------------------------------------------------------------------
01-Oct-92       1992-CHF (RTC/FDIC)                      Bank of America        
- --------------------------------------------------------------------------------
01-Mar-93       1993-C2 (RTC/FDIC)                  State Street Bank & Trust   
- --------------------------------------------------------------------------------
01-Nov-94       1994-C2 (RTC/FDIC)                First National Bank of Chicago
- --------------------------------------------------------------------------------
01-Jul-95       1995-C1 (JP Morgan)                 State Street Bank & Trust   
- --------------------------------------------------------------------------------
01-Jan-96       1996-C2 (JP Morgan)                 State Street Bank & Trust   
- --------------------------------------------------------------------------------
01-May-96       1996-1 (NationsLink)                   Chase Manhattan Bank     
- --------------------------------------------------------------------------------
01-Aug-96       1996-PML (Penn Mutual)                LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Mar-96       Nomura 1996 D-2                       LaSalle National Bank     
- --------------------------------------------------------------------------------
27-Mar-97       Nomura 1997-D4                        LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Jun-97       MSCI 1997-HFI                         LaSalle National Bank     
- --------------------------------------------------------------------------------
11-Aug-97       GSM 1997-GL                           LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Sep-97       SASCO 1997-C1                         LaSalle National Bank     
- --------------------------------------------------------------------------------
24-Oct-97       Nomura 1997-D5                        LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Nov-97       CSFB 1997-PSI                       State Street Bank & Trust   
- --------------------------------------------------------------------------------
04-Feb-98       Nomura 1998-ST 1                      LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Apr-98       SASCO 1998-C2                         LaSalle National Bank     
- --------------------------------------------------------------------------------
15-May-98       GS 1998-GSFL                          LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Oct-98       CSFB 1998-PS2                       State Street Bank & Trust   
- --------------------------------------------------------------------------------
01-Jun-98       Bear Stearns 1998-C1                  LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Sep-97       JPMC 1997-C5                          LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Jun-97       ACMF 1997-C1                          LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Jun-97       CCMSC 1997-1                          LaSalle National Bank     
- --------------------------------------------------------------------------------
11-Sep-98       CAPCO 1998-D7                         LaSalle National Bank     
- --------------------------------------------------------------------------------
01-Mar-98       Merrill Lynch 98-C2                   Norwest Bank Minnesota    
- --------------------------------------------------------------------------------
01-Sep-98       Artesia 98-C1                         LaSalle National Bank     
- --------------------------------------------------------------------------------



                  J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1995-C1

                                                                    EXHIBIT 99.1
                                                                     PAGE 1 OF 2

ITEM 12.    Security Ownership of Certain Beneficial Owners

As of December 31, 1998, the following persons were known to the Registrant to
be the registered beneficial owners of more than 5% of the aggregate fractional
undivided interest evidenced by each Class of the Certificates referenced below:

<TABLE>
<CAPTION>
   TITLE              NAME AND ADDRESS               AMOUNT OF BENEFICIAL
  OF CLASS          OF BENEFICIAL HOLDERS       OWNERSHIP (ORIGINAL PRINCIPAL)      % CLASS
  --------          ---------------------       ------------------------------      -------
<S>           <C>                                       <C>                          <C> 
Class A1      Cede & Co.                                $84,195,000.00               100%
              55 Water Street
              New York, New York  10041

Class A1X     Cede & Co.                                $84,195,000.00               100%
              55 Water Street
              New York, New York  10041

Class A2      Cede & Co.                                $31,155,000.00               100%
              55 Water Street
              New York, New York  10041

Class A2X     Cede & Co.                                $31,155,000.00               1005
              55 Water Street
              New York, New York  10041

Class B       Cede & Co.                                $10,329,000.00               100%
              55 Water Street
              New York, New York  10041

Class C       Cede & Co.                                $12,051,000.00               100%
              55 Water Street
              New York, New York  10041

Class D       Cede & Co.                                 $6,886,000.00               100%
              55 Water Street
              New York, New York  10041

Class DX      Cede & Co.                                $29,266,000.00               100%
              55 Water Street
              New York, New York  10041

Class E       Cede & Co.                                 $7,747,000.00               100%
              55 Water Street
              New York, New York  10041

Class F       Cede & Co.                                 $7,747,000.00               100%
              55 Water Street
              New York, New York  10041
</TABLE>

<PAGE>

                                                                     PAGE 2 OF 2

<TABLE>
<S>           <C>                                        <C>                         <C> 
Class G       Cede & Co.                                 $5,508,800.00                80%
              55 Water Street
              New York, New York  10041

              LaSalle National Bank, Trustee             $1,377,200.00                20%
              Morgan Stanley Capital I Inc.
              135 S. LaSalle Street, Suite 1625
              Chicago, Illinois  60674

Class NR      Cede & Co.                                 $3,721,417.00                72%
              55 Water Street
              New York, New York  10041

              LaSalle National Bank, Trustee             $1,244,090.00                24%
              Morgan Stanley Capital I Inc.
              135 S. LaSalle Street, Suite 1625
              Chicago, Illinois  60674

Class RI      CMI Investors II, Limited Partnership           -0-                    100%
              2 Lincoln Center
              5420 LBJ Freeway, Suite 515
              Dallas, Texas  75240

Class RII     CMI Investors II, Limited Partnership           -0-                    100%
              2 Lincoln Center
              5420 LBJ Freeway, Suite 515
              Dallas, Texas  75240
</TABLE>



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