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: 09/25/98
(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>
JP Morgan Commercial Mortgage Finance Corp.
Commercial Mortgage Pass-Through Series 1997-C4
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 1997-C4
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 1997-C4
(Registrant)
Date: 09/25/98
By:
Name David Shepherd
Title: Assistant Secretary
State Street Bank and Trust Company
as Trustee
Trustee's Report to Certificateholders
Payment Summary Payment Date: September 25, 1998
<TABLE>
Original Pass-Through Interest Original Beginning Principal
Class CUSIP Moody's Rating Rate Type Balance Balance Distribution
<S> <C> <C> <C> <C> <C> <C> <C>
A1 617059BX7 Aaa 0.0693900 Fixed 40,000,000.00 32,183,577.10 455,829.04
A2 617059BY5 Aaa 0.0732300 Fixed 100,124,000.00 100,124,000.00 0.00
A3 617059BZ2 Aaa 0.0753500 Fixed 138,659,000.00 138,659,000.00 0.00
B 617059CA6 Aa2 0.0752653 Variable 24,419,000.00 24,419,000.00 0.00
C 617059CB4 A2 0.0762453 Variable 22,384,000.00 22,384,000.00 0.00
D 617059CC2 Baa2 0.0768253 Variable 20,349,000.00 20,349,000.00 0.00
E 617059CD0 Baa3 0.0802553 Variable 6,104,000.00 6,104,000.00 0.00
X* 617059CE8 AAA 0.0138157 Variable 406,985,353.00 399,168,930.10 0.00
F 617059CF5 NR 0.0738000 Fixed 26,454,000.00 26,454,000.00 0.00
G 617059CG3 NR 0.0738000 Fixed 16,279,000.00 16,279,000.00 0.00
NR 617059CH1 NR 0.0738000 Fixed 12,213,353.00 12,213,353.00 0.00
R-I N/A NR N/A N/A 0.00 0.00 0.00
R-II N/A NR N/A N/A 0.00 0.00 0.00
R-III N/A NR N/A N/A 0.00 0.00 0.00
* Based on a Notional Balance Totals: 406,985,353.00 399,168,930.10 455,829.04
</TABLE>
<TABLE>
Interest Total Ending
Distribution Payable Balance
<S> <C> <C>
186,101.53 641,930.57 31,727,748.06
611,006.71 611,006.71 100,124,000.00
870,662.97 870,662.97 138,659,000.00
153,158.68 153,158.68 24,419,000.00
142,222.96 142,222.96 22,384,000.00
130,276.56 130,276.56 20,349,000.00
40,823.21 40,823.21 6,104,000.00
459,567.90 459,567.90 398,713,101.06
162,692.10 162,692.10 26,454,000.00
100,115.85 100,115.85 16,279,000.00
75,070.02 75,070.02 12,213,353.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
2,931,698.49 3,387,527.53 398,713,101.06
</TABLE>
<TABLE>
Distributions per Certificate
Beginning Principal Interest Ending
Class Certif. Factor Distribution Distrib. Certif. Factor
<S> <C> <C> <C> <C>
A1 0.804589428 11.395726 4.652538 0.793193702
A2 1.000000000 0.000000 6.102500 1.000000000
A3 1.000000000 0.000000 6.279167 1.000000000
B 1.000000000 0.000000 6.272111 1.000000000
C 1.000000000 0.000000 6.353778 1.000000000
D 1.000000000 0.000000 6.402111 1.000000000
E 1.000000000 0.000000 6.687944 1.000000000
X* 0.980794339 0.000000 1.129200 0.979674325
F 1.000000000 0.000000 6.150000 1.000000000
G 1.000000000 0.000000 6.150000 1.000000000
NR 1.000000000 0.000000 6.146553 1.000000000
R-I 0.000000000 0.000000 0.000000 0.000000000
R-II 0.000000000 0.000000 0.000000 0.000000000
R-III 0.000000000 0.000000 0.000000 0.000000000
</TABLE>
Principal Detail
<TABLE>
Beginning Principal Principal Realized Collat. Val Total Prin Ending
Class Balance Payments Adjustments Losses Adj Distrib. Amt Balance
<S> <C> <C> <C> <C> <C> <C> <C>
A1 32,183,577.10 455,829.04 0.00 0.00 0.00 455,829.04 31,727,748.06
A2 100,124,000.00 0.00 0.00 0.00 0.00 0.00 100,124,000.00
A3 138,659,000.00 0.00 0.00 0.00 0.00 0.00 138,659,000.00
B 24,419,000.00 0.00 0.00 0.00 0.00 0.00 24,419,000.00
C 22,384,000.00 0.00 0.00 0.00 0.00 0.00 22,384,000.00
D 20,349,000.00 0.00 0.00 0.00 0.00 0.00 20,349,000.00
E 6,104,000.00 0.00 0.00 0.00 0.00 0.00 6,104,000.00
X* 399,168,930.10 0.00 0.00 0.00 0.00 0.00 398,713,101.06
F 26,454,000.00 0.00 0.00 0.00 0.00 0.00 26,454,000.00
G 16,279,000.00 0.00 0.00 0.00 0.00 0.00 16,279,000.00
NR 12,213,353.00 0.00 0.00 0.00 0.00 0.00 12,213,353.00
R-I 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
R-III 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Totals: 399,168,930.10 455,829.04 0.00 0.00 0.00 455,829.04 398,713,101.06
</TABLE>
Interest Detail
<TABLE>
Accrued Current Unpaid Prior Accrd Unpai Prepay Int. Additional Prepayment Total Interest
Class Cert Int Distrib. Cert. Distr.Cert.Int Shortfalls Adjustments Premiums Distrib. Amount
<S> <C> <C> <C> <C> <C> <C> <C>
A1 186,101.53 0.00 0.00 0.00 0.00 0.00 186,101.53
A2 611,006.71 0.00 0.00 0.00 0.00 0.00 611,006.71
A3 870,662.97 0.00 0.00 0.00 0.00 0.00 870,662.97
B 153,158.68 0.00 0.00 0.00 0.00 0.00 153,158.68
C 142,222.96 0.00 0.00 0.00 0.00 0.00 142,222.96
D 130,276.56 0.00 0.00 0.00 0.00 0.00 130,276.56
E 40,823.21 0.00 0.00 0.00 0.00 0.00 40,823.21
X* 459,567.90 0.00 0.00 0.00 0.00 0.00 459,567.90
F 162,692.10 0.00 0.00 0.00 0.00 0.00 162,692.10
G 100,115.85 0.00 0.00 0.00 0.00 0.00 100,115.85
NR 75,112.12 42.10 1,562.48 0.00 0.00 0.00 75,070.02
R-I 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
R-III 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Totals: 2,931,740.59 42.10 1,562.48 0.00 0.00 0.00 2,931,698.49
</TABLE>
Delinquency Statistics
<TABLE>
One Month Two Months Three + Months Specially Svcd Foreclsrs
<S> <C> <C> <C> <C> <C>
# of Loans 0 0 0 0 0
Prin. Balance 0.00 0.00 0.00 0.00 0.00
</TABLE>
Other Information
Principal Prepayment Int. Prepayment Int. # of Outstanding
Prepayments Excess Shortfall Mortgage Loans
0.00 0.00 0.00 127
Advances, Expenses, Fees
Current Cum Outstanding
Principal Advances 26,319.21 26,319.21
Interest Advances 141,094.59 141,094.59
Total Advances 167,413.80 167,413.80
Servicing Advances 0.00 0.00
Current Interest on Advances 43.17
Cumulative Interest on Advances 1,606.71
Master Svc Fee Primary Svc Fee Special Servicing Fee
8,134.86 21,332.95 0.00
Subordinate Support Percentage and Maturities
Class Original Support Current Support
Subordination % Subordination %
A 0.315005 0.321540
B 0.255005 0.260296
C 0.200006 0.204155
D 0.150006 0.153119
E 0.135008 0.137809
F 0.070008 0.071461
G 0.030009 0.030632
NR 0.000000 0.000000
