SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): 12/26/97
CWMBS, INC.
(Depositor)
(Issuer in respect of Pass Through Certificates, Series 97-A Resecuritization)
(Exact name of registrant as specified in charter)
Delaware 33-63714 95-4449516
(State or other (Commission File No.) (I.R.S. Employer
jurisdiction of Identification No.)
organization)
155 N. Lake Avenue, Pasadena, CA 911009-7137
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code: (818)-304-4428
Not Applicable
(Former name, former address and former fiscal year,
if changed since last report)
<PAGE>
Item 5. Other Events
CWMBS, INC.
Pass Through Certificates
Series 97-A Resecuritization
On December 26 1997, The Bank of New York, as Trustee for CWMBS, Inc. Pass
Through Certificates Series 1997-1, made a monthly distribution to
Certificateholders of principal and/or interest pursuant to the Pooling and
Servicing Agreement, dated as of March 1, 1997, among CWMBS, Inc. as Depositor,
Independent National Mortgage Corporation, Seller and Master Servicer and The
Bank of New York, as Trustee.
Item 7. Financial Statements and Exhibits
(c) Exhibits
Exhibit No. Description
99 Report to Holders of CWMBS, Inc., Pass Through Certificates Series 1997-1
relating to the distribution date of December 26, 1997 prepared by The Bank
of New York, as Trustee under the Pooling and Servicing Agreement dated as
of March 1, 1997.
<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. Dated: December 26, 1997
CSMBS, INC.
By: /s/ Kelly A Sheahan
Name: Kelly A. Sheahan
Assistant Treasurer
The Bank of New York,
as Trustee
Payment Date: 12/26/97
-------------------------------------------------
INDEPENDENT NATIONAL MORTGAGE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-A
RESIDENTIAL ASSET SECURITIZATION TRUST 1997 A-1
-------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
- ----------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest Ending Cert./
Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls Notional Bal.
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2286 A-1 64,993,303.10 7.000000% 1,671,221.88 379,127.60 2,050,349.48 0.00 0.00 63,322,081.22
2287 A-2 10,286,000.00 7.375000% 0.00 63,216.04 63,216.04 0.00 0.00 10,286,000.00
2288 A-3 5,502,000.00 7.375000% 0.00 33,814.38 33,814.38 0.00 0.00 5,502,000.00
2289 A-4 20,540,000.00 7.375000% 0.00 126,235.42 126,235.42 0.00 0.00 20,540,000.00
2290 A-5 3,215,000.00 7.375000% 0.00 19,758.85 19,758.85 0.00 0.00 3,215,000.00
2291 A-6 38,995,981.86 8.000000% 1,002,733.13 259,973.21 1,262,706.34 0.00 0.00 37,993,248.73
2292 A-7 20,571,000.00 7.375000% 0.00 126,425.94 126,425.94 0.00 0.00 20,571,000.00
2293 A-8 5,142,000.00 7.375000% 0.00 31,601.88 31,601.88 0.00 0.00 5,142,000.00
2294 PO 152,489.84 NA 178.79 NA 178.79 0.00 0.00 152,311.06
2295 X 176,358,708.08 0.899624% 0.00 132,213.73 132,213.73 0.00 0.00 173,683,219.00
- ----------------------------------------------------------------------------------------------------------------------------
2296 A-R 100.00 7.375000% 0.00 0.61 0.61 0.00 0.00 100.00
- ----------------------------------------------------------------------------------------------------------------------------
2297 B-1 9,309,831.12 7.375000% 6,133.39 57,216.67 63,350.06 0.00 0.00 9,303,697.74
2298 B-2 2,731,930.59 7.375000% 1,799.82 16,789.99 18,589.81 0.00 0.00 2,730,130.77
2299 B-3 1,720,251.67 7.375000% 1,133.31 10,572.38 11,705.69 0.00 0.00 1,719,118.36
2300 B-4 1,011,678.92 7.375000% 666.50 6,217.61 6,884.11 0.00 0.00 1,011,012.41
2301 B-5 506,833.25 7.375000% 333.91 3,114.91 3,448.82 0.00 0.00 506,499.34
2302 B-6 910,798.25 7.375000% 600.04 5,597.61 6,197.65 0.00 0.00 910,198.21
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
Totals -- 185,589,198.60 -- 2,684,800.76 1,271,876.83 3,956,677.60 0.00 0.00 182,904,397.84
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
- --------------------------
Unpaid
Class Code Name Interest
- --------------------------
2286 A-1 0.00
2287 A-2 0.00
2288 A-3 0.00
2289 A-4 0.00
2290 A-5 0.00
2291 A-6 0.00
2292 A-7 0.00
2293 A-8 0.00
2294 PO 0.00
2295 X 0.00
- --------------------------
2296 A-R 0.00
- --------------------------
2297 B-1 0.00
2298 B-2 0.00
2299 B-3 0.00
2300 B-4 0.00
2301 B-5 0.00
2302 B-6 0.00
- --------------------------
- --------------------------
Totals -- 0.00
- --------------------------
<PAGE>
Payment Date: 12/26/97
-------------------------------------------------
INDEPENDENT NATIONAL MORTGAGE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-A
RESIDENTIAL ASSET SECURITIZATION TRUST 1997 A-1
-------------------------------------------------
Original Certificate Information
Class Information
-------------------------------------
- ------------------- Original Pass Thru Cusip
Type Name Cert. Bal. Rate Numbers
- --------------------------------------------------------
Senior A-1 76,220,000.00 7.000000% 126691-H80
A-2 10,286,000.00 7.375000% 126691-H98
A-3 5,502,000.00 7.375000% 126691-J21
A-4 20,540,000.00 7.375000% 126691-J39
A-5 3,215,000.00 7.375000% 126691-J47
A-6 45,732,000.00 8.000000% 126691-J54
A-7 20,571,000.00 7.375000% 126691-J62
A-8 5,142,000.00 7.375000% 126691-J70
PO 154,914.16 NA 126691-J88
X 194,173,379.00 0.919500% 126691-J96
- --------------------------------------------------------
Residual A-R 100.00 7.375000% 126691-K29
- --------------------------------------------------------
Subordinate B-1 9,368,000.00 7.375000% 126691-K37
B-2 2,749,000.00 7.375000% 126691-K45
B-3 1,731,000.00 7.375000% 126691-K52
B-4 1,018,000.00 7.375000% N/A
B-5 510,000.00 7.375000% N/A
B-6 916,489.00 7.375000% N/A
- --------------------------------------------------------
- --------------------------------------------------------
Totals -- 203,655,503.16 -- --
- --------------------------------------------------------
Factors per $1,000
Class Information
---------------------------------------
- ----------------- Principal Interest Ending
Type Name Dist. Dist. Cert. Bal
- ----------------- ---------------------------------------
Senior A-1 21.92629075 4.97412230 830.78038860
A-2 0.00000000 6.14583333 1000.00000000
A-3 0.00000000 6.14583333 1000.00000000
A-4 0.00000000 6.14583333 1000.00000000
A-5 0.00000000 6.14583333 1000.00000000
A-6 21.92629075 5.68471120 830.78038860
A-7 0.00000000 6.14583333 1000.00000000
A-8 0.00000000 6.14583333 1000.00000000
PO 1.15411206 0.00000000 983.19647216
X 0.00000000 0.68090553 894.47492697
- ----------------- ---------------------------------------
Residual A-R 0.00000000 6.14583333 1000.00000000
- ----------------- ---------------------------------------
Subordinate B-1 0.65471673 6.10767191 993.13596686
B-2 0.65471673 6.10767191 993.13596686
B-3 0.65471673 6.10767191 993.13596686
B-4 0.65471673 6.10767191 993.13596686
B-5 0.65471673 6.10767191 993.13596686
B-6 0.65471674 6.10767204 993.13598853
- ----------------- ---------------------------------------
- ----------------- ---------------------------------------
Totals -- 13.18305041 6.24523676 898.1068274756
- ----------------- ---------------------------------------
<PAGE>
Payment Date: 12/26/97
-------------------------------------------------
INDEPENDENT NATIONAL MORTGAGE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-A
RESIDENTIAL ASSET SECURITIZATION TRUST 1997 A-1
-------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Aggregate Stated Principal Balance 185,589,198.60
Aggregate Prepayment Amount 2,562,474.07
Aggregate Liquidation Proceeds 0.00
- --------------------------------------------------------------------------------
FEES & ADVANCES
- --------------------------------------------------------------------------------
Monthly master servicer fees paid 8,014.12
Monthly servicer fees paid 39,877.30
Advances included in this distribution 18,295.06
Aggregate Advances Outstanding 20,286.61
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Net realized losses (this period) 0.00
Cumulative losses (from Cut-Off) 0.00
Bankruptcy Loss Coverage Amount 100,000.00
Fraud Loss Coverage Amount 4,073,110.06
Special Hazrad Loss Coverage Amount 2,043,486.91
- --------------------------------------------------------------------------------
OTHER INFORMATION
- --------------------------------------------------------------------------------
Available remittance amount 3,956,677.60
Principal remittance amount 2,684,800.76
Interest remittance amount 1,271,876.83
Aggregate Certificate Information for the following distribution date
Class Aggregate Aggregate Aggregate
Type Percentages Prepay. Pct. Certificate Bal.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Senior 91.146112% 100.000000% 166,723,741.01
Subordinate 8.853888% 0.000000% 16,180,656.84
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
1 mo. 16 2,019,479.91
2 mos. 2 247,322.14
3+MOS. 0 0.00
In foreclosure 5 991,511.44
Totals 23 3,258,313.49
- --------------------------------------------------------------------------------
TOTAL REO INFORMATION
- --------------------------------------------------------------------------------
Total Number of REO Properties 0
Total Principal Balance of REO Properties 0
Total Market Value of REO Properties Not Available
- --------------------------------------------------------------------------------
NEW REO INFORMATION
(Mortgage Loans that became REO Properties during the preceeding calendar month)
- --------------------------------------------------------------------------------
Loan Number Stated Principal Balance Date of Acquisition
----------- ------------------------ -------------------
0 0 0
0
0
- --------------------------------------------------------------------------------
Aggregate Amount of the Scheduled Payments on all
60+ day delinqencies for the past 12 month rolling period
- --------------------------------------------------------------------------------
12/26/97 0.00
11/25/97 0.00
10/27/97 0.00
09/25/97 0.00
08/25/97 7,145.70
07/25/97 6,010.02
