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): 9/25/97
CWMBS, INC.
(Depositor)
(Issuer in respect of Mortgage Pass Through Certificates, Series 97-3)
(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.
Mortgage Pass Through Certificates
Series 97-3
On September 25 1997, The Bank of New York, as Trustee for CWMBS, Inc. Mortgage
Pass Through Certificates Series 1997-3, made a monthly distribution to
Certificateholders of principal and/or interest pursuant to the Pooling and
Servicing Agreement, dated as of April 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., Mortgage Pass Through Certificates Series
1997-3 relating to the distribution date of September 25, 1997 prepared by
The Bank of New York, as Trustee under the Pooling and Servicing Agreement
dated as of April 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: September 25, 1997
CSMBS, INC.
By: /s/ Kelly A Sheahan
Name: Kelly A. Sheahan
Assistant Treasurer
The Bank of New York,
as Trustee
Payment Date: 09/25/97
-------------------------------------------------
COUNTRYWIDE HOME LOANS
Mortgage Pass-Through Certificates, Series 1997-3
-------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Net Ending Cert./ Unpaid
Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Shortfall PPIS Notional Bal. Interest
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2467 A-1 25,844,000.00 7.500000% 0.00 161,525.00 161,525.00 0.00 0.00 25,844,000.00 0.00
2468 A-2 22,000,000.00 7.500000% 0.00 137,500.00 137,500.00 0.00 0.00 22,000,000.00 0.00
2469 A-3 11,149,900.00 7.500000% 0.00 69,686.88 69,686.88 0.00 0.00 11,149,900.00 0.00
2470 A-4 50,111,927.19 7.500000% 35,427.05 313,199.54 348,626.60 0.00 0.00 50,076,500.14 0.00
2471 A-5 15,632,000.00 7.500000% 0.00 97,700.00 97,700.00 0.00 0.00 15,632,000.00 0.00
2472 A-6 15,006,748.27 7.500000% 123,054.67 93,792.18 216,846.85 0.00 0.00 14,883,693.60 0.00
A-7-1 916,990.20 7.500000% 172,702.13 0.00 172,702.13 0.00 0.00 750,019.26 5,731.19
A-7-2 9,749,914.60 7.500000% 835,064.26 0.00 835,064.26 0.00 0.00 8,975,787.31 60,936.97
2473 A-7 10,666,904.81 7.500000% 1,007,766.40 0.00 1,007,766.40 0.00 0.00 9,725,806.56 66,668.16
2474 A-8 8,500,000.00 7.500000% 0.00 53,125.00 53,125.00 0.00 0.00 8,500,000.00 0.00
2475 A-9 15,000,000.00 7.500000% 0.00 93,750.00 93,750.00 0.00 0.00 15,000,000.00 0.00
2476 A-10 62,367,354.45 7.500000% 494,391.20 389,795.97 884,187.17 0.00 0.00 61,872,963.25 0.00
2483 PO 686,071.98 N/A 622.48 N/A 622.48 0.00 N/A 685,449.49 N/A
2484 x 193,759,218.01 0.367274% N/A 59,302.26 59,302.26 N/A 0.00 192,208,309.93 0.00
2485 A-R 0.00 7.500000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
2477 M 4,266,572.36 7.500000% 3,016.29 26,666.08 29,682.37 0.00 0.00 4,263,556.07 0.00
2478 B-1 2,007,798.94 7.500000% 1,419.43 12,548.74 13,968.17 0.00 0.00 2,006,379.50 0.00
2479 B-2 1,505,848.95 7.500000% 1,064.57 9,411.56 10,476.13 0.00 0.00 1,504,784.38 0.00
2480 B-3 752,924.48 7.500000% 532.29 4,705.78 5,238.06 0.00 0.00 752,392.19 0.00
2481 B-4 752,924.48 7.500000% 532.29 4,705.78 5,238.06 0.00 0.00 752,392.19 0.00
2482 B-5 752,925.86 7.500000% 532.29 4,705.79 5,238.07 0.00 0.00 752,393.57 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Totals 247,003,901.76 1,668,358.96 1,532,120.54 3,200,479.50 0.00 0.00 245,402,210.96 133,336.31
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 09/25/97
-------------------------------------------------
COUNTRYWIDE HOME LOANS
Mortgage Pass-Through Certificates, Series 1997-3
-------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Aggregate Stated Principal 174,681.41
Aggregate Prepayment Amount 1,427,009.39
Aggregate Liquidation Proceeds 0.00
Pool Stated Pricipal Balance after distribution 245,402,210.96
- --------------------------------------------------------------------------------
FEES & ADVANCES
- --------------------------------------------------------------------------------
Monthly master servicer fees paid 51,459.15
Advances included in this distribution 5,085.38
Aggregate Advances Outstanding 8,529.44
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Net realized losses (this period) 0.00
Cumulative losses (from Cut-Off) 0.00
Bankruptcy Loss Coverage Amount 50,000.00
Fraud Loss Coverage Amount 5,033,328.00
Special Hazrad Loss Coverage Amount 516,664.00
- --------------------------------------------------------------------------------
OTHER INFORMATION
- --------------------------------------------------------------------------------
Guranteed Distribution 69,686.88
Guranteed Distribution Paid by A-3 Policy 0.00
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
1 mo. 2 439,879.77
2 mos. 0 0.00
3+MOS. 1 221,005.02
In foreclosure 0 0.00
Totals 3 660,884.79
- --------------------------------------------------------------------------------
TOTAL REO INFORMATION
- --------------------------------------------------------------------------------
Total Number of REO Properties 0
Total Principal Balance of REO
Properties 0.00
- --------------------------------------------------------------------------------
NEW REO INFORMATION
(Mortgage Loans that became REO Properties during the preceeding calendar month)
- --------------------------------------------------------------------------------
Loan Number Stated Principal Balance
----------- ------------------------
0 0.00
- --------------------------------------------------------------------------------
Aggregate Certificate Information for the following distribution date
- --------------------------------------------------------------------------------
Class Aggregate Aggregate
Type Percentages Prepay. Pct.
- --------------------------------------------------------------------------------
Senior 75.43756394% 100.00000000%
Class A-4 20.46304464% 0.00000000%
Subordinate 4.09939142% 0.00000000%
- --------------------------------------------------------------------------------
<PAGE>
Payment Date: 09/25/97
-------------------------------------------------
COUNTRYWIDE HOME LOANS
Mortgage Pass-Through Certificates, Series 1997-3
-------------------------------------------------
Original Certificate Information
Class Information
------------------------------------
- --------------------- Original Pass Thru Cusip
Type Name Cert. Bal. Rate Numbers
- ---------------------------------------------------------
Senior A-1 25,844,000.00 7.500000% 126691Z49
A-2 22,000,000.00 7.500000% 126691Z56
A-3 11,149,900.00 7.500000% 126691Z64
A-4 50,250,000.00 7.500000% 126691Z72
A-5 15,632,000.00 7.500000% 126691Z80
A-6 15,330,000.00 7.500000% 126691Z98
A-7-1 1,427,960.00 7.500000% 1266912A1
A-7-2 12,100,000.00 7.500000% 1266912A1
A-7 13,527,960.00 7.500000% 1266912A1
A-8 8,500,000.00 7.500000% 1266912B9
A-9 15,000,000.00 7.500000% 1266912C7
A-10 63,666,000.00 7.500000% 1266912D5
PO 699,763.00 N/A 1266912E3
X 198,007,338.00 0.367274% 1266912F0
- ---------------------------------------------------------
Residual A-R 100.00 7.500000% 1266912G8
- ---------------------------------------------------------
Subordinate M 4,278,328.00 7.500000% 1266912H6
B-1 2,013,331.00 7.500000% 1266912J2
B-2 1,509,998.00 7.500000% 1266912K9
B-3 754,999.00 7.500000% 126691Y99
B-4 754,999.00 7.500000% 126691Z29
B-5 755,000.00 7.500000% 126691Z31
- ---------------------------------------------------------
- ---------------------------------------------------------
Total 251,666,378.00
- ---------------------------------------------------------
Factors per $1,000
Class Information
--------------------------------------
- --------------------- Principal Interest Ending
Type Name Dist. Dist. Cert. Bal
- -----------------------------------------------------------
Senior A-1 0.00000000 6.25000000 1000.000000
A-2 0.00000000 6.25000000 1000.000000
A-3 0.00000000 6.25000000 1000.000000
A-4 0.70501596 6.23282677 996.547266
A-5 0.00000000 6.25000000 1000.000000
A-6 8.02704958 6.11821113 970.886732
A-7-1 120.94325805 0.00000000 525.238281
A-7-2 69.01357557 0.00000000 741.800604
A-7 74.49507532 0.00000000 718.941109
A-8 0.00000000 6.25000000 1000.000000
A-9 0.00000000 6.25000000 1000.000000
A-10 7.76538812 6.12251383 971.836824
PO 0.88956504 0.00000000 979.545206
X 0.00000000 0.29949525 970.713065
- -----------------------------------------------------------
Residual A-R 0.00000000 0.00000000 0.000000
- -----------------------------------------------------------
Subordinate M 0.70501596 6.23282677 996.547266
B-1 0.70501596 6.23282677 996.547266
B-2 0.70501596 6.23282677 996.547266
B-3 0.70501596 6.23282677 996.547266
B-4 0.70501596 6.23282677 996.547266
B-5 0.70501633 6.23282998 996.547781
- -----------------------------------------------------------
- -----------------------------------------------------------
Total 6.62924850 6.08790316 975.109241
- -----------------------------------------------------------
