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)
August 15, 1997
ContiMortgage Home Equity Loan Trust 1997-3
-------------------------------------------
(Exact name of registrant as specified in its charter)
16-1528916
New York 33-319427-02 16-1528914
-------- ------------ ----------
(State or Other Jurisdiction (Commission) (I.R.S. Employer
of Incorporation) File Number) Identification No.)
c/o Manufacturers & Traders Trust
One M&T Plaza
Buffalo, New York
Attn: Corporate Trust Department 14203-2599
-------------------------------- ----------
(Address of Principal) (Zip Code)
Registrant's telephone number, including area code (716) 842-5589
No Change
(Former name or former address, if changed since last report)
- --------------------------------------------------------------------
Note: Please see page 5 for Exhibit Index Page 1
<PAGE>
Item 5. Other Events.
On August 15, 1997 a scheduled distribution was made from the Trust to
holders of the Class A,M,B and R Certificates. The information contained in the
Trustee's Monthly Servicing Report for the month of July, 1997 dated August
15, 1997 attached hereto as Exhibit 19 is hereby incorporated by reference.
In addition to the information included in the Trustee's Monthly Report,
the gross servicing compensation paid to the Servicer for the month of July,
1997 was $475,961.58.
Page 2
<PAGE>
Item 7. Financial Statements, Pro Forma Financial Information
and Exhibits.
(a) Not applicable
(b) Not applicable
(c) Exhibits:
19. Trustee's Monthly Servicing Report for the month of July, 1997.
Page 3
<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 hereunto duly authorized.
By: CONTISECURITIES ASSET FUNDING CORP.,
As Depositor
By: /s/ Susan E. O'Donovan
Name: Susan E. O'Donovan
Title: Vice President and Chief Financial Officer
Dated: August 25, 1997
Page 4
<PAGE>
EXHIBIT INDEX
Exhibit No. Description
19. Trustee's Monthly Servicing Report for the Month of July,
1997.
ContiMortgage Corporation
Home Equity Loan Pass-Through Certificates
Series 1997-3
Distribution Period: 15-Aug-97
<TABLE>
<CAPTION>
Original Beginning Ending
Certificate Certificate Principal Interest Total Certificate
CUSIP Class Face Value Balance Distribution Distribution Distribution Balance
<C> <C> <C> <C> <C> <C> <C> <C>
21075WFA8 A-1 130,000,000.00 119,049,601.51 14,611,526.82 636,915.37 15,248,442.19 104,438,074.69
21075WFB6 A-2 135,000,000.00 135,000,000.00 0.00 732,375.00 732,375.00 135,000,000.00
21075WFC4 A-3 215,000,000.00 215,000,000.00 0.00 1,196,833.33 1,196,833.33 215,000,000.00
21075WFD2 A-4 73,000,000.00 73,000,000.00 0.00 414,883.33 414,883.33 73,000,000.00
21075WFE0 A-5 71,000,000.00 71,000,000.00 0.00 414,758.33 414,758.33 71,000,000.00
21075WFF7 A-6 36,000,000.00 36,000,000.00 0.00 213,900.00 213,900.00 36,000,000.00
21075WFG5 A-7 65,000,000.00 65,000,000.00 0.00 394,333.33 394,333.33 65,000,000.00
21075WFH3 A-8 38,600,000.00 38,600,000.00 0.00 243,823.33 243,823.33 38,600,000.00
21075WFJ9 A-9 68,000,000.00 68,000,000.00 0.00 403,466.67 403,466.67 68,000,000.00
21075WFK6 M-1F 54,337,000.00 54,337,000.00 0.00 331,002.89 331,002.89 54,337,000.00
21075WFL4 M-2F 49,613,000.00 49,613,000.00 0.00 312,148.46 312,148.46 49,613,000.00
21075WFM2 B-1F 9,450,000.00 9,450,000.00 0.00 62,133.75 62,133.75 9,450,000.00
21075X1L7 C 0.00 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 14,042.42 14,042.42 0.00
Total 945,000,000.00 934,049,601.51 14,611,526.82 5,370,616.21 19,982,143.03 919,438,074.69
Original Beginning Ending
Certificate Certificate Principal Interest Total Certificate
CUSIP Class Face Value Balance Distribution Distribution Distribution Balance
<C> <C> <C> <C> <C> <C> <C> <C>
21075WFN0 A-10 259,200,000.00 256,687,884.46 4,268,806.55 1,301,838.17 5,570,644.72 252,419,077.91
21075WFP5 M-1A 25,600,000.00 25,600,000.00 0.00 132,700.72 132,700.72 25,600,000.00
21075WFQ3 M-2A 20,000,000.00 20,000,000.00 0.00 107,805.77 107,805.77 20,000,000.00
21075WFR1 B-1A 15,200,000.00 15,200,000.00 0.00 87,429.72 87,429.72 15,200,000.00
Total 320,000,000.00 317,487,884.46 4,268,806.55 1,629,774.38 5,898,580.93 313,219,077.91
Notional Notional Principal Interest Total Notional
Class Amount Amount Distribution Distribution Distribution Amount
21075WFS9 A-11IO 68,000,000.00 68,000,000.00 0.00 481,666.67 481,666.67 68,000,000.00
AMOUNTS PER $1,000 UNIT Ending PASS THROUGH RATES
Principal Interest Total Certificate Original Pass Current Pass
Class Distribution Distribution Distribution Balance Class Thru Rate Thru Rate
<C> <C> <C> <C> <C> <C> <C> <C> <C>
21075WFA8 A-1 112.39636015 4.89934900 117.29570915 803.36980 A-1 6.42000% 6.42000%
21075WFB6 A-2 0.00000000 5.42500000 5.42500000 1,000.00000 A-2 6.51000% 6.51000%
21075WFC4 A-3 0.00000000 5.56666665 5.56666665 1,000.00000 A-3 6.68000% 6.68000%
21075WFD2 A-4 0.00000000 5.68333329 5.68333329 1,000.00000 A-4 6.82000% 6.82000%
21075WFE0 A-5 0.00000000 5.84166662 5.84166662 1,000.00000 A-5 7.01000% 7.01000%
21075WFF7 A-6 0.00000000 5.94166667 5.94166667 1,000.00000 A-6 7.13000% 7.13000%
21075WFG5 A-7 0.00000000 6.06666662 6.06666662 1,000.00000 A-7 7.28000% 7.28000%
21075WFH3 A-8 0.00000000 6.31666658 6.31666658 1,000.00000 A-8 7.58000% 7.58000%
21075WFJ9 A-9 0.00000000 5.93333338 5.93333338 1,000.00000 A-9 7.12000% 7.12000%
21075WFK6 M-1F 0.00000000 6.09166664 6.09166664 1,000.0000 A-11IO 8.50000% 8.50000%
21075WFL4 M-2F 0.00000000 6.29166670 6.29166670 1,000.00000 M-1F 7.31000% 7.31000%
21075WFM2 B-1F 0.00000000 6.57500000 6.57500000 1,000.00000 M-2F 7.55000% 7.55000%
Total 15.46193314 5.66833205 21.13026520 972.95034 B-1F 7.89000% 7.89000%
AMOUNTS PER $1,000 UNIT Ending PASS THROUGH RATES
Principal Interest Total Certificate Original Pass Current Pass
Class Distribution Distribution Distribution Balance Class Thru Rate Thru Rate
21075WFN0 A-10 16.46916107 5.02252380 21.49168488 973.83903 A-10 5.89750% 5.88969%
21075WFP5 M-1A 0.00000000 5.18362188 5.18362188 1,000.00000 M-1A 6.02750% 6.01969%
21075WFQ3 M-2A 0.00000000 5.39028850 5.39028850 1,000.00000 M-2A 6.26750% 6.25969%
21075WFR1 B-1A 0.00000000 5.75195526 5.75195526 1,000.00000 B-1A 6.68750% 6.67969%
Total 13.34002047 5.09304494 18.43306541 978.*0Based7on a LIBOR of: 5.67969%
Principal Interest Total Ending Notional
Class Distribution Distribution Distribution Amount
21075WFS9 A-11IO 0.00000000 7.08333338 7.08333338 1,000.00000000
PLEASE DIRECT ANY QUESTIONS OR COMMENTS TO THE FOLLOWING ADMINISTRATOR:
Neil Witoff; M & T Corporate Trust Department; One M & T Plaza-7th Floor; Buffalo, NY 14240 Page 1
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Distribution Period: 15-Aug-97
Total Principal Scheduled Overcollateralization
Distribution Principal Prepayments Liquidations Grp I Inc/(Red)Grp II Inc/(Red) Total
<S> <C> <C> <C> <C> <C> <C> <C>
SEC.7.09(a)(ii) Class A-1 637,093.21 11,175,103.06 0.00 2,799,330.55 0.00 14,611,526.82
Per $1000 Unit 4.90071700 85.96233123 0.00000000 21.53331192 0.00000000 112.39636015
Class A-2 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-3 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-4 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-5 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-6 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-7 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-8 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-9 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class M-1F 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class M-2F 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class B-1F 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class A-10 110,218.33 3,218,639.86 0.00 0.00 939,948.36 4,268,806.55
Per $1000 Unit 0.42522504 12.41759205 0.00000000 0.00000000 3.62634398 16.46916107
Class M-1A 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class M-2A 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Class B-1A 0.00 0.00 0.00 0.00 0.00 0.00
Per $1000 Unit 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Total 747,311.54 14,393,742.92 0.00 2,799,330.55 939,948.36 18,880,333.37
Per $1000 Unit 0.59076011 11.37845290 0.00000000 2.21290953 0.74304218 14.92516472
SEC. 7.09 (a) (iv) Total Certificate Interest Carry-Forward Amount 0.00
Class A-1 Interest Carry-Forward Amount 0.00
Class A-2 Interest Carry-Forward Amount 0.00
Class A-3 Interest Carry-Forward Amount 0.00
Class A-4 Interest Carry-Forward Amount 0.00
Class A-5 Interest Carry-Forward Amount 0.00
Class A-6 Interest Carry-Forward Amount 0.00
Class A-7 Interest Carry-Forward Amount 0.00
Class A-8 Interest Carry-Forward Amount 0.00
Class A-9 Interest Carry-Forward Amount 0.00
Class A-10 Interest Carry-Forward Amount 0.00
Class A-11IO Interest Carry-Forward Amount 0.00
Class M-1F Interest Carry-Forward Amount 0.00
Class M-1A Interest Carry-Forward Amount 0.00
Class M-2F Interest Carry-Forward Amount 0.00
Class M-2A Interest Carry-Forward Amount 0.00
Class B-1F Interest Carry-Forward Amount 0.00
Class B-1A Interest Carry-Forward Amount 0.00
Group I Group II Total
SEC. 7.09 (a) (vi) Outstanding Group Balance: 925,118,141.25 314,930,789.61 1,240,048,930.86
SEC. 7.09 (a) (vii) Code Section 6049(d)(7)(C) Information-Required Market Discount Information Provided at Calendar Year End.
Group I Group II
SEC. 7.09 (a) (viii) Loan Purchase Prices 977,970.80 0.00
Substitution Amounts 0.00 0.00
SEC. 7.09 (a) (ix) Weighted Average Coupon 11.5650% 10.1913%
SEC. 7.09 (a) (x) Trigger Event Occurrence NO NO
Cumulative Realized Loss Trigger Event Occurrence NO
SEC. 7.09 (a) (xi) Extra Principal Distribution Amount 2,799,330.55 939,948.36
SEC. 7.09 (a) (xii) Senior Enhancement Percentage 12.8719% 19.8493%
SEC. 7.09 (a) (xiii) Overcollateralization Amount 5,680,066.56 1,711,711.70
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Distribution Period: 15-Aug-97
SEC. 7.09 (a) (xiv) Applied Realized Realized Loss Unpaid Realized
Loss Amount Amortization Amount Loss Amount
<S> <C> <C> <C> <C>
Class M-1F 0.00 0.00 0.00
Class M-1A 0.00 0.00 0.00
Class M-2F 0.00 0.00 0.00
Class M-2A 0.00 0.00 0.00
Class B-1F 0.00 0.00 0.00
Class B-1A 0.00 0.00 0.00
SEC. 7.09 (b) (i) Delinquencies(1) Period Number Percentage (2) Prin. Balance Percentage (2)
30-59 Days 433 2.75498% 3,148,059.98 2.50217%
Group I 60-89 Days 117 0.74442% 6,644,190.31 0.71820%
90 + Days 55 0.34994% 2,910,598.65 0.31462%
30-59 Days 62 1.62730% 4,754,862.29 1.50981%
Group II 60-89 Days 17 0.44619% 1,136,623.62 0.36091%
90+ Days 12 0.31496% 1,160,684.51 0.36855%
Total Fixed 15717 100.00000% 925,118,141.25 100.00000%
Total Adjust. 3810 100.00000% 314,930,789.61 100.00000%
(1)Includes Bankruptcies, Foreclosures and REOs; Based upon each respective Group's loan count and balance.
Group I No. Grp. I Bal. Group II No. Grp. II Bal. Total Balance
SEC. 7.09 (b) (ii) Loans in Foreclosure (LIF): 35 1,826,677.77 6 420,518.42 2,247,196.19
Newly Commenced LIF: 17 856,014.49 6 420,518.42 1,276,532.91
SEC. 7.09(b)(iii)(a) Loans in Bankruptcy 18 1,161,640.33 5 508,406.86
SEC. 7.09(b)(iii)(b) Balloon Loans 9360 642,569,288.09 9 668,010.06
SEC. 7.09 (b) (iv&v) REO Properties 0 0.00 0 0.00
SEC. 7.09 (b) (vi) Cumulative Realized Losses 0.00 0.00 0.00
SEC. 7.09 (b) (vii) Loan Balance of 60+ Day Delinquent Loans 9,554,788.96 2,297,308.13 11,852,097.09
SEC. 7.09 (b) (viii) Three-Month Rolling Average of 60+ Day Delinquent 0.00000% 0.00000%
Trigger Event NO NO
</TABLE>
<PAGE>
Page 3
Distribution Period: 15-Aug-97
<TABLE>
<CAPTION>
SEC. 7.08(a)(1) Amount on Deposit in the Certificate Account 26,364,663.77
SEC. 7.08(a)(2)(3) Amount Due Amount Paid
Class A-1 Allocation 15,248,442.19 15,248,442.19
Class A-2 Allocation 732,375.00 732,375.00
Class A-3 Allocation 1,196,833.33 1,196,833.33
Class A-4 Allocation 414,883.33 414,883.33
Class A-5 Allocation 414,758.33 414,758.33
Class A-6 Allocation 213,900.00 213,900.00
Class A-7 Allocation 394,333.33 394,333.33
Class A-8 Allocation 243,823.33 243,823.33
Class A-9 Allocation 403,466.67 403,466.67
Class A-10 Allocation 5,570,644.72 5,570,644.72
Class A-11IO Allocation 481,666.67 481,666.67
Class A Distribution Amount 25,315,126.90 25,315,126.90
Class M-1F Allocation 331,002.89 331,002.89
Class M-1A Allocation 132,700.72 132,700.72
Class M-2F Allocation 312,148.46 312,148.46
Class M-2A Allocation 107,805.77 107,805.77
Class B-1F Allocation 62,133.75 62,133.75
Class B-1A Allocation 87,429.72 87,429.72
SEC. 7.08(a)(4) Beginning Principal Ending
Class Balance * Distribution Balance *
<S> <C> <C> <C> <C>
A-1 119,049,601.51 14,611,526.82 104,438,074.69
A-2 135,000,000.00 0.00 135,000,000.00
A-3 215,000,000.00 0.00 215,000,000.00
A-4 73,000,000.00 0.00 73,000,000.00
A-5 71,000,000.00 0.00 71,000,000.00
A-6 36,000,000.00 0.00 36,000,000.00
A-7 65,000,000.00 0.00 65,000,000.00
A-8 38,600,000.00 0.00 38,600,000.00
A-9 68,000,000.00 0.00 68,000,000.00
A-10 256,687,884.46 4,268,806.55 252,419,077.91
A-11IO 68,000,000.NA 68,000,000.00
M-1F 54,337,000.00 0.00 54,337,000.00
M-1A 25,600,000.00 0.00 25,600,000.00
M-2F 49,613,000.00 0.00 49,613,000.00
M-2A 20,000,000.00 0.00 20,000,000.00
B-1F 9,450,000.00 0.00 9,450,000.00
B-1A 15,200,000.00 0.00 15,200,000.00
* Denotes Notional Amounts for Class A-11IO.
Group I Group II
SEC. 7.08(a)(5) Current Period Realized Losses (Recoveries) 0.00 0.00
SEC. 7.08(a)(6) Loan Balance of 60+ Day Delinquent Loans 9,554,788.96 2,297,308.13
Three-Month Rolling Average of 60+ Day Delinquent 0.00000% 0.0000%
</TABLE>
