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): 6/25/97
CWMBS, INC.
(Depositor)
(Issuer in respect of Mortgage Pass Through Certificates, Series 97-E)
(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-E
On June 25 1997, The Bank of New York, as Trustee for CWMBS, Inc. Mortgage Pass
Through Certificates Series 1997-E, made a monthly distribution to
Certificateholders of principal and/or interest pursuant to the Pooling and
Servicing Agreement, dated as of May 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-E relating to the distribution date of June 25, 1997 prepared by The
Bank of New York, as Trustee under the Pooling and Servicing Agreement
dated as of May 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: June 25, 1997
CSMBS, INC.
By: /s/ Kelly A Sheahan
Name: Kelly A. Sheahan
Assistant Treasurer
The Bank of New York,
as Trustee
Payment Date: 06/25/97
-------------------------------------------------
INDEPENDENT NATIONAL MORTGAGE CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-E
RESIDENTIAL ASSET SECURITIZATION TRUST 1997 A-5
-------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
- ------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Senior 2515 A-1 30,008,000.00 7.125000% 824,418.22 178,172.50 1,002,590.72 0.00 0.00
2516 A-2 23,886,667.00 7.125000% 0.00 141,827.09 141,827.09 0.00 0.00
2517 A-3 64,173,914.00 7.125000% 576,783.43 381,032.61 957,816.04 0.00 0.00
2518 A-4 17,826,086.00 10.000000% 160,217.61 148,550.72 308,768.32 0.00 0.00
2519 A-5 52,303,131.00 9.000000% 412,209.11 392,273.48 804,482.59 0.00 0.00
2520 A-6 16,873,334.00 7.125000% 0.00 100,185.42 100,185.42 0.00 0.00
2521 A-7 17,014,000.00 7.125000% 0.00 101,020.63 101,020.63 0.00 0.00
2522 A-8 10,663,334.00 7.125000% 0.00 63,313.55 63,313.55 0.00 0.00
2523 A-9 15,022,000.00 7.750000% 0.00 97,017.08 97,017.08 0.00 0.00
2524 A-10 13,235,000.00 7.500000% 0.00 82,718.75 82,718.75 0.00 0.00
2525 A-11 2,000,000.00 7.750000% 0.00 12,916.67 12,916.67 0.00 0.00
2526 A-12 2,167,334.00 7.500000% 0.00 13,545.84 13,545.84 0.00 0.00
2551 A-13 32,886,000.00 7.750000% 0.00 212,388.75 212,388.75 0.00 0.00
2552 A-14 14,555,000.00 7.750000% 0.00 94,001.04 94,001.04 0.00 0.00
2553 A-15 4,108,000.00 7.750000% 31,348.75 26,530.83 57,879.58 0.00 0.00
2554 A-16 5,245,000.00 7.750000% 0.00 33,873.96 33,873.96 0.00 0.00
2555 A-17 4,854,000.00 7.750000% 0.00 0.00 0.00 0.00 0.00
2556 A-18 37,500,000.00 7.750000% 0.00 242,187.50 242,187.50 0.00 0.00
2527 PO 636,731.94 0.000000% 545.24 n/a 545.24 0.00 n/a
2528 X 351,346,845.09 0.713932% n/a 209,031.36 209,031.36 n/a 0.00
Residual 2529 A-R 100.00 7.750000% 100.00 1.09 101.09 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
Subordinate 2530 B-1 14,559,000.00 7.750000% 8,036.82 94,026.88 102,063.69 0.00 0.00
2531 B-2 5,508,000.00 7.750000% 3,040.51 35,572.50 38,613.01 0.00 0.00
2532 B-3 3,542,000.00 7.750000% 1,955.25 22,875.42 24,830.66 0.00 0.00
2533 B-4 1,967,000.00 7.750000% 1,085.82 12,703.54 13,789.36 0.00 0.00
2534 B-5 984,000.00 7.750000% 543.18 6,355.00 6,898.18 0.00 0.00
2535 B-6 1,967,768.24 7.750000% 1,086.24 12,708.50 13,794.75 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
Totals -- -- 393,485,400.18 -- 2,021,370.18 2,714,830.70 4,736,200.88 -- --
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
- ---------------------------------------------------------
Ending Cert./ Unpaid
Type Class Code Name Notional Bal. Interest
- ---------------------------------------------------------
Senior 2515 A-1 29,183,581.78 0.00
2516 A-2 23,886,667.00 0.00
2517 A-3 63,597,130.57 0.00
2518 A-4 17,665,868.39 0.00
2519 A-5 51,890,921.89 0.00
2520 A-6 16,873,334.00 0.00
2521 A-7 17,014,000.00 0.00
2522 A-8 10,663,334.00 0.00
2523 A-9 15,022,000.00 0.00
2524 A-10 13,235,000.00 0.00
2525 A-11 2,000,000.00 0.00
2526 A-12 2,167,334.00 0.00
2551 A-13 32,886,000.00 0.00
2552 A-14 14,555,000.00 0.00
2553 A-15 4,076,651.25 0.00
2554 A-16 5,245,000.00 0.00
2555 A-17 4,885,348.75 0.00
2556 A-18 37,500,000.00 0.00
2527 PO 636,186.70 0.00
2528 X 349,397,341.26 0.00
Residual 2529 A-R 0.00 0.00
- ---------------------------------------------------------
Subordinate 2530 B-1 14,550,963.18 0.00
2531 B-2 5,504,959.49 0.00
2532 B-3 3,540,044.75 0.00
2533 B-4 1,965,914.18 0.00
2534 B-5 983,456.82 0.00
2535 B-6 1,966,682.00 0.00
- ---------------------------------------------------------
- ---------------------------------------------------------
Totals -- -- 391,495,378.75
- ---------------------------------------------------------
<PAGE>
Payment Date: 06/25/97
-------------------------------------------------
INDEPENDENT NATIONAL MORTGAGE CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-E
RESIDENTIAL ASSET SECURITIZATION TRUST 1997 A-5
-------------------------------------------------
<TABLE>
<CAPTION>
Class Information Current Payment Information
Factors per $1,000
- --------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Senior 2515 A-1 30,008,000.00 7.125000% 1266912M5 27.473281 5.937500 972.526719
2516 A-2 23,886,667.00 7.125000% 1266912N3 0.000000 5.937500 1,000.000000
2517 A-3 64,173,914.00 7.125000% 1266912P8 8.987818 5.937500 991.012182
2518 A-4 17,826,086.00 10.000000% 1266912Q6 8.987818 8.333333 991.012182
2519 A-5 52,303,131.00 9.000000% 1266912R4 7.881156 7.500000 992.118844
2520 A-6 16,873,334.00 7.125000% 1266912S2 0.000000 5.937500 1,000.000000
2521 A-7 17,014,000.00 7.125000% 1266912T0 0.000000 5.937500 1,000.000000
2522 A-8 10,663,334.00 7.125000% 1266912U7 0.000000 5.937500 1,000.000000
2523 A-9 15,022,000.00 7.750000% 1266912V5 0.000000 6.458333 1,000.000000
2524 A-10 13,235,000.00 7.500000% 1266912W3 0.000000 6.250000 1,000.000000
2525 A-11 2,000,000.00 7.750000% 1266912X1 0.000000 6.458333 1,000.000000
2526 A-12 2,167,334.00 7.500000% 1266912Y9 0.000000 6.250000 1,000.000000
2551 A-13 32,886,000.00 7.750000% 1266912Z6 0.000000 6.458333 1,000.000000
2552 A-14 14,555,000.00 7.750000% 1266913A0 0.000000 6.458333 1,000.000000
2553 A-15 4,108,000.00 7.750000% 1266913B8 7.631147 6.458333 992.368853
2554 A-16 5,245,000.00 7.750000% 1266913C6 0.000000 6.458333 1,000.000000
2555 A-17 4,854,000.00 7.750000% 1266913D4 0.000000 0.000000 1,006.458333
2556 A-18 37,500,000.00 7.750000% 1266913E2 0.000000 6.458333 1,000.000000
2527 PO 636,731.94 0.000000% 1266913F9 0.856312 0.000000 999.143690
2528 X 351,346,845.00 0.713932% 1266913G7 0.000000 0.594943 994.451341
Residual 2529 A-R 100.00 7.750000% 1266913H5 1,000.000000 10.890604 0.000000
- --------------------------------------------------------------------------------------------------------------------
Subordinate 2530 B-1 14,559,000.00 7.750000% 1266913J1 0.552017 6.458333 999.447983
2531 B-2 5,508,000.00 7.750000% 1266913K8 0.552017 6.458333 999.447983
2532 B-3 3,542,000.00 7.750000% 1266913L6 0.552017 6.458333 999.447983
2533 B-4 1,967,000.00 7.750000% 1266913Q5 0.552017 6.458333 999.447983
2534 B-5 984,000.00 7.750000% 1266913R3 0.552017 6.458333 999.447983
2535 B-6 1,967,768.24 7.750000% 1266913S1 0.552017 6.458333 999.447983
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
Totals -- -- 393,485,400.18 -- -- -- -- --
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Payment Date: 06/25/97
-------------------------------------------------
INDEPENDENT NATIONAL MORTGAGE CORPORATION
MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-E
RESIDENTIAL ASSET SECURITIZATION TRUST 1997 A-5
-------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Total
-----
Aggregate stated principal balance 393,485,400.18 393,485,400.18
Aggregate Loan count 2,755 2,755
Weighted average loan rate 8.374937% 8.374937%
Aggregate prepayment amount 1,772,729.81 1,772,729.81
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Total
-----
Monthly master servicing fees 40,988.06 40,988.06
Monthly sub servicer fees 82,097.25 82,097.25
Monthly trustee feees 2,951.15 2,951.15
Aggregate advances 27,290.54 27,290.54
Advances this Period 27,290.54 27,290.54
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Total
-----
Net realized losses (this period) 0.00 0.00
Cumulative losses (from Cut-Off) 0.00 0.00
Coverage Amounts Total
- ---------------- -----
Bankruptcy 100,000.00 100,000.00
Fraud 7,869,708.00 7,869,708.00
Special Hazard 1,997,756.00 1,997,756.00
Aggregate Certificate Information
---------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentages Prepay Pct. End Cert. Bal.
---------------------------------------------------------------------
Senior 92.738230% 100.000000% 362,983,358.33
---------------------------------------------------------------------
Subordinate 7.261770% 0.000000% 28,512,020.42
---------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 22 3,484,643.50
60 to 90 days 0 0.00
91 or more 0 0.00
Forclosure 0 0.00
Totals: 22 3,484,643.50
- --------------------------------------------------------------------------------
REO INFORMATION
- --------------------------------------------------------------------------------
REO Date Loan Number Ending Stated Balalnce Book Value
-------- ----------- ---------------------- ----------
n/a # 0.00 n/a
n/a # 0.00 n/a
n/a # 0.00 n/a
n/a # 0.00 n/a
n/a # 0.00 n/a
n/a # 0.00 n/a
n/a # 0.00 n/a
n/a # 0.00 n/a
Totals: 0.00 0.00
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
- --------------------------------------------------------------------------------
OTHER INFORMATION
- --------------------------------------------------------------------------------
Amount/Withdrawl Total/Ending Bal.
---------------- -----------------
Available remittance amount 4,736,200.44 4,736,200.44
Principal remittance amount 1,990,021.43 1,990,021.43
Interest remittance amount 2,746,179.01 2,746,179.01
Transfer Balance 0.00 0.00
