CWMBS INC ASSET SEC TRUST 1998-A7
8-K/A, 1998-08-11
ASSET-BACKED SECURITIES
Previous: PERISCOPE SPORTSWEAR INC, 8-A12G, 1998-08-11
Next: DIGITAL RIVER INC /DE, S-1/A, 1998-08-11






                       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): June 25, 1998

                                   CWMBS, INC.

                                   (Depositor)

     (Issuer in respect of Mortgage Pass Through Certificates, Series 98-G)

               (Exact name of registrant as specified in charter)

Delaware                          333-45887                   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 98-G

On June 25 1998, The Bank of New York, as Trustee for CWMBS,  Inc. Mortgage Pass
Through   Certificates   Series   1998-G,   made  a  monthly   distribution   to
Certificateholders  of  principal  and/or  interest  pursuant to the Pooling and
Servicing  Agreement,  dated as of May 1, 1998, 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 1998-G relating to the distribution date
                    of June  25,  1998  prepared  by The  Bank of New  York,  as
                    Trustee under the Pooling and Servicing  Agreement  dated as
                    of May 1, 1998.



<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, 1998


                                   CSMBS, INC.


                             By: /s/ Kelly A. Sheahan
                                --------------------------
                             Name:   Kelly A. Sheahan
                                     Assistant Treasurer
                                     The Bank of New York,
                                     as Trustee



<PAGE>



                                  EXHIBIT INDEX



Exhibit


99                  Monthly Remittance Statement dated June 25, 1998




                                           Payment Date: 6/25/98


         ------------------------------------------------------------
                    INDEPENDENT NATIONAL MORTGAGE CORPORATION
                MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-G
                 RESIDENTIAL ASSET SECURITIZATION TRUST 1998 A-7
         ------------------------------------------------------------
<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                   A         194,422,000.00   6.500000%    1,728,878.88   1,053,119.17   2,781,998.05        0.00      0.00
                         PO            177,940.32         N/A          597.73           0.00         597.73        0.00      0.00
                         X         183,538,164.97   0.671515%            0.00     102,707.24     102,707.24        0.00      0.00
Residual                 R                 100.00   6.500000%          100.54           0.54         100.54        0.00      0.00
- -----------------------------------------------------------------------------------------------------------------------------------
Subordinate              B-1         2,001,031.00   6.500000%        6,078.17      10,838.92      16,917.09        0.00      0.00
                         B-2         1,000,515.00   6.500000%        3,039.08       5,419.46       8,458.54        0.00      0.00
                         B-3         1,000,514.00   6.500000%        3,039.08       5,419.45       8,458.53        0.00      0.00
                         B-4           700,360.00   6.500000%        2,127.36       3,793.22       5,920.57        0.00      0.00
                         B-5           400,206.00   6.500000%        1,215.63       2,167.78       3,383.42        0.00      0.00
                         B-6           400,205.69   6.500000%        1,215.63       2,167.78       3,383.41        0.00      0.00
- -----------------------------------------------------------------------------------------------------------------------------------

Totals           -       -         200,102,872.01       -        1,746,291.56   1,185,633.56   2,931,925.12         -         -  

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Class Information
- -------------------------------------------------------------------------------
                                  Ending Cert./         Unpaid
Type       Class Code   Name      Notional Bal.        Interest
- -------------------------------------------------------------------------------
Senior                   A        192,693,121.12           0.00
                         PO           177,342.59           0.00
                         X        181,850,153.38           0.00


Residual                 R                  0.00           0.00
- -------------------------------------------------------------------------------
Subordinate              B-1        1,994,952.83           0.00
                         B-2          997,475.92           0.00
                         B-3          997,474.92           0.00
                         B-4          698,232.64           0.00
                         B-5          398,990.37           0.00
                         B-6          398,990.06           0.00
- -------------------------------------------------------------------------------

Totals           -        -       198,356,580.45           0.00

- -------------------------------------------------------------------------------

<PAGE>
                                                       Payment Date: 6/25/98

         ---------------------------------------------------------------------
                   INDEPENDENT NATIONAL MORTGAGE CORPORATION
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-G
                RESIDENTIAL ASSET SECURITIZATION TRUST 1998 A-7
         ---------------------------------------------------------------------

<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                  A      194,422,000.00   6.500000%    12669AQV9       8.892404   5.416667      991.107596
                        PO         177,940.32         N/A    12669AQW7       3.359151   0.000000      996.640849
                        X      183,538,164.97   0.671515%    12669AQX5       0.000000   0.559596      990.802940
Residual                R              100.00   6.500000%    12669AQY3   1,000.000000   5.416667        0.000000
Subordinate             B-1      2,001,031.00   6.500000%    12669AQZ0       3.037519   5.416667      996.962481
                        B-2      1,000,515.00   6.500000%    12669ARA4       3.037519   5.416667      996.962481
                        B-3      1,000,514.00   6.500000%    12669ARB2       3.037519   5.416667      996.962481
                        B-4        700,360.00   6.500000%    12669ARJ5       3.037519   5.416667      996.962481
                        B-5        400,206.00   6.500000%    12669ARK2       3.037519   5.416667      996.962481
                        B-6        400,205.69   6.500000%    12669ARL0       3.037519   5.416667      996.962481

- ---------------------------------------------------------------------------------------------------------------

Totals           -      -      200,102,872.01      -             -                 -        -            -

- ---------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

         ------------------------------------------------------------
                   INDEPENDENT NATIONAL MORTGAGE CORPORATION
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-A
                RESIDENTIAL ASSET SECURITIZATION TRUST 1998 A-1
         ------------------------------------------------------------

- -------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
- -------------------------------------------------------------------------------
                                                          Total
                                                          -----

Aggregate stated principal balance   198,356,580.45      198,356,580.45
Aggregate Loan count                       1,173.00            1,173.00
Weighted average loan rate (WAC)          7.494193%           7.494193%
Aggregate prepayment amount            1,138,429.15        1,138,429.15
Scheduled principal amount               607,862.41          607,862.41
Repurchased principal                          0.00                0.00
Substituted principal                          0.00                0.00
Net liquidation proceeds                       0.00                0.00
Insurance proceeds                             0.00                0.00

- -------------------------------------------------------------------------------
                               FEES AND ADVANCES
- -------------------------------------------------------------------------------
                                                          Total
                                                          -----
Monthly master servicing fees             20,844.05         20,844.05
Monthly sub servicer fees                 41,695.81         41,695.81
Compensating Interest                      3,026.62          3,026.62

Aggregate advances                        15,987.21         15,987.21
Advances this Period                      15,987.21         15,987.21

- -------------------------------------------------------------------------------
                          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                                  2,001,029.00        2,001,029.00
Special Hazard                         5,131,105.00        5,131,105.00

                       Aggregate Certificate Information
   ----------------------------------------------------------------------------
   Class            Aggregate           Aggregate         Aggregate
   Type            Percentages          Prepay Pct.     End Cert. Bal.
   ----------------------------------------------------------------------------
   Senior           97.247551%          100.000000%      192,870,463.71
   ----------------------------------------------------------------------------
   Subordinate       2.752449%            0.000000%        5,486,116.74
   ----------------------------------------------------------------------------
 
- -------------------------------------------------------------------------------
                            DELINQUENCY INFORMATION
- -------------------------------------------------------------------------------

Period                             Loan Count    Ending Stated Balance
- ------                             ----------    ---------------------
30 to 59 days                        12                    1,692,484.75
60 to 90 days                         0                            0.00
91 or more                            0                            0.00
Foreclosure                           0                            0.00

Totals:                              12                    1,692,484.75
- -------------------------------------------------------------------------------
<PAGE>
- -------------------------------------------------------------------------------
                                REO INFORMATION
- -------------------------------------------------------------------------------

     REO Date        Loan Number     Ending Stated Balance          Book Value
     --------        -----------     ---------------------          ----------
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      n/a               0.00            0.00                           n/a
      Totals:                           0.00                          0.00

Current Total Outstanding Balance:                                    0.00
Current Total Outstanding Number of Loans:                            0.00

- -------------------------------------------------------------------------------
                               OTHER INFORMATION
- -------------------------------------------------------------------------------
                                  Amount/Withdrawal       Total/Ending Bal.
                                  -----------------       -----------------
Available remittance amount        2,931,925.52            2,931,925.52
Principal remittance amount        1,746,291.56            1,746,291.56
Interest remittance amount         1,185,633.96            1,185,633.96


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission