February 10, 1999
Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C. 20549
Re: First Boston Mortgage Securities Corp., Conduit Mortgage
Pass-Through Certificates, Series 1992-5; File No. 333-53115.
Ladies and Gentlemen:
Enclosed herewith for filing on behalf of First Boston Mortgage
Securities Corp as depositor under a series 1992-5 Pooling and
Servicing Agreement dated as of December 1, 1992, providing for,
among other things, the issuance of Conduit Mortgage Pass-Through
Certificates, Series 1992-5 is a Current Report on Form 8-K.
The Conduit Mortgage Pass-Through Certificates, Series 1992-5 will be
comprised of two Classes of Certificates, designated as the Class
1-A Certificates and the Class 2-A Certificates (collectively, the
"Certificates"). The Class 1-A Certificates and Class 2-A
Certificates each evidence beneficial ownership interests in a
separate trust fund (each, a "Trust Fund") to be created by First
Boston Mortgage Securities Corp. (the "Depositor"), which will
contain a pool of adjustable rate, conventional mortgage loans
(together the "Mortgage Loans") secured by deeds of trust on
residential properties held in trust for the benefit of the
Certificateholders. The Mortgage Loans were originated by or
acquired by, and will be serviced by, Countrywide Funding Corporation
("Countywide") and will be purchased by the Depositor from First
Boston Mortgage Capital Corp., an affiliate of the Depositor, and
transferred by the Depositor to the Trust Funds pursuant to a Pooling
and Servicing Agreement, dated as of December 1, 1992, in exchange
for the Certificates. Each Trust Fund will include a separate group
of Mortgage Loans: Loan Group 1 and Loan Group 2 (each, a "Loan
Group"). Distributions of principal and interest on the Class 1-A
Certificates will be based on payments received on the Mortgage Loans
in Loan Group 1. Distributions of principal and interest on the
Class 2-A Certificates will be based on payments received on the
Mortgage Loans in Loan Group 2. The Mortgage Loans are more fully
described in the Prospectus Supplement dated July 17, 1992.
The Certificates were registered under the Securities Act of 1933.
As a result, the Registrant is subject to the filing requirements of
Section 15(d) of the Securities Exchange Act of 1934, as amended
(the "Exchange Act"). The Trust intends to fulfill these filing
requirements in the manner described herein:
The agent for Registrant will file, promptly after each Distribution
Date (as defined in the Indenture), a Current Report on Form 8-K in
substantially the form enclosed herewith, including as an exhibit
thereto the applicable Distribution Date Report. Each such Current
Report will also disclose under Item 5 any matter occurring during
the relevant reporting period which would be reportable under Item
1, 2, 4 or 5 of Part II of Form 10-Q.
Within 90 days after the end of each fiscal year, the agent for the
Registrant will file an annual report of Form 10-K, which responds to
Items 2, 3, and 4 of Part I, Items 5 and 9 of Part II, Items 12 and
13 of Part III and Item 14 of Part IV thereof, and include as
exhibits thereto certain information from the Distribution Date
reports aggregated for such year and a copy of the independent
accountants' annual compliance statement required under the Pooling
and Servicing Agreement.
The agent for the Registrant will follow the above procedures except
for any fiscal year as to which its reporting obligations under
Section 15(d) of the Exchange Act have been suspended pursuant to
such Section. In such event, the agent for the Registrant will file
a Form 15 as required under Rule 15d-6.
Should you wish to discuss the above filing procedures, please call
Judy L. Gomez at (949) 253-7562.
Sincerely,
/s/ Judy L. Gomez
Assistant Vice President
Bankers Trust Company of California, N.A.
S.E.C. Reporting Agent for First Boston Mortgage Securities Corp.,
Conduit Mortgage Pass-Through Certificates, Series 1992-5.
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): January 25, 1993
First Boston Mortgage Securities Corp.
(as depositor under the Pooling and Servicing Agreement, dated
as of December 1, 1992, providing for the issuance of Conduit
Mortgage Pass-Through Certificates, Series, 1992-5).
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates, Series 1992-5
(Exact name of Registrant as specified in its Charter)
DELAWARE
(State or Other Jurisdiction of Incorporation)
333-53115 13-332-0910
(Commission File Number) (I.R.S. Employer
Identification No.)
Park Avenue Plaza
New York, New York 10055
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, Including Area Code: 212-909-7537
ITEM 5. Other Events
Attached hereto is a copy of the Monthly Remittance Statement
to the Certificateholders which was derived from the monthly
information submitted by the Master Servicer to the Trustee.
ITEM 7. Financial Statement and Exhibits
Exhibits: (as noted in Item 5 above)
Monthly Remittance Statement to the Certificateholders dated as of
January 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
February 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
March 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
April 26, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
May 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
June 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
July 26, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
August 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
September 27, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
October 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
November 26, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
December 27, 1993.
SIGNATURE
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.
Bankers Trust Company of California, N.A.,
not in its individual capacity, but solely
as a duly authorized agent of the Registrant
pursuant to the Pooling and Servicing
Agreement, dated as of December 1, 1992.
Date: February 10, 1999 By: /s/ Judy L. Gomez
Judy L. Gomez
Assistant Vice President
EXHIBIT INDEX
Monthly Remittance Statement to the Certificateholders dated as of
January 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
February 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
March 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
April 26, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
May 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
June 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
July 26, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
August 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
September 27, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
October 25, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
November 26, 1993.
Monthly Remittance Statement to the Certificateholders dated as of
December 27, 1993.
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 92,851,183.89 370,401.83
> 477,660.81 848,062.64 0.00 0.00 92,373,523.08
2-A 22,344,977.49 22,344,977.49 81,079.30
> 40,438.51 121,517.81 0.00 0.00 22,304,538.98
TOTALS 115,196,161.38 115,196,161.38 230,392,322.76
> 518,099.32 969,580.45 0.00 0.00 114,678,062.06
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BK2 1,000.000000 3.989199
> 5.144370 9.133568 994.855630 4.787039% 4.786904%
2-A 319339BL0 1,000.000000 3.628525
> 1.809736 5.438261 998.190264 4.354230% 4.354485%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 31-Dec-92
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Jan-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Jan-93
MONTHLY PRINCIPAL ADVANCES
> 566.08
MONTHLY INTEREST ADVANCES
> 1,641.13
TOTAL MONTHLY ADVANCES
> 2,207.21
TOTAL SERVICING FEES DUE MASTER SERVICER
> 23,999.20
DELINQUENT SERVICING FEES (91.17)
SERVICING FEES FOR THIS PERIOD
> 23,908.03
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 437,634.21
> 0.00 0.00 0.00
NUMBER OF LOANS 1.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF THE MORTGAGE LOANS BEFORE DISTRIBUTION
> 115,196,161.38
NUMBER OF MORTGAGE LOANS AS OF CURRENT DISTRIBUTION
> 369
PRINCIPAL PREPAYMENTS
> 387,899.83
BOOK VALUE OF ANY REO PROPERTIES
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A
> 0.00
LOAN GROUP 2 REALIZED LOSSES
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A
> 0.00
RECOVERED MONTHLY ADVANCES
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 92,373,523.08 368,485.98
> 179,434.00 547,919.98 0.00 0.00 92,194,089.08
2-A 22,344,977.49 22,304,538.98 80,937.31
> 35,809.98 116,747.29 0.00 0.00 22,268,729.00
TOTALS 115,196,161.38 114,678,062.06 229,874,223.44
> 215,243.98 664,667.27 0.00 0.00 114,462,818.08
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BK2 994.855630 3.968565
> 1.932490 5.901055 992.923140 4.786904% 4.786900%
2-A 319339BL0 998.190264 3.622170
> 1.602596 5.224767 996.587668 4.354485% 4.354655%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 29-Jan-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Feb-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Feb-93
MONTHLY PRINCIPAL ADVANCES
> 547.49
MONTHLY INTEREST ADVANCES
> 1,774.80
TOTAL MONTHLY ADVANCES
> 2,322.29
TOTAL SERVICING FEES DUE MASTER SERVICER
> 23,891.26
DELINQUENT SERVICING FEES
> (93.41)
SERVICING FEES FOR THIS PERIOD
> 23,797.85
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 448,371.13
> 0.00 0.00 0.00
NUMBER OF LOANS 1.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF THE MORTGAGE LOANS BEFORE DISTRIBUTION
> 114,678,062.06
NUMBER OF MORTGAGE LOANS AS OF CURRENT DISTRIBUTION
> 368
PRINCIPAL PREPAYMENTS
> 84,385.37
BOOK VALUE OF ANY REO PROPERTIES
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A
> 0.00
LOAN GROUP 2 REALIZED LOSSES
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A
> 0.00
RECOVERED MONTHLY ADVANCES
> 1,641.13
CURRENT AMOUNT OF POOL INSURANCE POLICY
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY
> 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1 0.00
AGGREGATE AMOUNTS DRAWM BY GROUP 2 0.00
Page 2 of 2
> (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 92,194,089.08 367,769.95
> 362,991.78 730,761.73 0.00 0.00 91,831,097.30
2-A 22,344,977.49 22,268,729.00 80,810.52
> 33,622.03 114,432.55 0.00 0.00 22,235,106.97
TOTALS 115,196,161.38 114,462,818.08 229,658,979.46
> 396,613.81 845,194.28 0.00 0.00 114,066,204.27
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 992.923140 3.960854
> 3.909393 7.870247 989.013747 4.786900% 4.784164%
2-A 319339BY2 996.587668 3.616496
> 1.504680 5.121175 995.082988 4.354655% 4.354778%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 26-Feb-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Mar-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Mar-93
MONTHLY PRINCIPAL ADVANCES:
> 0.00
MONTHLY INTEREST ADVANCES:
> 0.00
TOTAL MONTHLY ADVANCES:
> 0.00
RECOVERED MONTHLY ADVANCES: 1,774.80
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 23,846.42
DELINQUENT SERVICING FEES:
> 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: (821.67)
SERVICING FEES FOR THIS PERIOD:
> 23,024.75
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 0.00
> 0.00 0.00 0.00
NUMBER OF LOANS 0.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 114,462,818.08
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
114,066,204.27
NUMBER OF MORTGAGE LOANS AS OF CURRENT DISTRIBUTION DATE:
> 368
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE:
367
PRINCIPAL PREPAYMENTS:
> 265,014.15
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 91,705,926.09 365,619.96
> 123,392.20 489,012.16 0.00 0.00 91,582,533.89
2-A 22,344,977.49 22,192,267.08 81,138.93
> 40,141.92 121,280.85 0.00 0.00 22,152,125.16
TOTALS 115,196,161.38 113,898,193.17 229,094,354.55
> 163,534.12 610,293.01 0.00 0.00 113,734,659.05
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 987.665663 3.937698
> 1.328924 5.266623 986.336739 4.784249% 4.784322%
2-A 319339BY2 993.165784 3.631193
> 1.796463 5.427656 991.369321 4.387417% 4.624985%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 30-Apr-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-May-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-May-93
MONTHLY PRINCIPAL ADVANCES
> 0.00
MONTHLY INTEREST ADVANCES
> 0.00
TOTAL MONTHLY ADVANCES
> 0.00
RECOVERED MONTHLY ADVANCES: 2,512.56
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 23,818.08
DELINQUENT SERVICING FEES:
> 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: 0.00
SERVICING FEES FOR THIS PERIOD:
> 23,818.08
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 0.00
> 0.00 0.00 0.00
NUMBER OF LOANS 0.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 113,898,193.17
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
113,734,659.05
NUMBER OF MORTGAGE LOANS AS OF THE CURRENT DISTRIBUTION DATE:
> 367
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 367
PRINCIPAL PREPAYMENTS:
> 30,672.23
BOOK VALUE OF ANY REO PROPERTIES
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 91,582,533.89 365,133.58
> 431,751.00 796,884.58 0.00 0.00 91,150,782.89
2-A 22,344,977.49 22,152,125.16 85,352.12
> 34,937.81 120,289.93 0.00 0.00 22,117,187.35
TOTALS 115,196,161.38 113,734,659.05 228,930,820.43
> 466,688.81 917,174.51 0.00 0.00 113,267,970.24
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 986.336739 3.932460
> 4.649925 8.582385 981.686814 4.784322% 4.785076%
2-A 319339BY2 991.369321 3.819745
> 1.563564 5.383310 989.805757 4.623599% 5.059738%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 28-May-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Jun-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Jun-93
MONTHLY PRINCIPAL ADVANCES:
> 0.00
MONTHLY INTEREST ADVANCES:
> 0.00
TOTAL MONTHLY ADVANCES:
> 0.00
RECOVERED MONTHLY ADVANCES: 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER
> 24,,556.26
DELINQUENT SERVICING FEES
> 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: (571.85)
SERVICING FEES FOR THIS PERIOD: 23,984.41
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 0.00
> 0.00 0.00 0.00
NUMBER OF LOANS 0.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 113,734,659.05
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
> 113,267,970.24
NUMBER OF MORTGAGE LOANS AS OF THE CURRENT DISTRIBUTION DATE: 367
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 366
PRINCIPAL PREPAYMENTS:
> 334,902.72
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 91,582,533.89 365,133.58
> 431,751.00 796,884.58 0.00 0.00 91,150,782.89
2-A 22,344,977.49 22,152,125.16 85,352.12
> 34,937.81 120,289.93 0.00 0.00 22,117,187.35
TOTALS 115,196,161.38 113,734,659.05 228,930,820.43
> 466,688.81 917,174.51 0.00 0.00 113,267,970.24
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 986.336739 3.932460
> 4.649925 8.582385 981.686814 4.784322% 4.785076%
2-A 319339BY2 991.369321 3.819745
> 1.563564 5.383310 989.805757 4.623599% 5.059738%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 28-May-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Jun-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Jun-93
MONTHLY PRINCIPAL ADVANCES:
> 0.00
MONTHLY INTEREST ADVANCES:
> 0.00
TOTAL MONTHLY ADVANCES:
> 0.00
RECOVERED MONTHLY ADVANCES: 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER
> 24,,556.26
DELINQUENT SERVICING FEES
> 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: (571.85)
SERVICING FEES FOR THIS PERIOD: 23,984.41
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 0.00
> 0.00 0.00 0.00
NUMBER OF LOANS 0.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 113,734,659.05
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
> 113,267,970.24
NUMBER OF MORTGAGE LOANS AS OF THE CURRENT DISTRIBUTION DATE: 367
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 366
PRINCIPAL PREPAYMENTS:
> 334,902.72
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
a
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 91,150,782.89 363,469.53
> 803,296.06 1,166,765.59 0.00 0.00 90,347,486.83
2-A 22,344,977.49 22,117,187.35 93,281.52
> 802,227.40 895,508.92 0.00 0.00 21,314,959.95
TOTALS 115,196,161.38 113,267,970.24 228,464,131.62 1
>,605,523.46 2,062,274.51 0.00 0.00 111,662,446.78
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 981.686814 3.914538
> 8.651436 12.565974 973.035378 4.785076% 4.787550%
2-A 319339BY2 989.805757 4.174608
> 35.901911 40.076519 953.903845 5.061124% 5.062586%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 30-Jun-93
> Irvine, CA 92714
DISTRIBUTION DATE: 26-Jul-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 26-Jul-93
MONTHLY PRINCIPAL ADVANCES:
> 0.00
MONTHLY INTEREST ADVANCES:
> 0.00
TOTAL MONTHLY ADVANCES:
> 0.00
RECOVERED MONTHLY ADVANCES:
> 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 25,901.37
DELINQUENT SERVICING FEES:
> 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: (3,645.56)
SERVICING FEES FOR THIS PERIOD
> 22,255.81
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 210,061.90
> 0.00 0.00 0.00
NUMBER OF LOANS 1.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 113,267,970.24
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
111,662,446.78
NUMBER OF MORTGAGE LOANS AS OF THE CURRENT DISTRIBUTION DATE: 366
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 362
>
PRINCIPAL PREPAYMENTS:
> 1,477,120.34
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 90,347,486.83 360,452.60 2
>,501,393.15 2,861,845.75 0.00 0.00 87,846,093.68
2-A 22,344,977.49 21,314,959.95 89,924.02
> 38,645.72 128,569.74 0.00 0.00 21,276,314.23
TOTALS 115,196,161.38 111,662,446.78 226,858,608.16 2
>,540,038.87 2,990,415.49 0.00 0.00 109,122,407.91
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 973.035378 3.882046
> 26.939809 30.821855 946.095569 4.787550% 4.781044%
2-A 319339BY2 953.903845 4.024350
> 1.729504 5.753854 952.174342 5.062586% 5.062704%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 30-Jul-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Aug-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Aug-93
MONTHLY PRINCIPAL ADVANCES:
> 0.00
MONTHLY INTEREST ADVANCES:
> 0.00
TOTAL MONTHLY ADVANCES:
> 0.00
RECOVERED MONTHLY ADVANCES:
> 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 25,483.32
DELINQUENT SERVICING FEES:
> 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: (5,595.02)
SERVICING FEES FOR THIS PERIOD:
> 19,888.30
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 668,862.93
> 0.00 0.00 0.00
NUMBER OF LOANS 2.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 111,662,446.78
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
109,122,407.90
NUMBER OF MORTGAGE LOANS AS OF CURRENT DISTRIBUTION DATE: 362
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 354
>
PRINCIPAL PREPAYMENTS:
> 2,413,565.27
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
A
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 87,846,093.68 349,996.69 2
>,296,480.95 2,646,477.64 0.00 0.00 85,549,612.73
2-A 22,344,977.49 21,276,314.23 89,763.07
> 521,166.77 610,929.84 0.00 0.00 20,755,147.46
TOTALS 115,196,161.38 109,122,407.91 224,318,569.29 2
>,817,647.72 3,257,407.48 0.00 0.00 106,304,760.19
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 946.095569 3.769437
> 24.732921 28.502358 921.362649 4.781044% 4.790267%
2-A 319339BY2 952.174342 4.017147
> 23.323665 27.340813 928.850677 5.062704% 5.058197%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Jennifer Cunningham
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 31-Aug-93
> Irvine, CA 92714
DISTRIBUTION DATE: 27-Sep-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 27-Sep-93
MONTHLY PRINCIPAL ADVANCES:
> 0.00
MONTHLY INTEREST ADVANCES:
> 0.00
TOTAL MONTHLY ADVANCES:
> 0.00
RECOVERED MONTHLY ADVANCES:
> 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER: 25,084.02
DELINQUENT SERVICING FEES: 0.00
PREPAYMENT INTEREST SHORTFALL REDUCTION: (6,826.57)
SERVICING FEES FOR THIS PERIOD:
> 18,257.45
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 660,624.14
> 0.00 0.00 0.00
NUMBER OF LOANS 2.00
> 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 109,122,407.91
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
> 106,304,760.19
NUMBER OF MORTGAGE LOANS AS OF CURRENT DISTRIBUTION DATE: 354
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 346
PRINCIPAL PREPAYMENTS:
> 2,693,566.46
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 85,549,612.73 341,504.54 2
>,628,389.49 2,969,894.03 0.00 0.00 82,921,223.24
2-A 22,344,977.49 20,755,147.46 87,486.35
> 604,114.53 691,600.88 0.00 0.00 20,151,032.93
TOTALS 115,196,161.38 106,304,760.19 221,500,921.57 3
>,232,504.02 3,661,494.91 0.00 0.00 103,072,256.17
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 921.362649 3.677977
> 28.307550 31.985527 893.055099 4.790267% 4.940000%
2-A 319339BY2 928.850677 3.915258
> 27.035808 30.951066 901.814868 5.058197% 5.071555%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Denise Huibregtse
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 30-Sep-93
> Irvine, CA 92714
DISTRIBUTION DATE: 25-Oct-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 25-Oct-93
MONTHLY PRINCIPAL ADVANCES:
> 1,857.69
MONTHLY INTEREST ADVANCES:
> 6,336.88
TOTAL MONTHLY ADVANCES:
> 8,194.57
RECOVERED MONTHLY ADVANCES:
> 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 24,661.28
DELINQUENT SERVICING FEES: (317.85)
PREPAYMENT INTEREST SHORTFALL REDUCTION: (8,446.37)
SERVICING FEES FOR THIS PERIOD
> 15,897.06
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 1,081,752.81
> 443,926.81 0.00 0.00
NUMBER OF LOANS 4.00
> 1.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 106,304,760.18
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
> 103,072,256.16
NUMBER OF MORTGAGE LOANS AS OF THE CURRENT DISTRIBUTION DATE: 346
NUMBER OF MORTGAGE LOANS AS OF THE NEXT DISTRIBUTION DATE: 338
PRINCIPAL PREPAYMENTS:
> 3,111,179.79
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY: 8,699,368.00
>
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 82,921,223.24 341,359.07 3
>,300,468.97 3,641,828.04 0.00 0.00 79,620,754.27
2-A 22,344,977.49 20,151,032.92 85,164.22
> 778,929.50 864,093.72 0.00 0.00 19,372,103.42
TOTALS 115,196,161.38 103,072,256.16 218,268,417.54 4
>,079,398.47 4,505,921.76 0.00 0.00 98,992,857.69
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 893.055099 3.676411
> 35.545793 39.222204 857.509306 4.940000% 5.420815%
2-A 319339BY2 901.814868 3.811336
> 34.859265 38.670601 866.955603 5.071555% 5.149713%
SELLER: First Boston Mortgage Securities C
>orp. ADMINDenise Huibregtse
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 29-Oct-93
> Irvine, CA 92714
DISTRIBUTION DATE: 26-Nov-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 26-Nov-93
MONTHLY PRINCIPAL ADVANCES:
> 7,698.93
MONTHLY INTEREST ADVANCES:
> 31,698.41
TOTAL MONTHLY ADVANCES:
> 39,397.34
RECOVERED MONTHLY ADVANCES:
> 6,336.88
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 25,119.69
DELINQUENT SERVICING FEES:
> (1,702.08)
PREPAYMENT INTEREST SHORTFALL REDUCTION: (9,970.63)
SERVICING FEES FOR THIS PERIOD:
> 13,446.98
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 244,450.80
> 0.00 443,360.81 443,360.81
NUMBER OF LOANS 1.00
> 0.00 1.00 1.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 103,072,256.16
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
98,992,857.69
NUMBER OF MORTGAGE LOANS AS OF CURRENT DISTRIBUTION DATE: 338
>
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 324
PRINCIPAL PREPAYMENTS:
> 3,965,270.88
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST
> PRINCIPAL TOTAL LOSSES INTEREST BALANCE
1-A 92,851,183.89 79,620,754.27 359,674.51 5
>,098,840.79 5,458,515.30 0.00 0.00 74,521,913.48
2-A 22,344,977.49 19,372,103.42 83,133.98 1
>,319,711.80 1,402,845.78 0.00 0.00 18,052,391.62
TOTALS 115,196,161.38 98,992,857.69 214,189,019.07 6
>,418,552.59 6,861,361.08 0.00 0.00 92,574,305.10
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST
> PRINCIPAL TOTAL BALANCE CURRENT NEXT
1-A 319339BX4 857.509306 3.873666
> 54.914117 58.787784 802.595189 5.420815% 5.633985%
2-A 319339BY2 866.955603 3.720477
> 59.060780 62.781257 807.894823 5.149713% 5.332878%
SELLER: First Boston Mortgage Securities C
>orp. ADMINISTRATOR: Denise Huibregtse
SERVICER: Countrywide Funding Corporation
> Bankers Trust Company
LEAD UNDERWRITER: First Boston Mortgage Securities C
>orp. 3 Park Plaza
RECORD DATE: 30-Nov-93
> Irvine, CA 92714
DISTRIBUTION DATE: 27-Dec-93
> FACTOR INFORMATION(800) 735-7777
Page 1 of 2
> (c) COPYRIGHT 1991 Bankers Trust Compa
>ny
First Boston Mortgage Securities Corp.
Conduit Mortgage Pass-Through Certificates
Series 1992-5
Statement To Certificateholders
DISTRIBUTION DATE: 27-Dec-93
MONTHLY PRINCIPAL ADVANCES:
> 5,208.48
MONTHLY INTEREST ADVANCES:
> 23,747.24
TOTAL MONTHLY ADVANCES:
> 28,955.72
RECOVERED MONTHLY ADVANCES:
> 31,698.41
TOTAL SERVICING FEES DUE MASTER SERVICER:
> 28,313.95
DELINQUENT SERVICING FEES:
> (1,442.87)
PREPAYMENT INTEREST SHORTFALL REDUCTION: (13,461.47)
SERVICING FEES FOR THIS PERIOD:
> 13,409.61
DELINQUENT AND
> LOANS
FORECLOSURE LOAN 30-59 60-8
>9 90 OR MORE IN
INFORMATION DAYS DAYS
> DAYS FORECLOSURE
PRINCIPAL BALANCE 0.00
> 244,165.92 442,928.33 442,928.33
NUMBER OF LOANS 0.00
> 1.00 1.00 1.00
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF PRIOR DISTRIBUTION DATE:
> 98,992,857.69
AGGREGATE PRINCIPAL BALANCES OF LOANS AS OF CURRENT DISTRIBUTION DATE:
92,574,305.10
NUMBER OF MORTGAGE LOANS AS OF THE CURRENT DISTRIBUTION DATE: 324
NUMBER OF MORTGAGE LOANS FOLLOWING AS OF THE NEXT DISTRIBUTION DATE: 302
PRINCIPAL PREPAYMENTS:
> 6,320,578.02
BOOK VALUE OF ANY REO PROPERTIES:
> (SEE ATTACHMENTS IF ANY)
LOAN GROUP 1 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 1-A:
> 0.00
LOAN GROUP 2 REALIZED LOSSES:
> 0.00
REALIZED LOSSES ALLOCATED TO CLASS 2-A:
> 0.00
CURRENT AMOUNT OF POOL INSURANCE POLICY:
> 8,699,368.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF SPECIAL HAZARD POLICY: 2,065,281.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
CURRENT AMOUNT OF MORTGAGOR BANKRUPTCY BOND: 100,000.00
AGGREGATE AMOUNTS DRAWN BY GROUP 1:
> 0.00
AGGREGATE AMOUNTS DRAWN BY GROUP 2:
> 0.00
Page 2 of 2 (c) COPYRIGHT 1991 Bankers Trust Company
