|
|
|
|
|
|
|
|
|
|
Previous: SOURCE ONE MORTGAGE SERVICES CORP, 8-K, 1997-01-30 |
Next: INSURED MUNICIPALS INCOME TRUST SERIES 176, 497J, 1997-01-30 |
<PAGE> 1
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: January 24, 1997
Source One Mortgage Services Corporation
(Exact name of registrant as specified in its charter)
Delaware 1-12898 38-2011419
- ---------------------------- ------------------------ -------------------
(State or other jurisdiction (Commission File Number) (I.R.S. Employer
of incorporation) Identification No.)
27555 Farmington Road
Farmington Hills, Michigan 48334-3357
- -------------------------- ----------
(Address of principal (Zip Code)
executive offices)
Registrant's telephone number, including area code: (810) 488-7000
Total Pages: 7
<PAGE> 2
Item 5. Other Events
None applicable.
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits
See attached Distribution Reports as of January 25, 1997 for Series
1987-2 Distribution Reports as of February 1, 1997 for Series 1988-1
and 1988-2 and Distribution Reports as of January 20, 1997 for Series
1990-1.
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 thereunto duly authorized.
SOURCE ONE MORTGAGE SERVICES CORPORATION
(Registrant)
Date: January 24, 1997 By: Larry N. Ciofu
--------------------------------
Larry N. Ciofu
Vice President
<PAGE> 3
FIREMAN'S FUND MORTGAGE CORPORATION
AGENCY MBS MULTI-CLASS PASS-THROUGH CERTIFICATES
SERIES 1987-2
Distribution Date Statement for January 25, 1997
<TABLE>
<CAPTION>
COUPON Principal Number of Interest Interest
Class RATE Outstanding Certificates Accrued Payable
- ----- -------- ---------------- ----------- -------------- ----------------
<S> <C> <C> <C> <C> <C>
2-A 0.0000% $0.00 45,100 $0.00 $0.00
2-B 7.0000% $0.00 18,000 $0.00 $0.00
2-C 7.0000% $0.00 19,700 $0.00 $0.00
2-D 9.5500% $624,000.00 624 $4,966.00 $4,966.00
2-E 9.9500% $12,581,266.83 5,200 $104,319.67 $0.00
---------------- ----------- -------------- ----------------
$13,205,266.83 88,624 $109,285.67 $4,966.00
<CAPTION>
Interest Principal Principal Per $1,000
Payable Per Principal Payable Per Balance After CTF After
Class $1,000 CTF Payable $1,000 CTF January 25, 1997 January 25, 1997
- ----- ------------- -------------- ---------------- ----------------- -----------------
<S> <C> <C> <C> <C> <C>
2-A $0.000000 $0.000000 $0.000000
2-B $0.000000 $0.000000 $0.000000
2-C $0.000000 $0.000000 $0.000000
2-D $7.958333 $240,000.00 ** - $384,000.00 $1,000.000000
2-E $0.000000 - - $12,685,586.50 $2,439.535865
-------------- -----------------
$0.00 $13,069,586.50
Ending Aggregate Agency MBS Balance: $13,089,353.95
</TABLE>
<TABLE>
<S> <C>
Agency MBS Collections :
Interest $110,200.56
Principal $134,713.74
Investment Income $301.11
Excess from previous month 990.26
----------------
TOTAL AVAILABLE $246,205.67
Due to Class 2-D INTEREST ($4,966.00)
Due to Class 2-D REDEMPTION ($240,023.67)
Due to Class 2-D (rounded down to even $1,000) ($240,000.00)
Excess in Collection Account ($23.67)
----------------
Available for Expenses and Residual Payments $1,216.00
Expenses Payable ($377.56)
----------------
Net Balance $838.44
==================
Due to Residual Holders $838.44
Amount Payable Per Individual
Residual Certificate (5% Denomination): $41.9220
Excess in collection Act as of December 25 $990.26
Accrual Distribution Amount: $104,319.67
Aggregate Cash Flow Value Decline: $134,713.74
Principal to Class 2-D Redemption ($240,000.00)
-----------------
$23.67
Principal Distributable to Class 2-D $240,000.00
-----------------
Aggregate Amount of Principal Distributable: $240,023.67
</TABLE>
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
Corporate Trust Division
Suite 0126
One First National Plaza
Chicago, Illinois 60670
(312)407-4660
** THIS IS A REDEMPTION PAYMENT TO SPECIFIC HOLDERS ELECTING A PUT OPTION.
<PAGE> 4
FIREMAN'S FUND MORTGAGE CORPORATION
AGENCY MBS MULTI-CLASS PASS-THROUGH CERTIFICATES
SERIES 1988-1
Distribution Date Statement for February 1, 1997
<TABLE>
<CAPTION>
Principal Balance
Interest Principal Principal Per $1,000
COUPON Principal Number of Interest Interest Payable Per Principal Payable Per Balance After CTF After
Class RATE Outstanding Certificates Accrued Payable $1,000 CTF Payable* $1,000 CTF February 1, 1997 February 1, 1997
- ----- ------ -------------- ------------ -------- -------- ----------- --------- ----------- ---------------- -----------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A 0.0000% $0.00 38,510 $0.00 $0.00 $0.000000 $0.00 $0.000000 $0.00 $0.000000
B 8.0000% $0.00 51,050 $0.00 $0.00 $0.000000 $0.00 $0.000000 $0.00 $0.000000
Z 9.9000% $13,690,416.05 10,440 $112,945.93 $112,945.93 $10.818576 $281,103.62 $26.925634 $13,409,312.43 $1,284.416899
-------------- ------- ----------- ----------- ----------- --------------
$13,690,416.05 100,000 $112,945.93 $112,945.93 $281,103.62 $13,409,312.43
Ending Aggregate Agency MBS Balance: $13,409,579.96
Agency MBS Collections :
Interest $114,088.99
Principal $281,103.62 Accrual Distribution Amount: $0.00
Investment Income $502.84 Aggregate Cash Flow Value Decline: $281,103.62
----------- -----------
TOTAL AVAILABLE $395,695.45 *Aggregate Amount of Principal Distributable: $281,103.62
Due to Certificateholders ($394,049.55)
-----------
Available for Expenses and Residual Payments $1,645.90
Expenses Payable ($326.29)
----------- THE FIRST NATIONAL BANK OF CHICAGO,
Net Balance $1,319.61 as Trustee
=========== Corporate Trust Division
Suite 0126
One First National Plaza
Due to Residual Holders $1,319.61 Chicago, Illinois 60670
(312)407-4660
Amount Payable Per Individual
Residual Certificate (5% Denomination): $65.9805 *
</TABLE>
<PAGE> 5
FIREMAN'S FUND MORTGAGE CORPORATION
AGENCY MBS MULTI-CLASS PASS-THROUGH CERTIFICATES
SERIES 1988-2
Distribution Date Statement for February 1, 1997
<TABLE>
<CAPTION>
COUPON Principal Number of Interest Interest
Class RATE Outstanding Certificates Accrued Payable
- ----- -------- ---------------- ------------- -------------- ----------------
<S> <C> <C> <C> <C> <C>
2-A 0.0000% $0.00 39,750 $0.00 $0.00
2-B 7.0000% $0.00 24,540 $0.00 $0.00
2-C 7.0000% $0.00 10,930 $0.00 $0.00
2-D 7.0000% $0.00 14,580 $0.00 $0.00
2-Z 9.4000% $16,826,844.47 10,200 $131,810.28 $131,810.28
---------------- ------------- -------------- ----------------
$16,826,844.47 100,000 $131,810.28 $131,810.28
<CAPTION>
Principal Balance
Interest Principal Principal Per $1,000
Payable Per Principal Payable Per Balance After CTF After
Class $1,000 CTF Payable* $1,000 CTF February 1, 1997 February 1, 1997
- ----- -------------- --------------- ------------- ---------------- -----------------
<S> <C> <C> <C> <C> <C>
2-A $0.000000 $0.00 $0.000000 $0.00 $0.000000
2-B $0.000000 $0.00 $0.000000 $0.00 $0.000000
2-C $0.000000 $0.00 $0.000000 $0.00 $0.000000
2-D $0.000000 $0.00 $0.000000 $0.00 $0.000000
2-Z $12.922576 $212,919.76 $20.874486 $16,613,924.71 $1,628.816148
--------------- ----------------
$212,919.76 $16,613,924.71
Ending Aggregate Agency MBS Balance: $16,613,939.46
</TABLE>
<TABLE>
<S> <C>
Agency MBS Collections :
Interest $133,212.66
Principal $212,919.76
Investment Income $499.64
----------------
TOTAL AVAILABLE $346,632.06
Due to Certificateholders ($344,730.04)
----------------
Available for Expenses and Residual Payments $1,902.02
Expenses Payable ($402.14)
Net Balance $1,499.88
================
Due to Residual Holders $1,499.88
Amount Payable Per Individual
Residual Certificate (5% Denomination): $74.9940
Accrual Distribution Amount: $0.00
Aggregate Cash Flow Value Decline: $212,919.76
----------------
*Aggregate Amount of Principal Distributable: $212,919.76
Principal Allocation: Class 2-A: 0.0000%
Class 2-D: 0.0000%
</TABLE>
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
Corporate Trust Division
Suite 0126
One First National Plaza
Chicago, Illinois 60670
(312)407-4660
<PAGE> 6
FIREMAN'S FUND MORTGAGE CORPORATION
AGENCY MBS MULTI-CLASS PASS-THROUGH CERTIFICATES
SERIES 1990-1
Distribution Date Statement for January 20, 1997
UPPER TIER REMIC REGULAR CERTIFICATES
<TABLE>
<CAPTION>
COUPON Principal Number of Interest Interest
Class RATE Outstanding Cert. Accrued Payable
- ----- ----------- ----------------- ------------- ------------ --------------
<S> <C> <C> <C> <C> <C>
1-A 8.5000% $0.00 15,250 $0.00 $0.00
1-B 9.0000% $0.00 10,500 $0.00 $0.00
1-C 9.0000% $0.00 6,500 $0.00 $0.00
1-D 9.0000% $245,783.94 16,500 $1,843.38 $1,843.38
1-E 9.0000% $12,000,000.00 12,000 $90,000.00 $90,000.00
1-F 0.0000% $0.00 18,500 $0.00 $0.00
1-G 0.0000% $0.00 12,450 $0.00 $0.00
1-H 0.0000% $0.00 4,850 $0.00 $0.00
1-I 259.5000% $24,491.57 152 $5,296.30 $5,296.30
----------------- ------------- ------------ --------------
$12,270,275.51 96,702 $97,139.68 $97,139.68
<CAPTION>
Principal Balance
Interest Principal Principal Per $1,000
Payable Per Principal Payable Per Balance After CTF After
Class $1,000 CTF Payable* $1,000 CTF January 20, 1997 January 20, 1997
- ----- ----------------- -------------- -------------- ------------------- -------------------
<S> <C> <C> <C> <C> <C>
1-A $0.000000 $0.00 $0.000000 $0.00 $0.000000
1-B $0.000000 $0.00 $0.000000 $0.00 $0.000000
1-C $0.000000 $0.00 $0.000000 $0.00 $0.000000
1-D $0.111720 $245,783.94 $14.895996 $0.00 $0.000000
1-E $7.500000 $83,811.93 $6.984328 $11,916,188.07 $993.015673
1-F $0.000000 $0.00 $0.000000 $0.00 $0.000000
1-G $0.000000 $0.00 $0.000000 $0.00 $0.000000
1-H $0.000000 $0.00 $0.000000 $0.00 $0.000000
1-I $34.844079 $659.19 $4.336776 $23,832.38 $156.791974
-------------- -------------------
$330,255.06 $11,940,020.45
</TABLE>
UPPER TIER REMIC REGULAR CERTIFICATES
<TABLE>
<CAPTION>
COUPON Principal Number of Interest Interest
RATE Outstanding Cert. Accrued Payable
----------- ----------------- ------------- ------------ --------------
<S> <C> <C> <C> <C> <C>
1-R 0.0000% $0.00 3,298 $7.98 $7.98
<CAPTION>
Principal Balance
Interest Principal Principal Per $1,000
Payable Per Principal Payable Per Balance After CTF After
$1,000 CTF Payable* $1,000 CTF January 20, 1997 January 20, 1997
----------------- -------------- -------------- ------------------- -------------------
<S> <C> <C> <C> <C> <C>
1-R $0.002420 $0.00 $0.000000 $0.00 $0.000000
</TABLE>
LOWER TIER REMIC REGULAR INTERESTS
<TABLE>
<CAPTION>
Principal
COUPON Principal Number of Interest Principal Balance After
Class RATE Outstanding Certificates Accrued Payable* January 20, 1997
- ----- ----------- ----------------- ------------- ------------ -------------- -----------------
<S> <C> <C> <C> <C> <C> <C>
1-AS 9.5000% $0.00 15,311 $0.00 $0.00 $0.00
1-BS 9.5000% $0.00 10,521 $0.00 $0.00 $0.00
1-CS 9.5000% $0.00 6,513 $0.00 $0.00 $0.00
1-DS 9.5000% $263,693.48 16,533 $2,087.57 $263,693.48 $0.00
1-ES 9.5000% $12,024,000.00 12,024 $95,190.00 $66,561.58 $11,957,438.42
1-FS 9.5000% $0.00 30,950 $0.00 $0.00 $0.00
1-HS 9.5000% $0.00 8,148 $0.00 $0.00 $0.00
----------------- ------------- ------------ -------------- -----------------
$12,287,693.48 100,000 $97,277.57 $330,255.06 $11,957,438.42
</TABLE>
<PAGE> 7
FIREMAN'S FUND MORTGAGE CORPORATION
AGENCY MBS MULTI-CLASS PASS-THROUGH CERTIFICATES
SERIES 1990-1
DISTRIBUTION DATE STATEMENT FOR January 20, 1997
<TABLE>
<S> <C> <C> <C>
Beginning Aggregate Agency MBS Balance : $100,001,006.61
Agency MBS Collections : Ending Aggregate Agency MBS Balance : $11,941,026.88
Interest $97,147.66
Principal $330,255.06
Investment Income $316.75 Aggregate Cash Flow Value Decline: $330,255.06
------------ ---------------
Lower Tier REMIC Collection Account $427,719.47 *Aggregate Amount of Principal Distributable: $330,255.06
------------
Upper Tier REMIC Collection Account $427,719.47
Aggregate Prin Payable to Holders of Principal Allocation:
Upper Tier REMIC Regular Certificate ($330,255.06)
Aggregate Interest Payable to Holders of Aggregate Amount of Principal
Upper Tier REMIC Regular Certificates ($97,139.68) Distributable to Classes 1-D and 1-I:
Expenses Payable $0.00 Class 1-D: 1.48959964%
Class 1-E: 0.69843275%
Class 1-I: 0.43367763%
REMIC Taxes Payable $0.00 Aggregate Amount of Principal
Distributable to Classes 1-G,1-H and 1-R :
Interest Payable to Class 1-R Certificate ($7.98)
Class 1-R: 0.00000000%
Principal Payable to Class 1-R Certificate $0.00
Due to Class 1-RS Certificate ($316.75)
------------ THE FIRST NATIONAL BANK OF CHICAGO,
Net Balance ($0.00) as Trustee
============ Corporate Trust Division
Suite 0126
One First National Plaza
Chicago, Illinois 60670
(312)407-4660
</TABLE>
|
|