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 17, 1998
COUNTRYWIDE HOME EQUITY LOAN TRUST 1997-D
(Exact name of registrant as specified in its charter)
CALIFORNIA 333-11095 36-7214254
(State or Other Jurisdiction (Commission File (I.R.S. Employer
of Incorporation) Number) Identification No.)
c/o The First National Bank of Chicago.
Corporate Trust Services Division - 9th floor
1 N. State Street, Chicago IL 60670-0126
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: 312/407-1902
Item 5. Other Events
On behalf of Countrywide Home Equity Loan Trust 1997-D, a Trust
created pursuant to the Pooling Agreement, dated November 21, 1997, by The
First National Bank of Chicago, as trustee for the Trust, the Trustee
has caused to be filed with the Commission, the Monthly Report dated
August 17, 1998. The Monthly Report is filed pursuant to and in
accordance with (1) numerous no-action letters (2) current Commission policy
in the area. The filing of the Monthly Report will occur subsequent to each
monthly distribution to the holders of the Trust's Investor Certificates,
Due
December 15, 2023.
A. Monthly Report Information:
Aggregate distribution information for the current distribution date
August 17, 1998.
Principal Interest Ending Balance
Cede & Co.$3,551,121.76 $920,615.25 $167,942,168.06
B. No delinquency in payment under the Transferor Certificate, or the
Financial Guaranty Insurance Policy has occurred.
C. Have any deficiencies occurred? NO.
Date:
Amount:
D. Were any amounts paid or are any amounts payable under the Financial
Guaranty Insurance Policy? NO
Amount:
E. Are there any developments with respect to the Ambac Certificate
Guaranty Insurance Policy? NONE.
F. Item 1: Legal Proceedings: NONE
G. Item 2: Changes in Securities: NONE
H. Item 4: Submission of Matters to a Vote of Security Holders: NONE
I. Item 5: Other Information - Items 1, 2, 4, 5 if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.1
Statement to Certificateholders (Page 1 of 2)
Distribution Date: 7/15/98 8/17/98
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY
(PER $1000 ORIGINAL PRINCIPAL AMOUNT)
A.INTEREST & PRINCIPAL DISTRIBUTIONS TO INVESTORS
Investor Certificate Interest Distributed 4.628235 4.944228
Investor Certificate Interest Shortfall Distributed 0.000000 0.000000
Remaining Unpaid Investor Certificate Interest Shortfall 0.000000 0.000000
Managed Amortization Period ? (Yes=1; No=0) 1 1
Investors Certificate Principal Distributed 27.351778 19.071545
Principal Distribution Amount 26.953125 19.071545
Maximum Principal Payment 43.508350 35.695980
Alternative Principal Payment 26.953125 19.071545
Principal Collections less Additional Balances 26.953125 19.071545
Investor Loss Amount Distributed to Investors 0.398653 0.000000
Accelerated Principal Distribution Amount 0.000000 0.000000
Credit Enhancement Draw Amount 0.00 0.00
Total Amount Distributed to Certificateholders (P & I) 31.980014 24.015774
B. INVESTOR CERTIFICATE PRINCIPAL BALANCE
Beginning Investor Certificate Balance "176,586,190.94 " "171,493,289.82 "
Ending Investor Certificate Balance "171,493,289.82 " "167,942,168.06 "
Beginning Invested Amount "176,586,190.94 " "171,493,289.82 "
Ending Invested Amount "171,493,289.82 " "167,942,168.06 "
Investor Certificateholder Floating Allocation Percentage 97.8934%
97.8331%
Pool Factor 0.9210166 0.9019450
Liquidation Loss Amount for Liquidated Loans "75,826.54 " 0.00
Unreimbursed Liquidation Loss Amount 0.00 0.00
C. POOL INFORMATION
Beginning Pool Balance "180,386,190.94 " "175,291,692.46 "
Ending Pool Balance "175,291,692.46 " "171,740,570.70 "
Servicer Removals form the Trust (Section 2.06) 0.00 0.00
Servicing Fee "75,160.91 " "73,038.21 "
D. INVESTOR CERTIFICATE RATE
Investor Certificate Rate 5.856250% 5.856250%
LIBOR Rate 5.656250% 5.656250%
Maximum Rate 9.356219% 9.355233%
E. DELINQUENCY & REO STATUS
Delinquent 30-59 days
No. of Accounts 7 14
Trust Balances "144,321.34 " "391,019.82 "
Delinquent 60-89 days
No. of Accounts 1 2
Trust Balances "47,952.44 " "36,421.86 "
Delinquent 90+ days
No. of Accounts 4 2
Trust Balances "53,780.31 " "76,752.44 "
REO
No. of Accounts 0 0
Trust Balances 0.00 0.00
F. INSURANCE COVENANTS
Subordinated Transferor Collections "32,679.03 " "32,387.05 "
Overcollateralization Step-Down 0.00 0.00
Available Transferor Subordinated Amount "3,800,000.00 " "3,800,000.00 "
Overcollateralization Amount 0 0
Statement to Certificateholders (Page 2 of 2)
Distribution Date: 7/15/98 8/17/98
"IN WITNESS WHEREOF, the undersigned has caused
this Certificate to be duly executed"
"this 7th day of August, 1998."
Countrywide Home Loans Formerly Known as
Countrywide Funding Corporation
as Servicer
_______________________________________
Lupe Montero
Vice-President
Distribution List:
Barbara Grosse - First National Bank of Chicago
Lupe Montero - Countrywide Home Loans
Peter Cerwin - Merrill Lynch
Richard Marron - Countrywide Home Loans
Lisa Fitzpatrick - Merrill Lynch
Dave Walker - Countrywide Home Loans
Jose Baltasar - Countrywide Home Loans
Dianne Barrella - Countrywide Home Loans
Richard Pohl - Countrywide Home Loans
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.
COUNTRYWIDE HOME EQUITY LOAN TRUST 1997-D
By _______________________________________
Name: Barbara G. Grosse
Title: Assistant Vice President
Dated: August 31, 1998