|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: TIER TECHNOLOGIES INC, 424B4, 1997-12-17 |
Next: CREDENTIALS SERVICES INTERNATIONAL INC, S-1/A, 1997-12-17 |
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): December 10, 1997
UACSC 1997-C AUTO TRUST
(Exact name of registrant as specified in its charter)
Delaware 333-06929-06 35-1937340
(State or other jurisdiction (Commission File (IRS Employer
of incorporation) Number) Identification No.)
UAC Securitization
Corporation
9240 Bonita Beach Road, Suite 1109-A
Bonita Springs, Florida 34135
(address of principal (zip code)
executive offices)
UAC Securitization Corporation
Registrant's telephone number including area code (941) 948-1850
<PAGE>
The Registrant (the UACSC 1997-C Auto Trust, or the "Trust") is an
automobile receivable securitization trust formed pursuant to a Pooling and
Servicing Agreement dated as of September 1, 1997 among UAC Securitization
Corporation, as "Depositor," Union Acceptance Corporation, as "Servicer," and
Harris Trust and Savings Bank, as "Trustee" (the "Agreement"). The Registrant is
filing this Form 8-K and plans to file similar current reports monthly in lieu
of reports on Form 10-Q and compliance with certain other requirements of
Section 15(d) of the Securities Exchange Act of 1934, as amended, which are
otherwise applicable to the Trust, on the basis of the SEC staff position
described in numerous no-action letters applicable to securities such as those
issued pursuant to the Agreement. See, e.g., Prime Credit Card Master Trust
(pub. available October 16, 1992), Private Label Credit Card Master Trust (pub.
available May 20, 1992), Sears Receivable Financing Group, Inc. (pub. available
March 31, 1992), Discover Financing Group, Incorporated, Discover Card Trust
1991-E (pub. available February 13, 1992), Bank One Auto Trust 1995-A (pub.
available August 16, 1995) and Volkswagen Credit Auto Master Trust (pub.
available May 9, 1997).
Item 5. Other Events.
Union Acceptance Corporation, as Servicer of the Trust, hereby files the
November 30, 1997 monthly Certificate Report with respect to the Trust as
Exhibit 99-1.
Item 7. Financial Statements and Exhibits.
Exhibit 99-1--Monthly Servicer's Certificate Report to the Trust.
-2-
<PAGE>
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 as Servicer of the UACSC 1997-C Auto Trust,
for and on behalf of UACSC 1997-C Auto Trust.
UACSC 1997-C Auto Trust
By: Union Acceptance Corporation,
as Servicer
Date: December 15, 1997 By: /s/ Rick A. Brown
-----------------------------------
Rick A. Brown
Vice President
EXHIBIT INDEX
No. Description
99-1 UACSC 1997-C Auto Trust Monthly Servicer's Certificate Report for
November 30, 1997
-3-
UACSC 97-C
UNION ACCEPTANCE CORPORATION
(Servicer)
MONTH ENDING 11/30/97
<TABLE>
<CAPTION>
PRINCIPAL BALANCE RECONCILIATION D O L L A R S NUMBERS
CLASS A-1 CLASS A-2 CLASS A-3 TOTAL CLASS A's
<S> <C> <C> <C> <C> <C>
Original Principal Balance 27,495,000.00 87,325,000.00 103,570,162.24 218,390,162.24 15,568
Beginning Period Principal Balance 13,190,294.09 87,325,000.00 103,570,162.24 204,085,456.33 14,839
Principal Collections - Scheduled Payments 2,200,399.79 0.00 0.00 2,200,399.79
Principal Collections - Payoffs 2,563,742.36 0.00 0.00 2,563,742.36 214
Principal Withdrawal from Payahead 9,141.22 0.00 0.00 9,141.22
Gross Principal Charge Offs 24,417.40 0.00 0.00 24,417.40 2
Repurchases 3,438.25 0.00 0.00 3,438.25 2
------------ ------------- -------------- -------------- ------
Ending Balance 8,389,155.07 87,325,000.00 103,570,162.24 199,284,317.31 14,621
============ ============= ============== ============== ======
Certificate Factor 0.3051157 1.0000000 1.0000000 0.9125151
Pass Through Rate 6.2104% 6.290% 6.490% 6.3748%
</TABLE>
<TABLE>
<CAPTION>
CASH FLOW RECONCILIATION
<S> <C>
Principal Wired 4,823,330.47
Interest Wired 1,995,124.81
Withdrawal from Payahead Account 14,446.09
Repurchases (Principal and Interest) 3,557.43
Charge Off Recoveries 0.00
Interest Advances 41,262.66
Certificate Account Interest Earned 23,616.13
Spread Account Withdrawal 0.00
Class A Surety Bond Draw for Class I Interest 0.00
Class A Surety Bond Draw for Class A
Principal or Interest 0.00
Total Cash Flow 6,901,337.59
============
TRUSTEE DISTRIBUTION (12/10/97)
Total Cash Flow 6,901,337.59
Unrecovered Advances on Defaulted Receivables 613.25
Servicing Fee (Due and Unpaid) 0.00
Interest to Class A-1 Certificateholders 68,264.17
Interest to Class A-2 Certificateholders 457,728.54
Interest to Class A-3 Certificateholders 560,141.96
Interest to Class I Certificateholders 213,097.44
Principal to Class A-1 Certificateholders 4,801,139.02
Principal to Class A-2 Certificateholders 0.00
Principal to Class A-3 Certificateholders 0.00
Surety Bond Premium 24,910.54
Interest Advance Recoveries from Payments 17,091.51
Unreimbursed draws on Class A's Surety Bond
for Class I Interest 0.00
Unreimbursed draws on Class A's Surety Bond
for Class A Principal or Interest 0.00
Deposit to Payahead 61,019.26
Certificate Account Interest to Servicer 23,616.13
Payahead Account Interest to Servicer 307.32
Excess 673,408.45
Net Cash (0.00)
============
Servicing Fee Retained from Interest Collections 170,071.21
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SPREAD ACCOUNT RECONCILIATION
<S> <C>
Original Balance 0.00
Beginning Balance 1,598,126.53
Trustee Distribution of Excess 673,408.45
Interest Earned 5,736.09
Spread Account Draws 0.00
Reimbursement for Prior Spread Account Draws 0.00
Distribution of Funds to Servicer 0.00
Ending Balance 2,277,271.07
============
Required Balance 2,729,877.03
FIRST LOSS PROTECTION AMOUNT RECONCILIATION
Original Balance 10,919,508.11
Beginning Balance 8,606,146.29
Reduction Due to Spread Account (679,144.54)
Reduction Due to Principal Reduction (240,056.95)
Ending Balance 7,686,944.80
============
First Loss Protection Required Amount 7,686,944.80
First Loss Protection Fee % 2.00%
First Loss Protection Fee 12,811.57
SURETY BOND RECONCILIATION
Original Balance 218,390,162.24
Beginning Balance 204,004,145.86
Draws 0.00
Reimbursement of Prior Draws 0.00
Ending Balance 204,004,145.86
==============
Adjusted Ending Balance Based
Upon Required Balance 198,476,349.56
==============
Required Balance 198,476,349.56
PAYAHEAD RECONCILIATION
Beginning Balance 86,128.16
Deposit 61,019.26
Payahead Interest 307.32
Withdrawal 14,446.09
Ending Balance 133,008.65
==============
</TABLE>
<PAGE>
CURRENT DELINQUENCY
GROSS
# PAYMENTS DELINQUENT NUMBER BALANCE PRINCIPAL INTEREST
- --------------------- ------ ------- --------- --------
1 Payment 184 2,396,885.70 28,075.73 28,350.98
2 Payments 70 1,003,439.49 17,308.51 27,496.65
3 Payments 17 250,788.42 6,855.20 9,811.12
Total 271 3,651,113.61 52,239.44 65,658.75
Percent Delinquent 1.853% 1.832%
DELINQUENCY RATE (60+)
RECEIVABLE
END OF PERIOD DELINQUENCY
PERIOD BALANCE POOL BALANCE RATE
- ------ ------- ------------ ----
Current 1,254,227.91 199,284,317.31 0.63%
1st Previous 389,899.55 204,085,456.33 0.19%
2nd Previous 0.00 210,228,440.90 0.00%
NET LOSS RATE
<TABLE>
<CAPTION>
DEFAULTED
LIQUIDATION AVERAGE NET LOSS
PERIOD BALANCE PROCEEDS POOL BALANCE (ANNUALIZED)
- ------ ------- -------- ------------ ------------
<S> <C> <C> <C> <C>
Current 24,417.40 0.00 201,684,886.82 0.15%
1st Previous 0.00 0.00 207,156,948.62 0.00%
2nd Previous 0.00 0.00 214,309,301.57 0.00%
Gross Cumulative Charge Offs 0.00
Number of Repossessions 2
Number of Inventoried Autos EOM 2
</TABLE>
EXCESS YIELD TRIGGER
EXCESS YIELD
EXCESS END OF PERIOD PERCENTAGE
PERIOD YIELD POOL BALANCE (ANNUALIZED)
- ------ ----- ------------ ------------
Current 752,439.79 199,284,317.31 4.53%
1st Previous 978,388.26 204,085,456.33 5.75%
2nd Previous 715,673.93 210,228,440.90 4.09%
3rd Previous
4th Previous
5th Previous
CURRENT
LEVEL TRIGGER STATUS
----- ------- ------
Six Month Average Excess Yield N/A 1.50% N/A
Trigger Hit in Current or any Previous Month NO
Date: December 5, 1997 /s/ Nancy Meltabarger
--------------------------- --------------------------------
Name Nancy Meltabarger
Title Assistant Vice President
|
|