|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: AMB PROPERTY CORP, 8-K, 1998-01-13 |
Next: LASER MORTGAGE MANAGEMENT INC, POS AM, 1998-01-13 |
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 8, 1998
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
December 31, 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: January 9, 1998 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
December 31, 1997
-3-
<TABLE>
<CAPTION>
UACSC 97-C
UNION ACCEPTANCE CORPORATION
(Servicer)
MONTH ENDING 12/31/97
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 8,389,155.07 87,325,000.00 103,570,162.24 199,284,317.31 14,621
Principal Collections - Scheduled Payments 2,341,088.86 0.00 0.00 2,341,088.86
Principal Collections - Payoffs 2,425,733.78 0.00 0.00 2,425,733.78 212
Principal Withdrawal from Payahead 4,828.41 0.00 0.00 4,828.41
Gross Principal Charge Offs 257,258.07 0.00 0.00 257,258.07 17
Repurchases 30,668.62 0.00 0.00 30,668.62 5
------------- ------------- -------------- -------------- ------
Ending Balance 3,329,577.33 87,325,000.00 103,570,162.24 194,224,739.57 14,387
============= ============= ============== ============== ======
Certificate Factor 0.1210976 1.0000000 1.0000000 0.8893475
Pass Through Rate 6.2104% 6.290% 6.490% 6.3748%
</TABLE>
<TABLE>
<CAPTION>
CASH FLOW RECONCILIATION
<S> <C>
Principal Wired 4,791,471.97
Interest Wired 2,140,075.22
Withdrawal from Payahead Account 7,932.81
Repurchases (Principal and Interest) 31,298.63
Charge Off Recoveries 28,823.53
Interest Advances 47,184.63
Certificate Account Interest Earned 23,140.36
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 7,069,927.15
==============
TRUSTEE DISTRIBUTION (1/08/98)
Total Cash Flow 7,069,927.15
Unrecovered Advances on Defaulted Receivables 9,229.98
Servicing Fee (Due and Unpaid) 0.00
Interest to Class A-1 Certificateholders 44,863.90
Interest to Class A-2 Certificateholders 457,728.54
Interest to Class A-3 Certificateholders 560,141.96
Interest to Class I Certificateholders 206,895.97
Principal to Class A-1 Certificateholders 5,059,577.74
Principal to Class A-2 Certificateholders 0.00
Principal to Class A-3 Certificateholders 0.00
Surety Bond Premium 25,087.36
Interest Advance Recoveries from Payments 27,580.17
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 28,442.86
Certificate Account Interest to Servicer 23,140.36
Payahead Account Interest to Servicer 543.12
Excess 626,695.19
--------------
Net Cash (0.00)
==============
Servicing Fee Retained from Interest Collections 166,070.26
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SPREAD ACCOUNT RECONCILIATION
<S> <C>
Original Balance 0.00
Beginning Balance 2,277,271.07
Trustee Distribution of Excess 626,695.19
Interest Earned 9,460.75
Spread Account Draws 0.00
Reimbursement for Prior Spread Account Draws 0.00
Distribution of Funds to Servicer (183,549.98)
--------------
Ending Balance 2,729,877.03
==============
Required Balance 2,729,877.03
FIRST LOSS PROTECTION AMOUNT RECONCILIATION
Original Balance 10,919,508.11
--------------
Beginning Balance 7,686,944.80
Reduction Due to Spread Account (452,605.96)
Reduction Due to Principal Reduction (252,978.89)
--------------
Ending Balance 6,981,359.95
==============
First Loss Protection Required Amount 6,981,359.95
First Loss Protection Fee % 2.00%
First Loss Protection Fee 12,023.45
SURETY BOND RECONCILIATION
Original Balance 218,390,162.24
--------------
Beginning Balance 198,476,349.56
Draws 0.00
Reimbursement of Prior Draws 0.00
--------------
Ending Balance 198,476,349.56
==============
Adjusted Ending Balance Based
Upon Required Balance 192,930,563.18
==============
Required Balance 192,930,563.18
PAYAHEAD RECONCILIATION
Beginning Balance 133,008.65
Deposit 28,442.86
Payahead Interest 543.12
Withdrawal 7,932.81
--------------
Ending Balance 154,061.82
==============
</TABLE>
<PAGE>
CURRENT DELINQUENCY
GROSS
# PAYMENTS DELINQUENT NUMBER BALANCE PRINCIPAL INTEREST
------ ------------ --------- ---------
1 Payment 152 2,103,225.18 22,230.28 26,064.83
2 Payments 82 1,070,916.83 24,003.56 26,071.08
3 Payments 38 544,239.64 15,253.00 21,205.58
--- ------------ --------- ---------
Total 272 3,718,381.65 61,486.84 73,341.49
=== ============ ========= =========
Percent Delinquent 1.891% 1.914%
DELINQUENCY RATE (60+)
RECEIVABLE
END OF PERIOD DELINQUENCY
PERIOD BALANCE POOL BALANCE RATE
- ------ ------- ------------ ----
Current 1,615,156.47 194,224,739.57 0.83%
1st Previous 1,254,227.91 199,284,317.31 0.63%
2nd Previous 389,899.55 204,085,456.33 0.19%
NET LOSS RATE
<TABLE>
<CAPTION>
DEFAULTED
LIQUIDATION AVERAGE NET LOSS
PERIOD BALANCE PROCEEDS POOL BALANCE (ANNUALIZED)
- ------ ------- -------- ------------ ------------
<S> <C> <C> <C> <C>
Current 257,258.07 28,823.53 196,754,528.44 1.39%
1st Previous 24,417.40 0.00 201,684,886.82 0.15%
2nd Previous 0.00 0.00 207,156,948.62 0.00%
Gross Cumulative Charge Offs 281,675.47
Number of Repossessions 20
Number of Inventoried Autos EOM 12
</TABLE>
EXCESS YIELD TRIGGER
EXCESS YIELD
EXCESS END OF PERIOD PERCENTAGE
PERIOD YIELD POOL BALANCE (ANNUALIZED)
- ------ ----- ------------ ------------
Current 692,491.32 194,224,739.57 4.28%
1st Previous 752,439.79 199,284,317.31 4.53%
2nd Previous 978,388.26 204,085,456.33 5.75%
3rd Previous 715,673.93 210,228,440.90 4.09%
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: 1/5/98 /s/ Nancy Meltabarger
---------------------------
NANCY MELTABARGER
ASSISTANT VICE PRESIDENT
|
|