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 20, 1998
WMC Secured Assets Corp.
(Exact name of registrant as specified in its charter)
United States 333-41173 95-4683489
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification No.)
6320 Canoga Avenue
Woodland Hills, California 91367
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (818) 592-2610
Item 5. Other Events
On August 20, 1998 a scheduled distribution was made from the Trust
to holders of the Certificates. The Trustee has caused to be filed
with the Commission, the Monthly Report dated August 20, 1998.
The Monthly Report is filed pursuant to and in accordance with
(1) numerous no-action letters (2) current Commission policy
in the area.
A. Monthly Report Information
See Exhibit No.1
B. Have and deficiencies occurred? NO.
Date:
Amount:
C. Item 1: Legal Proceedings: NONE
D. Item 2: Changes in Securities: NONE
E. Item 4: Submission of Matters to a Vote of
Certificateholders: NONE
F. Item 5: Other Information - Form 10-Q, PartII - Items 1,2,4,5
if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1.) Monthly Distribution Report Dated August 20, 1998
WMC Mortgage Loan Pass-Through Certificates
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: 20-Aug-98
DISTRIBUTION SUMMARY
Pass
Beginning Through Remaining
Class Balance Principal Rate Interest Balance
A 618332125.01 8699667.72 5.82625% 3102202.33 609632457.29
M-1 72000000.00 0.00 6.07625% 376727.50 72000000.00
M-2 56000000.00 0.00 6.28625% 303136.94 56000000.00
B 44000000.00 0.00 6.90625% 261670.14 44000000.00
C * 4000000.00 0.00 3.51555% 0.00 4000000.00
R 0.00 0.00 0.00000% 0.00 0.00
TOTAL:794332125.01 8699667.72 4043736.91 785632457.29
* Class C Interest and Pass-Through Rate
is based on a Notional Balance of: 794332125.01
AMOUNTS PER $1,000 UNIT
Beginning Remaining
Class Cusip Balance Principal Interest Balance
A 92928SAA2 990.91687 13.941775 4.971478 976.975092
M-1 92928SAB0 1000.00000 0.000000 5.232326 1000.000000
M-2 92928SAC8 1000.00000 0.000000 5.413160 1000.000000
B 92928SAD6 1000.00000 0.000000 5.947049 1000.000000
C 1000.00000 0.000000 0.000000 1000.000000
PRINCIPAL DISTRIBUTION BREAKDOWN
Monthly Overcollateralization
Principal Increase
Class Received PrepaymentsLiquidation(Reduction) Total
A 255109.58 6248147.63 0.00 2196410.51 8699667.72
M-1 0.00 0.00 0.00 0.00 0.00
M-2 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 0.00
LIBOR: 5.656250%
SEC. 4.03 (i) , (ii), (iii), (v) See Page 1
SEC. 4.03 (iv)
Number of Mortgage Loans outstanding at the
beginning of the Due Period 7592
Number of Mortgage Loans outstanding at the
end of the Due Period 7545
Pool Principal Balance (Beginning of Due Period) 794673882.28
Pool Principal Balance (End of Due Period) 788183153.92
SEC. 4.03 (vi), (vii)
Delinquency Information
Count Balance
30-59 Days 155 13290456.5
60-89 Days 4 250553.09
90+ Days 0 0
* Excludes Bankruptcies, Foreclosures, and REOs.
Number Balance
Loans in Foreclosure (LIF): 23 2092055.06
Newly Commenced LIF: 23 2092055.06
Loans in Bankruptcy 1 105720.94
REO's 0 0.00
SEC. 4.03 (viii)
Aggregate Unpaid Interest Shortfall
Class A 0.00
Class M-1 0.00
Class M-2 0.00
Class B 0.00
Class C 5908987.27
Total 5908987.27
SEC. 4.03 (ix)
Required Overcollateralization Amount 30800000.00
Overcollateralization Amount as of end of the period 2550696.63
SEC. 4.03 (x) Aggregate Amount of
Realized Loss Realized Losses
Amount since Cut-Off
Class M-1 0.00 0.00
Class M-2 0.00 0.00
Class B 0.00 0.00
Class C 0.00 0.00
Total 0.00 0.00
SEC. 4.03 (xi)
Weighted Average Remaining Term to Maturity of 356.37
SEC. 4.03 (xii)
Weighted Average Net Mortgage Rate 9.43487%
SEC. 4.03 (xiii)
Pass through Rate on Class A and Subordinate CeSee Page 1
Pass Through Rate on each Component
Component LT-A 3.60112%
Component LT-M-1 3.35112%
Component LT-M-2 3.14112%
Component LT-B 2.52112%
Component LT-OC 9.42737%
SEC. 4.03 (xiv) Senior Enhancement Percentage, as 22.14596%
SEC. 4.03 (xxv) Servicing Fee 331114.12
SEC. 4.03 (xxvi) Available Funds Cap Carryover Amount
Available Funds Cap Amount paid from
Carryover Amount Reserve Account
Class A 0.00 0.00
Class M-1 0.00 0.00
Class M-2 0.00 0.00
Class B 0.00 0.00
Total 0.00 0.00
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.
WMC SECURED ASSETS CORP.
WMC MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1998-A
By: /s/ Richard Tarnas
Name: Richard Tarnas
Title: Vice President
The First National Bank of Chicago
Dated: August 31, 1998
