|
|
|
|
|
|
|
|
|
|
Previous: NORWEST ASSET SECURITIES CORP MOR PAS THR CERT SER 1998-9 TR, 8-K, 1999-01-08 |
Next: SOUTHERN PACIFIC SE AS COR MT LN AS BK PA TH CE SE 1998-1 TR, 8-K, 1999-01-08 |
UNITED STATES
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 28, 1998
STRUCTURED ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1998-3 Trust
New York (governing law of 333-45021-05 52-2096714
Pooling and Servicing Agreement) (Commission 52-2096716
(State or other File Number) 52-2096719
jurisdiction 52-2096720
IRS EIN
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway 21044
Columbia, MD (Zip Code)
(Address of principal executive offices)
Registrant's telephone number, including area code: (410) 884-2000
Former name or former address, if changed since last report)
ITEM 5. Other Events
On December 28, 1998 a distribution was made to holders of STRUCTURED ASSET
SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 1998-3
Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of
Regulation S-K
Exhibit Number Description
Monthly report distributed to holders of
EX-99.1 Mortgage Pass-Through Certificates, Series
1998-3 Trust, relating to the December 28,
1998 distribution.
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.
STRUCTURED ASSET SECURITIES CORPORATION
Mortgage Pass-Through Certificates, Series 1998-3 Trust
By: First Union National Bank, as Trustee
By: /s/ Pablo de la Canal, Vice President
By: Pablo de la Canal, Vice President
Date: 12/29/1998
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through
Certificates, Series 1998-3 Trust, relating to the December 28,
1998 distribution.
<TABLE>
<CAPTION>
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Record Date: 11/30/1998
Distribution Date: 12/28/1998
SASC Series: 1998-3
Contact: Customer Service - Columbia, MD
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044
Telephone: (301) 815-6600
Fax: (410) 884-2369
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A-1 863572SL8 SEQ 5.01000% 174,337,714.44 800,645.95 17,415,715.37
A-2 863572SQ7 SEQ 5.29234% 296,934,000.00 1,440,519.38 0.00
B 863572SP9 SUB 6.19234% 30,790,000.00 174,773.64 0.00
M-1 863572SM6 SUB 5.54234% 95,034,000.00 482,818.18 0.00
M-2 863572SN4 SUB 5.84234% 50,032,000.00 267,945.29 0.00
OC SAC9803OC SUB 0.00000% 13,470,197.00 0.00 0.00
R-I SAC9803R1 SEQ 0.00000% 0.00 0.00 0.00
R-II SAC9803R2 SEQ 0.00000% 0.00 0.00 0.00
R-III SAC9803R3 SEQ 0.00000% 0.00 0.00 0.00
R-IV SAC9803R3 SEQ 0.00000% 0.00 0.00 0.00
X SAC98003X SUB 0.00000% 0.00 1,996,975.81 0.00
Totals 660,597,911.44 5,163,678.25 17,415,715.37
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 156,921,999.07 18,216,361.32 0.00
A-2 0.00 296,934,000.00 1,440,519.38 0.00
B 0.00 30,790,000.00 174,773.64 0.00
M-1 0.00 95,034,000.00 482,818.18 0.00
M-2 0.00 50,032,000.00 267,945.29 0.00
OC 51,635.75 13,470,197.00 0.00 51,635.75
R-I 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00
R-IV 0.00 0.00 0.00 0.00
X 0.00 0.00 1,996,975.81 0.00
Totals 51,635.75 643,182,196.07 22,579,393.62 51,635.75
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 296,935,000.00 174,337,714.44 370,089.88 17,045,625.49 0.00 0.00
A-2 296,934,000.00 296,934,000.00 0.00 0.00 0.00 0.00
B 30,790,000.00 30,790,000.00 0.00 0.00 0.00 0.00
M-1 95,034,000.00 95,034,000.00 0.00 0.00 0.00 0.00
M-2 50,032,000.00 50,032,000.00 0.00 0.00 0.00 0.00
OC 560.79 13,470,197.00 0.00 0.00 0.00 51,635.75
R-I 0.00 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00 0.00
R-IV 0.00 0.00 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00 0.00 0.00
Totals 769,725,560.79 660,597,911.44 370,089.88 17,045,625.49 0.00 51,635.75
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 17,415,715.37 156,921,999.07 0.52847256 17,415,715.37
A-2 0.00 296,934,000.00 1.00000000 0.00
B 0.00 30,790,000.00 1.00000000 0.00
M-1 0.00 95,034,000.00 1.00000000 0.00
M-2 0.00 50,032,000.00 1.00000000 0.00
OC 51,635.75 13,470,197.00 24,020.03780381 0.00
R-I 0.00 0.00 0.00000000 0.00
R-II 0.00 0.00 0.00000000 0.00
R-III 0.00 0.00 0.00000000 0.00
R-IV 0.00 0.00 0.00000000 0.00
X 0.00 0.00 0.00000000 0.00
Totals 17,467,351.12 643,182,196.07 0.83559937 17,415,715.37
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A-1 296,935,000.00 587.12416670 1.24636665 57.40524185 0.00000000
A-2 296,934,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 30,790,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-1 95,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 50,032,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
OC 560.79 24020037.8038124 0.00000000 0.00000000 0.00000000
R-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-IV 0.00 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All denominations are Per $1000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 58.65160850 528.47255820 0.52847256 58.65160850
A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
OC 92076.80236809 92076.80236809 24,020,037.803812 24020.03780381 0.00000000
R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-IV 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 296,935,000.00 5.01000% 174,337,714.44 800,645.95 0.00 0.00
A-2 296,934,000.00 5.29234% 296,934,000.00 1,440,519.38 0.00 0.00
B 30,790,000.00 6.19234% 30,790,000.00 174,773.64 0.00 0.00
M-1 95,034,000.00 5.54234% 95,034,000.00 482,818.18 0.00 0.00
M-2 50,032,000.00 5.84234% 50,032,000.00 267,945.29 0.00 0.00
OC 560.79 0.00000% 13,470,197.00 0.00 0.00 0.00
R-I 0.00 0.00000% 0.00 0.00 0.00 0.00
R-II 0.00 0.00000% 0.00 0.00 0.00 0.00
R-III 0.00 0.00000% 0.00 0.00 0.00 0.00
R-IV 0.00 0.00000% 0.00 0.00 0.00 0.00
X 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 769,725,560.79 3,166,702.44 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 800,645.95 0.00 156,921,999.07
A-2 0.00 0.00 1,440,519.38 0.00 296,934,000.00
B 0.00 0.00 174,773.64 0.00 30,790,000.00
M-1 0.00 0.00 482,818.18 0.00 95,034,000.00
M-2 0.00 0.00 267,945.29 0.00 50,032,000.00
OC 0.00 0.00 0.00 0.00 13,470,197.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00
R-IV 0.00 0.00 0.00 0.00 0.00
X 0.00 0.00 1,996,975.81 0.00 0.00
Totals 0.00 0.00 5,163,678.25 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 296,935,000.00 5.01000% 587.12416670 2.69636772 0.00000000 0.00000000
A-2 296,934,000.00 5.29234% 1000.00000000 4.85131167 0.00000000 0.00000000
B 30,790,000.00 6.19234% 1000.00000000 5.67631179 0.00000000 0.00000000
M-1 95,034,000.00 5.54234% 1000.00000000 5.08047836 0.00000000 0.00000000
M-2 50,032,000.00 5.84234% 1000.00000000 5.35547829 0.00000000 0.00000000
OC 560.79 0.00000% 24020037.80381248 0.00000000 0.00000000 0.00000000
R-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-IV 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All denominations are Per $1000 Denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 0.00000000 2.69636772 0.00000000 528.47255820
A-2 0.00000000 0.00000000 4.85131167 0.00000000 1000.00000000
B 0.00000000 0.00000000 5.67631179 0.00000000 1000.00000000
M-1 0.00000000 0.00000000 5.08047836 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 5.35547829 0.00000000 1000.00000000
OC 0.00000000 0.00000000 0.00000000 0.00000000 24020037.80381248
R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-IV 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00000000 0.00000000 499243952500.000 0.00000000 0.00000000
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 22,969,734.96
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses (51,635.75)
Total Deposits 22,918,099.21
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 338,705.59
Payment of Interest and Principal 22,579,393.62
Total Withdrawals (Pool Distribution Amount) 22,918,099.21
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 275,249.13
Trustee Fee 963.17
Special Servicing Fee 58,364.03
Master Servicing Fee 4,129.26
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 338,705.59
</TABLE>
<TABLE>
<CAPTION>
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
<S> <C> <C> <C> <C>
30 Days 100 9,597,192.58 1.695203% 1.492142%
60 Days 74 7,742,697.33 1.254450% 1.203811%
90+ Days 282 29,345,178.24 4.780471% 4.562498%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 456 46,685,068.15 7.730124% 7.258451%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 51,635.75
Cumulative Realized Losses - Includes Interest Shortfall 51,635.75
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed Mixed & ARM & Balloon
Weighted Average Gross Coupon 10.089077%
Weighted Average Net Coupon 9.589077%
Weighted Average Pass-Through Rate 9.579827%
Weighted Average Maturity(Stepdown Calculation ) 346
Begin Scheduled Collateral Loan Count 6,051
Number Of Loans Paid In Full 152
End Scheduled Collateral Loan Count 5,899
Begining Scheduled Collateral Balance 660,597,911.44
Ending Scheduled Collateral Balance 643,182,221.49
Ending Actual Collateral Balance at 30-Nov-1998 643,639,739.64
Monthly P &I Constant 5,924,109.47
Ending Scheduled Balance for Premium Loans 643,182,221.49
Scheduled Principal 370,089.88
Unscheduled Principal 17,045,625.49
Required Overcollateralization Amount 0.00
Overcollateralization Increase Amount 0.00
Overcollateralization reduction Amount 25.42
Specified O/C Amount 13,470,197.00
Overcollateralized Amount 13,470,197.00
Overcollateralized Deficiency Amount 51,610.33
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 25.42
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Amount of Prepayment Penalties included 160,675.58
in Distribution
</TABLE>
|
|