-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Lmo4n5Ci6SANQMQfnQzDlj1SAA+eyBYNYBMfIE6vyLsFbfDk6mTVaSwSUmv8Bfho tvZcAPOALdofOSxtDvJhvg== 0001034225-98-000009.txt : 19980105 0001034225-98-000009.hdr.sgml : 19980105 ACCESSION NUMBER: 0001034225-98-000009 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19971226 ITEM INFORMATION: FILED AS OF DATE: 19980102 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: SOUTHERN PACIFIC SECURED ASSETS CORP CENTRAL INDEX KEY: 0000944743 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 330659688 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 033-91756 FILM NUMBER: 98500276 BUSINESS ADDRESS: STREET 1: ONE CENTERPOINTE DRIVE STREET 2: SUITE 500 CITY: LAKE OSWEGO STATE: OR ZIP: 97035 BUSINESS PHONE: 5036844700 MAIL ADDRESS: STREET 1: ONE CENTERPOINTE DRIVE STREET 2: SUITE 500 CITY: LAKE OSWEGO STATE: OR ZIP: 97035 8-K 1 8-K 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 26, 1997 Southern Pacific Secured Assets Corporation, Mortgage Loan Asset-Backed Pass-Through Certificates, Series 1996-04 Trust (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) 333-15473-01 52-2011594 (State or other jurisdiction of (Commission (I.R.S. Employer incorporation or organization) File Number) Identification No.) c/o Norwest Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 ITEM 5. Other Events On December 26, 1997, a distribution was made to holders of Southern Pacific Secured Assets Corporation, Mortgage Loan Asset-Backed Pass-Through Certificates, Series 1996-04 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 -- Monthly report distributed to holders of Mortgage Loan Asset-Backed Pass-Through Certificates, Series 1996-04 Trust, relating to the December 26, 1997, distribution 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. Southern Pacific Secured Assets Corporation, Mortgage Loan Asset-Backed Pass-Through Certificates, Series 1996-04 Trust (Registrant) By: Norwest Bank of Minnesota, N.A. as Trustee By: /s/Sherri J. Sharps Name: Sherri J. Sharps Title: Vice President Date: January 2, 1998 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 - Monthly report distributed to holders of Mortgage Loan Asset-Backed Pass-Through Certificates, Series 1996-04 Trust, relating to the December 26, 1997, distribution EX-99.1 2 Southern Pacific Secured Assets Corporation, Series 1996-04 Norwest Bank Minnesota, N.A. Securities Administration Services 11000 Broken Land Parkway Columbia, MD 21044-7800 Reporting Month: November 1997 Distribution Date: December 26, 1997 Contact: Ty Wilkins Phone: (410) 884-2120 InvestorDirect: (800) 605-4167 Cover Page Report Name Report Number - ------------------------------------------------------------------------------ Series Structure Summary 1 Class Distribution Summary 2 Class Distribution Per 1,000 of Original Balance 3 Class Principal Distribution 4 Class Interest Distribution 5 Fund Account Summary 6 Collateral Summary 8
Series Structure Summary Aggregate Realized Losses Original Principal Aggregate Aggregate Ending Class Principal Pass Through Balance Interest Undistributed Principal Class Description Principal Type Interest Type Balance Rate Reduction Shortfall Principal Factor - ------------------------------------------------------------------------------------------------------------------------------------ A-1 Senior Pass Through Variable 190,000,000.00 5.90250000% 0.00 0.00 0.00 0.7411591683 A-2 Senior Pass Through Fixed 50,000,000.00 6.80000000% 0.00 0.00 0.00 0.8038092858 I S Subordinate Support Accretion 0.00 4.45960022% 17,416.13 0.00 0.00 II S Subordinate Support Notional 0.00 4.55072328% 22,065.99 0.00 0.00 R Residual Residual Residual 0.00 0.00000000% 0.00 0.00 0.00 0.0000000000 - ------------------------------------------------------------------------------------------------------------------------------------ Totals 240,000,000.00 39,482.12 0.00 0.00 0.7888167400
Class Distribution Summary Beginning Principal Ending Pass Through Principal Total Interest Total Principal Balance Principal Total Class Record Date Rate Balance Distribution Distribution Reduction Balance Distribution - -------------------------------------------------------------------------------------------------------------------------------- A-1 11/28/1997 5.90250000% 145,788,360.80 740,999.72 4,968,118.83 0.00 140,820,241.97 5,709,118.55 A-2 11/28/1997 6.80000000% 41,003,011.12 232,350.40 812,546.83 0.00 40,190,464.29 1,044,897.23 I S 11/28/1997 4.45960022% 6,271,382.10 0.00 0.00 1,010.27 6,854,313.38 0.00 II S 11/28/1997 4.55072328% 1,290,410.04 (0.00) 0.00 (160,587.93) 1,450,997.97 (0.00) R 11/28/1997 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00 - --------------------------------------------------------------------------------------------------------------------------------- Totals 194,353,164.06 973,350.12 5,780,665.66 (159,577.66) 189,316,017.61 6,754,015.78
Class Distribution Per 1,000 of Original Balance Total Other Total Interest Scheduled Principal Total Principal Principal Ending Distribution Principal Distribution Distribution Balance Principal Class Cusip Original Balance Factor Factor Factor Factor Reduction Factor - ------------------------------------------------------------------------------------------------------------------------------------ A-1 843590AY6 190,000,000.00 3.89999853 0.32779642 22.74682089 26.14799384 0.00000000 0.7411591683 A-2 843590AZ3 50,000,000.00 4.64700800 0.56809540 12.47108260 16.25093660 0.00000000 0.8038092858 I S N/A 0.00 N/A N/A N/A N/A N/A N/A II S N/A 0.00 N/A N/A N/A N/A N/A N/A R N/A 0.00 N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------------------------------ Totals 240,000,000.00 0.7888167400
Class Principal Distribution Beginning Principal Ending Current Principal Scheduled Unscheduled Other Total Principal Balance Principal Undistributed Class Balance Principal Principal Accretion Principal Distribution Reduction* Balance Principal - ------------------------------------------------------------------------------------------------------------------------------------ A-1 145,788,360.80 62,281.32 4,321,895.97 583,941.54 0.00 4,968,118.83 0.00 140,820,241.97 0.00 A-2 41,003,011.12 28,404.77 623,554.13 160,587.93 0.00 812,546.83 0.00 40,190,464.29 0.00 I S 6,271,382.10 0.00 0.00 (583,941.55) 0.00 0.00 1,010.27 6,854,313.38 0.00 II S 1,290,410.04 0.00 0.00 0.00 0.00 0.00 (160,587.93) 1,450,997.97 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - ------------------------------------------------------------------------------------------------------------------------------------ Totals 194,353,164.06 90,686.09 4,945,450.10 160,587.92 0.00 5,780,665.66 (159,577.66) 189,316,017.61 0.00 *Principal Balance Reduction Realized Losses Principal Balance Reduction (159,577.66) Negative Amortization Principal Balance Reduction 0.00 Other 0.00
Class Interest Distribution Beginning Negative Ending Principal/ Interest Amortization Principal/ Pass Through Notional Interest Shortfall/ Other Interest Total Interest Notional Class Rate Balance Accrual (Recovery) Accretion Interest Reduction Distribution Balance - ----------------------------------------------------------------------------------------------------------------------------------- A-1 5.90250000% 145,788,360.80 740,999.72 0.00 0.00 0.00 0.00 740,999.72 140,820,241.97 A-2 6.80000000% 41,003,011.12 232,350.40 0.00 0.00 0.00 0.00 232,350.40 40,190,464.29 I S 4.45960022% 152,059,742.91 583,941.55 0.00 583,941.55 0.00 0.00 0.00 147,674,555.35 II S 4.55072328% 42,340,434.54 160,566.33 160,566.33 0.00 0.00 0.00 (0.00) 41,688,475.65 R 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - ----------------------------------------------------------------------------------------------------------------------------------- Totals 1,717,858.00 160,566.33 583,941.55 0.00 0.00 973,350.12 Notes: The current Accrual Period for Class A-1 Certificates is 28 days.
Fund Account Summary Proceeds Account Beginning Balance 0.00 DEPOSITS: Interest Net of Servicing Fee 1,742,443.53 Scheduled Principal 90,686.09 Other Principal 4,946,460.36 Negative Amortization 0.00 Deposits from Reserve Fund 0.00 Gain/Loss Adjustment (1,010.27) Other Deposits 0.00 Total Deposit 6,778,579.71 WITHDRAWALS: Interest Payments 973,350.12 Scheduled Principal Payment 90,686.09 Other Principal Payments 5,689,979.57 Reserve Fund 1 0.00 Fees and Expenses 24,563.93 Other Withdrawals 0.00 Total Withdrawals 6,778,579.71 Ending Balance 0.00
Collateral Summary Total| Pool 1 Pool 2 ----------------------------------------------------------------------- Monthly P&I Constant 1,914,374.50| 1,469,754.73 444,619.77 | Positive Amortization 90,686.09| 62,281.32 28,404.77 Negative Amortization 0.00| 0.00 0.00 Regular Curtailments 231,622.06| 229,268.30 2,353.76 Regular Curtailment Interest 0.00| 0.00 0.00 Prepaid Curtailments 0.00| 0.00 0.00 Prepaid Curtailment Interest 0.00| 0.00 0.00 Liquidations 4,712,714.13| 4,091,542.83 621,171.30 Principal Adjustments 2,124.17| 2,095.11 29.06 Total Principal Trust Distribution 5,037,146.45| 4,385,187.56 651,958.89 | Scheduled Interest 1,823,688.41| 1,407,473.41 416,215.00 Servicing Fee 81,000.08| 63,358.23 17,641.85 Master Servicing Fee 1,215.00| 950.37 264.63 Spread 0.00| 0.00 0.00 Total Pass-Through Interest 1,718,124.40| 1,324,941.26 393,183.14 | Beginning Balance 194,400,177.45| 152,059,742.91 42,340,434.54 Ending Balance 189,363,031.00| 147,674,555.35 41,688,475.65 Gross P&I Distribution 6,779,834.78| 5,729,302.74 1,050,532.04 Realized Losses/(Gains) 1,010.27| 1,010.27 0.00 Net P&I Trust Distribution 6,778,824.51| 5,728,292.47 1,050,532.04 | Beginning Loan Count 1898| 1283 615 Number of Loan Payoffs 52| 40 12 Ending Loan Count 1846| 1243 603 | Weighted Average Maturity 292.8100000000| 289.5900000000 304.2200000000 Weighted Average Gross Rate 11.260048700%| 10.748967596% 11.796241710% Weighted Average Net Rate 10.759927700%| 10.265096601% 11.296241640% Weighted Average Pass-Through Rate 10.608261970%| 10.118664104% 11.143479580% Weighted Average Margin 0.000000000%| 0.000000000% 0.000000000% | Advances on Delinquencies | Current Period Principal 0.00| 0.00 0.00 Current Period Interest 0.00| 0.00 0.00 Notes: Total Pass-Through Interest = Scheduled Interest less Servicing Fee, Trustee Fee, & MBIA Premium.
DELINQUENCY REPORT SO-PAC 96-4 INVESTOR 338 - NOVEMBER 1997 Deliquency Report ARM Pool- 1 & 3 Less Than 30 Day + Total Outstanding 30 Days 30-59 Days 60-89 Days 90+ Days Totals Delq Totals Actual UPB @ Excluding BK, FC, REO Month-End UPB - $ Not reported 6,058,131 1,653,269 852,069 8,563,469 147,799,370 % - $ 4.10% 1.12% 0.58% 5.79% Loans-# Not reported 38 17 7 62 1,244 % - # 3.05% 1.37% 0.56% 4.98% BK - $ Only 638,563 132,489 51,212 1,980,203 2,802,467 % - $ 0.43% 0.09% 0.03% 1.34% 1.90% BK - # Only 5 1 1 13 20 %-# 0.40% 0.08% 0.08% 1.05% 1.61% F/C - $ Only - - 245,572 14,239,553 14,485,124 % - $ 0.00% 0.00% 0.17% 9.63% 9.80% F/C - # Only 0 0 3 78 81 % - # 0.00% 0.00% 0.24% 6.27% 6.51% REO - $ Only - - - 1,314,434 1,314,434 % - $ 0.00% 0.00% 0.00% 0.89% 0.89% REO - # Only 0 0 0 15 15 % - # 0.00% 0.00% 0.00% 1.21% 1.21%
Deliquency Report Fixed Pool - 2 & 4 Less Than 30 DAY + Total Outstanding 30 Days 30-59 Days 60-89 Days 90+ Days Totals Delq Totals Actual UPB @ Month-End Excluding BK, FC, REO UPB - $ Not reported 1,582,051 245,073 269,266 2,096,390 41,728,200 % - $ 3.79% 0.59% 0.65% 5.02% Loans-# Not reported 25 5 4 34 603 % - # 4.15% 0.83% 0.66% 5.64% BK - $ Only 222,939 32,318 45,421 624,306 924,984 % - $ 0.53% 0.08% 0.11% 1.50% 2.22% BK - # Only 5 1 1 7 14 % - # 0.83% 0.17% 0.17% 1.16% 2.32% F/C - $ Only - - - 1,424,358 1,424,358 % - $ 0.00% 0.00% 0.00% 3.41% 3.41% F/C - # Only 0 0 0 15 15 % - # 0.00% 0.00% 0.00% 2.49% 2.49% REO - $ Only - - - 365,009 365,009 % - $ 0.00% 0.00% 0.00% 0.87% 0.87% REO - # Only 0 0 0 5 5 % - # 0.00% 0.00% 0.00% 0.83% 0.83%
CREDIT ENHANCEMENT SUPPLEMENT ORIGINAL AGENCY RATINGS S&P / DCR MOODY'S CLASSES - -------------------------------------------------------------------------------- AAA Aaa A-1,A-2 Not Rated Not Rated I-S, II-S, R
SUBORDINATION CURRENT CURRENT CURRENT PERIOD PERIOD POOL INITIAL COVERAGE ADDITIONS LOSSES BALANCE CURRENT COVERAGE ------------------- ----------------- TYPE POOL CARRIER/HOLDER % ($MM) ($MM) ($MM) ($MM) % ($MM) NOTES - ------------------------------------------------------------------------------------------------------------------------------------ Group I Sub. Amt. 1 N/A 0.00% 0.0000 0.583942 0.001010 147.674555 4.65% 6.871730 N/A Group II Sub. Amt. 2 N/A 0.00% 0.0000 0.160566 0.000000 41.688476 3.59% 1.497990 N/A
ADDITIONAL SUBORDINATED AMOUNT INFORMATION Group I Required Subordination Amount 14,882,609.70 Group I Subordinated Amou(beginning) 6,287,787.96 Group I Subordination Increase Amount 583,941.55 GROUP I SUBORDINATED AMOU(ending) 6,871,729.51 Group II Required Subordination Amount 1,719,541.02 Group II Subordinated Amo(beginning) 1,337,423.42 Group II Subordination Increase Amount 160,566.33 GROUP II SUBORDINATED AMO(ending) 1,497,989.75
ADDITIONAL CREDIT INFORMATION Group I Net Monthly Excess Cashflow 583,941.55 Group II Net Monthly Excess Cashflow 160,566.33 Group I Four Largest Loan Balances 2,815,365.96 Group II Four Largest Loan Balances 1,577,007.12 Group I Overcollateralization Amount 0.00 Group II Overcollateralization Amount 47,013.39 Insured Payments 0.00 Substitution Amount 0.00 Loan Purchase Price 0.00 Group I Pre-Funding Account Balance 0.00 Group II Pre-Funding Account Balance 0.00 Group I Interest Coverage Account Balance 0.00 Group II Interest Coverage Account Balance 0.00 Group I Interest Coverage Addition 0.00 Group II Interest Coverage Addition 0.00 Group I Class A Available Funds Cap Carry-Forward Amount 0.00 Group I Subsequent Mortage Loans Added 0 0.00 Group II Subsequent Mortage Loans Added 0 0.00 Group I Servicer Non Advance Amount 0.00 Group II Servicer Non Advance Amount 244.80 Group I Cumulative Non Advance Amt 0.00 Group II Cumulative Non Advance Amt 1,232.82 PLEASE SEE THE PROSPECTUS AND PROSPECTUS SUPPLEMENT FOR DETAILED DESCRIPTIONS OF THE CREDIT ENHANCEMENTS.
-----END PRIVACY-ENHANCED MESSAGE-----