EQCC HOME EQUITY LOAN TRUST 1995-4
8-K, 1996-11-21
ASSET-BACKED SECURITIES
Previous: ASHTON TECHNOLOGY GROUP INC, 10QSB, 1996-11-21
Next: IDT CORP, 10-K405/A, 1996-11-21



<PAGE>



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                         ______________________________

                                       8-K

                          _____________________________



                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


        Date of Report (Date of earliest event reported) October 15, 1996


                       EQCC HOME EQUITY LOAN TRUST 1995-4
- -------------------------------------------------------------------------------
        (Exact name of registrant as specified in governing instruments)



          Delaware                  33-99344                 59-7059962
      ---------------           ----------------        -------------------
      (State or other           (Commission File           (IRS Employer
      jurisdiction of                Number)            Identification No.)
       organization)




     10401 Deerwood Park Boulevard, Jacksonville, Florida        32256
- -------------------------------------------------------------------------------
               (Address of principal offices)                  (Zip Code)



     Registrant's telephone number, including area code:          (904) 987-5000





                                 Not Applicable
- -------------------------------------------------------------------------------
          (Former name or former address, if changed since last report)


                                             Total Number of Pages  11
                                             Exhibit Index Located at Page 5


                                  Part 1 of 11

SEC95-4


<PAGE>


                                       -2-


Items 1 through 4, Item 6, and Item 8 are not included because they are not
applicable.


Item 5.  OTHER EVENTS.


(a)  MERGER.  On September 26, 1994, EquiCredit Corporation (the "Company")
entered into an Agreement and Plan of Merger (the "Merger Agreement") with
Barnett Banks, Inc. ("Barnett Banks") and a Delaware corporation to be formed as
wholly-owned subsidiary of Barnett Banks (the "Merger Subsidiary"). The
transaction was consummated on January 27, 1995.


(b)  On August 15, 1996, (the "August Remittance Date") a scheduled distribution
was made from EQCC Home Equity Loan Trust 1995-4 to holders of Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates, Class A-4
Certificates, Class A-5 Certificates, Class A-6 Certificates and Class R
Certificates.  The information contained in the Trustee's Remittance Report in
respect of the August Remittance Date, attached hereto as Exhibit 99, is hereby
incorporated by reference.


(c)  On February 19, 1996, a class action complaint was filed in the U.S.
District Court for the Northern District of Georgia by Elizabeth D. Washington
on behalf of herself and others similarly situated, against EquiCredit
Corporation of Ga., an affiliate of EquiCredit Corporation of America.
Plaintiff purports to represent a class (the "Class") consisting of all persons
who obtained "federally regulated mortgage loans" from February 16, 1995 to
February 16, 1996 on which a fee or yield spread premium ("YSP") was paid to a
mortgage broker.  The action is brought pursuant to the Real Estate Settlement
Procedures Act ("RESPA") alleging that EquiCredit violated RESPA by paying a YSP
to Funding Center of Georgia, Inc. ("FCG"), failing to disclose such YSP on the
Good Faith Estimate of settlement costs, and failing to provide a Good Faith
Estimate and HUD "Special Information Booklet" within three days of receipt of
loan application.  Plaintiff seeks judgment equal to three times the amount of
all YSP paid by EquiCredit to FCG and other brokers, as well as court costs and
litigation expenses, attorney fees and such other relief which may be granted by
the court.  Management of EquiCredit denies that the Company has violated any
law, rule, or regulation as asserted in the Plaintiff's Complaint and intends to
vigorously contest this action. Deposition of John T. Hayt was taken by
Plaintiff's attorney June 25, 1996. Deposition of Plaintiff was taken by
EquiCredit August 22, 1996. Plaintiff has filed motion for class certification.
EquiCredit is preparing to file opposition to motion for class certification.

<PAGE>


                                      - 3 -


AS OF OCTOBER 1, 1993, OLD STONE CREDIT CORPORATION IS N/K/A EQUICREDIT
CORPORATION OF AMERICA.


Item 7.        FINANCIAL STATEMENTS AND EXHIBITS.

               (a)  Financial Statements - Not Applicable

               (b)  Pro Forma Financial Information - Not Applicable

               (c)  EXHIBITS
                    (Exhibit numbers conform to Item 601 of Regulation S-K):


                     99  - Trustee's Remittance Report in respect of the
                           August Remittance Date.




              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>


                                       -4-


                                   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 the
undersigned hereto duly authorized.




                                  EQCC HOME EQUITY LOAN TRUST 1995-4
                                               (Registrant)

                                             EQUICREDIT CORPORATION OF AMERICA
                                                       as Representative



October 15, 1996                              BY: /s/ STEPHEN R. VETH
- ----------------                                  --------------------------
                                                      Stephen R. Veth
                                                      Senior Vice President

<PAGE>

                                       -5-


                                INDEX TO EXHIBITS

                                                                 SEQUENTIALLY
EXHIBIT                                                             NUMBERED
NUMBER                             EXHIBIT                           PAGE
- ------                             -------                       ------------

99 --           Trustee's Remittance Report in respect of the
                August Remittance Date.                               7



<PAGE>
                                         -6-

                                      EXHIBIT 99


         Trustee's Remittance Report in respect of the August Remittance Date.


                       [ THIS SPACE IS INTENTIONALLY LEFT BLANK ]



<PAGE>

                                       -6-


                                   EXHIBIT 99


     Trustee's Remittance Report in  respect of the August Remittance Date.














                  [  THIS SPACE IS INTENTIONALLY LEFT BLANK  ]
<PAGE>

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------
                             BANK OF AMERICA ILLINOIS - TRUSTEE
      
               EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1995-4
- -------------------------------------------------------------------------------------------------------

     FROM:        SEPT. 15, 1996
     TO:          OCT. 15, 1996

                                                                   ORIGINAL            BEGINNING    
SECURITY DESCRIPTION       RATE                 MATURITY            FACE                BALANCE      
- -------------------------------------------------------------------------------------------------------
<S>                       <C>               <C>                   <C>                 <C>
CLASS A-1                  6.150000%        Jul 15, 2004          95,000,000.00         56,985,016.84
                                                                                                     
CLASS A-2                  6.350000%        Oct. 15, 2009         85,000,000.00         85,000,000.00
                                                                                                     
CLASS A-3                  6.600000%        Nov. 15, 2010         30,000,000.00         30,000,000.00
                                                                                                     
CLASS A-4                  6.950000%        Mar. 15, 2012         25,000,000.00         25,000,000.00
                                                                                                     
CLASS A-5                  7.250000%        Mar. 15, 2026         15,000,000.00         15,000,000.00
                                                                                                     
CLASS A-6                  5.878910%        Dec. 15, 2025         27,794,000.00         20,547,081.58
                                                                                                     
CLASS R                   VARIABLE          Dec. 15, 2025                  0.00                  0.00
                                                                ---------------       ---------------
                                                   TOTAL         277,794,000.00        232,532,098.42

<CAPTION>
                           PRINCIPAL                  ENDING              INTEREST
SECURITY DESCRIPTION      REDUCTIONS                 BALANCE               PAYABLE
- -----------------------------------------------------------------------------------------
<S>                       <C>                        <C>                   <C>
CLASS A-1                   5,558,622.09             51,426,394.75           292,048.21  
                                                                                         
CLASS A-2                           0.00             85,000,000.00           449,791.67  
                                                                                         
CLASS A-3                           0.00             30,000,000.00           165,000.00  
                                                                                         
CLASS A-4                           0.00             25,000,000.00           144,791.67  
                                                                                         
CLASS A-5                           0.00             15,000,000.00            90,625.00  
                                                                                         
CLASS A-6                   1,009,003.07             19,538,078.51            97,306.63  
                                                                                         
CLASS R                             0.00                      0.00                 0.00  
                           -------------            --------------        -------------
TOTAL                       6,567,625.16            225,964,473.26         1,239,563.18  
                                                                                                        
<CAPTION>                                                                                      
                               BALANCE            BALANCE             BALANCE              BALANCE      
                    CUSIP     PER $1,000        PER $1,000           PER $1,000           PER $1,000    
- ------------------------------------------------------------------------------------------------------- 
<S>           <C>            <C>                <C>                  <C>                 <C>
CLASS A-1     268917BP5        599.84228253         58.51181147         541.33047105        3.07419170  
                                                                                                        
CLASS A-2     268917BQ3      1,000.00000000          0.00000000        1000.00000000        5.29166667  
                                                                                                        
CLASS A-3     268917BR1      1,000.00000000          0.00000000        1000.00000000        5.50000000  
                                                                                                        
CLASS A-4     268917BS9      1,000.00000000          0.00000000        1000.00000000        5.79166667  
                                                                                                        
CLASS A-5     268917BT7      1,000.00000000          0.00000000        1000.00000000        6.04166667  
                                                                                                        
CLASS A-6     268917BU4        739.26320717         36.30290962         702.96029755        3.50099428  
                                                                                                        
CLASS R 

</TABLE>

* Interest Payable reflects actual number of days from the previous Payment 
  Date to the current Payment Date.

<PAGE>

<TABLE>
<CAPTION>

                                                                                          PYMT PER FROM DATE                    
            BANK OF AMERICA ILLINOIS - TRUSTEE                                             PYMT PER TO DATE                    
             Remittance Statement Addendum for                                        
 EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1995-4                              PER $1,000           PER $1,000    
                                                                                            ORIGINAL BAL         ORIGINAL BAL   
                                                                                             CLASS A-1            CLASS A-2
                                                                                             95,000,000.00        85,000,000.00  
                                                                                          ---------------------------------------
<S>                                                             <C>                    <C>                        <C>
CLASS A-1 PRINCIPAL BALANCE (Beginning)                            56,985,016.84              599.84228253                       
CLASS A-2 PRINCIPAL BALANCE (Beginning)                            85,000,000.00                                  1000.00000000  
CLASS A-3 PRINCIPAL BALANCE (Beginning)                            30,000,000.00                                                 
CLASS A-4 PRINCIPAL BALANCE (Beginning)                            25,000,000.00                                                 
CLASS A-5 PRINCIPAL BALANCE (Beginning)                            15,000,000.00                                                 
CLASS A-6 PRINCIPAL BALANCE (Beginning)                            20,547,081.58                                                 
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)                     211,985,016.84             2231.42122989        2493.94137459  
Variable Rate POOL PRINCIPAL BALANCE (Beginning)                   20,547,081.58                                                 
Total POOL PRINCIPAL BALANCE (Beginning)                          232,532,098.42             2447.70629916        2735.67174612  
                                                                                                                                 
MORTGAGES:                                                                                                                       
NUMBER OF PRINCIPAL PREPAYMENTS                                              138                                                 
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING                 5,126,659.85               53.96484053                       
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING                    997,943.92                                                 
PRINCIPAL BALANCE OF MORTGAGES PREPAYING                            6,124,603.77                                                 
                                                                                                                                 
AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED                             68,799.82                0.72420863                       
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED                             111.85                                                 
TOTAL AMOUNT OF CURTAILMENTS RECEIVED                                  68,911.67                                                 
                                                                                                                                 
AGGREGATE AMOUNT OF PRINCIPAL PORTION OF -                                                                                       
MONTHLY PAYMENTS RECEIVED - Fixed Rate Pool                           336,637.98                3.54355768                       
MONTHLY PAYMENTS RECEIVED - Var. Rate Pool                             10,947.30                                                 
MONTHLY PAYMENTS RECEIVED - Total Pool                                347,585.28                                                 
                                                                                                                                 
ENDING CLASS A-1 PRINCIPAL BALANCE                                 51,426,394.75              541.33047105                       
ENDING CLASS A-2 PRINCIPAL BALANCE                                 85,000,000.00                                  1000.00000000  
ENDING CLASS A-3 PRINCIPAL BALANCE                                 30,000,000.00                                                 
ENDING CLASS A-4 PRINCIPAL BALANCE                                 25,000,000.00                                                 
ENDING CLASS A-5 PRINCIPAL BALANCE                                 15,000,000.00                                                 
ENDING CLASS A-6 PRINCIPAL BALANCE                                 19,538,078.51                                                 
Fixed Rate POOL PRINCIPAL BALANCE (Ending)                        206,426,394.75             2172.90941842        2428.54582059  
Variable Rate POOL PRINCIPAL BALANCE (Ending)                      19,538,078.51                                                 
Total POOL PRINCIPAL BALANCE (Ending)                             225,964,473.26             2378.57340274        2658.40556776  


<CAPTION>

                                                                  SEPT. 15, 1996                                                  
                                                                  OCT. 15, 1996                                                   

                                                       PER $1,000        PER $1,000          PER $1,000           PER $1,000
                                                      ORIGINAL BAL      ORIGINAL BAL        ORIGINAL BAL          ORIGINAL BAL
                                                       CLASS A-3         CLASS A-4           CLASS A-5            CLASS-6
                                                        30,000,000.00     25,000,000.00       15,000,000.00        27,794,000.00
                                                      ---------------------------------------------------------------------------
<S>                                                  <C>                <C>                <C>                    <C>
CLASS A-1 PRINCIPAL BALANCE (Beginning)                                                                            
CLASS A-2 PRINCIPAL BALANCE (Beginning)                                                                              
CLASS A-3 PRINCIPAL BALANCE (Beginning)                 1000.00000000                                                             
CLASS A-4 PRINCIPAL BALANCE (Beginning)                                   1000.00000000                                           
CLASS A-5 PRINCIPAL BALANCE (Beginning)                                                        1000.00000000                      
CLASS A-6 PRINCIPAL BALANCE (Beginning)                                                                             739.26320717
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)           7066.16722800     8479.40067360       14132.33445600                      
Variable Rate POOL PRINCIPAL BALANCE (Beginning)                                                                    739.26320717   
Total POOL PRINCIPAL BALANCE (Beginning)                7751.06994733     9301.28393680       15502.13989467       8366.26364165  
                                                       
MORTGAGES:                                                                                                           
NUMBER OF PRINCIPAL PREPAYMENTS                                                                                      
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING                                                                  
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING                                                                   35.90501259
PRINCIPAL BALANCE OF MORTGAGES PREPAYING                                                                             
                                                                                                                     
AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED                                                                           
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED                                                                         0.00402425
TOTAL AMOUNT OF CURTAILMENTS RECEIVED                                                                                
                                                                                                                     
AGGREGATE AMOUNT OF PRINCIPAL PORTION OF -                                                                           
MONTHLY PAYMENTS RECEIVED - Fixed Rate Pool                                                                          
MONTHLY PAYMENTS RECEIVED - Var. Rate Pool                                                                            0.39387278
MONTHLY PAYMENTS RECEIVED - Total Pool                                                                               
                                                                                                                     
ENDING CLASS A-1 PRINCIPAL BALANCE                                                                                   
ENDING CLASS A-2 PRINCIPAL BALANCE                                                                     
ENDING CLASS A-3 PRINCIPAL BALANCE                      1000.00000000
ENDING CLASS A-4 PRINCIPAL BALANCE                                        1000.00000000                            
ENDING CLASS A-5 PRINCIPAL BALANCE                                                             1000.00000000
ENDING CLASS A-6 PRINCIPAL BALANCE                                                                                  702.96029755
Fixed Rate POOL PRINCIPAL BALANCE (Ending)              6880.87982500     8257.05579000       13761.75965000       
Variable Rate POOL PRINCIPAL BALANCE (Ending)                                                                       702.96029755
Total POOL PRINCIPAL BALANCE (Ending)                   7532.14910867     9038.57893040       15064.29821733        6129.9731305

</TABLE>


<PAGE>
              
                   
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                        FIRST TRUST OF ILLINOIS, NATIONAL ASSOCIATION AS AGENT FOR
                                     BANK OF AMERICA ILLINOIS - TRUSTEE                                                   

                                        REMITTANCE REPORT FOR

                                                                                                                                
                      EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1995-4
- ------------------------------------------------------------------------------------------------------------------------------- 
                                                                                                                               
                                                                                             FROM           SEPT. 15, 1996 
 
                                                                                              TO            OCT. 15, 1996
                                                                                                                              
                                                                                           FIXED RATE         VARIABLE RATE
                                                                  TOTAL                      GROUP                 GROUP
     -------------------------------------------------------------------------------------------------------------------------
     <S>                                                      <C>                     <C>                 <C>
     (i)       AVAILABLE PAYMENT AMOUNT                          7,799,494.27             6,691,556.39        1,107,937.88
                Portions subject to bankruptcy                           0.00                     0.01                0.01
     
     (ii)      CLASS A-1 PRINCIPAL BALANCE (Beginning)          56,985,016.84                         
               CLASS A-2 PRINCIPAL BALANCE (Beginning)          85,000,000.00                         
               CLASS A-3 PRINCIPAL BALANCE (Beginning)          30,000,000.00                         
               CLASS A-4 PRINCIPAL BALANCE (Beginning)          25,000,000.00                         
               CLASS A-5 PRINCIPAL BALANCE (Beginning)          15,000,000.00                         
               CLASS A-6 PRINCIPAL BALANCE (Beginning)          20,547,081.58                         
               POOL PRINCIPAL BALANCE (Beginning)              232,532,098.42           211,985,016.84       20,547,081.58
     
     (iii)     MORTGAGES:                                                  
               NUMBER OF PRINCIPAL PREPAYMENTS                            138                      124                  14
               PRINCIPAL BALANCE OF MORTGAGES PREPAYING          6,124,603.77             5,126,659.85          997,943.92
     
     (iv)      AMOUNT OF CURTAILMENTS RECEIVED                      68,911.67                68,799.82              111.85
     
     (v)       AGGREGATE AMOUNT OF PRINCIPAL PORTION OF
               MONTHLY PAYMENTS RECEIVED                           347,585.28               336,637.98           10,947.30
     
     (vi)      INTEREST RECEIVED ON MORTGAGES                    2,052,477.68             1,874,770.90          177,706.78
     
     (vii)     AGGREGATE ADVANCES                                1,705,275.66             1,548,151.95          157,123.71
     
     (viii)    MORTGAGE DELINQUENCIES 30-59 DAYS:                          
                 NUMBER                                                   139                      133                   6
                 PRINCIPAL BALANCE                               5,805,000.60             5,235,215.18          569,785.42
     
                 % OF PRINCIPAL                                     2.570000%                2.540000%           2.920000%

               MORTGAGE DELINQUENCIES 60-90 DAYS:                          
                 NUMBER                                                    56                       50                   6
                 PRINCIPAL BALANCE                               3,012,740.48             2,160,592.69          852,147.79
     
                 % OF PRINCIPAL                                     1.330000%                1.050000%           4.360000%
</TABLE>



<PAGE>


<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                        FIRST TRUST OF ILLINOIS, NATIONAL ASSOCIATION AS AGENT FOR
                                     BANK OF AMERICA ILLINOIS - TRUSTEE                                                      

                                        REMITTANCE REPORT FOR

                                                                                                                         
                      EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1995-4
- ------------------------------------------------------------------------------------------------------------------------------- 
                                                                                                                             
                                                                                               FROM         SEPT. 15, 1996 
                                                                                                                             
                                                                                                TO          OCT. 15, 1996 
                                                                                                                             
                                                                                             FIXED RATE       VARIABLE RATE
                                                                  TOTAL                        GROUP              GROUP   
- ------------------------------------------------------------------------------------------------------------------------------

     <S>                                                       <C>                     <C>                 <C>
               MORTGAGE DELINQUENCIES 90 DAYS OR MORE:                     
                 NUMBER                                                   167                      148                  19
                 PRINCIPAL BALANCE                               8,253,533.82             6,609,322.53        1,644,211.29
     
                 % OF PRINCIPAL                                     3.650000%                3.200000%           8.420000%
     
               MORTGAGES IN FORECLOSURE:                                   
                 NUMBER                                                    74                       61                  13
                 PRINCIPAL BALANCE                               3,899,179.02             2,752,833.87        1,146,345.15
     
                 % OF PRINCIPAL                                     1.730000%                1.330000%           5.870000%
     
               MORTGAGES IN BANKRUPTCY                                     
                 NUMBER                                                    81                       74                   7
                 PRINCIPAL BALANCE                               4,051,559.23             3,367,806.43          683,752.80
     
                 % OF PRINCIPAL                                     1.790000%                1.630000%           3.500000%
     
               MORTGAGE LOAN LOSSES                                 26,524.44                26,524.44                0.00
     
     (ix)      ENDING CLASS A-1 PRINCIPAL BALANCE               51,426,394.75                         
               ENDING CLASS A-2 PRINCIPAL BALANCE               85,000,000.00                         
               ENDING CLASS A-3 PRINCIPAL BALANCE               30,000,000.00                         
               ENDING CLASS A-4 PRINCIPAL BALANCE               25,000,000.00                         
               ENDING CLASS A-5 PRINCIPAL BALANCE               15,000,000.00                         
               ENDING CLASS A-6 PRINCIPAL BALANCE               19,538,078.51                         
     
     (x)       WEIGHTED AVERAGE MATURITY OF MORTGAGE LOANS       163.96607927             163.21779271        171.87197931
               WEIGHTED AVERAGE MORTGAGE INTEREST RATE                                      10.921874%          10.791518%
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                        FIRST TRUST OF ILLINOIS, NATIONAL ASSOCIATION AS AGENT FOR
                                     BANK OF AMERICA ILLINOIS - TRUSTEE                                                      

                                        REMITTANCE REPORT FOR

     
                      EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1995-4
- ------------------------------------------------------------------------------------------------------------------------------- 
                                                                                           FROM             SEPT. 15, 1996 

                                                                                             TO             OCT. 15, 1996
                                                                                                                                
                                                                                         FIXED RATE          VARIABLE RATE
                                                                  TOTAL                     GROUP                 GROUP
- ------------------------------------------------------------------------------------------------------------------------------
     <S>                                                      <C>                     <C>                 <C>
     (xi)      SERVICING FEES PAID                                 113,046.47               103,000.78           10,045.69
               SERVICING FEES ACCRUED                              114,262.32               104,164.68           10,097.64
     
     (xii)     SECTION 5.04 SERVICER PAYMENTS OR REIMBSMTS.         19,134.29                         
     
     (xiii)    POOL PRINCIPAL BALANCE (ENDING)                 225,964,473.26           206,426,394.75       19,538,078.51
     
     
     (xiv)     OTHER INFORMATION                                           
     
     (xv)      REIMBURSABLE AMOUNTS:                                       
                 TO SERVICER                                             0.00                         
                 TO REPRESENTATIVE                                       0.00                         
                 TO DEPOSITORS                                           0.00                         
     
     (xvi)     NUMBER OF MORTGAGES OUTSTANDING (BEGINNING)               5118                     4880                 238
               NUMBER OF MORTGAGES OUTSTANDING (END)                     4980                     4756                 224
     
     (xvii)    AGGREGATE INTEREST ACCRUED ON THE MORTGAGE 
                LOANS                                            2,080,444.04             1,898,552.62          181,891.42
     
     (xviii)   SUBORDINATED AMOUNT (REMAINING)                  22,070,694.58                         
               SPREAD ACCOUNT BALANCE (AFTER DISTRIBUTIONS)      4,723,783.30                         
               EXCESS SPREAD                                       707,788.17                         
               CUMULATIVE EXCESS SPREAD ACCOUNT RECEIPTS            69,587.91                         
               
     (xix)     PRINCIPAL BALANCE OF MORTGAGE LOANS @ < 7.95%        25,793.60                25,793.60                    
               PRINCIPAL BALANCE OF MORTGAGE LOANS @ < 7.85%        25,793.60                25,793.60                    
               
     (xx)      AGGREGAGATE MORTGAGE LOAN LOSSES SINCE CUTOFF        69,587.91                         
     
     (xxi)     AMOUNT OF WITHDRAWALS FROM PRE-FUNDING ACCOUNT              
               USED TO PURCHASE MORTGAGE LOANS                           0.00                         
     
               PRINCIPAL BALANCE OF MORTGAGES PURCHASED                  0.00                         
     
               REMAINING PRE-FUNDED AMOUNT                               0.00                         
     
               AMOUNTS DISTRIBUTABLE TO FIXED RATE HOLDER
               CLASSES USED TO REDUCE PRINCIPAL BALANCES                 0.00                         
     
     (xii)     MAXIMUM CAPITALIZED INTEREST WITHDRAWAL                   0.00                         
               REQUIRED CAPITALIZED INTEREST AMOUNT                      0.00                         
               REINVESTMENT INCOME DISTRIBUTED TO RECEIVABLES            0.00                         
               AMOUNT DEPOSITED IN COLLECTIONS                           0.00                         
               REMAINING AMOUNT IN CAPITALIZED INTEREST 
               ACCOUNT                                                   0.00                         
</TABLE>






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission