EQCC HOME EQUITY LOAN TRUST 1995-4
8-K, 1996-09-10
ASSET-BACKED SECURITIES
Previous: NUVEEN TAX FREE TRUST SERIES 894, S-6EL24, 1996-09-10
Next: VANSTAR CORP, 10-Q, 1996-09-10



<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):  August 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
                                                                          ---



                                    Page 1 of  11
                                              ----



<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.


<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



August 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            7
                 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>

- --------------------------------------------------------------------------------

              FIRST TRUST of ILLINOIS, NATIONAL ASSOCIATION as agent for
                          BANK OF AMERICA ILLINOIS - TRUSTEE

            EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1995-4
- --------------------------------------------------------------------------------

    FROM:     JULY 15, 1996
     TO:      AUG. 15, 1996
 
<TABLE>
<CAPTION>

                                                     ORIGINAL       BEGINNING       PRINCIPAL        ENDING           INTEREST
SECURITY DESCRIPTION     RATE       MATURITY           FACE          BALANCE        REDUCTIONS       BALANCE           PAYABLE
- --------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>        <C>             <C>             <C>               <C>           <C>               <C>
CLASS A-1             6.150000%  JUL  15, 2004    95,000,000.00   68,187,615.10    5,610,063.81   62,577,551.29      349,461.53

CLASS A-2             6.350000%  OCT. 15, 2009    85,000,000.00   85,000,000.00            0.00   85,000,000.00      449,791.67

CLASS A-3             6.600000%  NOV. 15, 2010    30,000,000.00   30,000,000.00            0.00   30,000,000.00      165,000.00

CLASS A-4             6.950000%  MAR. 15, 2012    25,000,000.00   25,000,000.00            0.00   25,000,000.00      144,791.67

CLASS A-5             7.250000%  MAR. 15, 2026    15,000,000.00   15,000,000.00            0.00   15,000,000.00       90,625.00

CLASS A-6             5.871090%  DEC. 15, 2025    27,794,000.00   22,181,515.38      814,094.84   21,367,420.54      112,142.22

CLASS R               VARIABLE   DEC. 15, 2025             0.00            0.00            0.00            0.00            0.00
                                               ---------------- --------------- --------------- --------------- ---------------

                                         TOTAL   277,794,000.00  245,369,130.48    6,424,158.65  238,944,971.83    1,311,812.08


                                                                     BALANCE         BALANCE         BALANCE         BALANCE
                                         CUSIP                      PER $1,000      PER $1,000      PER $1,000      PER $1,000
- --------------------------------------------------------------------------------------------------------------------------------

CLASS A-1                            268917BP5                     717.76436947     59.05330326    658.71106621      3.67854239

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                     798.06848169     29.29030870    768.77817299      4.03476357

CLASS R

</TABLE>
 

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


<PAGE>

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------
          FIRST TRUST of ILLINOIS, NATIONAL ASSOCIATION as agent for            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)                         68,187,615.10             717.76436947
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)                         22,181,515.38
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)                  223,187,615.10            2349.34331684            2625.73664824
Variable Rate POOL PRINCIPAL BALANCE (Beginning)                22,181,515.38
Total POOL PRINCIPAL BALANCE (Beginning)                       245,369,130.48            2582.83295242            2886.69565271

MORTGAGES:
NUMBER OF PRINCIPAL PREPAYMENTS                                           121
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING              5,227,290.79              55.02411358
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING                 801,975.84
PRINCIPAL BALANCE OF MORTGAGES PREPAYING                         6,029,266.63

AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED                          14,553.37               0.15319337
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED                          159.33
TOTAL AMOUNT OF CURTAILMENTS RECEIVED                               14,712.70

AGGREGATE AMOUNT OF PRINCIPAL PORTION OF -
MONTHLY PAYMENTS RECEIVED - Fixed Rate Pool                        368,219.65               3.87599632
MONTHLY PAYMENTS RECEIVED - Var. Rate Pool                          11,959.67
MONTHLY PAYMENTS RECEIVED - Total Pool                             380,179.32

ENDING CLASS A-1 PRINCIPAL BALANCE                              62,577,551.29             658.71106621
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                              21,367,420.54
Fixed Rate POOL PRINCIPAL BALANCE (Ending)                     217,577,551.29            2290.29001358            2559.73589753
Variable Rate POOL PRINCIPAL BALANCE (Ending)                   21,367,420.54
Total POOL PRINCIPAL BALANCE (Ending)                          238,944,971.83            2515.21022979            2811.11731565

</TABLE>

<TABLE>
<CAPTION>

                                                     JULY 15, 1996
                                                     AUG. 15, 1996

                                                            PER $1,000               PER $1,000               PER $1,000
                                                           ORIGINAL BAL             ORIGINAL BAL             ORIGINAL BAL
                                                            CLASS A-3                CLASS A-4                CLASS A-5
                                                                30,000,000.00            25,000,000.00            15,000,000.00
                                                     ---------------------------------------------------------------------------
<S>                                                            <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)
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)                   7439.58717000            8927.50460400           14879.17434000
Variable Rate POOL PRINCIPAL BALANCE (Beginning)                                                                                  
        
Total POOL PRINCIPAL BALANCE (Beginning)                        8178.97101600            9814.76521920           16357.94203200

MORTGAGES:
NUMBER OF PRINCIPAL PREPAYMENTS
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING
PRINCIPAL BALANCE OF MORTGAGES PREPAYING

AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED
TOTAL AMOUNT OF CURTAILMENTS RECEIVED

AGGREGATE AMOUNT OF PRINCIPAL PORTION OF -
MONTHLY PAYMENTS RECEIVED - Fixed Rate Pool
MONTHLY PAYMENTS RECEIVED - Var. Rate Pool
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
Fixed Rate POOL PRINCIPAL BALANCE (Ending)                      7252.58504300            8703.10205160           14505.17008600
Variable Rate POOL PRINCIPAL BALANCE (Ending)
Total POOL PRINCIPAL BALANCE (Ending)                           7964.83239433            9557.79887320           15929.66478867

</TABLE>

<TABLE>
<CAPTION>

                                                         PER $1,000
                                                         ORIGINAL BAL
                                                          CLASS A-5
                                                        27,794,000.00
                                                    -----------------
<S>                                                 <C>
CLASS A-1 PRINCIPAL BALANCE (Beginning)                 
CLASS A-2 PRINCIPAL BALANCE (Beginning)                 
CLASS A-3 PRINCIPAL BALANCE (Beginning)                 
CLASS A-4 PRINCIPAL BALANCE (Beginning)                 
CLASS A-5 PRINCIPAL BALANCE (Beginning)                 
CLASS A-6 PRINCIPAL BALANCE (Beginning)                  798.06848169
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)           
Variable Rate POOL PRINCIPAL BALANCE (Beginning)         798.06848169
Total POOL PRINCIPAL BALANCE (Beginning)                8828.13306757
                                                        
MORTGAGES:                                              
NUMBER OF PRINCIPAL PREPAYMENTS                         
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING     
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING        28.85427934
PRINCIPAL BALANCE OF MORTGAGES PREPAYING                
                                                        
AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED              
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED              0.00573253
TOTAL AMOUNT OF CURTAILMENTS RECEIVED                   
                                                        
AGGREGATE AMOUNT OF PRINCIPAL PORTION OF -              
MONTHLY PAYMENTS RECEIVED - Fixed Rate Pool             
MONTHLY PAYMENTS RECEIVED - Var. Rate Pool                 0.43029683
MONTHLY PAYMENTS RECEIVED - Total Pool                  
                                                        
ENDING CLASS A-1 PRINCIPAL BALANCE                      
ENDING CLASS A-2 PRINCIPAL BALANCE                      
ENDING CLASS A-3 PRINCIPAL BALANCE                      
ENDING CLASS A-4 PRINCIPAL BALANCE                      
ENDING CLASS A-5 PRINCIPAL BALANCE                      
ENDING CLASS A-6 PRINCIPAL BALANCE                       768.77817299
Fixed Rate POOL PRINCIPAL BALANCE (Ending)              
Variable Rate POOL PRINCIPAL BALANCE (Ending)            768.77817299
Total POOL PRINCIPAL BALANCE (Ending)                   8596.99833885
                                                        
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                                                                                              Page 1

                --------------------------------------------------------------------------------------------------------
                                       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           JULY 15, 1996

                                                                                            TO            AUG. 15, 1996



                                                                                        FIXED RATE        VARIABLE RATE
                                                                      TOTAL               GROUP               GROUP
          --------------------------------------------------------------------------------------------------------------
<S>       <C>                                                      <C>               <C>                  <C>
(i)       AVAILABLE PAYMENT AMOUNT                                  7,813,604.53        6,885,586.85          928,017.68
          Portions subject to bankrupty                                     0.00

(ii)      CLASS A-1 PRINCIPAL BALANCE (Beginning)                  68,187,615.10
          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)                  22,181,515.38
          POOL PRINCIPAL BALANCE (Beginning)                      245,369,130.48      223,187,615.10       22,181,515.38

(iii)     MORTGAGES:
          NUMBER OF PRINCIPAL PREPAYMENTS                                    121                 112                   9
          PRINCIPAL BALANCE OF MORTGAGES PREPAYING                  6,029,266.63        5,227,290.79          801,975.84

(iv)      AMOUNT OF CURTAILMENTS RECEIVED                              14,712.70           14,553.37              159.33

(v)       AGGREGATE AMOUNT OF PRINCIPAL PORTION OF
          MONTHLY PAYMENTS RECEIVED                                   380,179.32          368,219.65           11,959.67

(vi)      INTEREST RECEIVED ON MORTGAGES                            2,250,596.17        2,059,714.80          190,881.37

(vii)     AGGREGATE ADVANCES                                        1,745,350.20        1,583,348.39          162,001.81

(viii)    MORTGAGE DELINQUENCIES 30-59 DAYS:
            NUMBER                                                           106                 100                   6
            PRINCIPAL BALANCE                                       4,084,184.08        3,628,586.73          455,597.35

            % OF PRINCIPAL                                             1.710000%           1.670000%           2.130000%

          MORTGAGE DELINQUENCIES 60-90 DAYS:
            NUMBER                                                            56                  53                   3
            PRINCIPAL BALANCE                                       2,778,538.32        2,504,842.30          273,696.02

            % OF PRINCIPAL                                             1.160000%           1.150000%           1.280000%


</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                                                              Page 2


                --------------------------------------------------------------------------------------------------------
                                       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           JULY 15, 1996

                                                                                            TO            AUG. 15, 1996



                                                                                        FIXED RATE        VARIABLE RATE
                                                                      TOTAL               GROUP               GROUP
          --------------------------------------------------------------------------------------------------------------
<S>       <C>                                                      <C>               <C>                  <C>
          MORTGAGE DELINQUENCIES 90 DAYS OR MORE:
            NUMBER                                                           135                 116                  19
            PRINCIPAL BALANCE                                       7,017,792.64        5,203,855.38        1,813,937.26

            % OF PRINCIPAL                                             2.940000%           2.390000%           8.490000%

          MORTGAGES IN FORECLOSURE:
            NUMBER                                                            51                  44                   7
            PRINCIPAL BALANCE                                       2,741,912.42        1,991,871.72          750,040.70

            % OF PRINCIPAL                                             1.150000%           0.920000%           3.510000%

          MORTGAGES IN BANKRUPTCY
            NUMBER                                                            66                  61                   5
            PRINCIPAL BALANCE                                       3,368,655.07        2,866,813.14          501,841.93

            % OF PRINCIPAL                                             1.410000%           1.320000%           2.350000%

          MORTGAGE LOAN LOSSES                                            (12.00)             (12.00)               0.00

(ix)      ENDING CLASS A-1 PRINCIPAL BALANCE                       62,577,551.29
          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                       21,367,420.54

(x)       WEIGHTED AVERAGE MATURITY OF MORTGAGE LOANS               165.13543635        165.02153786        166.29522797
          WEIGHTED AVERAGE MORTGAGE INTEREST RATE                                         10.949443%          10.560961%

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                                                              Page 3

                --------------------------------------------------------------------------------------------------------
                                       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           JULY 15, 1996

                                                                                            TO            AUG. 15, 1996



                                                                                        FIXED RATE        VARIABLE RATE
                                                                      TOTAL               GROUP               GROUP
          --------------------------------------------------------------------------------------------------------------
<S>       <C>                                                      <C>               <C>                  <C>
(xi)      SERVICING FEES PAID                                         124,186.78          113,146.84           11,039.94
          SERVICING FEES ACCRUED                                      120,273.99          109,446.93           10,827.06

(xii)     SECTION 5.04 SERVICER PAYMENTS OR REIMBSMTS.                 17,494.71

(xiii)    POOL PRINCIPAL BALANCE (ENDING)                         238,944,971.83      217,577,551.29       21,367,420.54


(xiv)     OTHER INFORAMATION

(xv)      REIMBURSABLE AMOUNTS:
            TO SERVICER                                                57,721.72
            TO REPRESENTATIVE                                               0.00
            TO DEPOSITORS                                                   0.00

(xvi)     NUMBER OF MORTGAGES OUTSTANDING (BEGINNING)                       5380                5122                 258
          NUMBER OF MORTGAGES OUTSTANDING (END)                             5259                5010                 249

(xvii)    AGGREGATE INTEREST ACCRUED ON THE MORTGAGE LOANS          2,189,523.12        1,998,305.17          191,217.95

(xviii)   SUBORDINATED AMOUNT (REMAINING)                          22,100,018.32
          SPREAD ACCOUNT BALANCE (AFTER DISTRIBUTIONS)              3,294,586.10
          EXCESS SPREAD                                               737,524.97
          CUMULATIVE EXCESS SPREAD ACCOUNT RECEIPTS                    40,264.17

(xix)     PRINCIPAL BALANCE OF MORGTAGE LOANS @ < 7.95%                25,832.23           25,832.23
          PRINCIPAL BALANCE OF MORGTAGE LOANS @ < 7.85%                25,832.23           25,832.23

(xx)      AGGREGAGATE MORTGAGE LOAN LOSSES SINCE CUTOFF                40,264.17

(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