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) May 15, 1997.
OMI Trust 1996-B
(Exact name of registrant as specified in charter)
Pennsylvania 33-99320 23-2855625
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
c/o PNC Bank, National Association
Corporate Trust Department
Attention: Constantine Hromych
1700 Market Street
Philadelphia, Pennsylvania 19103
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (215) 585-8738
-------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
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) May 15, 1997.
OMI Trust 1996-B
(Exact name of registrant as specified in charter)
Pennsylvania 33-99320 23-2855625
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
c/o PNC Bank, National Association
Corporate Trust Department
Attention: Constantine Hromych
1700 Market Street
Philadelphia, Pennsylvania 19103
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (215) 585-8738
-------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
OMI TRUST 1996-B
FORM 8-K
ITEM 1. CHANGES IN CONTROL OF REGISTRANT.
Not Applicable.
ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS.
Not Applicable.
ITEM 3. BANKRUPTCY OR RECEIVERSHIP.
Not Applicable.
ITEM 4. CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANT.
Not Applicable.
ITEM 5. OTHER EVENTS.
OMI Trust 1996-B (the "Trust"), the issuer of the Oakwood Mortgage
Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through
Certificates, Series 1996- B (the "Certificates"), makes monthly distributions
to holders of the Certificates. The latest distribution was made on May 15,
1997. Oakwood Acceptance Corporation, as Servicer for the Trust, has prepared a
monthly Remittance Report and delivered it to the Trustee.
Remittance Report. . . . . . . . . . . . .Exhibit 20.1
ITEM 6. RESIGNATIONS OF REGISTRANT'S DIRECTORS.
Not Applicable.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.
Exhibits
20.1 Monthly Remittance Report relating to the Distribution
Date occurring on May 15, 1997.
ITEM 8. CHANGE IN FISCAL YEAR.
Not Applicable.
<PAGE>
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.
OMI TRUST 1996-B, Registrant
By: Oakwood Acceptance Corporation,
as servicer
May 23, 1997
Douglas R. Muir
Vice President
<PAGE>
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.
OMI TRUST 1996-B, Registrant
By: Oakwood Acceptance Corporation,
as servicer
May 23, 1997 /s/ DOUGLAS R. MUIR
-------------------
Douglas R. Muir
Vice President
<PAGE>
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
20.1 Monthly Remittance Report relating to Distribution
Date occurring on May 15, 1997................................ 5-10
<PAGE>
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
20.1 Monthly Remittance Report relating to Distribution
Date occurring on May 15, 1997.................................
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-B REPORT DATE: MAY 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 10
REMITTANCE REPORT Page 1 of 6
REPORTING MONTH: APRIL 30, 1997
<TABLE>
<CAPTION>
Scheduled Principal Balance of Contracts
-------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Beginning Ending Scheduled
Principal Scheduled Prepaid Liquidated Contracts Principal Gross Servicing
Balance Principal Principal Principal Repurchased Balance Interest Fee
--------------------------------------------------------------------------------------------------------------------
201,726,190.22 (531,893.69) (839,223.97) (578,797.99) 0.00 199,776,274.57 1,875,397.43 168,105.16
====================================================================================================================
</TABLE>
Scheduled Amount
Pass Thru Liquidation Reserve Available for
Interest Proceeds Fund Draw Distribution
- ----------------------------------------------------------------------------
1,707,292.27 405,996.30 0.00 3,652,511.39
============================================================================
<TABLE>
<CAPTION>
Mezzanine Reserve Fund as of Cutoff Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest Current Distribution Fund Draw Fund Deposit Current Distribution Excess
- ---------------------------------------------------------------------------------------------------------------------------------
433,069.92 0.00 -1,744.92 1,719.02 433,044.02 0.00 0.00 433,044.02 1,719.02
==================================================================================================================================
</TABLE>
Class B-1 Reserve Fund as of Cutoff Date
<TABLE>
<CAPTION>
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest Current Distribution Fund Draw Fund Deposit Current Distribution Excess
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
324,802.69 0.00 -1,308.69 1,289.27 324,783.27 0.00 0.00 324,783.27 1,289.27
================================================================================================================================
</TABLE>
Class B-2 Reserve Fund as of Cutoff Date
<TABLE>
<CAPTION>
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest Current Distribution Fund Draw Fund Deposit Current Distribution Excess
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
216,534.46 0.00 -872.46 859.50 216,521.50 0.00 0.00 216,521.50 859.50
=================================================================================================================================
</TABLE>
Reserve Fund Required Balance
Before Current After Current
Distribution Distribution
----------------------------------
431,325.00 431,325.00
==================================
Reserve Fund Required Balance
-------------------------------------
Before Current After Current
Distribution Distribution
---------------------------------
323,494.00 323,494.00
===================================
Reserve Fund Required Balance
-------------------------------------
Before Current After Current
Distribution Distribution
---------------------------------
215,662.00 215,662.00
====================================
<TABLE>
<CAPTION>
Certificate Account
- ---------------------------------------------------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
878,857.56 1,919,276.16 1,796,947.81 (3,559,235.89) 3,224.46 1,039,070.10
==================================================================================================================
</TABLE>
P&I Advances at Distribution Date
- ----------------------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
- ---------------------------------------------------------------------
1,349,675.27 1,270,248.76 1,577,977.50 1,657,404.01
======================================================================
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-B REPORT DATE: MAY 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 10
REMITTANCE REPORT
REPORTING MONTH: APRIL 30, 1997 Page 2 of 6
<TABLE>
<CAPTION>
Class B Crossover Test Test Met?
- ----------------------------------------------------------------- -------------
<S> <C>
(a) Remittance date on or after January 2001 N
(b) Average 60 day Delinquency rate <= 5% Y
(c) Average 30 day Delinquency rate <= 7% Y
(d) Cumulative losses do not exceed the following
percent of the intitial principal balance of all Certificates
Aug. 1996 -Aug. 1997 4% N
Jan 2001 -Aug. 2002 7% N
Aug. 2002 - Jan. 2003 8% N
Jan, 2003 - 9% N
(e) Current realized loss ratio <= 2.75% Y
(f) Are class B principal balances plus Accelerated
Principal Distributions > = 22.750%
of stated scheduled pool balance
Beginning B-1 balance 16,983,002.06
Beginning B-2 balance 10,614,543.63
Beginning Accelerated Principal
Distribution 438,749.31
--------------
28,036,295.00
Divided by beginning pool
balance 201,726,190.22
--------------
13.898% N
==============
</TABLE>
Average 60 day delinquency ratio:
Over 60s Pool Balance %
--------------------------------------------------
Current Mo 6,410,745.32 199,776,274.57 3.21%
1st Preceding Mo 5,968,141.52 201,726,190.22 2.96%
2nd Preceding Mo 5,768,377.23 203,392,542.63 2.84%
Divided by 3
------
3.00%
======
Average 30 day delinquency ratio:
Over 30s Pool Balance %
--------------------------------------------------
Current Mo 9,118,247.60 199,776,274.57 4.56%
1st Preceding Mo 9,092,747.24 201,726,190.22 4.51%
2nd Preceding Mo 8,748,189.69 203,392,542.63 4.30%
Divided by 3
-------
4.46%
=======
Cumulative loss ratio:
Cumulative losses 852,970.59
-------------
Divided by Initial Certificate Principal 215,662,295.00 0.396%
=======
Current realized loss ratio:
Liquidation Pool
Losses Balance
Current Mo 172,801.69 201,726,190.22
1st Preceding Mo 191,835.51 203,392,542.63
2nd Preceding Mo 146,464.19 205,060,874.50
1.009%
=======
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-B
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: MAY 6, 1997
REMITTANCE REPORT POOL REPORT # 10
REPORTING MONTH: APRIL 30, 1997 Page 3 of 6
<TABLE>
<CAPTION>
Delinquency Analysis Repossession Analysis
31 to 59 days 60 to 89 days 90 days and Over
No. of Principal Principal Principal Principal
Loans Balance # Balance # Balance # Balance
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Excluding Repos 7,321 196,493,849.50 90 2,581,908.13 47 1,454,932.94 60 1,885,663.30
Repos 103 3,282,425.07 5 125,594.15 11 300,748.07 84 2,769,401.01
---------------------------------------------------------------------------------------------------------
Total 7,424 199,776,274.57 95 2,707,502.28 58 1,755,681.01 144 4,655,064.31
=========================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Repossession Analysis
Active Repos Reversal Current Month
Total Delinq. Outstanding (Redemption) Repos Cumulative Repos
Principal Principal Principal Principal Principal
# Balance # Balance # Balance # Balance # Balance
------------------------------------------------------------------------------------------------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Excluding Repos 197 5,922,504.37 103 3,282,425.07 -1 (27,422.03) 38 1,079,211.14 235 6,301,006.91
Repos 100 3,195,743.23
------ -------------------------
Total 297 9,118,247.60
====== =========================
4.0% 4.56%
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-B
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: MAY 6, 1997
REMITTANCE REPORT POOL REPORT # 10
REPORTING MONTH: APRIL 30, 1997
Page 4 of 6
REPOSSESSION LIQUIDATION REPORT
<TABLE>
<CAPTION>
Liquidated Net
Account Customer Principal Sales Insur. Total Repossession Liquidation Unrecov.
Number Name Balance Proceeds Refunds Proceeds Expenses Proceeds Advances
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
081049-9 FAGUNDES 33,317.29 17,450.00 2,850.72 20,300.72 316.80 19,983.92 4,305.68
088212-6 GRAHAM 13,665.98 5,350.00 29.22 5,379.22 0.00 5,379.22 1,086.30
088467-6 PARKER 24,853.31 25,100.00 1,512.44 26,612.44 1,103.00 25,509.44 1,569.70
088495-7 VANDYGRIFF 48,127.21 46,647.04 205.34 46,852.38 9,391.83 37,460.55 2,904.84
088582-2 LAKES 30,438.01 26,800.00 2,794.50 29,594.50 3,545.00 26,049.50 2,227.26
088913-9 MOORE 5,727.12 1,000.00 434.39 1,434.39 0.00 1,434.39 1,091.80
089042-6 LOZON 13,375.18 4,600.00 25.47 4,625.47 430.00 4,195.47 974.36
089046-7 PARRACK 29,202.36 16,437.00 3,216.69 19,653.69 316.80 19,336.89 2,464.40
089327-1 FOLEY 16,146.22 12,500.00 131.19 12,631.19 381.00 12,250.19 1,164.75
089920-3 SANCHEZ 29,690.17 27,900.00 2,763.77 30,663.77 1,267.00 29,396.77 2,331.36
090767-5 PEREZ 32,692.26 31,500.00 1,227.64 32,727.64 3,480.00 29,247.64 1,987.98
091356-6 OLESCH 30,481.94 28,700.00 839.04 29,539.04 5,818.91 23,720.13 2,674.96
091506-6 HICKS 32,452.82 26,050.00 2,441.85 28,491.85 3,538.81 24,953.04 3,164.96
091887-0 HOPKINS 26,600.25 25,900.00 1,558.16 27,458.16 1,944.00 25,514.16 1,288.48
091901-9 HUGLEY 5,472.05 500.00 0.00 500.00 0.00 500.00 909.10
092165-0 GARNER 26,264.73 23,800.00 1,982.62 25,782.62 3,599.00 22,183.62 1,532.45
092232-8 MEANS 11,065.01 3,200.00 32.77 3,232.77 0.00 3,232.77 663.35
092313-6 RODRIGUEZ 4,889.40 2,700.00 824.73 3,524.73 81.00 3,443.73 1,997.73
093895-1 GONZALEZ 26,035.16 22,700.00 3,071.58 25,771.58 1,874.83 23,896.75 2,645.28
093991-8 ROBERTS 21,772.52 22,100.00 1,649.50 23,749.50 3,063.00 20,686.50 1,592.46
094003-1 TAYLOR 28,786.71 27,900.00 666.27 28,566.27 4,219.61 24,346.66 2,090.04
094207-8 RODRIGUEZ 26,179.09 25,000.00 98.38 25,098.38 1,395.00 23,703.38 2,507.05
094669-9 BAKER 34,582.45 29,700.00 1,946.11 31,646.11 5,704.83 25,941.28 1,033.16
086511-3 CROSCO 26,980.75 18,900.00 2,630.83 21,530.83 1,622.00 19,908.83 2,071.08
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
=======================================================================================================
578,797.99 472,434.04 32,933.21 505,367.25 53,092.42 452,274.83 46,278.53
=======================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Net Current
Account Customer Pass Thru Period Net Cumulative
Number Name Proceeds Gain/(Loss) Gain/(Loss)
- -------------------------------------------------------------------------------
<S> <C> <C> <C>
081049-9 FAGUNDES 15,678.24 (17,639.05)
088212-6 GRAHAM 4,292.92 (9,373.06)
088467-6 PARKER 23,939.74 (913.57)
088495-7 VANDYGRIFF 34,555.71 (13,571.50)
088582-2 LAKES 23,822.24 (6,615.77)
088913-9 MOORE 342.59 (5,384.53)
089042-6 LOZON 3,221.11 (10,154.07)
089046-7 PARRACK 16,872.49 (12,329.87)
089327-1 FOLEY 11,085.44 (5,060.78)
089920-3 SANCHEZ 27,065.41 (2,624.76)
090767-5 PEREZ 27,259.66 (5,432.60)
091356-6 OLESCH 21,045.17 (9,436.77)
091506-6 HICKS 21,788.08 (10,664.74)
091887-0 HOPKINS 24,225.68 (2,374.57)
091901-9 HUGLEY (409.10) (5,881.15)
092165-0 GARNER 20,651.17 (5,613.56)
092232-8 MEANS 2,569.42 (8,495.59)
092313-6 RODRIGUEZ 1,446.00 (3,443.40)
093895-1 GONZALEZ 21,251.47 (4,783.69)
093991-8 ROBERTS 19,094.04 (2,678.48)
094003-1 TAYLOR 22,256.62 (6,530.09)
094207-8 RODRIGUEZ 21,196.33 (4,982.76)
094669-9 BAKER 24,908.12 (9,674.33)
086511-3 CROSCO 17,837.75 (9,143.00)
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
================================================
405,996.30 (172,801.69) (852,970.59)
================================================
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-B
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: MAY 6, 1997
REMITTANCE REPORT POOL REPORT # 10
REPORTING MONTH: APRIL 30, 1997
Page 5 of 6
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
<TABLE>
<CAPTION>
Original Beginning Current Accelerated
Cert. Certificate Certificate Principal Principal Writedown
Class Balances Balances Payable Distribution Amounts
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 45,290,000.00 31,353,895.20 (1,949,915.65) 0.00 0.00
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-2 35,585,000.00 35,585,000.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-3 32,350,000.00 32,350,000.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-4 22,642,000.00 22,642,000.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-5 32,350,000.00 32,350,000.00 0.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-6 19,409,000.00 19,409,000.00 0.00 0.00 0.00
A-6 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
B-1 17,253,000.00 16,983,002.06 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
B-2 10,783,295.00 10,614,543.63 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
Excess Asset Principal Balance 0.00 438,749.31 0.00 0.00 0.00
----------------------------------------------------------------------------------------------
215,662,295.00 201,726,190.20 (1,949,915.65) 0.00 0.00
=================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Ending Principal Paid
Cert. Certificate Pool Per $1,000
Class Balances Factor Denomination
- ---------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
A-1 29,403,979.55 64.92378% 43.05
A-1 Outstanding Writedown 0.00 0.00 0.00
A-2 35,585,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00
A-3 32,350,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00
A-4 22,642,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00
A-5 32,350,000.00 100.00000% 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00
A-6 19,409,000.00 100.00000% 0.00
A-6 Outstanding Writedown 0.00 0.00 0.00
B-1 16,983,002.06 98.43507% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00
B-2 10,614,543.63 98.43507% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00
Excess Asset Principal Balance 438,749.31
---------------
199,776,274.55
===============
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-B
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: MAY 6, 1997
REMITTANCE REPORT POOL REPORT # 10
REPORTING MONTH: APRIL 30, 1997
Page 6 of 6
CERTIFICATE INTEREST ANALYSIS
<TABLE>
<CAPTION>
Interest Paid
Certificate Remittance Beginning Current Total Interest Ending Per $1,000
Class Rate Balance Accrual Paid Shortfall Balance Denomination
--------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 5.79750% 0.00 151,478.51 151,478.51 0.00 0.00 4.83
A-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 6.80000% 0.00 201,648.33 201,648.33 0.00 0.00 5.67
A-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 7.10000% 0.00 191,404.17 191,404.17 0.00 0.00 5.92
A-3 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-4 7.35000% 0.00 138,682.25 138,682.25 0.00 0.00 6.13
A-4 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-4 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-5 7.65000% 0.00 206,231.25 206,231.25 0.00 0.00 6.38
A-5 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-5 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-6 8.00000% 0.00 129,393.33 129,393.33 0.00 0.00 6.67
A-6 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-6 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 8.39200% 0.00 118,767.79 118,767.79 0.00 0.00 6.99
B-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2 9.64400% 0.00 85,305.55 85,305.55 0.00 0.00 8.04
B-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
X 423,861.59 400,328.51 311,579.40 88,749.11 512,610.70
Service Fee 168,105.16 168,105.16 0.00 0.00
----------------------------------------------------------------------------
423,861.59 1,791,344.85 1,702,595.74 88,749.11 512,610.70
CUMULATIVE UNPAID "X" 512,610.70
CUMULATIVE UNPAID TURBO 340,359.89
---------------
CUMULATIVE TOTAL LOSSES 852,970.59
---------------
</TABLE>
Certificate TOTAL
Class DISTRIBUTION
----------------------------------------
A-1 A-1 2,101,394.16
A-1 Carryover Interest
A-1 Writedown Interest
A-2 A-2 201,648.33
A-2 Carryover Interest
A-2 Writedown Interest
A-3 A-3 191,404.17
A-3 Carryover Interest
A-3 Writedown Interest
A-4 A-4 138,682.25
A-4 Carryover Interest
A-4 Writedown Interest
A-5 A-5 206,231.25
A-5 Carryover Interest
A-5 Writedown Interest
A-6 A-6 129,393.33
A-6 Carryover Interest
A-6 Writedown Interest
B-1 B-1 118,767.79
B-1 Carryover Interest
B-1 Writedown Interest
B-2 B-2 85,305.55
B-2 Carryover Interest
B-2 Writedown Interest
X X 311,579.40
Service Fee 168,105.16
---------------------
3,652,511.39
