EQCC HOME EQUITY LOAN TRUST 1997-A
8-K, 1997-11-05
Previous: INVESTORSBANCORP INC, 10QSB, 1997-11-05
Next: IMMECOR CORP, SB-2/A, 1997-11-05



<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):  SEPTEMBER 15, 1997
                                                         ------------------


                           EQCC HOME EQUITY LOAN TRUST 1997-A                
- -------------------------------------------------------------------------------
         (Exact name of registrant as specified in governing instruments)



     DELAWARE                      333-20675                      59-3353406    
- ------------------             -----------------              -----------------
(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 1996-1 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. The parties have agreed in principle to settle the action and a 
settlement agreement is being negotiated and will be presented to the court 
for approval. The agreement contemplates payment by EquiCredit of the total 
settlement amount of $352,000 in full compromise and settlement of all claims 
of plaintiff and class members. By reaching agreement in principle to settle 
the case, EquiCredit does not admit to any wrongdoing and in fact specifically 
denies any liability or wrongdoing whatsoever.





<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 1997-A
                                          (Registrant)

                                       EQUICREDIT CORPORATION OF AMERICA
                                          as Representative



SEPTEMBER 15, 1997               BY: /s/ TERENCE G. VANE, JR.
- ------------------                   ----------------------------------------
                                     Terence G. Vane, Jr.
                                     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








                     [  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 BANK NATIONAL ASSOCIATION
                                   AS TRUSTEE

                             REMITTANCE REPORT FOR

                        EQUICREDIT FUNDING TRUST 1997-A

                                            FROM           AUGUST 15, 1997

                                            TO             SEPTEMBER 15, 1997

<TABLE>
<CAPTION>

                                                                                             FIXED RATE         VARIABLE RATE
                                                                     TOTAL                      GROUP                GROUP
                                                                -----------------           --------------      --------------
<S>     <C>                                                     <C>                         <C>                  <C>

    (i) a. AVAILABLE PAYMENT AMOUNT.............................     4,814,587.53             4,785,548.68          29,038.85
             Portions subject to bankrupty......................    10,123,000.00
   (ii)    CLASS A-1 PRINCIPAL BALANCE (Beginning)..............    76,757,515.52
           CLASS A-2 PRINCIPAL BALANCE (Beginning)..............    50,383,000.00
           CLASS A-3 PRINCIPAL BALANCE (Beginning)..............    14,255,000.00
           CLASS A-4 PRINCIPAL BALANCE (Beginning)..............    10,123,000.00
           CLASS A-5 PRINCIPAL BALANCE (Beginning)..............     9,524,000.00
           CLASS A-6 PRINCIPAL BALANCE (Beginning)..............    18,942,000.00
           CLASS A-7 PRINCIPAL BALANCE (Beginning)..............     4,993,620.70
           POOL PRINCIPAL BALANCE (Beginning)...................   184,978,136.22           179,984,515.52       4,993,620.70
  (iii)    MORTGAGES:
           NUMBER OF PRINCIPAL PREPAYMENTS......................               78                       78                  0
           PRINCIPAL BALANCE OF MORTGAGES PREPAYING.............     3,415,968.17             3,415,968.17               0.00
   (iv)    AMOUNT OF CURTAILMENTS RECEIVED......................       110,578.01               109,992.25             585.76
    (v)    AGGREGATE AMOUNT OF PRINCIPAL PORTION OF
           MONTHLY PAYMENTS RECEIVED............................       236,913.63               234,169.41           2,744.22
   (vi)    INTEREST RECEIVED ON MORTGAGES.......................     1,601,341.43             1,562,379.80          38,961.63
  (vii)    AGGREGATE ADVANCES...................................     1,239,938.38             1,205,861.36          34,077.02

 (viii) a. DELINQUENCY INFORMATION (INCLUDE BANKRUPTCY & FORECLOSURE & REO):
            MORTGAGE DELINQUENCIES 30-59 DAYS:
             NUMBER.............................................              149                      148                  1
             PRINCIPAL BALANCE..................................     6,453,690.99             6,407,028.45          46,662.54
             % OF PRINCIPAL.....................................        3.560000%                3.640000%          0.940000%

            MORTGAGE DELINQUENCIES 60-90 DAYS:
             NUMBER.............................................               25                      24                   1
             PRINCIPAL BALANCE..................................     1,218,086.21            1,156,954.73           61,131.48
             % OF PRINCIPAL.....................................        0.670000%               0.660000%         301.230000%
            MORTGAGE DELINQUENCIES 90 DAYS OR MORE:
             NUMBER.............................................               34                      34                   0
             PRINCIPAL BALANCE..................................     1,991,121.56            1,991,121.56                0.00
             % OF PRINCIPAL.....................................        1.100000%               1.130000%           0.000000%
        b. MORTGAGES IN BANKRUPTCY (TOTAL)
            NUMBER..............................................               16                      16                   0
            PRINCIPAL BALANCE...................................       786,688.80              786,688.80                0.00
            % OF PRINCIPAL......................................        0.430000%               0.450000%           0.000000%
           BANKRUPTCY MORTGAGE DELINQUENCIES (included in (viii) a. above)
            BANKRUPTCY MORTGAGE DELINQUENCIES 30-59 DAYS:
             NUMBER.............................................                2                       2                   0
             PRINCIPAL BALANCE..................................       148,351.65              148,351.65                0.00
             % OF PRINCIPAL.....................................            0.08%                   0.08%               0.00%
            BANKRUPTCY MORTGAGE DELINQUENCIES 60-90 DAYS:
             NUMBER.............................................                0                       0                   0
             PRINCIPAL BALANCE..................................             0.00                    0.00                0.00
             % OF PRINCIPAL.....................................            0.00%                   0.00%               0.00%
            BANKRUPTCY MORTGAGE DELINQUENCIES 90 DAYS OR MORE:
             NUMBER.............................................                5                       5                   0
             PRINCIPAL BALANCE..................................       314,259.13              314,259.13                0.00
             % OF PRINCIPAL.....................................            0.17%                   0.18%               0.00%
        c. MORTGAGES IN FORECLOSURE (TOTAL):
             NUMBER.............................................                1                       1                   0
             PRINCIPAL BALANCE..................................        81,848.11               81,848.11                0.00
             % OF PRINCIPAL.....................................        0.050000%               0.050000%           0.000000%
           FORECLOSURE MORTGAGE DELINQUENCIES (included in (viii) a. above)
            FORECLOSURE MORTGAGE DELINQUENCIES 30-59 DAYS:
             NUMBER.............................................                0                       0                   0
             PRINCIPAL BALANCE..................................             0.00                    0.00                0.00
             % OF PRINCIPAL.....................................            0.00%                   0.00%               0.00%
            FORECLOSURE MORTGAGE DELINQUENCIES 60-90 DAYS:
             NUMBER.............................................                0                       0                   0
             PRINCIPAL BALANCE..................................             0.00                    0.00                0.00
             % OF PRINCIPAL.....................................            0.00%                   0.00%               0.00%
            FORECLOSURE MORTGAGE DELINQUENCIES 90 DAYS OR MORE:
             NUMBER.............................................                1                       1                   0
             PRINCIPAL BALANCE..................................        81,848.11               81,848.11                0.00
             % OF PRINCIPAL.....................................            0.05%                   0.05%               0.00%
        d. MORTGAGES IN REO:
             NUMBER.............................................                0                       0                   0
             PRINCIPAL BALANCE..................................             0.00                    0.00                0.00
             % OF PRINCIPAL.....................................            0.00%                   0.00%               0.00%
        e. MORTGAGE LOAN LOSSES.................................             0.00                    0.00                0.00
   (ix)    ENDING CLASS A-1 PRINCIPAL BALANCE...................    72,997,385.69
           ENDING CLASS A-2 PRINCIPAL BALANCE...................    50,383,000.00
           ENDING CLASS A-3 PRINCIPAL BALANCE...................    14,255,000.00
           ENDING CLASS A-4 PRINCIPAL BALANCE...................    10,123,000.00
           ENDING CLASS A-5 PRINCIPAL BALANCE...................     9,524,000.00
           ENDING CLASS A-6 PRINCIPAL BALANCE...................    18,942,000.00
           ENDING CLASS A-7 PRINCIPAL BALANCE...................     4,990,290.72
    (x)    WEIGHTED AVERAGE MATURITY OF MORTGAGE LOANS..........     199.86885579            200.09256177        191.96902574
           WEIGHTED AVERAGE MORTGAGE INTEREST RATE..............     11.28507311%              11.335839%           9.492355%
   (xi)    SERVICING FEES PAID..................................        85,199.51               82,696.54            2,502.97
           SERVICING FEES ACCRUED...............................        91,316.17               88,821.32            2,494.85
  (xii)    SECTION 5.04 SERVICER PAYMENTS OR REIMBSMTS..........       353,031.36
 (xiii)    POOL PRINCIPAL BALANCE (ENDING)......................   181,214,676.41          176,224,385.69        4,990,290.72
  (xiv)    RESERVED
   (xv)    REIMBURSABLE AMOUNTS:
            TO SERVICER.........................................             0.00
            TO REPRESENTATIVE...................................             0.00
            TO DEPOSITORS.......................................             0.00
  (xvi)    NUMBER OF MORTGAGES OUTSTANDING (BEGINNING)..........             4224                    4170                  54
           NUMBER OF MORTGAGES OUTSTANDING (END)................             4146                    4092                  54
 (xvii)    AGGREGATE INTEREST ACCRUED ON THE MORTGAGE LOANS.....     1,717,929.20            1,678,455.08           39,474.12
(xviii)    SUBORDINATED AMOUNT (REMAINING)......................    20,524,368.00
           SPREAD ACCOUNT BALANCE (AFTER DISTRIBUTIONS).........     2,865,779.10
           CUMMULATIVE EXCESS SPREAD ACCOUNT RECEIPTS...........             0.00
           EXCESS SPREAD........................................       575,485.31              564,214.91           11,270.40
   (xx)    AGGREGATE MORTGAGE LOAN LOSSES.......................             0.00
  (xxi)    RESERVED
</TABLE>
<PAGE>
                        FIRST BANK NATIONAL ASSOCIATION
                                   AS TRUSTEE

                        EQUICREDIT FUNDING TRUST 1997-A

            FROM: AUGUST 15, 1997
            TO:   SEPTEMBER 15, 1997

<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........... 6.300000%  Dec. 15, 2010       86,192,000.00    76,757,515.52   3,760,129.83     72,997,385.69    402,976.96
CLASS A-2........... 6.830000%  Jan. 15, 2014       50,383,000.00    50,383,000.00           0.00     50,383,000.00    286,763.24
CLASS A-3........... 7.160000%  May 15, 2020        14,255,000.00    14,255,000.00           0.00     14,255,000.00     85,054.83
CLASS A-4........... 7.340000%  Mar. 15, 2024       10,123,000.00    10,123,000.00           0.00     10,123,000.00     61,919.02
CLASS A-5........... 7.620000%  June 15, 2028        9,524,000.00     9,524,000.00           0.00      9,524,000.00     60,477.40
CLASS A-6........... 7.100000%  June 15, 2028       18,942,000.00    18,942,000.00           0.00     18,942,000.00    112,073.50
CLASS A-7........... 5.872340%  April 15, 2028       5,124,000.00     4,993,620.70       3,329.98      4,990,290.72     25,251.43*
CLASS R..           VARIABLE    June 15, 2028                0.00             0.00           0.00              0.00          0.00
                                                   --------------   --------------    ------------   --------------  ------------
                                TOTAL..........    194,543,000.00   184,978,136.22    3,763,459.81   181,214,676.41  1,034,516.38
</TABLE>

<TABLE>
<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...........            294424AG1                               890.54106553   43.62504444     846.91602109    4.67534059
CLASS A-2...........            294424AH9                             1,000.00000000    0.00000000    1000.00000000    5.69166667
CLASS A-3...........            294424AJ5                             1,000.00000000    0.00000000    1000.00000000    5.96666667
CLASS A-4...........            294424AK2                             1,000.00000000    0.00000000    1000.00000000    6.11666667
CLASS A-5...........            294424AL0                             1,000.00000000    0.00000000    1000.00000000    6.35000000
CLASS A-6...........            294424AM8                             1,000.00000000    0.00000000    1000.00000000    5.91666667
CLASS A-7...........            294424AN6                               974.55517174    0.64987900     973.90529274    4.92806941
CLASS R.............
</TABLE>

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

* Interest Payable reflects actual number of days from the previous Payment
  Date to the current Payment Date.
<PAGE>
                          FIRST BANK NATIONAL ASSOCIATION
                                    AS TRUSTEE

      PYMT PER FROM DATE AUGUST 15, 1997
      PYMT PER TO DATE   SEPTEMBER 15, 1997
                        EQUICREDIT FUNDING TRUST 1997-A
<TABLE>
<CAPTION>
                                                                                PER $1,000        PER $1,000       PER $1,000
                                                                               ORIGINAL BAL      ORIGINAL BAL      ORIGINAL BAL
                                                                                CLASS A-1          CLASS A-2         CLASS A-3
                                                                               86,192,000.00     50,383,000.00     14,255,000.00
                                                                               -------------     -------------     -------------
<S>                                                             <C>            <C>               <C>               <C>
CLASS A-1 PRINCIPAL BALANCE (Beginning)......................... 76,757,515.52  890.54106553
CLASS A-2 PRINCIPAL BALANCE (Beginning)......................... 50,383,000.00                   1000.00000000
CLASS A-3 PRINCIPAL BALANCE (Beginning)......................... 14,255,000.00                                     1000.00000000
CLASS A-4 PRINCIPAL BALANCE (Beginning)......................... 10,123,000.00
CLASS A-5 PRINCIPAL BALANCE (Beginning).........................  9,524,000.00
CLASS A-6 PRINCIPAL BALANCE (Beginning)......................... 18,942,000.00
CLASS A-7 PRINCIPAL BALANCE (Beginning).........................  4,993,620.70
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)...................179,984,515.52  2088.18121775    3572.32629101    12626.06211996
Variable Rate POOL PRINCIPAL BALANCE (Beginning)................  4,993,620.70
Total POOL PRINCIPAL BALANCE (Beginning)........................184,978,136.22  2146.11722921    3671.43949785    12976.36872817
MORTGAGES:
NUMBER OF PRINCIPAL PREPAYMENTS.................................            78
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING.............  3,415,968.17    39.63207920      67.80001528      239.63298281
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING..............          0.00
PRINCIPAL BALANCE OF MORTGAGES PREPAYING........................  3,415,968.17    39.63207920      67.80001528      239.63298281
AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED......................    109,992.25     1.27613062       2.18312228        7.71604700
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED...................        585.76
TOTAL AMOUNT OF CURTAILMENTS RECEIVED...........................    110,578.01     1.28292661       2.19474843        7.75713855
AGGREGATE AMOUNT OF PRINCIPAL PORTION  OF - 
  MONTHLY PAYMENTS RECEIVED--Fixed Rate Pool....................    234,169.41     2.71683463       4.64778616       16.42717713
MONTHLY PAYMENTS RECEIVED--Var. Rate Pool.......................      2,744.22
MONTHLY PAYMENTS RECEIVED--Total Pool...........................    236,913.63     2.74867308       4.70225334       16.61968643
ENDING CLASS A-1 PRINCIPAL BALANCE.............................. 72,997,385.69   846.91602109
ENDING CLASS A-2 PRINCIPAL BALANCE.............................. 50,383,000.00                   1000.00000000
ENDING CLASS A-3 PRINCIPAL BALANCE.............................. 14,255,000.00                                     1000.00000000
ENDING CLASS A-4 PRINCIPAL BALANCE.............................. 10,123,000.00
ENDING CLASS A-5 PRINCIPAL BALANCE..............................  9,524,000.00
ENDING CLASS A-6 PRINCIPAL BALANCE.............................. 18,942,000.00
ENDING CLASS A-7 PRINCIPAL BALANCE..............................  4,990,290.72
Fixed Rate POOL PRINCIPAL BALANCE (Ending)......................176,224,385.69  2044.55617331    3497.69536729    12362.28591301
Variable Rate POOL PRINCIPAL BALANCE (Ending)...................  4,990,290.72
Total POOL PRINCIPAL BALANCE (Ending)...........................181,214,676.41  2102.45355033    3596.74248080    12712.35892038

<CAPTION>

                                                                      PER $1,000      PER $1,000       PER $1,000      PER $1,000
                                                                     ORIGINAL BAL    ORIGINAL BAL     ORIGINAL BAL    ORIGINAL BAL
                                                                       CLASS A-4        CLASS A-5       CLASS A-6       CLASS A-7
                                                                      10,123,000.00    9,524,000.00    18,942,000.00  5,124,000.00
                                                                     ---------------  --------------   --------------  -----------

<S>                                                      <C>         <C>              <C>              <C>             <C>
CLASS A-1 PRINCIPAL BALANCE (Beginning)............... 76,757,515.52
CLASS A-2 PRINCIPAL BALANCE (Beginning)............... 50,383,000.00
CLASS A-3 PRINCIPAL BALANCE (Beginning)............... 14,255,000.00 1000.00000000
CLASS A-4 PRINCIPAL BALANCE (Beginning)............... 10,123,000.00                 1000.00000000
CLASS A-5 PRINCIPAL BALANCE (Beginning)...............  9,524,000.00                                 1000.00000000
CLASS A-6 PRINCIPAL BALANCE (Beginning)............... 18,942,000.00                                                1000.00000000
CLASS A-7 PRINCIPAL BALANCE (Beginning)...............  4,993,620.70                                                 974.55517174
Fixed Rate POOL PRINCIPAL BALANCE (Beginning).........179,984,515.52 17779.76049788  18897.99616968  9501.87496146
Variable Rate POOL PRINCIPAL BALANCE (Beginning)......  4,993,620.70                                                 974.55517174
Total POOL PRINCIPAL BALANCE (Beginning)..............184,978,136.22 18273.05504495  19422.31585678  9765.50185936 36100.33884075
MORTGAGES:
NUMBER OF PRINCIPAL PREPAYMENTS.......................            78
PRINCIPAL BALANCE OF Fixed Rate MORTGAGES PREPAYING...  3,415,968.17   337.44622839    358.66948446   180.33830483
PRINCIPAL BALANCE OF Var. Rate MORTGAGES PREPAYING....          0.00                                    0.00000000     0.00000000
PRINCIPAL BALANCE OF MORTGAGES PREPAYING..............  3,415,968.17   337.44622839    358.66948446   180.33830483   666.66045472
AMOUNT OF Fixed Rate CURTAILMENTS RECEIVED............    109,992.25    10.86557839     11.54895527     5.80679179
AMOUNT OF Variable Rate CURTAILMENTS RECEIVED.........        585.76                                    0.03092387     0.11431694
TOTAL AMOUNT OF CURTAILMENTS RECEIVED.................    110,578.01    10.92344266     11.61045884     5.83771566    21.58040788
AGGREGATE AMOUNT OF PRINCIPAL PORTION  OF - 
  MONTHLY PAYMENTS RECEIVED--Fixed Rate Pool..........    234,169.41    23.13241233     24.58729630    12.36244378
MONTHLY PAYMENTS RECEIVED--Var. Rate Pool.............      2,744.22                                    0.14487488     0.53556206
MONTHLY PAYMENTS RECEIVED--Total Pool.................    236,913.63    23.40349995     24.87543364    12.50731866    46.23607143
ENDING CLASS A-1 PRINCIPAL BALANCE.................... 72,997,385.69
ENDING CLASS A-2 PRINCIPAL BALANCE.................... 50,383,000.00
ENDING CLASS A-3 PRINCIPAL BALANCE.................... 14,255,000.00
ENDING CLASS A-4 PRINCIPAL BALANCE.................... 10,123,000.00  1000.00000000
ENDING CLASS A-5 PRINCIPAL BALANCE....................  9,524,000.00                 1000.00000000
ENDING CLASS A-6 PRINCIPAL BALANCE.................... 18,942,000.00                                 1000.00000000
ENDING CLASS A-7 PRINCIPAL BALANCE....................  4,990,290.72                                                 973.90529274
Fixed Rate POOL PRINCIPAL BALANCE (Ending)............176,224,385.69 17408.31627877 18503.19043364   9303.36742107
Variable Rate POOL PRINCIPAL BALANCE (Ending).........  4,990,290.72                                                 973.90529274
Total POOL PRINCIPAL BALANCE (Ending).................181,214,676.41 17901.28187395 19027.16047984   9566.81852022 35365.86190671
</TABLE>


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