|
|
|
|
|
|
|
|
|
|
Previous: DFC SECURITIZATION TRUST 1997 1, 15-15D, 1997-10-30 |
Next: CITYSCAPE HOME LOAN OWNER TRUST 1997-1, 8-K, 1997-10-30 |
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) October 15, 1997.
DFC Securitization Trust 1997-I
(Exact name of registrant as specified in charter)
North Carolina 333-24351 23-2912899
(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>
DFC Securitization Trust 1997-I
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.
DFC Securitization Trust 1997-I (the "Trust"), the issuer of the
Deutsche Financial Capital Securitization LLC Senior/Subordinated Pass-Through
Certificates, Series 1997-I (the "Certificates"), makes monthly distributions to
holders of the Certificates. The latest distribution was made on October 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 October 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.
DFC Securitization TRUST 1997-I, Registrant
By: Oakwood Acceptance Corporation,
as servicer
October 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 October 15, 1997............................. 5-10
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT Page 1 of 7
REPORTING MONTH: Sep-97
</TABLE>
<TABLE>
<CAPTION>
Scheduled Principal Balance of Contracts
- -----------------------------------------------------------------------------------------------------------------------------
Beginning Ending
Principal Scheduled Prepaid Liquidated Contracts Principal
Balance Principal Principal Principal Repurchased Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C>
159,965,216.38 (187,338.77) (667,398.38) (29,769.14) 0.00 159,080,710.09
=============================================================================================================================
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
Scheduled Scheduled Amount
Gross Servicing Pass Thru Liquidation Reserve Available for
Interest Fee Interest Proceeds Fund Draw Distribution
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C>
1,381,880.58 133,304.35 1,248,576.23 30,133.04 0.00 2,266,750.77
=============================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Certificate Account
- --------------------------------------------------------------------------------
Beginning Deposits
Balance Principal Interest Distributions
- --------------------------------------------------------------------------------
<S> <C>
407,480.29 880,873.38 1,353,021.72 (1,885,142.94)
================================================================================
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------
Investment Ending
Interest Balance
- ----------------------------------------------------
<S> <C>
1,345.96 757,578.41
====================================================
</TABLE>
<TABLE>
<S> <C>
P&I Advances at Distribution Date
- --------------------------------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
- --------------------------------------------------------------------------------
637,750.81 621,408.76 780,895.10 797,237.15
================================================================================
</TABLE>
<PAGE>
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 2 of 7
</TABLE>
<TABLE>
<CAPTION>
Class B Crossover Test Test Met?
- ---------------------------------------------------------------------------- ---------------
<S> <C>
(a) Remittance date on or after January 2002 N
(b) Average 60 day Delinquency rate <= 5% #DIV/0!
(c) Average 30 day Delinquency rate <= 7% #DIV/0!
(d) Cumulative losses do not exceed the following
percent of the intitial principal balance of all Certificates
JAN 2002 - JUNE 2003 7% N
JULY 2003 - JUNE 2004 8% N
JUNE 2004 and after 9% N
(e) Current realized loss ratio <= 2.75% Y
(f) Does Class B Percentage equal or
exceed 29.750%
of stated scheduled pool balance
Beginning B-1 balance 14,929,000.00
Beginning B-2 balance 0.00
---------------------
14,929,000.00
Divided by beginning pool
balance 159,965,216.38
---------------------
9.333% N
=====================
</TABLE>
Average 60 day delinquency ratio:
Over 60s Pool Balance %
--------------------------------------------------------
Current Mo 1,950,338.08 159,080,710.09 1.23%
1st Preceding Mo 0.00 1,079,354.63 0.00%
2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
---------
#DIV/0!
=========
Average 30 day delinquency ratio:
Over 30s Pool Balance %
--------------------------------------------------------
Current Mo 4,312,553.50 159,080,710.09 2.71%
1st Preceding Mo 0.00 1,139,113.89 0.00%
2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
---------
#DIV/0!
=========
Cumulative loss ratio:
Cumulative losses (363.90)
------------------------
Divided by Initial Certificate Principal 161,394,769.00 0.000%
=========
Current realized loss ratio:
Liquidation Pool
Losses Balance
---------------------------------------------
Current Mo (363.90) 159,080,710.09
1st Preceding Mo 0.00 0.00
2nd Preceding Mo 0.00 0.00
-0.003%
============
<PAGE>
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT Page 3 of 7
REPORTING MONTH: Sep-97
</TABLE>
<TABLE>
<CAPTION>
Delinquency Analysis
31 to 59 days 60 to 89 days 90 days and Over Total Delinq.
No. of Principal Principal Principal Principal Principal
Loans Balance # Balance # Balance # Balance # Balance
---------------------------------------------------------------------------------------------------------------------
<S> <C>
Non Repos 4,322 157,641,206.76 55 2,104,546.77 9 308,941.04 13 504,703.67 77 2,918,191.48
Repos 42 1,439,503.33 7 257,668.65 14 526,001.63 20 610,691.74 41 1,394,362.02
-------------------------------------------------------------------------------------------------------------------------
Total 4,364 159,080,710.09 62 2,362,215.42 23 834,942.67 33 1,115,395.41 118 4,312,553.50
=========================================================================================================================
2.7% 2.71%
=======================
</TABLE>
<TABLE>
<CAPTION>
Repossession Analysis
Active Repos Reversal Current Month
Outstanding (Redemption) Repos Cumulative Repos
Principal Principal Principal Principal
# Balance # Balance # Balance # Balance
-----------------------------------------------------------------------------------------
<S> <C>
Non Repos 42 1,439,503.33 0 0.00 29 1,057,745.88 43 1,469,382.96
Repos
Total
</TABLE>
<PAGE>
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 4 of 7
</TABLE>
REPOSSESSION LIQUIDATION REPORT
<TABLE>
<CAPTION>
Liquidated Net
Account Customer Principal Sales Insur. Total Repossession Liquidation
Number Name Balance Proceeds Refunds Proceeds Expenses Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
110104-7 S. Hollingsworth 29,769.14 31,337.09 0.00 31,337.09 0.00 31,337.09
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
--------------------------------------------------------------------------------------------------
29,769.14 31,337.09 0.00 31,337.09 0.00 31,337.09
==================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Net Current
Account Customer Unrecov. Pass Thru Period Net Cumulative
Number Name Advances Proceeds Gain/(Loss) Gain/(Loss)
- ---------------------------------------------------------------------------------------------------------------
<S> <C>
110104-7 S. Hollingsworth 1,204.05 30,133.04 363.90
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
--------------------------------------------------
1,204.05 30,133.04 363.90 363.90
==================================================================
</TABLE>
<PAGE>
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 5 of 7
</TABLE>
ACCELERATED PRINCIPAL DISTRIBUTION CALCULATION:
<TABLE>
<S> <C>
The Accelerated Principal Distribution is equal to the lesser of (A) or (C) - (B).
(A) CURRENT CLASS X STRIP AMOUNT 324,210.94
-------------------
(B) CURRENT OVERCOLLATERALIZATION AMOUNT
The positive difference, if any, between
Scheduled Principal Balance 159,965,216.38
Certificate Principal Balance of all
outstanding Classes of Certificates 158,992,923.07
-------------------
972,293.31
-------------------
(C) TARGET OVERCOLLATERALIZATION AMOUNT
(i) Prior to the Cross-over Date
Scheduled Principal Balance as of the Cut-off Date 161,394,769.36
Multiplied by 1.25%
--------------------
2,017,434.62
--------------------
(ii) Any other date of determination
Lesser of
(x) Calculation in (i) above 2,017,434.62
--------------------
or
(y) Scheduled Principal Balance 159,965,216.38
Multiplied by 2.25%
-------------------
3,599,217.37
--------------------
however, not less than
(z) Scheduled Principal Balance as of the Cut-off Date 161,394,769.36
Multiplied by 0.50%
--------------------
806,973.85
--------------------
2,017,434.62
--------------------
ACCELERATED PRINCIPAL DISTRIBUTION AMOUNT 324,210.94
--------------------
</TABLE>
<PAGE>
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 6 of 7
</TABLE>
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
<TABLE>
<CAPTION>
Original Beginning Beginning Current Current
Cert. Certificate Certificate Carryover Principal Principal
Class Balances Balances Principal Due Paid
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
A-1 34,713,000.00 32,311,154.07 0.00 884,506.29 884,506.29
A-1 Outstanding Writedown 0.00 0.00
A-2 25,021,000.00 25,021,000.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00
A-3 19,982,000.00 19,982,000.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00
A-4 7,105,000.00 7,105,000.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00
A-5 20,813,000.00 20,813,000.00 0.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00
A-6 19,867,000.00 19,867,000.00 0.00 0.00 0.00
A-6 Outstanding Writedown 0.00 0.00
M 12,508,000.00 12,508,000.00 0.00 0.00 0.00
M Outstanding Writedown 0.00 0.00
B-1 14,929,000.00 14,929,000.00 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00
B-2 6,456,769.00 6,456,769.00 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00
Excess Asset Principal Balance 0.00 972,292.95 0.00 0.00 0.00
---------------------------------------------------------------------------------------------------
161,394,769.00 159,965,216.02 0.00 884,506.29 884,506.29
===================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Ending Accelerated Ending Principal Paid
Cert. Carryover Principal Certificate Pool Per $1,000
Class Principal Distribution Balances Factor Denomination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C>
A-1 0.00 324,210.94 31,102,437.20 89.59882% 25.48
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00
A-2 0.00 0.00 25,021,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00
A-3 0.00 0.00 19,982,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00
A-4 0.00 0.00 7,105,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00
A-5 0.00 0.00 20,813,000.00 100.00000% 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00 0.00
A-6 0.00 0.00 19,867,000.00 100.00000% 0.00
A-6 Outstanding Writedown 0.00 0.00 0.00 0.00
M 0.00 0.00 12,508,000.00 100.00000% 0.00
M Outstanding Writedown 0.00 0.00 0.00 0.00
B-1 0.00 0.00 14,929,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00
B-2 0.00 0.00 6,456,769.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00
Excess Asset Principal Balance 0.00 (324,210.94) 1,296,503.89
-------------------------------------------------------
0.00 0.00 159,080,710.09
=======================================================
</TABLE>
<TABLE>
<S> <C>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: October 7, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 7 of 7
</TABLE>
CERTIFICATE INTEREST ANALYSIS
<TABLE>
<CAPTION>
Certificate Remittance Beginning Current Total Interest Ending
Class Rate Balance Accrual Paid Shortfall Balance
-----------------------------------------------------------------------------------------------------
<S> <C>
A-1 6.40000% 0.00 172,326.16 172,326.16 0.00 0.00
A-1 Carryover Interest 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
A-2 6.55000% 0.00 136,572.96 136,572.96 0.00 0.00
A-2 Carryover Interest 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
A-3 6.75000% 0.00 112,398.75 112,398.75 0.00 0.00
A-3 Carryover Interest 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
A-4 6.90000% 0.00 40,853.75 40,853.75 0.00 0.00
A-4 Carryover Interest 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
A-5 7.10000% 0.00 123,143.58 123,143.58 0.00 0.00
A-5 Carryover Interest 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
A-6 7.37500% 0.00 122,099.27 122,099.27 0.00 0.00
A-6 Carryover Interest 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
M 7.27500% 0.00 75,829.75 75,829.75 0.00 0.00
M Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00
M Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00
B-1 7.52500% 0.00 93,617.27 93,617.27 0.00 0.00
B-1 Carryover Interest 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
B-2 8.90000% 0.00 47,887.70 47,887.70 0.00 0.00
B-2 Carryover Interest 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
X 972,292.95 323,847.04 0.00 323,847.04 1,296,139.99
R 0.00 0.00 0.00 0.00 0.00
Service Fee 0.00 133,304.35 133,304.35 0.00 0.00
----------------------------------------------------------------------------------------------
972,292.95 1,381,880.58 1,058,033.54 323,847.04 1,296,139.99
==============================================================================================
</TABLE>
<TABLE>
<CAPTION>
Interest Paid
Certificate Per $1,000 Cert. TOTAL
Class Denomination Class DISTRIBUTION
-------------------------------------------------------------------------
<S> <C>
A-1 5.33 A-1 1,381,043.38
A-1 Carryover Interest 0.00
A-1 Writedown Interest 0.00
A-2 5.46 A-2 136,572.96
A-2 Carryover Interest 0.00
A-2 Writedown Interest 0.00
A-3 5.63 A-3 112,398.75
A-3 Carryover Interest 0.00
A-3 Writedown Interest 0.00
A-4 5.75 A-4 40,853.75
A-4 Carryover Interest 0.00
A-4 Writedown Interest 0.00
A-5 5.92 A-5 123,143.58
A-5 Carryover Interest 0.00
A-5 Writedown Interest 0.00
A-6 6.15 A-6 122,099.27
A-6 Carryover Interest 0.00
A-6 Writedown Interest 0.00
M 6.06 M 75,829.75
M Carryover Interest 0.00
M Writedown Interest 0.00
B-1 6.27 B-1 93,617.27
B-1 Carryover Interest 0.00
B-1 Writedown Interest 0.00
B-2 7.42 B-2 47,887.70
B-2 Carryover Interest 0.00
B-2 Writedown Interest 0.00
X X 0.00
R R 0.00
Service Fee 133,304.35
---------------
2,266,750.77
===============
CUMULATIVE X INTEREST SHORTFALL 1,296,139.99
CUMULATIVE ACCELERATED PRINCIPAL DISTRIB (1,296,503.89)
-----------------
CUMULATIVE LOSSES (363.90)
=================
</TABLE>
|
|