EQCC HOME EQUITY LOAN TRUST 1997-3
8-K, 1998-03-31
ASSET-BACKED SECURITIES
Previous: EQCC HOME EQUITY LOAN TRUST 1997-3, 8-K, 1998-03-31
Next: EQCC HOME EQUITY LOAN TRUST 1997-3, 8-K, 1998-03-31



<PAGE>                                        
                            UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION

                        Washington, DC  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): March 16, 1998


                                        
                       EQCC Home Equity Loan Trust 1997-3
                       ----------------------------------
              (Exact name of registrant as specified in its charter)



                                        
                                        
 Delaware              333-20675                 59-3465422
 --------              --------                  ----------
 (State or other       (Commission File          (IRS employer
 Jurisdiction of       Number)                   Identification No.)
 Incorporation
                                        
                                        
                     EQCC Home Equity Loan Trust 1997-3
                         10401 Deerwood Park Blvd.
                        Jacksonville, Florida 32256
                                        
                 (Address of principal executive offices)
                 ----------------------------------------

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

<PAGE>

Item 5.     Other Events
            ------------
            The Registrant hereby incorporates by reference the information
            contained in Exhibit 99 hereto in response to this Item 5.


Item 7.     Financial  Statements, Pro Forma Financial Statements and Exhibits
            ------------------------------------------------------------------

(c)  Exhibits

99          Trustee's Remittance Report in respect of the March 1998 
            Remittance Date.

<PAGE>                                        
                                        
                                SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
                                        
                        EQCC Home Equity Loan Trust 1997-3
                        ----------------------------------
                                   (Registrant)
                                        
                        Equicredit Corporation Of America
                        ---------------------------------
                                as Representative


Dated: March 31, 1998              By:   \s\ James B. Dodd
                                         -----------------
                                   Name:     James B. Dodd
                                   Title:    Vice President\General Counsel
                                   (Duly Authorized Officer)
<PAGE>
                                        
                                        
                             INDEX TO EXHIBITS
                             -----------------


Exhibit
Number                           Exhibit
- -------                          -------

  99      Trustee's Remittance Report in respect of the March 1998
          Remittance Date.

                                        
                                        




								
  U.S. BANK NATIONAL ASSOCIATION								
  AS TRUSTEE								
								
                         REMITTANCE REPORT FOR    								
								
       EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3				
				

                                           						FROM	Feb. 17, 1998	
                                            		 				TO	Mar. 16, 1998	

 								
                                         						FIXED RATE 		VARIABLE RATE
    			                         	TOTAL	          	GROUP        		GROUP
_	_	_	_	_	_	_	_	_

(i)AVAILABLE PAYMENT AMOUNT	 	13,582,679.87 		9,635,875.60 		3,946,804.27 
		Portions subject to bankrupty	      	0.00 				
		 						
(ii)		CLASS A-1 PRINCIPAL BALANCE 
                 (Beginning)		30,291,552.74 			
	
		CLASS A-2 PRINCIPAL BALANCE
                 (Beginning)		94,400,000.00 			
	
		CLASS A-3 PRINCIPAL BALANCE
                 (Beginning)		86,800,000.00 			
	
		CLASS A-4 PRINCIPAL BALANCE
                 (Beginning)		78,100,000.00 			
	
		CLASS A-5 PRINCIPAL BALANCE 
                 (Beginning)		21,700,000.00 			
	
		CLASS A-6 PRINCIPAL BALANCE
                 (Beginning)		55,500,000.00 			
	
		CLASS A-7 PRINCIPAL BALANCE
                 (Beginning)		33,500,000.00 			
	
		CLASS A-8 PRINCIPAL BALANCE
                 (Beginning)		41,000,000.00 			
	
		CLASS A-9 PRINCIPAL BALANCE
                 (Beginning)		34,000,000.00 			
	
		CLASS A-10 PRINCIPAL BALANCE
                 (Beginning)		135,043,389.12 	
			
		POOL PRINCIPAL BALANCE
                 (Beginning)		610,334,941.86  	475,291,552.74 		135,043,389.12 
								
(iii)		MORTGAGES:						
		NUMBER OF PRINCIPAL PREPAYMENTS	      	166          	  	135             		31 
		PRINCIPAL BALANCE OF MORTGAGES PREPAYING	
                               	9,503,277.98   		6,321,929.59   		3,181,348.39 
		 		 				
(iv)		AMOUNT OF CURTAILMENTS RECEIVED	
                                 	176,083.17     		145,672.89      		30,410.28 
								
(v)		AGGREGATE AMOUNT OF PRINCIPAL PORTION OF 						
      	MONTHLY PAYMENTS RECEIVED		715,892.87     		626,046.28      		89,846.59 
								
(vi)		INTEREST RECEIVED ON MORTGAGES
                              		5,127,347.58   		4,187,886.55     		939,461.03 
								
(vii)		AGGREGATE ADVANCES	     	4,082,335.14   		3,283,292.30     		799,042.84 
								
(viii)	a.DELINQUENCY INFORMATION(INCLUDES BANKRUPTCY & FORECLOSURES &REO)				
		       MORTGAGE DELINQUENCIES 30-59 DAYS:						
		           NUMBER	                    	186            		171            		15 
		           PRINCIPAL BALANCE		8,715,281.88 	  	7,447,313.63   	1,267,968.25 
		           % OF PRINCIPAL	       	1.452904%	      	1.590744%      	0.962863%
								
		       MORTGAGE DELINQUENCIES 60-90 DAYS:				 		
		           NUMBER                     		75             		71             		4 
		           PRINCIPAL BALANCE		3,484,322.18   		3,246,293.53    		238,028.65 
		           % OF PRINCIPAL       		0.580863%      		0.693407%     		0.180753%
								
		       MORTGAGE DELINQUENCIES 90 DAYS OR MORE:				 	
		           NUMBER	                    	174            		154            		20 
		           PRINCIPAL BALANCE	10,208,865.08   		8,109,924.53  		2,098,940.55 
		           % OF PRINCIPAL	       	1.701895%      		1.732278%	     	1.593882%
								
	b.	MORTGAGES IN BANKRUPTCY (TOTAL)		 		 		
		           NUMBER                     		68             		63             		5 
      		     PRINCIPAL BALANCE		2,876,486.94 	  	2,536,310.37 	   	340,176.57 
      		     % OF PRINCIPAL       		0.479532%      		0.541755%     		0.258321%
								
		BANKRUPTCY MORTGAGE DELINQUENCIES (included in (viii) a. above)		
				
		  BANKRUPTCY MORTGAGE DELINQUENCIES 30-59 DAYS:				
		
		           NUMBER                      		7              		7             		0
		           PRINCIPAL BALANCE	  	298,796.51     		298,796.51          		0.00 
		           % OF PRINCIPAL	           	0.05%          		0.06%         		0.00%
								
		       BANKRUPTCY MORTGAGE DELINQUENCIES 60-90 DAYS:				
		
		           NUMBER                     		10              		9             		1
		           PRINCIPAL BALANCE	  	504,875.90     		416,889.73      	87,986.17 
		           % OF PRINCIPAL	           	0.08%	          	0.09%         		0.07%
								
		       BANKRUPTCY MORTGAGE DELINQUENCIES 90 DAYS OR MORE:			
			
		           NUMBER	                     	19             		19             		0
		           PRINCIPAL BALANCE	  	760,179.83     		760,179.83           	0.00
		           % OF PRINCIPAL           		0.13%	          	0.16%	         	0.00%

	c.	MORTGAGES IN FORECLOSURE (TOTAL):						
	      	     NUMBER                     		11             		10             		1 
      		     PRINCIPAL BALANCE	  	733,186.69     		602,545.12 	   	130,641.57 
      		     % OF PRINCIPAL       		0.122228%	      	0.128703%     		0.099206%
								
		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                     		10              		9             		1
		           PRINCIPAL BALANCE   	690,378.13     		559,736.56 	   	130,641.57 
		           % OF PRINCIPAL	           	0.12%          		0.12%         		0.10%


d. MORTGAGES IN REO (TOTAL-included in 90 days or more in (viii)a.above):						
		           NUMBER                      		0	              	0             		0
      		     PRINCIPAL BALANCE        		0.00           		0.00          		0.00 
      		     % OF PRINCIPAL	       	0.000000%	      	0.000000%     		0.000000%
								
	e.	MORTGAGE LOAN LOSSES         		40,174.36      		32,500.00 	     	7,674.36 
								
(ix)		ENDING CLASS A-1 PRINCIPAL BALANCE	  	23,165,403.98 				
	    	ENDING CLASS A-2 PRINCIPAL BALANCE	  	94,400,000.00 				
	    	ENDING CLASS A-3 PRINCIPAL BALANCE	  	86,800,000.00 				
	    	ENDING CLASS A-4 PRINCIPAL BALANCE	  	78,100,000.00 				
    		ENDING CLASS A-5 PRINCIPAL BALANCE	  	21,700,000.00 				
	    	ENDING CLASS A-6 PRINCIPAL BALANCE	  	55,500,000.00 				
	    	ENDING CLASS A-7 PRINCIPAL BALANCE	  	33,500,000.00 				
	    	ENDING CLASS A-8 PRINCIPAL BALANCE	  	41,000,000.00 				
	    	ENDING CLASS A-9 PRINCIPAL BALANCE 	 	34,000,000.00 				
	    	ENDING CLASS A-10 PRINCIPAL BALANCE		131,687,323.18 		
		
								
(x)		WEIGHTED AVERAGE MATURITY OF MORTGAGE LOANS
                                  	155.20958589 		172.46028376 		93.88113192 
		WEIGHTED AVERAGE MORTGAGE INTEREST RATE
  	                                	10.37889407%	 	10.847340%	   	8.713509%
		 		 				 
								
(xi)		SERVICING FEES PAID           	297,991.38   		231,622.80   		66,368.58 
	    	SERVICING FEES ACCRUED	       	301,308.31   		234,938.26   		66,370.05 
								
(xii)		SECTION 5.04 SERVICER PAYMENTS OR REIMBSMTS.		2,042.27 		
								
(xiii)		POOL PRINCIPAL BALANCE (ENDING)
		                           599,852,727.16 		468,165,403.98 		131,687,323.18 
		 		 				
(xiv)		RESERVED		 				
		 		 				
(xv)		REIMBURSABLE AMOUNTS:		 				
               		  TO SERVICER		0.00 				
		           TO REPRESENTATIVE		0.00 				
		               TO DEPOSITORS		0.00 				
		  		 				
(xvi)		NUMBER OF MORTGAGES OUTSTANDING (BEGINNING)
                                   		11,928          	10,492          		1,436 
	     	NUMBER OF MORTGAGES OUTSTANDING (END)	
                                    	11,762         		10,357          		1,405 
								
(xvii)		AGGREGATE INTEREST ACCRUED ON THE MORTGAGE LOANS	
                               5,213,149.95   		4,249,472.32     		963,677.63 
								
(xviii)		RESERVED						
(xviii) 	SUBORDINATED AMOUNT (REMAINING)		74,437,955.93 		 
       		SPREAD ACCOUNT BALANCE( AFTER DISTRIBUTIONS)		10,117,245.12 		
       		CUMMULATIVE EXCESS SPREAD ACCOUNT RECEIPTS		131,143.45 		
       		EXCESS SPREAD	       	1,771,202.11   		1,472,307.22 	    	298,894.89 
								
(xx)   		AGGREGATE MORTGAGE LOAN LOSSES		131,143.45 		

														
  U.S. BANK NATIONAL ASSOCIATION										
  AS TRUSTEE														
														
        EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3				
										
                                                 FROM:	Feb. 17, 1998										
                                                   TO:	Mar. 16, 1998					 				 	
			

SECURITY      					                    	ORIGINAL 	      	BEGINNING		
DESCRIPTION   RATE        MATURITY         FACE	          	BALANCE	

                                  PRINCIPAL        ENDING         INTEREST
                                  REDUCTIONS       BALANCE         PAYABLE
 	 													  
CLASS A-1	 	5.840000%		June 15, 2003	 	55,000,000.00 	 	30,291,552.74 
                                		7,126,148.76 		23,165,403.98 		147,418.89 
 						 		 		 				
CLASS A-2	 	6.090000%		Oct. 15, 2004 		94,400,000.00 	 	94,400,000.00
                                        		0.00 		94,400,000.00 		479,080.00 
 								 						
CLASS A-3	 	6.180000%		Nov. 15, 2008 		86,800,000.00   	86,800,000.00 
                                        		0.00 		86,800,000.00 		447,020.00 
 														
CLASS A-4	 	6.280000% 		May 15, 2012	 	78,100,000.00 	 	78,100,000.00 
                                        		0.00 		78,100,000.00 		408,723.33 
														
CLASS A-5	 	6.450000% 	Sept. 15, 2012		21,700,000.00 	 	21,700,000.00
                                        		0.00 		21,700,000.00 		116,637.50 
														
CLASS A-6	 	6.610000% 		Aug. 15, 2021		55,500,000.00 	 	55,500,000.00
                                        		0.00 		55,500,000.00 		305,712.50 
														
CLASS A-7	 	6.930000% 		Feb. 15, 2029		33,500,000.00   	33,500,000.00
                                        		0.00 		33,500,000.00 		193,462.50 
														
CLASS A-8	 	6.410000% 		Dec. 15, 2004		41,000,000.00   	41,000,000.00 
                                        		0.00 		41,000,000.00 		219,008.33 
														
CLASS A-9		 6.570000%	 	Feb. 15, 2029		34,000,000.00   	34,000,000.00
                                        		0.00 		34,000,000.00 		186,150.00 
														
CLASS A-10		5.800000% 	Nov. 15, 2028 	148,425,000.00  	135,043,389.12
                                		3,356,065.94 	131,687,323.18  	587,438.74 

CLASS R	    VARIABLE	 	Feb. 15, 2029          		0.00           		0.00 	
                                         	0.00          		0.00       		0.00 
                       	_________________	_________________	_________________	
 		 		 										
 				TOTAL	                          	648,425,000.00 		610,334,941.86 	
                              	10,482,214.70 		599,852,727.16 		3,090,651.80 
 														
 														
					                			BALANCE	     	BALANCE      	BALANCE	      BALANCE
     		   		CUSIP	   		PER $1,000   	PER $1,000	  	PER $1,000  		PER $1,000
 	 													
														
CLASS A-1		268917DT5			550.75550436 	129.56634109 		421.18916327 		2.68034345 
														
CLASS A-2 	268917DU2 	1000.00000000   	0.00000000		1000.00000000 		5.07500000 
														
CLASS A-3 	268917DV0		1000.00000000    0.00000000		1000.00000000 		5.15000000 
														
CLASS A-4 	268917DW8	 1000.00000000   	0.00000000		1000.00000000 		5.23333333 
 														
CLASS A-5 	268917DX6 	1000.00000000    0.00000000 	1000.00000000 		5.37500000 
														
CLASS A-6 	268917DY4	 1000.00000000 	 	0.00000000		1000.00000000 		5.50833333 
														
CLASS A-7 	268917DZ1	 1000.00000000   	0.00000000 	1000.00000000 		5.77500000 
														
CLASS A-8 	268917EA5	 1000.00000000    0.00000000 	1000.00000000 		5.34166667 
														
CLASS A-9 	268917EB3 	1000.00000000   	0.00000000 	1000.00000000 		5.47500000 
														
CLASS A-10	268917EC1			909.84260819  	22.61119043 		887.23141775 		3.95781535 
 				
CLASS R				

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

U.S. BANK NATIONAL ASSOCIATION			       	PYMT PER FROM DATE				Feb. 17, 1998				
AS TRUSTEE			                           	PYMT PER TO DATE	  			Mar. 16, 1998	
			
												
       EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3			
 
               PER $1000	     PER $1,000      PER $1,000	   	PER $1,000	  
 			         ORIGINAL BAL		  ORIGINAL BAL	   ORIGINAL BAL   ORIGINAL BAL	 
               CLASS A-1     	CLASS A-2       CLASS A-3	      CLASS A-4
         	 	 55,000,000.00 		94,400,000.00 		86,800,000.00  78,100,00.00
	 
CLASS A-1 PRINCIPAL BALANCE (Beginning) 30,291,552.74 
           		550.75550436 	
	 		 		 		 
CLASS A-2 PRINCIPAL BALANCE (Beginning)		94,400,000.00 
                            	1000.00000000 		 		 		 

CLASS A-3 PRINCIPAL BALANCE (Beginning)		86,800,000.00
                                            	1000.00000000 		 		 

CLASS A-4 PRINCIPAL BALANCE (Beginning)		78,100,000.00 		 		 	
		                                                           1000.00000000
CLASS A-5 PRINCIPAL BALANCE   (Beginning)		21,700,000.00 		 		 	
CLASS A-6 PRINCIPAL BALANCE   (Beginning)		55,500,000.00 					
CLASS A-7 PRINCIPAL BALANCE   (Beginning)		33,500,000.00 					
CLASS A-8 PRINCIPAL BALANCE   (Beginning)		41,000,000.00 		 		 	
CLASS A-9 PRINCIPAL BALANCE   (Beginning)		34,000,000.00 					
CLASS A-10 PRINCIPAL BALANCE (Beginning)		135,043,389.12 			
							
Fixed Rate POOL PRINCIPAL BALANCE (Beginning)		475,291,552.74
            	8641.66459527 		5034.86814343 		5475.70913295   6085.67929245 		 	
	
Variable Rate POOL PRINCIPAL BALANCE (Beginning)		135,043,389.12 		 
		 		 		 		 
Total POOL PRINCIPAL BALANCE (Beginning)		610,334,941.86
           	11096.99894291 		6465.41251970 		7031.50854677   7814.78798796	
 
												
ENDING CLASS A-1 PRINCIPAL BALANCE 	23,165,403.98
            		421.18916327 		 
		 		 		 
ENDING CLASS A-2 PRINCIPAL BALANCE		94,400,000.00
                		 	         	1000.00000000 		 		 		 

ENDING CLASS A-3 PRINCIPAL BALANCE	86,800,000.00 
                   		 		 	                   1000.00000000 		 		 

ENDING CLASS A-4 PRINCIPAL BALANCE	78,100,000.00
                      		 		 		                             1000.00000000
 		 
ENDING CLASS A-5 PRINCIPAL BALANCE		21,700,000.00 		 		 		 
ENDING CLASS A-6 PRINCIPAL BALANCE		55,500,000.00 						
ENDING CLASS A-7 PRINCIPAL BALANCE		33,500,000.00 						
ENDING CLASS A-8 PRINCIPAL BALANCE		41,000,000.00 		 		 		 
ENDING CLASS A-9 PRINCIPAL BALANCE		34,000,000.00 						
ENDING CLASS A-10 PRINCIPAL BALANCE		131,687,323.18 				
						
Fixed Rate POOL PRINCIPAL BALANCE (Ending)		468,165,403.98 	
              	8512.09825418 		4959.37927945 		5393.61064493 		5994.43539027 	
 
Variable Rate POOL PRINCIPAL BALANCE (Ending)		131,687,323.18 		
								
Total POOL PRINCIPAL BALANCE (Ending)		599,852,727.16 	
             	10906.41322109 		6354.37210975 		6910.74570461 	7680.87269091
	
										 		 
												
        	 		   PER $1,000  	  	PER $1,000	  	  PER $1,000    		PER $1,000		
              ORIGINAL BAL	  	ORIGINAL BAL	  	ORIGINAL BAL	   	ORIGINAL BAL		
               	CLASS A-5     	CLASS A-6      		CLASS A-7      	CLASS A-8	
              21,700,000.00  	55,500,000.00 		33,500,000.00 		41,000,000.00 	
 
			 	 		 	 	 		 		
CLASS A-1 PRINCIPAL BALANCE (Beginning)		30,291,552.74 		 		 	
CLASS A-2 PRINCIPAL BALANCE (Beginning)		94,400,000.00 		 		 	
CLASS A-3 PRINCIPAL BALANCE (Beginning)		86,800,000.00 		 		 	
CLASS A-4 PRINCIPAL BALANCE (Beginning)		78,100,000.00 		 		 	
CLASS A-5 PRINCIPAL BALANCE (Beginning)		21,700,000.00 		 		 	
              1000.00000000	 				

CLASS A-6 PRINCIPAL BALANCE (Beginning)		55,500,000.00 
                             		1000.00000000 	
							
CLASS A-7 PRINCIPAL BALANCE (Beginning)		33,500,000.00 			
                                             	1000.00000000 						
 
CLASS A-8 PRINCIPAL BALANCE (Beginning)		41,000,000.00 		 		 	
                                                          	1000.00000000 				
CLASS A-9 PRINCIPAL BALANCE (Beginning)		34,000,000.00 					
CLASS A-10 PRINCIPAL BALANCE (Beginning)		135,043,389.12 			

Fixed Rate POOL PRINCIPAL BALANCE (Beginning)		475,291,552.74 	
            21902.83653180  	8563.81176108 		14187.80754448 		11592.47689610 	
 		
Variable Rate POOL PRINCIPAL BALANCE (Beginning)		135,043,389.12 		 

Total POOL PRINCIPAL BALANCE (Beginning)		610,334,941.86 	
           28126.03418710  	10997.02597946 		18218.95348836 		14886.21809415 	
	 
ENDING CLASS A-1 PRINCIPAL BALANCE		23,165,403.98 		 		 		 
ENDING CLASS A-2 PRINCIPAL BALANCE		94,400,000.00 		 		 		 
ENDING CLASS A-3 PRINCIPAL BALANCE		86,800,000.00 		 		 		 
ENDING CLASS A-4 PRINCIPAL BALANCE		78,100,000.00 		 		 		
ENDING CLASS A-5 PRINCIPAL BALANCE		21,700,000.00 		 		 		
				        1000.00000000 

ENDING CLASS A-6 PRINCIPAL BALANCE		55,500,000.00 
                            		1000.00000000 		
						
ENDING CLASS A-7 PRINCIPAL BALANCE		33,500,000.00 			
                                               	1000.00000000 						 

ENDING CLASS A-8 PRINCIPAL BALANCE		41,000,000.00 					
                                                             	1000.00000000 				
ENDING CLASS A-9 PRINCIPAL BALANCE		34,000,000.00 						
ENDING CLASS A-10 PRINCIPAL BALANCE		131,687,323.18 				

Fixed Rate POOL PRINCIPAL BALANCE (Ending)		468,165,403.98 	
            21574.44257972  	8435.41268432 		13975.08668597 		11418.66838976 	
	 		
Variable Rate POOL PRINCIPAL BALANCE (Ending)		131,687,323.18 		

Total POOL PRINCIPAL BALANCE (Ending)		599,852,727.16 	
             27642.9829143  	10808.15724613 		17906.05155701 		14630.55432098 	

                               PER $1000        PER $1000
                              ORIGINAL BAL     ORIGINAL BAL
                               CLASS A-9        CLASS A-10

CLASS A-1 PRINCIPAL BALANCE (Beginning)  30,921,552.74
CLASS A-2 PRINCIPAL BALANCE (Beginning)  94,400,000.00
CLASS A-3 PRINCIPAL BALANCE (Beginning)  86,800,000.00
CLASS A-4 PRINCIPAL BALANCE (Beginning)  78,100,000.00
CLASS A-5 PRINCIPAL BALANCE (Beginning)  21,700,000.00
CLASS A-6 PRINCIPAL BALANCE (Beginning)  55,500,000.00
CLASS A-7 PRINCIPAL BALANCE (Beginning)  33,500,000.00
CLASS A-8 PRINCIPAL BALANCE (Beginning)  41,000,000.00
CLASS A-9 PRINCIPAL BALANCE (Beginning)  34,000,000.00
                               1000.00000000
CLASS A-10 PRINCIPAL BALANCE (Beginning) 131,687,323.18
                                                  909.84260819

Fixed Rate POOL PRINCIPAL BALANCE (Beginning) 475,291,552.74
                              13979.16331588    
Variable Rate POOL PRINCIPAL BALANCE (Beginning) 135,043,389.12
                                                   909.84260819
Total POOL PRINCIPAL BALANCE (Beginning) 610,334,941.86
                              17951.02770176     4112.07641475

ENDING CLASS A-1 PRINCIPAL BALANCE  23,165,403.98
ENDING CLASS A-2 PRINCIPAL BALANCE  94,400,000.00
ENDING CLASS A-3 PRINCIPAL BALANCE  86,800,000.00
ENDING CLASS A-4 PRINCIPAL BALANCE  78,100,000.00
ENDING CLASS A-5 PRINCIPAL BALANCE  21,700,000.00
ENDING CLASS A-6 PRINCIPAL BALANCE  55,500,000.00
ENDING CLASS A-7 PRINCIPAL BALANCE  33,500,000.00
ENDING CLASS A-8 PRINCIPAL BALANCE  41,000,000.00
ENDING CLASS A-9 PRINCIPAL BALANCE  34,000,000.00
                                1000.00000000
ENDING CLASS A-10 PRINCIPAL BALANCE  131,687,323.18
                                                  887.23141775
Fixed Rate POOL PRINCIPAL BALANCE (Ending)  468,165,403.98
                               13769.57070529     
Variable Rate POOL PRINCIPAL BALANCE (Ending) 131,687,323.18
                                                  887.23141775
Total POOL PRINCIPAL BALANCE (Ending) 599,852,727.16
                                17642.72726941   4041.45344221
  












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