EQCC HOME EQUITY LOAN TRUST 1997-3
8-K/A, 1998-06-03
ASSET-BACKED SECURITIES
Previous: HUNTSMAN PACKAGING CORP, 8-K, 1998-06-03
Next: WMC SECURED ASSETS CORP, 424B5, 1998-06-03



<PAGE>                                        
                            UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION

                        Washington, DC  20549


                              Form 8-K/A

                            CURRENT REPORT

                Pursuant to Section 13 or 15(d) of the
                   Securities Exchange Act of 1934



  Date of Report (Date of earliest event reported): January 15, 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 January 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:  June 1,1998                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 January 1998 Remittance
         Date
                                        




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

                                      						FROM	Dec. 15, 1997		

                                       		 				TO	Jan. 15, 1998		

									
                                       					   	FIXED RATE 	  	VARIABLE RATE	
	                            			TOTAL		           GROUP		         GROUP	


(i)
		AVAILABLE PAYMENT AMOUNT		  12,886,342.20    8,314,748.17 	  4,571,594.03 	
    Portions subject 
      to bankruptcy		                  0.00 					
		 							
(ii)		
  CLASS A-1 PRINCIPAL 
    BALANCE (Beginning)		     40,624,799.35 			
		
		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)    		141,576,951.95 	
				
		POOL PRINCIPAL BALANCE
   (Beginning)		             627,201,751.30  	485,624,799.35 		141,576,951.95 	
									
(iii)		
  MORTGAGES:							
		NUMBER OF PRINCIPAL 
    PREPAYMENTS		                       157		            118 		            39 	
		PRINCIPAL BALANCE OF 
    MORTGAGES PREPAYING 	     	8,655,185.89    	5,007,795.20 	  	3,647,390.69 	
		 		 					
(iv)		
  AMOUNT OF CURTAILMENTS 
    RECEIVED		                   116,007.81 	     	90,163.28        25,844.53 	
									
(v)		
  AGGREGATE AMOUNT OF PRINCIPAL
    PORTION OF	MONTHLY PAYMENTS
    RECEIVED	                   	725,144.23 	    	623,297.18      	101,847.05 	
									
(vi)		
  INTEREST RECEIVED ON 
    MORTGAGES		                5,308,490.64 	   4,307,054.22 	  	1,001,436.42 	
									
(vii)		
  AGGREGATE ADVANCES		         4,144,091.38   		3,367,928.43      	776,162.95 	
									
(viii)	
a.	DELINQUENCY INFORMATION (INCLUDES BANKRUPTCY & FORECLOSURES & REO):							
		    MORTGAGE DELINQUENCIES 30-59 DAYS:						
	
		      NUMBER		                        195 		           185 		            10 	
		      PRINCIPAL BALANCE	    	9,438,141.59 	  	8,314,690.02 	   1,123,451.57 	
		      % OF PRINCIPAL          		1.527965%	      	1.732617%	       0.815266%	
									
		    MORTGAGE DELINQUENCIES 60-90 DAYS:				 		
	
		      NUMBER	                         	80 	            	71              		9 	
		      PRINCIPAL BALANCE	    	4,563,735.12   		3,795,061.94      	768,673.18 	
		      % OF PRINCIPAL		          0.738835%		      0.790816%	       0.557810%	
									
		    MORTGAGE DELINQUENCIES 90 DAYS OR MORE:				 	
		
		       NUMBER		                        59 	            	47 	            	12 	
		       PRINCIPAL BALANCE	   	3,257,614.79 	  	2,151,739.03    	1,105,875.76 	
		       % OF PRINCIPAL         		0.527383%		      0.448380%	       0.802511%	
									
b	MORTGAGES IN BANKRUPTCY (TOTAL)		 		 			

		       NUMBER	                        	37 	            	32              		5 	
		       PRINCIPAL BALANCE	   	1,839,751.43   		1,397,968.07     		441,783.36 	
		       % OF PRINCIPAL		         0.297842%		      0.291309%	      	0.320593%	
									
		BANKRUPTCY MORTGAGE DELINQUENCIES (included in (viii) a. above)		
					
		    BANKRUPTCY MORTGAGE DELINQUENCIES 30-59 DAYS:				
			
		       NUMBER	                         	4	              	4		              0	
		       PRINCIPAL BALANCE		     156,381.74 	    	156,381.74 	           0.00 	
		       % OF PRINCIPAL		             0.03%	          	0.03%	          	0.00%
	
									
      BANKRUPTCY MORTGAGE DELINQUENCIES 60-90 DAYS:				
			
		       NUMBER	                         	1	              	1		              0	
		       PRINCIPAL BALANCE		      51,981.05 		     51,981.05            	0.00 	
		       % OF PRINCIPAL		             0.01%	          	0.01%	          	0.00%
	
									
		    BANKRUPTCY MORTGAGE DELINQUENCIES 90 DAYS OR MORE:			
				
		       NUMBER	                         	8	              	7		              1	
		       PRINCIPAL BALANCE		     339,547.83 		    235,425.06 	     104,122.77 	
		       % OF PRINCIPAL	             	0.05%		          0.05%	          	0.08%
	
c.	MORTGAGES IN FORECLOSURE (TOTAL):							

  		     NUMBER 	                        	4 	             	3              		1 	
		       PRINCIPAL BALANCE		     321,609.36 	    	190,967.79 	     130,641.57 	
		       % OF PRINCIPAL	         	0.052066%	      	0.039794%		      0.094804%	
									
		 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		                         1	              	1	              	0	
	        PRINCIPAL BALANCE	      	25,190.79 		     25,190.79 	           0.00 	
		       % OF PRINCIPAL		             0.00%          		0.01%		          0.00%
	
									
	     FORECLOSURE MORTGAGE DELINQUENCIES 90 DAYS OR MORE:			
				
	        NUMBER	                        	 3	              	2		              1	
	        PRINCIPAL BALANCE		     296,418.57 		    165,777.00 	     130,641.57 	
		       % OF PRINCIPAL		             0.05%	          	0.03%		          0.09%
	


d	MORTGAGES IN REO (TOTAL-included in 90 days or more in (viii)a.above)						

		       NUMBER 		                        1		              0		              1	
		       PRINCIPAL BALANCE		      62,715.24 	          	0.00 	      62,715.24 	
		       % OF PRINCIPAL         		0.010153%	      	0.000000%	      	0.045511%	
									
e	MORTGAGE LOAN LOSSES		          11,674.27 		     11,674.27            	0.00 	
									
(ix)		
  ENDING CLASS A-1 
    PRINCIPAL BALANCE		       34,891,869.42 				
	
		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	      	137,801,869.68 		
			
									
(x)
		WEIGHTED AVERAGE MATURITY
    OF MORTGAGE LOANS		        156.85152872     174.50726767     	95.36582036 	
		WEIGHTED AVERAGE MORTGAGE 
    INTEREST RATE		            10.27809019%	      10.850098%		      8.286086%	
		 		 				 	
									
(xi)		
  SERVICING FEES PAID	          	311,894.18 	    	238,479.81       	73,414.37 	
		SERVICING FEES ACCRUED		       310,763.97 	    	240,901.99       	69,861.98 	
									
(xii)		
  SECTION 5.04 SERVICER 
    PAYMENTS OR REIMBSMTS.	           	0.00 		
			
									
(xiii)
		POOL PRINCIPAL BALANCE 
   (ENDING)		                617,693,739.10  	479,891,869.42 		137,801,869.68 	
		 		 					
		 		 					
(xiv)		
  RESERVED		 					
		 		 					
(xv)
		REIMBURSABLE AMOUNTS:		 					

		  TO SERVICER	                 	34,593.46 					
		  TO REPRESENTATIVE	                	0.00 					
		  TO DEPOSITORS		                    0.00 					
		  		 					
(xvi)		
  NUMBER OF MORTGAGES OUTSTANDING 
    (BEGINNING)		                    12,209 	         10,706 		         1,503 	
		NUMBER OF MORTGAGES OUTSTANDING
    (END)		                          12,052 		        10,588 	          1,464 	
									
(xvii)		
  AGGREGATE INTEREST ACCRUED ON 
    THE MORTGAGE LOANS	        5,320,789.47 	  	4,357,498.90 	    	963,290.57 	
									
(xviii)		
  RESERVED							
		 		 		 		 	
(xviiiI)
		SUBORDINATED AMOUNT 
    (REMAINING)	             	74,549,050.15 		 
		SPREAD ACCOUNT BALANCE
    (AFTER DISTRIBUTIONS)		    6,744,100.70 		
		CUMMULATIVE EXCESS SPREAD 
    ACCOUNT RECEIPTS	            	20,049.23 		
	
 	EXCESS SPREAD		              1,654,614.69 		  1,523,104.40 	    	131,510.29 
	
									
(xx)
  AGGREGATE MORTGAGE LOAN 
    LOSSES		                      20,049.23 		
			
									
									



														
  U.S. BANK NATIONAL ASSOCIATION										
AS TRUSTEE														
														
EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3				
										
										   				
            FROM:	Dec. 15, 1997										
	             TO:	Jan. 15, 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   	40,624,799.35 
                  
                  	 	5,732,929.93 	 	34,891,869.42 	 	197,707.36 
 						 		 		 				
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 		6.155470%	  	Nov. 15, 2028		 148,425,000.00 		141,576,951.95 

                   		3,775,082.27 		137,801,869.68  		750,434.81 

CLASS R	     	VARIABLE  		Feb. 15, 2029	           	0.00 		          0.00 	
	   
                             0.00 	          	0.00 	       	0.00 
 			                                       		 _______________  _____________
            TOTAL                              648,425,000.00 627,201,751.30 

                    _________________	_________________	_________________	
 		 		 					TOTAL       9,508,012.20    617,693,739.10				3,303,936.33	
 			
 														
 														
								                  BALANCE		     BALANCE	     	BALANCE	     	BALANCE
				         CUSIP				   PER $1,000		  PER $1,000	   PER $1,000	  	PER $1,000
 	 													
														
CLASS A-1				268917DT5		738.63271545  104.23508964 	634.39762582 	 3.59467922 
														
CLASS A-2				268917DU2		1,000.00000000 	0.00000000  1000.00000000 	5.07500000 
														
CLASS A-3				268917DV0		1,000.00000000 	0.00000000 	1000.00000000 	5.15000000 
														
CLASS A-4				268917DW8		1,000.00000000 	0.00000000 	1000.00000000 	5.23333333 
 														
CLASS A-5				268917DX6		1,000.00000000 	0.00000000 	1000.00000000 	5.37500000 
														
CLASS A-6				268917DY4		1,000.00000000 	0.00000000 	1000.00000000 	5.50833333 
														
CLASS A-7				268917DZ1		1,000.00000000 	0.00000000 	1000.00000000 	5.77500000 
														
CLASS A-8				268917EA5		1,000.00000000 	0.00000000 	1000.00000000 	5.34166667 
														
CLASS A-9				268917EB3		1,000.00000000 	0.00000000 	1000.00000000 	5.47500000 
														
CLASS A-10			268917EC1			 953.86189624 25.43427502 		928.42762122 	5.05598658 
 				
CLASS R				

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



 U.S. BANK NATIONAL ASSOCIATION				
AS TRUSTEE                               							
													
EQCC HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3			
	 
                               PYMT PER FROM DATE           DEC. 15, 1997
                               PYMT PER TO DATE             JAN. 15, 1998  
 
                                     PER $1,000          PER $1,000
                                     ORIGINAL BAL        ORIGINAL BAL
                                     CLASS A-1           CLASS A-2
                                     55,000,000.00       94,400,000.00
 	
	                         PER $1,000          PER $1,000          PER $1,000
                	         ORIGINAL BAL        ORIGINAL BAL        ORIGINAL BAL
                          CLASS A-3           CLASS A-4           CLASS A-5
                          86,800,000.00	     	78,100,000.00  	   	21,700,000


CLASS A-1 PRINCIPAL 
  BALANCE (Beginning)	40,624,799.35  		738.63271545      	
	 		 		 		 	
CLASS A-2 PRINCIPAL
  BALANCE (Beginning)	94,400,000.00 		  	                1000.00000000 	
CLASS A-3 PRINCIPAL 
  BALANCE (Beginnin)		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 		 		 	

	 		 		                                                         1000.00000000 	
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)	141,576,951.95 			
								
Fixed Rate POOL
  PRINCIPAL BALANCE 
  (Beginning)	       	485,624,799.35   	 8829.54180636 	  	5144.33050159 	

                            	5594.75575288 		 6217.98718758 	  22379.02301152 	

Variable Rate POOL
  PRINCIPAL BALANCE
  (Beginning)		       141,576,951.95 		 
		 		 		 		 	
Total POOL 
  PRINCIPAL BALANCE 
  (Beginning)		       627,201,751.30    	11403.66820545 	  	6644.08634852 
 
                         		7225.82662788 	  	8030.75225736 	  	28903.30651152 	
		 											
													
ENDING CLASS A-1 
  PRINCIPAL BALANCE	 	34,891,869.42 	   	634.39762582 		 
		 		 		 	
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 		 		 		 
		 		                                                           1000.00000000 	
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		137,801,869.68 				
							
Fixed Rate POOL
  PRINCIPAL BALANCE 
  (Ending)		         479,891,869.42    	8725.30671673   		5083.60031165 	
 
                         	5528.70817304 	  	6144.58219488 	   	22114.83269217 	

Variable Rate POOL 
  PRINCIPAL BALANCE 
  (Ending)		         137,801,869.68 		
									
Total POOL PRINCIPAL 
  BALANCE (Ending)	 	617,693,739.10    	11230.79525636  	 	6543.36588030 
 
                        		7116.28731682 	   7909.01074392 	   	28465.14926728 	
										 		 	


                               PER $1,000          PER $1,000
                               ORIGINAL BAL        ORIGINAL BAL
                               CLASS A-6           CLASS A-7
                               55,500,00.00        33,500,000.00

                        PER $1,000         PER $1,000          PER $1,000
                        ORIGINAL BAL       ORIGINAL BAL        ORIGINAL BAL 
                        CLASS A-8          CLASS A-9           CLASS A-10
                        41,000,000.00      34,000,000.00       148,425,000.00

			 	 		 	 	 		 			
CLASS A-1 PRINCIPAL 
  BALANCE (Beginning)	40,624,799.35 		 		 	
	 					
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 	  	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 					

			                                          1000.00000000 		
CLASS A-10 PRINCIPAL 
  BALANCE (Beginning)141,576,951.95 			

							                                                          953.86189624 
Fixed Rate POOL 
  PRINCIPAL BALANCE 
  (Beginning)	      	485,624,799.35 	   8749.99638468 		  14496.26266716
                         
                        		11844.50730122      14283.08233382 		
VARIABLE RATE POOL
  PRINCIPAL BALANCE 
  (Beginning)		      141,576,951.95 		 
                                                                 953.86189624 
Total POOL PRINCIPAL 
  BALANCE (Beginning)627,201,751.30    11300.93245586   		18722.44033731 	

                         	15297.60369024 	    18447.11033235 	 	4225.71501634 
		 										
												
ENDING CLASS A-1
  PRINCIPAL BALANCE	 	34,891,869.42 		 		 		 
				
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 	  	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 						

		                                         1000.00000000 			

ENDING CLASS A-10
  PRINCIPAL BALANCE		137,801,869.68 				 

                                                               		928.42762122 	

Fixed Rate POOL 
  PRINCIPAL BALANCE 
  (Ending)		         479,891,869.42     8646.70034991 	  	14325.13043045
                  
                        		11704.67974195 	    14114.46674765 			

Variable Rate POOL 
  PRINCIPAL BALANCE 
  (Ending)		         137,801,869.68 		
								
                                                                 928.42762122 	

Total POOL 
  PRINCIPAL BALANCE 
  (Ending)	         	617,693,739.10 	   11129.61692072  		18438.61907761 
 
                        		15065.70095366 	   18167.46291471 	  	4161.65564494 	
										 		 	



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