|
|
|
|
|
|
|
|
|
|
|
|
|
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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) April 15, 1998.
DFC Securitization Trust 1998-I
(Exact name of registrant as specified in charter)
North Carolina 333-24351 applied for
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 1998-I
FORM 8-K/A
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 1998-I (the "Trust"), the issuer of the
Deutsche Financial Capital Securitization LLC Senior/Subordinated Pass-Through
Certificates, Series 1998-I (the "Certificates"), makes monthly distributions to
holders of the Certificates. The latest distribution was made on April 15, 1998.
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
20.1Monthly Remittance Report relating to the Distribution
Date occurring on April 15, 1998.
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 1998-I, Registrant
By: Oakwood Acceptance Corporation,
as servicer
April 23, 1998 /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 April 15, 1998......................... 5-10
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 1 of 7
<TABLE>
<CAPTION>
Scheduled Principal Balance of Contracts
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Ending Scheduled Scheduled
Principal Scheduled Prepaid Liquidated Contracts Principal Gross Servicing Pass Thru
Balance Principal Principal Principal Repurchased Balance Interest Fee Interest
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
227,135,138.91 (244,583.02) (937,237.22) (39,616.51) 0.00 225,913,702.16 1,938,616.76 189,279.28 1,749,337.48
====================================================================================================================================
</TABLE>
Amount
Liquidation Reserve Available for
Proceeds Fund Draw Distribution
- -------------------------------------------
15,765.63 0.00 3,136,202.63
===========================================
<TABLE>
<CAPTION>
Certificate Account
- ---------------------------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- ---------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1,105,564.05 1,216,734.02 1,926,556.17 (2,899,203.40) 3,271.07 1,352,921.91
=============================================================================================
</TABLE>
P&I Advances at Distribution Date
- -------------------------------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
- -------------------------------------------------------------------------------
630,207.20 595,766.38 785,770.33 820,211.15
===============================================================================
<PAGE>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 2 of 7
Class B Crossover Test Test Met?
- ------------------------------------------------------------- ---------------
(a) Remittance date on or after August 2002 N
(b) Average 60 day Delinquency rate <= 5% Y
(c) Average 30 day Delinquency rate <= 7% Y
(d) Cumulative losses do not exceed the following
percent of the intitial principal balance of all Certificates
AUG 2002 - JAN 2004 7% N
FEB 2004 - JAN 2005 8% N
FEB 2005 and after 9% N
(e) Current realized loss ratio <= 2.75% Y
(f) Does subordinate certificate percentage equal or exceed 36.751% of stated
scheduled pool balance
Beginning M balance 18,352,000.00
Beginning B-1 balance 20,645,000.00
Beginning B-2 balance 9,176,046.00
Current Overcollateralization 1,050,778.66 N
--------------
49,223,824.66
Divided by beginning pool
balance 227,135,138.91
--------------
21.672%
==============
Average 60 day delinquency ratio:
Over 60s Pool Balance %
-------------------------------------------------------
Current Mo 3,174,176.94 225,913,702.16 1.41%
1st Preceding Mo 1,611,961.82 227,135,138.91 0.71%
2nd Preceding Mo 111,258.82 228,083,920.94 0.05%
Divided by 3
----------
0.72%
==========
Average 30 day delinquency ratio:
Over 30s Pool Balance %
-------------------------------------------------------
Current Mo 7,590,634.52 225,913,702.16 3.36%
1st Preceding Mo 7,412,794.80 227,135,138.91 3.26%
2nd Preceding Mo 4,262,311.48 228,083,920.94 1.87%
Divided by 3
----------
2.83%
==========
Cumulative loss ratio:
Cumulative losses 23,850.88
----------------
Divided by Initial Certificate Principal 229,392,046.00 0.010%
=====
Current realized loss ratio:
Liquidation Pool
Losses Balance
-----------------------------------
Current Mo 23,850.88 225,913,702.16
1st Preceding Mo 0.00 227,135,138.91
2nd Preceding Mo 0.00 228,083,920.94
0.042%
=======
<PAGE>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 3 of 7
<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> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Non Repos 5,665 225,236,188.05 114 4,352,007.34 42 1,656,134.08 15 558,606.26 171 6,566,747.68
Repos 32 1,048,084.05 2 64,450.24 16 534,745.42 13 424,691.18 31 1,023,886.84
------------------------------------------------------------------------------------------------------------------
Total 5,687 226,284,272.13 116 4,416,457.58 58 2,190,879.50 28 983,297.44 202 7,590,634.52
==================================================================================================================
3.6% 3.36%
=======================
</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> <C> <C> <C> <C> <C> <C> <C>
Non Repos 32 1,048,084.05 0 0.00 25 852,558.83 33 1,087,790.05
Repos
Total
</TABLE>
<PAGE>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 4 of 7
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> <C> <C> <C> <C> <C> <C>
123694-2 J. TIJERNA 39,616.51 17,000.00 0.00 17,000.00 0.00 17,000.00
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 0.00
---------------------------------------------------------------------------------------------
39,616.51 17,000.00 0.00 17,000.00 0.00 17,000.00
=============================================================================================
</TABLE>
<TABLE>
<CAPTION>
Net Current
Account Customer Unrecov. Pass Thru Period Net Cumulative
Number Name Advances Proceeds Gain/(Loss) Gain/(Loss)
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
123694-2 J. TIJERNA 1,234.37 15,765.63 (23,850.88)
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
-----------------------------------------------
1,234.37 15,765.63 (23,850.88) (23,850.88)
=================================================================
</TABLE>
<PAGE>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 5 of 7
<TABLE>
<CAPTION>
ACCELERATED PRINCIPAL DISTRIBUTION CALCULATION:
The Accelerated Principal Distribution is equal to the lesser of
(C) or the positive difference, if any, between (A) and (B)
<S> <C>
(A) TARGET OVERCOLLATERALIZATION AMOUNT 1,720,440.35
----------------------------
(B) CURRENT OVERCOLLATERALIZATION AMOUNT
The positive difference, if any, between
Scheduled Principal Balance 227,135,138.91
Certificate Principal Balance of all outstanding Classes of Certificates 226,084,360.20
----------------------------
1,050,778.71
----------------------------
(C) CURRENT CLASS X STRIP AMOUNT 501,801.13
----------------------------
ACCELERATED PRINCIPAL DISTRIBUTION AMOUNT 501,801.13
----------------------------
</TABLE>
<PAGE>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 6 of 7
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> <C> <C> <C> <C>
A-1 51,500,000.00 48,192,314.20 0.00 1,221,436.75 1,221,436.75
A-1 Outstanding Writedown 0.00 0.00
A-2 39,300,000.00 39,300,000.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00
A-3 27,150,000.00 27,150,000.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00
A-4 6,000,000.00 6,000,000.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00
A-5 14,000,000.00 14,000,000.00 0.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00
A-6 12,000,000.00 12,000,000.00 0.00 0.00 0.00
A-6 Outstanding Writedown 0.00 0.00
A-7 31,269,000.00 31,269,000.00 0.00 0.00 0.00
A-7 Outstanding Writedown 0.00
M 18,352,000.00 18,352,000.00 0.00 0.00 0.00
M Outstanding Writedown 0.00 0.00
B-1 20,645,000.00 20,645,000.00 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00
B-2 9,176,046.00 9,176,046.00 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00
Excess Asset Principal Balance 0.00 1,050,778.66 0.00 0.00 0.00
---------------------------------------------------------------------------------------------------
229,392,046.00 227,135,138.86 0.00 1,221,436.75 1,221,436.75
===================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Ending Accelerated Ending Principal Paid
Cert. Carryover Principal Certificate Pool Per $1,000
Class Principal Distribution Balances Factor Denomination
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 0.00 501,801.13 46,469,076.33 90.23122% 23.72
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00
A-2 0.00 0.00 39,300,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00
A-3 0.00 0.00 27,150,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00
A-4 0.00 0.00 6,000,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00
A-5 0.00 0.00 14,000,000.00 100.00000% 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00 0.00
A-6 0.00 0.00 12,000,000.00 100.00000% 0.00
A-6 Outstanding Writedown 0.00 0.00 0.00 0.00
A-7 0.00 0.00 31,269,000.00 100.00000% 0.00
A-7 Outstanding Writedown 0.00 0.00 0.00 0.00
M 0.00 0.00 18,352,000.00 100.00000% 0.00
M Outstanding Writedown 0.00 0.00 0.00 0.00
B-1 0.00 0.00 20,645,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00
B-2 0.00 0.00 9,176,046.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00
Excess Asset Principal Balance 0.00 (501,801.13) 1,552,579.78
-----------------------------------------------------
0.00 0.00 225,913,702.16
=====================================================
</TABLE>
<PAGE>
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1998-I
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Mar-98
REPORT DATE: APRIL 7, 1998
POOL REPORT # 3
Page 7 of 7
CERTIFICATE INTEREST ANALYSIS
<TABLE>
<CAPTION>
Certificate Remittance Beginning Current Total Interest
Class Rate Balance Accrual Paid Shortfall
----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 6.05000% 0.00 242,969.58 242,969.58 0.00
A-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-2 6.00000% 0.00 196,500.00 196,500.00 0.00
A-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-3 6.10000% 0.00 138,012.50 138,012.50 0.00
A-3 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-3 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-4 6.37500% 0.00 31,875.00 31,875.00 0.00
A-4 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-4 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-5 6.60000% 0.00 77,000.00 77,000.00 0.00
A-5 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-5 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-6 6.82500% 0.00 68,250.00 68,250.00 0.00
A-6 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-6 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-7 6.65000% 0.00 173,282.38 173,282.38 0.00
A-7 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-7 Writedown Interest 0.00 0.00 0.00 0.00 0.00
M 6.80000% 0.00 103,994.67 103,994.67 0.00
M Carryover Interest 0.00 0.00 0.00 0.00 0.00
M Writedown Interest 0.00 0.00 0.00 0.00 0.00
B-1 7.27500% 0.00 125,160.31 125,160.31 0.00
B-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00
B-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00
B-2 8.71500% 0.00 66,641.03 66,641.03 0.00
B-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00
B-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00
X 1,050,778.66 525,652.01 0.00 525,652.01
R 0.00 0.00 0.00 0.00
Service Fee 0.00 189,279.28 189,279.28 0.00
--------------------------------------------------------------------------------
1,050,778.66 1,938,616.76 1,412,964.75 525,652.01
================================================================================
</TABLE>
<TABLE>
<CAPTION>
Certificate Ending Per $1,000 Cert. TOTAL
Class Balance Denomination Class DISTRIBUTION
--------------------------------------------------------------
<S> <C> <C>
A-1 0.00 5.04 A-1 1,966,207.46
A-1 Carryover Interest 0.00 0.00
A-1 Writedown Interest 0.00 0.00
A-2 0.00 5.00 A-2 196,500.00
A-2 Carryover Interest 0.00 0.00
A-2 Writedown Interest 0.00 0.00
A-3 0.00 5.08 A-3 138,012.50
A-3 Carryover Interest 0.00 0.00
A-3 Writedown Interest 0.00 0.00
A-4 0.00 5.31 A-4 31,875.00
A-4 Carryover Interest 0.00 0.00
A-4 Writedown Interest 0.00 0.00
A-5 0.00 5.50 A-5 77,000.00
A-5 Carryover Interest 0.00 0.00
A-5 Writedown Interest 0.00 0.00
A-6 0.00 5.69 A-6 68,250.00
A-6 Carryover Interest 0.00 0.00
A-6 Writedown Interest 0.00 0.00
A-7 0.00 5.54 A-7 173,282.38
A-7 Carryover Interest 0.00 0.00
A-7 Writedown Interest 0.00 0.00
M 0.00 5.67 M 103,994.67
M Carryover Interest 0.00 0.00
M Writedown Interest 0.00 0.00
B-1 0.00 6.06 B-1 125,160.31
B-1 Carryover Interest 0.00 0.00
B-1 Writedown Interest 0.00 0.00
B-2 0.00 7.26 B-2 66,641.03
B-2 Carryover Interest 0.00 0.00
B-2 Writedown Interest 0.00 0.00
X 1,576,430.66 X 0.00
R 0.00 R 0.00
Service Fee 0.00 189,279.28
-------------- ------------
1,576,430.66 3,136,202.63
============== ============
</TABLE>
CUMULATIVE X INTEREST SHORTFALL 1,576,430.66
CUMULATIVE ACCELERATED PRINCIPAL DISTRIB (1,552,579.79)
---------------------
CUMULATIVE LOSSES 23,850.88
=====================
|
|