WFS FINANCIAL 1999-A OWNER TRUST
8-K, 2000-03-01
ASSET-BACKED SECURITIES
Previous: VARIABLE ANNUITY ACCOUNT SEVEN, NSAR-U/A, 2000-03-01
Next: FT 302, 485BPOS, 2000-03-01



<PAGE>   1



                       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 earliest event reported): February 20, 2000



                        WFS Financial 1999-A Owner Trust
                    -----------------------------------------
               (Exact name of registrant as specified in charter)



            California                333-64065                  33-0149603
- ----------------------------        --------------           ------------------
(State or other jurisdiction         (Commission               (IRS employer
   of incorporation)                 file number)            identification no.)


WFS Financial Auto Loans, Inc. (as Originator)
23 Pasteur
Irvine, California                                                 92618
- ------------------------------------------------------           ----------
(Address of principal executive offices)                         (Zip code)



Registrant's telephone number, including area code: (949) 727-1000




<PAGE>   2

ITEM 5. OTHER EVENTS

On February 11, 1999 the Commission declared effective a Registration Statement
on Form S-3 (File No. 333-64065) (the "Registration Statement") under the
Securities Act of 1933, as amended (the "Securities Act"), providing for the
issuance by the WFS Financial 1999-A Owner Trust (the "Trust") of the following
securities:

          $190,000,000 of 5.008% Auto Receivable Backed Notes, Class A-1,
          $220,000,000 of 5.385% Auto Receivable Backed Notes, Class A-2,
          $345,000,000 of 5.550% Auto Receivable Backed Notes, Class A-3,
          $135,000,000 of 5.700% Auto Receivable Backed Notes, Class A-4,
          $110,000,000 of 5.950% Auto Receivable Backed Certificates.

The Class A-1 Notes, Class A-2 Notes, Class A-3 Notes and Class A-4 Notes (the
"Notes" and together with the Certificates, the "Securities") and the
Certificates were issued by the Trust on February 18, 1999. The Notes are
secured by the assets of the Trust, while the Certificates evidence undivided
fractional interests in the assets of the Trust. The Notes and the Certificates
were issued in fully-registered form in denominations of $1,000 and integral
multiples thereof. As more fully described in the Registration Statement, the
assets of the Trust will include (i) a pool of retail installment contracts
secured by liens on new and used automobiles and light trucks ("Contracts"),
(ii) a financial guaranty insurance policy issued by Financial Security
Assurance Inc. (the "Insurer"), and (iii) certain accounts maintained by the
Trustee on behalf of the Trust, including all investments held thereby and all
income from the investment of funds therein and all proceeds therefrom.

Pursuant to the Sale and Servicing Agreement ("Agreement") entered into by and
among the Trust, WFS Financial Inc (the "Master Servicer") and WFS Financial
Auto Loans, Inc. (the originator of the Trust), the Indenture Trustee will
deliver to each Noteholder and the Owner Trustee will deliver to each
Certificateholder with respect to each quarterly distribution to holders of the
Securities a statement (the "Statement to Securityholders") setting forth
certain current information required by the Agreement. In addition, and also as
required by the Agreement, the Master Servicer is required to provide to both
the Indenture Trustee and the Owner Trustee a report regarding the assets of the
Trust and the proceeds received by it therefrom as to the quarterly reporting
period preceding each Distribution Date (the "Distribution Date Statement").
Copies of the Statement to Securityholders and the Distribution Date Statement
with respect to the November 20, 1999 Distribution Date is filed herewith as
Exhibits 21.1 and 21.2, respectively, and are incorporated herein by this
reference. Pursuant to the Agreement, proceeds of the Contracts in the amount of
$98,332,927.83 were invested by the Indenture Trustee during the Due Period with
respect to the current Distribution Date in the Reinvestment Contract entered
into among Western Financial Bank, WFS Financial Auto Loans 2, Inc. and the
Indenture Trustee, and $98,332,927.83 was distributed from the RIC to the
Indenture Trustee for distribution to the holders of the Securities and as
otherwise required by the Indenture and Sale and Servicing Agreement applicable
to the Trust on the current Distribution Date.



                                     Page 2
<PAGE>   3

No matters occurred within the period as to which this Current Report on Form
8-K relates that would be reportable under Items 1 through 5 of Part II of Form
10-Q.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

(c) Exhibits

The exhibits listed on the Exhibit Index on page 5 of this Form 8-K are filed
herewith.



                                     Page 3

<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 by the
undersigned hereunto duly authorized.


                                       WFS FINANCIAL 1999-A OWNER TRUST

                                       By:   WFS Financial Inc
                                             as Master Servicer



Date:    February 29, 2000              /s/ Lee A. Whatcott
                                        ----------------------------------------
                                        Lee A. Whatcott, Chief Financial Officer



                                     Page 4

<PAGE>   5

                                INDEX TO EXHIBITS
<TABLE>
<CAPTION>

Exhibit No.                                 Description                                   Page
- -----------                                 -----------                                   ----

<S>                        <C>                                                           <C>
   21.1                    Statement to Securityholders as to the                         ___
                           February 20, 2000 Distribution Date

   21.2                    Distribution Date Statement dated as of                        ___
                           January 31, 2000 for the February 20, 2000
                           Distribution Date

   21.3                    Consolidated financial statements of Financial                 ___
                           Security Assurance Inc. and Subsidiaries as of
                           December 31, 1998 and 1997, and for each of the three
                           years in the period ended December 31, 1998
                           (Incorporate by reference from the Annual Report on
                           Form 10-K of Financial Security Assurance Holdings
                           Inc. for the year ended December 31, 1998 (file #
                           1-12644) as filed on or about March 23, 1999)

   21.4                    Condensed consolidated financial statements of                 ___
                           Financial Security Assurance Inc. for the three month
                           period ended March 31, 1999 (Incorporated by
                           reference from the Quarterly Report on Form 10-Q of
                           Financial Security Assurance Holdings Inc. for the
                           quarter ended March 31, 1999 (file # 1-12644) as
                           filed on or about May 13, 1999 and as amended on Form
                           10Q/A filed on or about August 5, 1999)

   21.5                    Condensed consolidated financial statements of                 ___
                           Financial Security Assurance Inc. for the six month
                           period ended June 30, 1999 (Incorporated  by reference
                           from the Quarterly Report on Form 10-Q of Financial
                           Security Assurance Holdings Inc.for the quarter ended
                           June 30, 1999 (file # 1-12644) as filed on or about
                           August 11,1999)

   21.6                    Condensed consolidated financial statements of                 ___
                           Financial Security Assurance Inc. for the nine month
                           period ended September 30, 1999 (Incorporated by
                           reference from the Quarterly Report on Form 10-Q of
                           Financial Security Assurance Holdings Inc. for the
                           quarter ended September 30, 1999 (file # 1-12644) as
                           filed on or about November 12, 1999.
</TABLE>


                                     Page 5

<PAGE>   1


                        WFS FINANCIAL 1999-A OWNER TRUST
                          Statement to Securityholders
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000
                                    Class A-1

<TABLE>
==================================================================================================================
<S>                                                       <C>             <C>                   <C>

Original Principal Balance                                                   190,000,000.00
                                                                                                     PER $1000
                                                                                                     ORIG PRIN
AGGREGATE BALANCES:                                                                TOTALS             BALANCE

   Aggregate Unpaid Principal Balance
     as of Prior Distribution Date                                                     0.00           0.000000

   Aggregate Unpaid Principal Balance
     as of Current Distribution Date                                                   0.00           0.000000

               Pool Factor                                                         0.000000

PRINCIPAL DISTRIBUTABLE AMOUNT:

   Principal Distributable Amount                                  0.00                               0.000000

        Plus: Prior Principal Carryover Shortfall                  0.00                               0.000000
        Less: Current Principal Carryover Shortfall                0.00                               0.000000
                                                         --------------
    Total Principal Distributable Amount                                               0.00           0.000000

INTEREST DISTRIBUTABLE AMOUNT:

    Interest Distributable Amount                                  0.00                               0.000000

        Plus: Prior Interest Carryover Shortfall                   0.00                               0.000000
        Less: Current Interest Carryover Shortfall                 0.00                               0.000000
                                                         --------------
    Total Interest Distributable  Amount                            -                  0.00           0.000000

                                                                                                     PER $1000
                                                                                                     AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                            ORIG PRIN BAL

    Aggregate Scheduled Balance                          658,184,065.48                             940.262951

    Servicing Fee                                          2,220,275.00                               3.171821

    Spread Account                                        57,390,683.11                              81.986690
    Net Change in Spread Account                           5,759,501.06                                 n/a

    Note Percentage                                          100.000000%                                n/a

    Certificate Percentage                                     0.000000%                                n/a

==================================================================================================================
</TABLE>

<PAGE>   2

                        WFS FINANCIAL 1999-A OWNER TRUST
                          Statement to Securityholders
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000
                                    Class A-2
<TABLE>

========================================================================================================
<S>                                                   <C>            <C>                     <C>
 Original Principal Balance                                            220,000,000.00
                                                                                              PER $1000
                                                                                              ORIG PRIN
 AGGREGATE BALANCES:                                                        TOTALS             BALANCE

   Aggregate Unpaid Principal Balance
     as of Prior Distribution Date                                     147,588,315.07         670.855978

   Aggregate Unpaid Principal Balance
     as of Current Distribution Date                                    68,184,065.48         309.927570

             Pool Factor                                                     0.309928

 PRINCIPAL DISTRIBUTABLE AMOUNT:

   Principal Distributable Amount                       79,404,249.59                         360.928407

      Plus: Prior Principal Carryover Shortfall                  0.00                           0.000000
      Less: Current Principal Carryover Shortfall                0.00                           0.000000
                                                      ---------------
   Total Principal Distributable Amount                                 79,404,249.59         360.928407

 INTEREST DISTRIBUTABLE AMOUNT:

   Interest Distributable Amount                         2,031,061.20                           9.232096

      Plus: Prior Interest Carryover Shortfall                   0.00                           0.000000
      Less: Current Interest Carryover Shortfall                 0.00                           0.000000
                                                      ---------------
   Total Interest Distributable Amount                                   2,031,061.20           9.232096

                                                                                               PER $1000
                                                                                               AGGREGATE
 AGGREGATE SECURITY RELATED INFORMATION:                                                     ORIG PRIN BAL

    Aggregate Scheduled Balance                        658,184,065.48                         940.262951

    Servicing Fee                                        2,220,275.00                           3.171821

    Spread Account                                       7,390,683.11                          81.986690
    Net Change in Spread Account                         5,759,501.06                             n/a

    Note Percentage                                        100.000000%                            n/a

    Certificate Percentage                                   0.000000%                            n/a

========================================================================================================

</TABLE>

<PAGE>   3

                        WFS FINANCIAL 1999-A OWNER TRUST
                          Statement to Securityholders
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000
                                    Class A-3

<TABLE>
========================================================================================================
<S>                                                   <C>            <C>                    <C>
 Original Principal Balance                                            345,000,000.00
                                                                                              PER $1000
                                                                                              ORIG PRIN
 AGGREGATE BALANCES:                                                     TOTALS                BALANCE

   Aggregate Unpaid Principal Balance
     as of Prior Distribution Date                                     345,000,000.00        1000.000000

   Aggregate Unpaid Principal Balance
      as of Current Distribution Date                                  345,000,000.00        1000.000000

        Pool Factor                                                          1.000000

 PRINCIPAL DISTRIBUTABLE AMOUNT:

   Principal Distributable Amount                                0.00                           0.000000

      Plus: Prior Principal Carryover Shortfall                  0.00                           0.000000
      Less: Current Principal Carryover Shortfall                0.00                           0.000000
                                                       --------------
   Total Principal Distributable Amount                                          0.00           0.000000

INTEREST DISTRIBUTABLE AMOUNT:

   Interest Distributable Amount                         4,786,875.00                          13.875000

      Plus: Prior Interest Carryover Shortfall                   0.00                           0.000000
      Less: Current Interest Carryover Shortfall                 0.00                           0.000000
                                                       --------------
   Total Interest Distributable  Amount                                  4,786,875.00          13.875000

                                                                                              PER $1000
                                                                                              AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                     ORIG PRIN BAL

   Aggregate Scheduled Balance                         658,184,065.48                         940.262951

   Servicing Fee                                         2,220,275.00                           3.171821

   Spread Account                                       57,390,683.11                          81.986690
   Net Change in Spread Account                          5,759,501.06                            n/a

   Note Percentage                                         100.000000%                           n/a

   Certificate Percentage                                    0.000000%                           n/a
========================================================================================================
</TABLE>

<PAGE>   4


                        WFS FINANCIAL 1999-A OWNER TRUST
                          Statement to Securityholders
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000
                                    Class A-4

<TABLE>
========================================================================================================
<S>                                                     <C>          <C>                  <C>

Original Principal Balance                                             135,000,000.00
                                                                                             PER $1000
                                                                                             ORIG PRIN
AGGREGATE BALANCES:                                                       TOTALS              BALANCE

  Aggregate Unpaid Principal Balance
    as of Prior Distribution Date                                      135,000,000.00        1000.000000

  Aggregate Unpaid Principal Balance
    as of Current Distribution Date                                    135,000,000.00        1000.000000

              Pool Factor                                                    1.000000

PRINCIPAL DISTRIBUTABLE AMOUNT:

  Principal Distributable Amount                                 0.00                           0.000000

    Plus: Prior Principal Carryover Shortfall                    0.00                           0.000000
    Less: Current Principal Carryover Shortfall                  0.00                           0.000000
                                                        -------------
  Total Principal Distributable Amount                                           0.00           0.000000

INTEREST DISTRIBUTABLE AMOUNT:

  Interest Distributable Amount                          1,923,750.00                          14.250000

    Plus: Prior Interest Carryover Shortfall                     0.00                           0.000000
    Less: Current Interest Carryover Shortfall                   0.00                           0.000000
                                                        -------------
  Total Interest Distributable Amount                                    1,923,750.00          14.250000

                                                                                              PER $1000
                                                                                              AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                     ORIG PRIN BAL

  Aggregate Scheduled Balance                          658,184,065.48                         940.262951

  Servicing Fee                                          2,220,275.00                           3.171821

  Spread Account                                        57,390,683.11                          81.986690
  Net Change in Spread Account                           5,759,501.06                            n/a

  Note Percentage                                          100.000000%                           n/a

  Certificate Percentage                                     0.000000%                           n/a

========================================================================================================
</TABLE>
<PAGE>   5

                        WFS FINANCIAL 1999-A OWNER TRUST
                          Statement to Securityholders
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000
                                   Certificate
<TABLE>
========================================================================================================
<S>                                                   <C>           <C>                     <C>

Principal Balance                                                      110,000,000.00
                                                                                              PER $1000
                                                                                              ORIG PRIN
AGGREGATE BALANCES:                                                       TOTALS               BALANCE

  Aggregate Unpaid Principal Balance
    as of prior Distribution Date                                      110,000,000.00        1000.000000

  Aggregate Unpaid Principal Balance
    as of current Distribution Date                                    110,000,000.00        1000.000000

            Pool Factor                                                      1.000000

PRINCIPAL DISTRIBUTABLE AMOUNT:

  Principal Distributable Amount                                 0.00                           0.000000
    Plus: Prior Principal Carryover Shortfall                    0.00                           0.000000
    Less: Current Principal Carryover Shortfall                  0.00                           0.000000
                                                         -----------
  Total Principal Distributable Amount                                           0.00           0.000000
INTEREST DISTRIBUTABLE AMOUNT:
  Interest Distributable Amount                          1,636,250.00                          14.875000
    Plus: Prior Interest Carryover Shortfall                     0.00                           0.000000
    Less: Current Interest Carryover Shortfall                   0.00                           0.000000
                                                         -----------
  Total Interest Distributable  Amount                                   1,636,250.00          14.875000

                                                                                              PER $1000
                                                                                              AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                      ORIG PRIN BAL

  Aggregate Scheduled Balance                          658,184,065.48                         940.262951

  Servicing Fee                                          2,220,275.00                           3.171821

  Spread Account                                        57,390,683.11                          81.986690
  Net Change in  Spread Account                          5,759,501.06                            n/a

  Note Percentage                                          100.000000%                           n/a

  Certificate Percentage                                     0.000000%                           n/a

========================================================================================================
</TABLE>

<PAGE>   1

[WFS FINANCIAL LOGO]


                        WFS FINANCIAL 1999-A OWNER TRUST
                           Distribution Date Statement
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000

<TABLE>

==============================================================================================================================

<CAPTION>

COLLECTIONS
                                                                                                                 DOLLARS
<S>                                                                     <C>                <C>               <C>
Payments received                                                                                             $98,318,752.93

        Servicer Advances                                                                     988,558.66
        Reimbursement of holds                                                                755,898.05
                                                                                              ----------
                                                                                                                1,744,456.71
     Less:

        Reimbursement Advances                                                               (998,470.08)
        Funds deposited in Holds Account                                                     (731,811.73)
                                                                                              ----------
Total                                                                                                          (1,730,281.81)
                                                                                                               -------------
Total Funds Available for Distribution                                                                         98,332,927.83
                                                                                                               =============
DISTRIBUTIONS

     Servicing Fee                                                                          2,220,275.00
     Trustee and Other Fees                                                                   294,991.33
     Other Miscellaneous Payments                                                             275,974.65
                                                                                              ----------
                                                                                                                2,791,240.98
     Note Interest Distributable Amount - Class A-1                              0.00
     Note Interest Distributable Amount - Class A-2                      2,031,061.20
     Note Interest Distributable Amount - Class A-3                      4,786,875.00
     Note Interest Distributable Amount - Class A-4                      1,923,750.00
                                                  -                      ------------
       Total Note Interest Distributable Amount                          8,741,686.20

     Certificate Interest Distributable Amount                           1,636,250.00
                                                  -                      ------------

Total Interest Distribution                                                                10,377,936.20

     Note Principal Distributable Amount - Class A-1                             0.00
     Note Principal Distributable Amount - Class A-2 thru A-4           79,404,249.59
     Certificate Principal Distributable Amount                                  0.00
                                                  -                      ------------
Total Principal Distribution                                                               79,404,249.59
                                                                                           -------------

Total Principal and Interest Distribution                                                                      89,782,185.79

     Spread Account Deposit                                                                                     5,759,501.06

Total Distributions                                                                                            98,332,927.83
                                                                                                               =============

==============================================================================================================================
</TABLE>


<PAGE>   2



                        WFS FINANCIAL 1999-A OWNER TRUST
                           Distribution Date Statement
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000

<TABLE>

==============================================================================================================================
<S>                                                 <C>          <C>              <C>                   <C>
  PORTFOLIO DATA:                                   # of loans

    Beginning Security Balance                                    63,295                                737,588,315.07

      Less:  Scheduled Principal Balance                               0           (36,228,791.61)
             Full Prepayments                                     (3,269)          (30,211,979.50)
             Partial Prepayments                                       0                     0.00
             Liquidations                                         (1,174)          (12,963,478.48)
                                                                                   --------------
                                                                                                          (79,404,249.59)
                                                                                                          --------------
       Ending Security Balance                                    58,852                                  658,184,065.48

  OTHER RELATED INFORMATION:

  Spread Account:

     Beginning Balance                                                              51,631,182.05
       Deposits                                                                      5,759,501.06
       Reductions                                                                            0.00
                                                                                   --------------
     Ending Balance                                                                                        57,390,683.11

     Beginning Initial Deposit Repayment                                            26,282,680.60
         Repayments                                                                          0.00
                                                                                   --------------
     Ending Initial Deposit Repayment                                                                      26,282,680.60

  Modified Accounts:
     Principal Balance                                                                       0.00%                  0.00
     Scheduled Balance                                                                       0.00%                  0.00

  Servicer Advances
     Beginning Unreimbursed Advances:                                                1,422,643.90
     New Advances                                                                      988,558.66
     Advances Reimbursed                                                              (998,470.08)
                                                                                   --------------
     Ending Unreimbursed Advances:                                                                          1,412,732.48

  Holding Account:
     Beginning Balance                                                                 910,622.08
     Funds Deposited                                                                   731,811.73
     Withdrawal to Collection Account                                                 (755,898.05)
                                                                                   --------------
     Ending Balance                                                                                           886,535.76

  Net Charge-Off Data:                             # of loans
     Charge-Offs                                                   3,291            18,447,906.89
     Recoveries                                                   (1,826)           (3,734,682.21)
                                                                                   --------------
     Net Charge-Offs                                               1,465                                   14,713,224.68

  Delinquencies (P&I):                             # of loans
     30-59 Days                                                    1,260            13,216,101.42
     60-89 Days                                                      329             3,546,291.15
     90-119 Days                                                     188             1,968,985.94
     120 days and over                                                 9                83,394.25

  Repossessions                                                       76               515,814.90

  Contracts Repurchased (pursuant to Sect. 3.02, 4.07,
      or 9.01 of the Sale and Servicing Agreement)                   161                                    1,888,169.40

  Charge-Off Percentage                                                                                             4.47%
  Delinquency Percentage                                                                                            0.99%

  WAC                                                                                                            14.3204%
  WAM                                                                                                             48.110
==============================================================================================================================
</TABLE>
<PAGE>   3

                        WFS FINANCIAL 1999-A OWNER TRUST
                           Distribution Date Statement
               for Master Service Report Date of January 31, 2000
                   for Distribution Date of February 20, 2000

<TABLE>
<CAPTION>
====================================================================================================================================
                                 BEGINNING                     PRIOR      CURRENT                     REMAINING          TOTAL
                 ORIGINAL       OUTSTANDING                   PRINCIPAL   PRINCIPAL                  OUTSTANDING       PRINCIPAL
                 PRINCIPAL       PRINCIPAL     PRINCIPAL      CARRYOVER  CARRYOVER     PRINCIPAL      PRINCIPAL       AND INTEREST
  CLASSES        BALANCE          BALANCE     DISTRIBUTABLE   SHORTFALL   SHORTFALL  DISTRIBUTION      BALANCE        DISTRIBUTION
====================================================================================================================================
<S>           <C>              <C>             <C>             <C>       <C>       <C>             <C>              <C>
    A-1       190,000,000.00             0.00           0.00      0.00     0.00             0.00             0.00             0.00

    A-2       220,000,000.00   147,588,315.07  79,404,249.59      0.00     0.00    79,404,249.59     68,184,065.48   81,435,310.79

    A-3       345,000,000.00   345,000,000.00           0.00      0.00     0.00             0.00    345,000,000.00    4,786,875.00

    A-4       135,000,000.00   135,000,000.00           0.00      0.00     0.00             0.00    135,000,000.00    1,923,750.00

Certificate   110,000,000.00   110,000,000.00           0.00      0.00     0.00             0.00    110,000,000.00    1,636,250.00

====================================================================================================================================

TOTAL       1,000,000,000.00   737,588,315.07  79,404,249.59      0.00     0.00    79,404,249.59    658,184,065.48    89,782,185.79

====================================================================================================================================

<CAPTION>

                                       PRIOR       CURRENT
                                      INTEREST    INTEREST                                  DEFICIENCY           POLICY
  NOTE      INTEREST    CALCULATED    CARRYOVER   CARRYOVER        INTEREST                   CLAIM               CLAIM
CLASSES       RATE        INTEREST    SHORTFALL   SHORTFALL      DISTRIBUTION                 AMOUNT              AMOUNT
====================================================================================================================================
<S>         <C>         <C>           <C>         <C>           <C>                       <C>                   <C>
  A-1         5.008%            0.00    0.00         0.00               0.00                  0.00                  0.00
  A-2         5.385%    2,031,061.20    0.00         0.00       2,031,061.20                  0.00                  0.00
  A-3         5.550%    4,786,875.00    0.00         0.00       4,786,875.00                  0.00                  0.00
  A-4         5.700%    1,923,750.00    0.00         0.00       1,923,750.00                  0.00                  0.00
Certificate   5.950%    1,636,250.00    0.00         0.00       1,636,250.00
                                                                                ====================================================
                                                                                              0.00                  0.00
                                                                                ====================================================
                                                                                Note Percentage               100.000000%
================================================================================

 TOTAL                 10,377,936.20    0.00         0.00      10,377,936.20    Certificate Percentage          0.000000%

====================================================================================================================================
</TABLE>



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