WFS FINANCIAL 1999-B OWNER TRUST
8-K, 1999-10-28
ASSET-BACKED SECURITIES
Previous: FOREST GLADE INTERNATIONAL INC, NT 10-K, 1999-10-28
Next: STUDENT LOAN FUNDING LLC, 424B2, 1999-10-28



<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): October 20, 1999


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


<TABLE>
<S>                                    <C>                <C>
         California                     333-64063            33-0149603
- ----------------------------           -----------        ------------------
(State or other jurisdiction           (Commission          (IRS employer
     of incorporation)                 file number)       identification no.)
</TABLE>


WFS Financial Auto Loans, Inc. (as Originator)
23 Pasteur Road
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 July 13, 1999 the Commission declared effective a Registration Statement on
Form S-3 (File No. 333-64063) (the "Registration Statement") under the
Securities Act of 1933, as amended (the "Securities Act"), providing for the
issuance by the WFS Financial 1999-B Owner Trust (the "Trust") of the following
securities:

              $190,000,000 of 5.399% Auto Receivable Backed Notes, Class A-1,
              $242,000,000 of 5.833% Auto Receivable Backed Notes, Class A-2,
              $348,000,000 of 6.320% Auto Receivable Backed Notes, Class A-3,
              $115,000,000 of 6.420% Auto Receivable Backed Notes, Class A-4,
              $105,000,000 of 6.600% 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 July 20, 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 in stallment 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 "In surer"), 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 de liver to each
Certificateholder with respect to each quarterly distribution to holders of the
Securi ties a statement (the "Statement to Securityholders") setting forth
certain current information re quired 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 October 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
$106,513,603.12 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 $106,513,603.12 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-B OWNER TRUST

                                       By: WFS Financial Inc
                                           as Master Servicer

Date: October 28, 1999                 /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 October 20,               ___
                           1999 Distribution Date

   21.2                    Distribution Date Statement dated as of September 30,            ___
                           1999 for the October 20, 1999  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 As surance 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 Assur ance 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 Assur ance Holdings Inc. for the quarter
                           ended June 30, 1999 (file # 1-12644) as filed on or
                           about August 11,1999)
</TABLE>



                                     Page 5

<PAGE>   1
                                                                    Exhibit 21.1

                        WFS FINANCIAL 1999-B OWNER TRUST
                          Statement to Securityholders
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999
                                    Class A-1

<TABLE>
<CAPTION>
Original Principal Balance                                                      190,000,000.00
<S>                                                        <C>               <C>                   <C>

                                                                                                    PER $1000
                                                                                                    ORIG PRIN
AGGREGATE BALANCES:                                                                  TOTALS          BALANCE

   Aggregate Unpaid Principal Balance as of Prior
      Distribution Date                                                         190,000,000.00      1000.000000

   Aggregate Unpaid Principal Balance as of Current
      Distribution Date                                                         110,674,966.38       582.499823

                                          Pool Factor                                 0.582500

PRINCIPAL DISTRIBUTABLE AMOUNT:

   Principal Distributable Amount                          79,325,033.62                             417.500177


         Plus: Prior Principal Carryover Shortfall                  0.00                               0.000000
         Less: Current Principal Carryover Shortfall                0.00                               0.000000
                                                          --------------


   Total Principal Distributable Amount                                          79,325,033.62       417.500177

INTEREST DISTRIBUTABLE AMOUNT:

   Interest Distributable Amount                            3,162,914.17                              16.646917

         Plus: Prior Interest Carryover Shortfall                   0.00                               0.000000
         Less: Current Interest Carryover Shortfall                 0.00                               0.000000
                                                          --------------

   Total Interest Distributable  Amount                                           3,162,914.17        16.646917

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

   Aggregate Scheduled Balance                            920,674,966.38                            920.674966

   Servicing Fee                                            3,042,380.00                              3.042380

   Spread Account                                          44,739,843.94                             44.739844
   Net Change in Spread Account                             4,739,843.94                                   n/a

   Note Percentage                                            100.000000%                                  n/a

   Certificate Percentage                                       0.000000%                                  n/a
</TABLE>

<PAGE>   2

                        WFS FINANCIAL 1999-B OWNER TRUST
                          Statement to Securityholders
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999
                                    Class A-2

<TABLE>
<CAPTION>
Original Principal Balance                                                                    242,000,000.00

                                                                                                                    PER $1000
                                                                                                                    ORIG PRIN
AGGREGATE BALANCES:                                                                                TOTALS            BALANCE
<S>                                                               <C>                         <C>                  <C>
  Aggregate Unpaid Principal Balance as of Prior
    Distribution Date                                                                         242,000,000.00       1000.000000

  Aggregate Unpaid Principal Balance as of Current
    Distribution Date                                                                         242,000,000.00       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                                     4,352,390.17                                     17.985083

        Plus: Prior Interest Carryover Shortfall                            0.00                                      0.000000
        Less: Current Interest Carryover Shortfall                          0.00                                      0.000000
                                                                  --------------

  Total Interest Distributable  Amount                                                          4,352,390.17         17.985083

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

   Aggregate Scheduled Balance                                    920,674,966.38                                    920.674966

   Servicing Fee                                                    3,042,380.00                                      3.042380

   Spread Account                                                  44,739,843.94                                     44.739844
   Net Change in Spread Account                                     4,739,843.94                                           n/a

   Note Percentage                                                    100.000000%                                          n/a

   Certificate Percentage                                               0.000000%                                          n/a
</TABLE>

<PAGE>   3

                        WFS FINANCIAL 1999-B OWNER TRUST
                          Statement to Securityholders
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999
                                    Class A-3

<TABLE>
<CAPTION>
Original Principal Balance                                                                    348,000,000.00



                                                                                                                   PER $1000
                                                                                                                   ORIG PRIN
AGGREGATE BALANCES:                                                                              TOTALS             BALANCE
<S>                                                               <C>                         <C>                  <C>
  Aggregate Unpaid Principal Balance as of Prior
    Distribution Date                                                                         348,000,000.00       1000.000000

  Aggregate Unpaid Principal Balance as of Current
    Distribution Date                                                                         348,000,000.00       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                                     6,659,173.33                                     19.135556

       Plus: Prior Interest Carryover Shortfall                             0.00                                      0.000000
        Less: Current Interest Carryover Shortfall                          0.00                                      0.000000
                                                                  -------------

  Total Interest Distributable Amount                                                           6,659,173.33         19.135556

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

  Aggregate Scheduled Balance                                     920,674,966.38                                    920.674966

  Servicing Fee                                                     3,042,380.00                                      3.042380

  Spread Account                                                   44,739,843.94                                     44.739844
  Net Change in Spread Account                                      4,739,843.94                                           n/a

  Note Percentage                                                     100.000000%                                          n/a

  Certificate Percentage                                                0.000000%                                          n/a
</TABLE>

<PAGE>   4

                        WFS FINANCIAL 1999-B OWNER TRUST
                          Statement to Securityholders
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999
                                    Class A-4

<TABLE>
<CAPTION>
Original Principal Balance                                                                   115,000,000.00



                                                                                                                   PER $1000
                                                                                                                   AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                                          ORIG PRIN BAL
<S>                                                               <C>                         <C>                  <C>
   Aggregate Unpaid Principal Balance as of Prior
     Distribution Date                                                                        115,000,000.00       1000.000000

   Aggregate Unpaid Principal Balance as of Current
     Distribution Date                                                                        115,000,000.00       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                                    2,235,408.33                                     19.438333

         Plus: Prior Interest Carryover Shortfall                           0.00                                      0.000000
         Less: Current Interest Carryover Shortfall                         0.00                                      0.000000
                                                                ----------------

   Total Interest Distributable  Amount                                                         2,235,408.33         19.438333


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

   Aggregate Scheduled Balance                                    920,674,966.38                                    920.674966

   Servicing Fee                                                    3,042,380.00                                      3.042380

   Spread Account                                                  44,739,843.94                                     44.739844
   Net Change in Spread Account                                     4,739,843.94                                           n/a

   Note Percentage                                                    100.000000%                                          n/a

   Certificate Percentage                                               0.000000%                                          n/a
</TABLE>

<PAGE>   5

                        WFS FINANCIAL 1999-B OWNER TRUST
                          Statement to Securityholders
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999
                                   Certificate

<TABLE>
<CAPTION>
Original Principal Balance                                                                    105,000,000.00



                                                                                                                   PER $1000
                                                                                                                   ORIG PRIN
AGGREGATE BALANCES:                                                                                  TOTALS         BALANCE
<S>                                                               <C>                         <C>                  <C>
  Aggregate Unpaid Principal Balance as of prior
    Distribution Date                                                                         105,000,000.00       1000.000000

  Aggregate Unpaid Principal Balance as of current
    Distribution Date                                                                         105,000,000.00       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                                    2,098,250.00                                     19.983333

         Plus: Prior Interest Carryover Shortfall                           0.00                                      0.000000
         Less: Current Interest Carryover Shortfall                         0.00                                      0.000000
                                                                 ---------------

   Total Interest Distributable  Amount                                                         2,098,250.00         19.983333


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

  Aggregate Scheduled Balance                                     920,674,966.38                                    920.674966

  Servicing Fee                                                     3,042,380.00                                      3.042380

  Spread Account                                                   44,739,843.94                                     44.739844
  Net Change in  Spread Account                                     4,739,843.94                                           n/a

  Note Percentage                                                     100.000000%                                          n/a

  Certificate Percentage                                                0.000000%                                          n/a
</TABLE>

<PAGE>   1
                                                                    Exhibit 21.2
[WFS LETTERHEAD]



                        WFS FINANCIAL 1999-B OWNER TRUST
                           Distribution Date Statement
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999

<TABLE>
<CAPTION>
COLLECTIONS
                                                                                            DOLLARS
<S>                                                          <C>              <C>                    <C>
Payments received                                                                                    106,312,661.04
  Plus:
        Servicer Advances                                                       1,540,727.27
        Reimbursement of holds                                                    651,981.86
                                                                              --------------
                                                                                                       2,192,709.13
  Less:
        Reimbursement Advances
        Funds deposited in Holds Account                                         (486,095.82)
                                                                               (1,505,671.23)
                                                                              ---------------
                                                                                                      (1,991,767.05)
                                                                                                     --------------
Total Funds Available for Distribution                                                               106,513,603.12
                                                                                                     ==============


DISTRIBUTIONS

  Servicing Fee                                                                 3,042,380.00
  Trustee and Other Fees                                                          408,459.56
  Other Miscellaneous Payments                                                    489,750.00
                                                                                ------------
                                                                                                       3,940,589.56
  Note Interest Distributable Amount - Class A-1             3,162,914.17
  Note Interest Distributable Amount - Class A-2             4,352,390.17
  Note Interest Distributable Amount - Class A-3             6,659,173.33
  Note Interest Distributable Amount - Class A-4             2,235,408.33

                                                            -------------
      Total Note Interest Distributable Amount              16,409,886.00

  Certificate Interest Distributable Amount                  2,098,250.00
                                                            -------------

Total Interest Distribution                                                    18,508,136.00



  Note Principal Distributable Amount - Class A-1           79,325,033.62
  Note Principal Distributable Amount - Class A-2 thru A-4           0.00

  Certificate Principal Distributable Amount                         0.00
                                                            --------------

Total Principal Distribution                                                   79,325,033.62
                                                                               -------------

Total Principal and Interest Distribution                                                             97,833,169.62

  Spread Account Deposit                                                                               4,739,843.94

Total Distributions                                                                                  106,513,603.12
                                                                                                     ==============
</TABLE>

<PAGE>   2

                        WFS FINANCIAL 1999-B OWNER TRUST
                           Distribution Date Statement
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999

<TABLE>
<CAPTION>
PORTFOLIO DATA:
<S>                                                          <C>                <C>                <C>
                                                             # of loans
      Beginning Security Balance                                     78,598                        1,000,000,000.00

          Less: Scheduled Principal Balance                               0     (43,918,614.44)
                Full Prepayments                                     (3,365)    (30,734,951.74)
                Partial Prepayments                                       0               0.00
                Liquidations                                           (376)     (4,671,467.44)
                                                                                --------------
                                                                                                     (79,325,033.62)
                                                                                                    ---------------
      Ending Security Balance                                        74,857                          920,674,966.38

OTHER RELATED INFORMATION:

Spread Account:

  Beginning Balance                                                               40,000,000.00
        Deposits                                                                   4,739,843.94
        Reductions                                                                         0.00
                                                                                ---------------
  Ending Balance                                                                                      44,739,843.94

  Beginning Initial Deposit Repayment                                             40,000,000.00
        Repayments                                                                         0.00
                                                                                ---------------
  Ending Initial Deposit Repayment                                                                    40,000,000.00

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

Servicer Advances
  Beginning Unreimbursed Advances:                                                         0.00
  New Advances                                                                     1,540,727.27
  Advances Reimbursed                                                               (486,095.82)
                                                                               ----------------
  Ending Unreimbursed Advances:                                                                        1,054,631.45

Holding Account:
  Beginning Balance                                                                        0.00
  Funds Deposited                                                                  1,505,671.23
  Withdrawal to Collection Account                                                  (651,981.86)
                                                                                ---------------
  Ending Balance                                                                                         853,689.37

Net Charge-Off Data:                                         # of loans
  Charge-Offs                                                           231        1,434,499.47
  Recoveries                                                           (104)        (290,925.07)
                                                                               ----------------
  Net Charge-Offs                                                       127                            1,143,574.40

Delinquencies (P&I):                                         # of loans
  30-59 Days                                                          1,107       11,982,250.31
  60-89 Days                                                            327        3,596,317.65
  90-119 Days                                                            95          980,365.76
  120 days and over                                                       0                0.00


Repossessions                                                            52          429,242.78

Contracts Repurchased (pursuant to Sect. 3.02, 4.07, or
9.01 of the Sale and Servicing Agreement)                                 0                                    0.00

Charge-Off Percentage                                                                                          1.33%

Delinquency Percentage                                                                                         0.29%

WAC                                                                                                         14.6324%
WAM                                                                                                          56.358
</TABLE>

<PAGE>   3

                        WFS FINANCIAL 1999-B OWNER TRUST
                           Distribution Date Statement
              for Master Service Report Date of September 30, 1999
                    for Distribution Date of October 20, 1999

<TABLE>
<CAPTION>
                                    BEGINNING                         PRIOR        CURRENT                         REMAINING
                  ORIGINAL         OUTSTANDING                       PRINCIPAL     PRINCIPAL                      OUTSTANDING
                  PRINCIPAL         PRINCIPAL         PRINCIPAL      CARRYOVER     CARRYOVER       PRINCIPAL       PRINCIPAL
  CLASSES          BALANCE           BALANCE        DISTRIBUTABLE    SHORTFALL     SHORTFALL     DISTRIBUTION       BALANCE
- ------------------------------------------------------------------------------------------------------------------------------
<S>           <C>               <C>                 <C>              <C>           <C>           <C>             <C>
    A-1         190,000,000.00    190,000,000.00    79,325,033.62       0.00          0.00       79,325,033.62   110,674,966.38

    A-2         242,000,000.00    242,000,000.00             0.00       0.00          0.00                0.00   242,000,000.00

    A-3         348,000,000.00    348,000,000.00             0.00       0.00          0.00                0.00   348,000,000.00

    A-4         115,000,000.00    115,000,000.00             0.00       0.00          0.00                0.00   115,000,000.00

Certificate     105,000,000.00    105,000,000.00             0.00       0.00          0.00                0.00   105,000,000.00
- --------------------------------------------------------------------------------------------------------------------------------
  TOTAL       1,000,000,000.00  1,000,000,000.00    79,325,033.62       0.00          0.00       79,325,033.62   920,674,966.38
================================================================================================================================
</TABLE>


<TABLE>
<CAPTION>
                     TOTAL
                   PRINCIPAL
                  AND INTEREST
  CLASSES         DISTRIBUTION
- -----------------------------------
<S>               <C>
    A-1           82,487,947.79

    A-2            4,352,390.17

    A-3            6,659,173.33

    A-4            2,235,408.33

Certificate        2,098,250.00
- -------------------------------
  TOTAL           97,833,169.62
===============================
</TABLE>


<TABLE>
<CAPTION>
                                                    PRIOR        CURRENT
                                                  INTEREST      INTEREST
   NOTE          INTEREST     CALCULATED          CARRYOVER     CARRYOVER      INTEREST
  CLASSES          RATE        INTEREST           SHORTFALL     SHORTFALL     DISTRIBUTION
- ------------------------------------------------------------------------------------------
<S>              <C>        <C>                    <C>          <C>         <C>
    A-1           5.399%     3,162,914.17           0.00          0.00       3,162,914.17

    A-2           5.833%     4,352,390.17           0.00          0.00       4,352,390.17

    A-3           6.320%     6,659,173.33           0.00          0.00       6,659,173.33

    A-4           6.420%     2,235,408.33           0.00          0.00       2,235,408.33

Certificate       6.600%     2,098,250.00           0.00          0.00       2,098,250.00
- ------------------------------------------------------------------------------------------
   TOTAL                    18,508,136.00           0.00          0.00      18,508,136.00
==========================================================================================
</TABLE>


<TABLE>
<CAPTION>
                 DEFICIENCY             POLICY
   NOTE            CLAIM                CLAIM
  CLASSES          AMOUNT               AMOUNT
- ----------------------------------------------
<S>              <S>                   <C>
    A-1             0.00               0.00

    A-2             0.00               0.00

    A-3             0.00               0.00

    A-4             0.00               0.00

Certificate         0.00               0.00
- ----------------------------------------------
   TOTAL            0.00               0.00
==============================================
</TABLE>


<TABLE>
<S>                              <C>
Note Percentage                  100.000000%


Certificate Percentage             0.000000%
</TABLE>



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