WFS FINANCIAL 1999-B OWNER TRUST
8-K, 2000-02-15
ASSET-BACKED SECURITIES
Previous: PEOPLES BANKCORP INC, SC 13G/A, 2000-02-15
Next: ADVANCED SYSTEMS INTERNATIONAL INC, SC 13G, 2000-02-15



<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): January 20, 2000

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

        California                        333-64063                33-0149603
- ----------------------------            ------------             ---------------
(State or other jurisdiction            (Commission               (IRS employer
     of incorporation                   file number)             identification)

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 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 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 January 20, 2000 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 $109,373,414.19 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 (the "RIC"), and $107,725,427.81 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.

No matters occurred within the period as to which this Current Report on Form
8-K relates that


                                     Page 2
<PAGE>   3
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: January 31, 2000                  /s/ J. KEITH PALMER,
                                        ---------------------------------------
                                        J. Keith Palmer, Senior Vice President


                                     Page 4
<PAGE>   5
                               INDEX TO EXHIBITS

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

   21.1             Statement to Securityholders as to the                 ____
                    January 20, 2000 Distribution Date

   21.2             Distribution Date Statement dated as of                ____
                    December 31, 1999 for the January 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 (Incorporated 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)

                                     Page 5

<PAGE>   1
                                                                    EXHIBIT 21.1


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


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



<TABLE>
<CAPTION>
                                                                                                                   PER $1000
                                                                                                                   ORIG PRIN
AGGREGATE BALANCES:                                                                                     TOTALS      BALANCE
<S>                                                                            <C>              <C>               <C>
                   Aggregate Unpaid Principal Balance as of Prior
                     Distribution Date                                                          110,674,966.38    582.499823

                   Aggregate Unpaid Principal Balance as of Current
                     Distribution Date                                                           27,294,383.42    143.654650

                                                        Pool Factor                                   0.143655

PRINCIPAL DISTRIBUTABLE AMOUNT:

                   Principal Distributable Amount                              83,380,582.96                      438.845173


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


                   Total Principal Distributable Amount                                          83,380,582.96    438.845173


INTEREST DISTRIBUTABLE AMOUNT:

                   Interest Distributable Amount                                1,527,031.70                        8.037009

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

                   Total Interest Distributable  Amount                                           1,527,031.70      8.037009
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                   PER $1000
                                                                                                                   AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                                          ORIG PRIN BAL
<S>                                                                            <C>              <C>               <C>
                   Aggregate Scheduled Balance                                837,294,383.42                      837.294383

                   Servicing Fee                                                2,789,338.00                        2.789338

                   Spread Account                                              52,838,742.37                       52.838742
                   Net Change in Spread Account                                 8,098,898.43                             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 December 31, 1999
                    for Distribution Date of January 20, 2000
                                    Class A-2



<TABLE>
<S>                                                                            <C>                 <C>                  <C>
Original Principal Balance                                                                         242,000,000.00
</TABLE>



<TABLE>
<CAPTION>
                                                                                                                          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                               3,607,386.44                               14.906556

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

                   Total Interest Distributable  Amount                                              3,607,386.44         14.906556
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                          PER $1000
                                                                                                                          AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                                                ORIG PRIN BAL
<S>                                                                          <C>                  <C>                  <C>
                   Aggregate Scheduled Balance                               837,294,383.42                              837.294383

                   Servicing Fee                                               2,789,338.00                                2.789338

                   Spread Account                                             52,838,742.37                               52.838742
                   Net Change in Spread Account                                8,098,898.43                                     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 December 31, 1999
                    for Distribution Date of January 20, 2000
                                    Class A-3



<TABLE>
<S>                                                                         <C>                  <C>                 <C>
Original Principal Balance                                                                       348,000,000.00
</TABLE>



<TABLE>
<CAPTION>
                                                                                                                     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                               5,498,400.00                            15.800000

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

                   Total Interest Distributable  Amount                                            5,498,400.00        15.800000
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                      PER $1000
                                                                                                                      AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                                             ORIG PRIN BAL
<S>                                                                         <C>                  <C>                <C>
                   Aggregate Scheduled Balance                               837,294,383.42                           837.294383

                   Servicing Fee                                               2,789,338.00                             2.789338

                   Spread Account                                             52,838,742.37                            52.838742
                   Net Change in Spread Account                                8,098,898.43                                  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 December 31, 1999
                    for Distribution Date of January 20, 2000
                                    Class A-4


<TABLE>
<S>                                                                         <C>              <C>                <C>
            Original Principal Balance                                                       115,000,000.00
</TABLE>



<TABLE>
<CAPTION>
                                                                                                                 PER $1000
                                                                                                                 ORIG PRIN
AGGREGATE BALANCES:                                                                                  TOTALS       BALANCE
<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                            1,845,750.00                          16.050000

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

                   Total Interest Distributable  Amount                                        1,845,750.00       16.050000
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                 PER $1000
                                                                                                                 AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                                        ORIG PRIN BAL
<S>                                                                       <C>                <C>               <C>

                   Aggregate Scheduled Balance                            837,294,383.42                         837.294383

                   Servicing Fee                                            2,789,338.00                           2.789338

                   Spread Account                                          52,838,742.37                          52.838742
                   Net Change in Spread Account                             8,098,898.43                                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 December 31, 1999
                    for Distribution Date of January 20, 2000
                                   Certificate


<TABLE>
<S>                                                                       <C>                    <C>                 <C>
Original Principal Balance                                                                       105,000,000.00
</TABLE>



<TABLE>
<CAPTION>
                                                                                                                      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                             1,732,500.00                              16.500000

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

                   Total Interest Distributable  Amount                                            1,732,500.00        16.500000
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                       PER $1000
                                                                                                                       AGGREGATE
AGGREGATE SECURITY RELATED INFORMATION:                                                                              ORIG PRIN BAL
<S>                                                                       <C>                    <C>                 <C>
                   Aggregate Scheduled Balance                             837,294,383.42                             837.294383

                   Servicing Fee                                             2,789,338.00                               2.789338

                   Spread Account                                           52,838,742.37                              52.838742
                   Net Change in  Spread Account                             8,098,898.43                                    n/a

                   Note Percentage                                            100.000000%                                    n/a

                   Certificate Percentage                                       0.000000%                                    n/a
</TABLE>


<PAGE>   1
                                                                    EXHIBIT 21.2


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


<TABLE>
<CAPTION>
COLLECTIONS
                                                                                                                   DOLLARS
<S>                                                                          <C>               <C>                 <C>
Payments received                                                                                                  109,100,135.56
                         Plus:
                               Servicer Advances                                                  1,314,934.70
                               Reimbursement of holds                                               976,505.20
                                                                                                 -------------
                                                                                                                     2,291,439.90

                         Less:
                               Reimbursement Advances
                               Funds deposited in Holds Account                                  (1,101,003.51)
                                                                                                   (917,157.76)
                                                                                                 -------------
                                                                                                                    (2,018,161.27)
                                                                                                                   --------------

Total Funds Available for Distribution                                                                             109,373,414.19
                                                                                                                   ==============

DISTRIBUTIONS

                Servicing Fee                                                                     2,789,338.00
                Trustee and Other Fees                                                              367,849.99
                Other Miscellaneous Payments                                                        525,676.67
                                                                                                 -------------
                                                                                                                     3,682,864.66
                Note Interest Distributable Amount - Class A-1                1,527,031.70
                Note Interest Distributable Amount - Class A-2                3,607,386.44
                Note Interest Distributable Amount - Class A-3                5,498,400.00
                Note Interest Distributable Amount - Class A-4                1,845,750.00

                                                                             -------------
                    Total Note Interest Distributable Amount                 12,478,568.14

                Certificate Interest Distributable Amount                     1,732,500.00
                                                                             -------------

Total Interest Distribution                                                                      14,211,068.14


                Note Principal Distributable Amount - Class A-1              83,380,582.96
                Note Principal Distributable Amount - Class A-2 thru A-4              0.00

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

Total Principal Distribution                                                                     83,380,582.96
                                                                                                 -------------

Total Principal and Interest Distribution                                                                           97,591,651.10

                Spread Account Deposit                                                                               8,098,898.43


Total Distributions                                                                                                109,373,414.19
                                                                                                                   ==============
</TABLE>


<PAGE>   2

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


<TABLE>
<CAPTION>
PORTFOLIO DATA:
                                                                         # of loans
<S>                                                                      <C>                <C>                  <C>
      Beginning Security Balance                                                74,857                           920,674,966.38

          Less:                Scheduled Principal Balance                           0       (41,058,610.81)
                               Full Prepayments                                 (4,869)      (29,654,795.47)
                               Partial Prepayments                                   0                 0.00
                               Liquidations                                     (1,026)      (12,667,176.68)
                                                                                             --------------
                                                                                                                 (83,380,582.96)
                                                                                                                 --------------
      Ending Security Balance                                                   68,962                           837,294,383.42

OTHER RELATED INFORMATION:

Spread Account:

                Beginning Balance                                                             44,739,843.94
                      Deposits                                                                 8,098,898.43
                      Reductions                                                                       0.00
                                                                                              -------------
                Ending Balance                                                                                    52,838,742.37

                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:                                               1,054,631.45
                New Advances                                                                   1,314,934.70
                Advances Reimbursed                                                           (1,101,003.51)
                                                                                              -------------
                Ending Unreimbursed Advances:                                                                      1,268,562.64

Holding Account:
                Beginning Balance                                                                853,689.37
                Funds Deposited                                                                  917,157.76
                Withdrawal to Collection Account                                                (976,505.20)
                                                                                              -------------
                Ending Balance                                                                                       794,341.93

Net Charge-Off Data:                                                     # of loans
                Charge-Offs                                                      1,091         7,951,634.70
                Recoveries                                                        (543)       (1,338,276.89)
                                                                                              -------------
                Net Charge-Offs                                                    548                             6,613,357.81

Delinquencies (P&I):                                                     # of loans
      30-59 Days                                                                 1,491        15,490,293.23
      60-89 Days                                                                   400         4,274,335.36
      90-119 Days                                                                  201         2,204,786.62
      120 days and over                                                             14           173,759.34


Repossessions                                                                       75           523,089.10

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

Charge-Off Percentage                                                                                                     3.49%
Delinquency Percentage                                                                                                    0.82%

WAC                                                                                                                    14.5985%
WAM                                                                                                                      53.831
</TABLE>


<PAGE>   3

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


<TABLE>
<CAPTION>
==================================================================================
                                      BEGINNING                            PRIOR
                     ORIGINAL       OUTSTANDING                          PRINCIPAL
                    PRINCIPAL         PRINCIPAL         PRINCIPAL        CARRYOVER
  CLASSES            BALANCE          BALANCE         DISTRIBUTABLE      SHORTFALL
==================================================================================
<S>             <C>               <C>                 <C>                <C>
    A-1         190,000,000.00    110,674,966.38      83,380,582.96          0.00

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

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

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

Certificate     105,000,000.00    105,000,000.00               0.00          0.00

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

      TOTAL   1,000,000,000.00    920,674,966.38      83,380,582.96          0.00

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


<TABLE>
<CAPTION>
=========================================================================
              CURRENT                        REMAINING         TOTAL
              PRINCIPAL                     OUTSTANDING     PRINCIPAL
              CARRYOVER     PRINCIPAL        PRINCIPAL     AND INTEREST
  CLASSES     SHORTFALL    DISTRIBUTION       BALANCE      DISTRIBUTION
=========================================================================
<S>           <C>          <C>             <C>             <C>
    A-1           0.00     83,380,582.96    27,294,383.42   84,907,614.66

    A-2           0.00              0.00   242,000,000.00    3,607,386.44

    A-3           0.00              0.00   348,000,000.00    5,498,400.00

    A-4           0.00              0.00   115,000,000.00    1,845,750.00

Certificate       0.00              0.00   105,000,000.00    1,732,500.00

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

      TOTAL       0.00     83,380,582.96   837,294,383.42   97,591,651.10

=========================================================================
</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%      1,527,031.70               0.00          0.00      1,527,031.70

    A-2                 5.833%      3,607,386.44               0.00          0.00      3,607,386.44

    A-3                 6.320%      5,498,400.00               0.00          0.00      5,498,400.00

    A-4                 6.420%      1,845,750.00               0.00          0.00      1,845,750.00

Certificate             6.600%      1,732,500.00               0.00          0.00      1,732,500.00

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

   TOTAL                           14,211,068.14               0.00          0.00     14,211,068.14

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



<TABLE>
<CAPTION>
==============================
 DEFICIENCY             POLICY
   CLAIM                CLAIM
   AMOUNT               AMOUNT
==============================
<S>                     <C>
     0.00                0.00

     0.00                0.00

     0.00                0.00

     0.00                0.00

     0.00                0.00
==============================

     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