OMI TRUST 1998-D
8-K, 1999-05-19
ASSET-BACKED SECURITIES
Previous: FIRST FIDUCIARY INVESTMENT COUNSEL INC, 13F-HR, 1999-05-19
Next: MUNIHOLDINGS CALIFORNIA INSURED FUND IV INC, N-30D, 1999-05-19





                       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 of earliest event reported) May 15, 1999.

                                OMI Trust 1998-D
               --------------------------------------------------
               (Exact name of registrant as specified in charter)


        Pennsylvania               333-31441             Application filed 
- --------------------------------------------------------------------------------
(State or other jurisdiction     (Commission               (IRS Employer
      of incorporation)          File Number)           Identification No.)

         c/o Chase Manhattan Trust Co.
         Global Trust
         Attention:  Judy Wisniewskie
         One Liberty Place, Suite 5520
         1650 Market Street
         Philadelphia, Pennsylvania                            19103
- --------------------------------------------------------------------------------
         (Address of principal executive offices)           (Zip Code)


      Registrant's telephone number, including area code (215) 988-1322
                                                         -------------- 

================================================================================
          (Former name or former address, if changed since last report.)


<PAGE>


                                OMI TRUST 1998-D

                                    FORM 8-K


ITEM 1.      CHANGES IN CONTROL OF REGISTRANT.

             Not Applicable.

ITEM 2.      ACQUISITION OR DISPOSITION OF ASSETS.

             Not Applicable.

ITEM 3.      BANKRUPTCY OR RECEIVERSHIP.

             Not Applicable.

ITEM 4.      CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANT.

             Not Applicable.

ITEM 5.      OTHER EVENTS.

         OMI Trust 1998-D (the "Trust"), the issuer of the Oakwood Mortgage
Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through
Certificates, Series 1998-D (the "Certificates"), makes monthly distributions to
holders of the Certificates. The latest distribution was made on May 15, 1999.
Oakwood Acceptance Corporation, as Servicer for the Trust, has prepared a
monthly Remittance Report and delivered it to the Trustee.

Remittance Report. . . . . . . . . . . . .Exhibit 20.1

ITEM 6.  RESIGNATIONS OF REGISTRANT'S DIRECTORS.

         Not Applicable.

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

         Exhibits

         20.1   Monthly Remittance Report relating to the Distribution
         Date occurring on May 15, 1999.

ITEM 8.  CHANGE IN FISCAL YEAR.

         Not Applicable.


<PAGE>


                                   Signatures


         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                          OMI TRUST 1998-D, Registrant

                                          By:  Oakwood Acceptance Corporation,
                                                  as servicer


May 23, 1999                              ------------------------------------

                                                     Douglas R. Muir
                                                     Vice President











<PAGE>

<TABLE>
<CAPTION>

                                INDEX OF EXHIBITS

                                                                                               Page of Sequentially
                                                                                                   Numbered Pages
                                                                                               -------------------- 
<S>      <C>                                                                                   <C>

20.1     Monthly Remittance Report relating to Distribution
         Date occurring on May 15, 1999...................................................................



</TABLE>




                                                                    Exhibit 20.1

<TABLE>
<CAPTION>

 OAKWOOD MORTGAGE INVESTORS, INC. 1998-D                                                  
 OAKWOOD ACCEPTANCE CORP. -  SERVICER
 REMITTANCE REPORT
 REPORTING MONTH:      Apr-99


                                               Scheduled Principal Balance of Contracts
 -----------------------------------------------------------------------------------------------------------------------------------

 Beginning                                                                                                      Ending
 Principal                 Scheduled          Prepaid               Liquidated           Contracts              Principal
 Balance                   Principal          Principal             Principal            Repurchased            Balance
 -----------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                 <C>                   <C>                  <C>                    <C>


   295,214,849.87        (344,652.83)        (1,216,937.71)         (554,278.23)                  0.00        293,098,981.10
 ===================================================================================================================================






                                               Certificate Account
 -----------------------------------------------------------------------------------------------------------------------------------

         Beginning                         Deposits                                            Investment              Ending
          Balance              Principal            Interest           Distributions            Interest               Balance
 -----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                   <C>                <C>                     <C>                     <C>

         2,041,806.34       2,083,910.22          2,133,480.87        (4,942,176.57)              4,578.07          1,321,598.93
 ===================================================================================================================================

</TABLE>



<TABLE>
<CAPTION>

                                                                                                        REPORT DATE: May 7, 1999
                                                                                                        POOL REPORT # 7
                                                                                                        Page 1 of 6



Scheduled                                    Scheduled                            Amount
Gross                  Servicing             Pass Thru         Liquidation        Available for     Limited        Total
Interest               Fee                   Interest          Proceeds           Distribution      Guarantee      Distribution
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                   <C>               <C>                <C>               <C>            <C>


2,366,296.39            246,012.37          2,120,284.02         400,585.76      4,328,472.69             0.00       4,328,472.69
====================================================================================================================================





                                              P&I Advances at Distribution Date
                       ---------------------------------------------------------------------------------

                             Beginning             Recovered            Current            Ending
                              Balance              Advances             Advances           Balance
                       ---------------------------------------------------------------------------------
                             <S>                   <C>                  <C>                <C>


                             1,525,967.71          1,509,852.76       1,415,757.68      1,431,872.63
                       =================================================================================

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1998-D                         
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH:       Apr-99


Class B Crossover Test                                                              Test Met?
- ---------------------------------------------------------------                     ---------------
<S>                                           <C>               <C>                 <C>

(a) Remittance date on or after May 2003                                                  N

(b) Average 60 day Delinquency rate <=        5%                                          Y

(c) Average 30 day Delinquency rate <=        7%                                          Y

(d) Cumulative losses do not exceed the following percent of the intitial
principal balance of all Certificates

                May 2003- Oct 2004            7%                                          N
                Nov 2004-Oct 2005             8%                                          N
                Nov 2005 and thereafter       9%                                          N



(e) Current realized loss ratio <=            2.75%                                       Y

(f)  Does Subordinated Certificate percentage equal or
     exceed                                  41.126%
     of Pool Scheduled Principal Balance

                Beginning Adj M balances                              36,734,000.00
                Beginning Adj B-1 balance                             12,777,000.00
                Beginning Adj B-2 balance                             25,554,561.00
                                                               ---------------------
                                                                      75,065,561.00
                                                               ---------------------
                Divided by beginning pool
                balance                                              295,214,849.87
                                                                            25.427%       N
</TABLE>




<TABLE>
<CAPTION>


                        REPORT DATE: May 7, 1999
                        POOL REPORT # 7

                        Page 2 of 6


Average 60 day delinquency ratio:

                             Over 60s           Pool Balance            %
                        --------------------------------------------------------
<S>                          <C>                <C>                  <C> 

Current Mo                    8,480,907.96         295,214,849.87     2.87%
1st Preceding Mo              7,455,267.26         297,762,632.78     2.50%
2nd Preceding Mo              6,026,062.37         300,500,647.76     2.01%
                                                       Divided by       3
                                                                  --------------
                                                                      2.46%
                                                                  ==============

Average 30 day delinquency ratio:


                             Over 30s           Pool Balance            %
                        --------------------------------------------------------

Current Mo                   14,544,966.20         295,214,849.87     4.93%
1st Preceding Mo             11,579,115.39         297,762,632.78     3.89%
2nd Preceding Mo             13,425,006.77         300,500,647.76     4.47%
                                                       Divided by       3
                                                                  --------------
                                                                      4.43%
                                                                  ==============

Cumulative loss ratio:

                         Cumulative losses             651,275.66
                                           -----------------------
Divided by Initial Certificate Principal           319,423,713.00    0.204%
                                                                  ==============



Current realized loss ratio:
                           Liquidation                  Pool
                              Losses                   Balance
                        ------------------------------------------

Current Mo                      153,692.47         295,214,849.87
1st Preceding Mo                273,794.77         297,762,632.78
2nd Preceding Mo                178,535.53         300,500,647.76
                                                                     0.816%
                                                                  ==============

</TABLE>



<PAGE>

<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1998-D                                                    
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH:        Apr-99



                                                              Delinquency Analysis

                                         31 to 59 days           60 to 89 days         90 days and Over         Total Delinq.
          No. of    Principal                  Principal              Principal               Principal               Principal
          Loans     Balance           #        Balance       #        Balance        #        Balance        #        Balance
          -----------------------------------------------------------------------------------------------------------------------
<S>       <C>       <C>               <C>      <C>           <C>      <C>            <C>      <C>            <C>      <C>

Non-Repos  6,371    289,242,444.63   139    5,639,594.52    42      1,582,156.99    73      3,466,678.22    254    10,688,429.73

    Repos    109      3,856,536.47    11      424,463.72    22        692,579.42    76      2,739,493.33    109     3,856,536.47
          -----------------------------------------------------------------------------------------------------------------------

    Total  6,480    293,098,981.10   150    6,064,058.24    64      2,274,736.41   149      6,206,171.55    363    14,544,966.20
          =======================================================================================================================

                                                                                                            5.6%           4.96%
                                                                                                        =========================
</TABLE>

<TABLE>
<CAPTION>
                                                               REPORT DATE: May 7, 1999
                                                               POOL REPORT # 7
                                                               Page 3 of 6




                                      Repossession Analysis
   Active Repos                   Reversal         Current Month
   Outstanding                 (Redemption)            Repos                Cumulative Repos
        Principal                  Principal             Principal                 Principal
#       Balance           #         Balance      #       Balance           #       Balance
- -------------------------------------------------------------------------------------------------------
<S>     <C>               <C>      <C>           <C>     <C>               <C>     <C>

109   3,856,536.47       -1    (49,327.83)     57      1,967,216.95     190      6,509,336.99

</TABLE>



<PAGE>


<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1998-D                                                              
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH:                      Apr-99

REPOSSESSION LIQUIDATION REPORT



                                                Liquidated
     Account       Customer                     Principal           Sales            Insur.           Total         Repossession
     Number          Name                        Balance           Proceeds         Refunds         Proceeds          Expenses
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                <C>             <C>              <C>                <C>     
   1724541 SHELBY A VICK                         16,770.96          16,300.00       1,921.06         18,221.06          5,364.00
   1737006 FRANKIE B STUART                       4,547.80           3,500.00          29.82          3,529.82            400.00
   1742980 LARRY F RICHARDS                      30,995.99          35,500.00         505.57         36,005.57          5,940.00
   1744762 ALAN P WEBBER                         35,713.13          32,000.00       1,299.02         33,299.02          5,835.00
   1746288 CHARITY L PURITT                       7,988.87           8,500.00       1,080.97          9,580.97          5,130.00
   1681352 SUZANNE N RODENHAUSER                 30,073.85          28,500.00       2,069.68         30,569.68          5,730.00
   1682137 ALFONSO LOYO                          30,968.15          32,500.00       2,117.73         34,617.73          5,850.00
   1684414 JOYCE R FORTNER                       37,008.16          34,500.00       1,037.98         35,537.98          5,910.00
   1685536 TRACY L LUSK                          36,618.73          38,900.00         940.65         39,840.65          6,042.00
   1692250 KONYA K WATKINS                       47,576.43          42,750.00       2,602.98         45,352.98          9,907.50
   1697929 KENNY L CAVITT                        14,894.96           3,009.00       1,686.39          4,695.39            400.00
   1700954 KELLY D HILL                          33,743.17          34,100.00         274.80         34,374.80          5,898.00
   1704105 WILLIAM E THORNBERRY                  17,944.01          16,500.00         781.63         17,281.63          5,370.00
   1705300 BRET C AGEE                           27,675.81          26,500.00         158.31         26,658.31          5,670.00
   1675958 ROBERT MCSWAIN                         8,774.23           3,000.00           0.00          3,000.00            400.00
   1676600 SCOTT E CHAPMAN                       26,872.65          26,000.00       2,506.52         28,506.52          5,655.00
   1683143 ELIZABETH V SUTTON                    47,342.58          47,150.00       1,570.67         48,720.67         10,039.50
   1710276 SCOT W LINDENAU                       53,101.54          48,550.00       4,127.13         52,677.13         10,081.50
   1748128 CARLOS ACUNA                          45,667.21          48,150.00         239.75         48,389.75         10,069.50
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00
                                                                                                          0.00

                                         ========================================================================================
                                                554,278.23         525,909.00      24,950.66        550,859.66        109,692.00
                                         ========================================================================================



</TABLE>


<TABLE>
<CAPTION>

                                                                                              REPORT DATE: May 7, 1999
                                                                                              POOL REPORT # 7
                                                                                              Page 4 of 6



                                           Net                                            Net             Current
     Account       Customer            Liquidation    Unrecov.      FHA Insurance      Pass Thru         Period Net     Cumulative
     Number          Name                Proceeds     Advances        Coverage         Proceeds         Gain/(Loss)    Gain/(Loss)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                  <C>                <C>                 <C>         <C>              <C>         <C>
   1724541 SHELBY A VICK                12,857.06       1,403.22            0.00        11,453.84        (5,317.12)
   1737006 FRANKIE B STUART              3,129.82         762.63            0.00         2,367.19        (2,180.61)
   1742980 LARRY F RICHARDS             30,065.57       2,385.95            0.00        27,679.62        (3,316.37)
   1744762 ALAN P WEBBER                27,464.02       2,740.17            0.00        24,723.85       (10,989.28)
   1746288 CHARITY L PURITT              4,450.97       1,031.86            0.00         3,419.11        (4,569.76)
   1681352 SUZANNE N RODENHAUSER        24,839.68       2,086.28            0.00        22,753.40        (7,320.45)
   1682137 ALFONSO LOYO                 28,767.73       2,319.43            0.00        26,448.30        (4,519.85)
   1684414 JOYCE R FORTNER              29,627.98       2,972.25            0.00        26,655.73       (10,352.43)
   1685536 TRACY L LUSK                 33,798.65       3,003.67            0.00        30,794.98        (5,823.75)
   1692250 KONYA K WATKINS              35,445.48       2,532.80            0.00        32,912.68       (14,663.75)
   1697929 KENNY L CAVITT                4,295.39       1,863.52            0.00         2,431.87       (12,463.09)
   1700954 KELLY D HILL                 28,476.80       3,041.57            0.00        25,435.23        (8,307.94)
   1704105 WILLIAM E THORNBERRY         11,911.63       1,857.86            0.00        10,053.77        (7,890.24)
   1705300 BRET C AGEE                  20,988.31       2,494.69            0.00        18,493.62        (9,182.19)
   1675958 ROBERT MCSWAIN                2,600.00       1,199.78            0.00         1,400.22        (7,374.01)
   1676600 SCOTT E CHAPMAN              22,851.52       2,447.44            0.00        20,404.08        (6,468.57)
   1683143 ELIZABETH V SUTTON           38,681.17       1,225.30            0.00        37,455.87        (9,886.71)
   1710276 SCOT W LINDENAU              42,595.63       2,200.82            0.00        40,394.81       (12,706.73)
   1748128 CARLOS ACUNA                 38,320.25       3,012.66            0.00        35,307.59       (10,359.62)
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                             0.00                           0.00             0.00             0.00
                                     
                                     ==============================================================================
                                       441,167.66      40,581.90            0.00       400,585.76      (153,692.47)    (651,275.66)
                                     ===============================================================================================
                                     
</TABLE>



<PAGE>


<TABLE>
<CAPTION>


OAKWOOD MORTGAGE INVESTORS, INC. 1998-D                                                                   
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH:       Apr-99

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL

                                     Original             Beginning             Beginning          Current              Current
                Cert.              Certificate           Certificate            Carryover         Principal            Principal
                Class                Balances             Balances              Principal            Due                  Paid
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>                    <C>                   <C>               <C>                  <C>

A-1                                  238,335,000.00        214,156,815.39          0.00        (1,936,911.40)       (1,936,911.40)


A-1 ARM                                6,023,152.00          5,992,473.48          0.00          (178,957.37)         (178,957.37)


M-1 Adjusted Certificate Balance      22,360,000.00         22,360,000.00          0.00                 0.00                 0.00
M-1 Outstanding Writedown                                            0.00                                                    0.00

M-2 Adjusted Certificate Balance      14,374,000.00         14,374,000.00          0.00                 0.00                 0.00
M-2 Outstanding Writedown                                            0.00                                                    0.00

B-1 Adjusted Certificate Balance      12,777,000.00         12,777,000.00          0.00                 0.00                 0.00
B-1 Outstanding Writedown                                            0.00                                                    0.00

B-2 Adjusted Certificate Balance      25,554,561.00         25,554,561.00          0.00                 0.00                 0.00
B-2 Outstanding Writedown                                            0.00                                                    0.00

                                   -----------------------------------------------------------------------------------------------
Adjusted Certificate Balance         319,423,713.00        295,214,849.87          0.00        (2,115,868.77)       (2,115,868.77)
Outstanding Writedown                                                0.00                                                    0.00
                                   ===============================================================================================
                                     319,423,713.00        295,214,849.87          0.00        (2,115,868.77)       (2,115,868.77)
                                   ===============================================================================================
</TABLE>



<TABLE>
<CAPTION>


                                                                       REPORT DATE: May 7, 1999
                                                                       POOL REPORT # 7
                                                                       Page 5 of 6



                                     Ending                                     Ending                               Principal Paid
                Cert.              Carryover            Writedown            Certificate                Pool           Per $1,000
                Class              Principal             Amounts               Balances                Factor         Denomination
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                <S>                  <C>                  <C>                       <C>            <C>
                                   
A-1                                  0.00                                  212,219,903.99            89.04269%           9.04436
                                   
                                   
A-1 ARM                              0.00                                    5,813,516.11            96.51950%          29.86369
                                   
                                   
M-1 Adjusted Certificate Balance     0.00                 0.00              22,360,000.00           100.00000%           0.00000
M-1 Outstanding Writedown                                 0.00                       0.00                 0.00           0.00000
                                   
M-2 Adjusted Certificate Balance     0.00                 0.00              14,374,000.00           100.00000%           0.00000
M-2 Outstanding Writedown                                 0.00                       0.00                 0.00           0.00000
                                   
B-1 Adjusted Certificate Balance     0.00                 0.00              12,777,000.00           100.00000%           0.00000
B-1 Outstanding Writedown                                 0.00                       0.00                 0.00           0.00000
                                   
B-2 Adjusted Certificate Balance     0.00                 0.00              25,554,561.00           100.00000%           0.00000
B-2 Outstanding Writedown                                 0.00                       0.00                 0.00           0.00000
                                   
                                   -------------------------------------------------------
Adjusted Certificate Balance         0.00                 0.00             293,098,981.10
Outstanding Writedown                                     0.00                       0.00
                                   =======================================================
                                     0.00                 0.00             293,098,981.10
                                   =======================================================

</TABLE>

<PAGE>


<TABLE>
<CAPTION>


OAKWOOD MORTGAGE INVESTORS, INC. 1998-D                                                 
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH:       Apr-99


CERTIFICATE INTEREST ANALYSIS



           Certificate               Remittance      Beginning          Current                Total                Interest
              Class                     Rate          Balance           Accrual                 Paid               Shortfall
                                   ------------------------------------------------------------------------------------------------
<S>                                <C>               <C>                <C>                    <C>                 <C>

A-1                                 6.40000%            0.00         1,142,169.68           1,142,169.68                 0.00
A-1  Carryover Interest                                 0.00                 0.00                   0.00                 0.00


A-1 ARM                             5.76250%            0.00            28,776.36              28,776.36                 0.00
A-1 ARM  Carryover Interest                             0.00                 0.00                   0.00                 0.00


M-1 Current Interest                  7.415%            0.00           138,166.17             138,166.17                 0.00
M-1 Carryover Interest                                  0.00                 0.00                   0.00                 0.00
M-1 Writedown Interest                                  0.00                 0.00                   0.00                 0.00
M-1 Carryover Writedown Int                             0.00                 0.00                   0.00                 0.00

M-2 Current Interest                  8.322%            0.00            99,683.69              99,683.69                 0.00
M-2 Carryover Interest                                  0.00                 0.00                   0.00                 0.00
M-2 Writedown Interest                                  0.00                 0.00                   0.00                 0.00
M-2 Carryover Writedown Int                             0.00                 0.00                   0.00                 0.00

B-1 Current Interest                  8.650%            0.00            92,100.88              92,100.88                 0.00
B-1 Carryover Interest                                  0.00                    0                      0                 0.00
B-1 Writedown Interest                                  0.00                 0.00                   0.00                 0.00
B-1 Carryover Writedown Int                             0.00                 0.00                   0.00                 0.00

B-2 Current Interest                  7.950%            0.00           169,298.97             169,298.97                 0.00
B-2 Carryover Interest                                  0.00                 0.00                   0.00                 0.00
B-2 Writedown Interest                                  0.00                 0.00                   0.00                 0.00
B-2 Carryover Writedown Int                             0.00                 0.00                   0.00                 0.00

Limited Guarantee

Service Fee                                             0.00           246,012.37             246,012.37                 0.00

X Certificate                                     497,583.19           450,088.27             296,395.80           153,692.47

R
                                             ---------------------------------------------------------------------------------

                                                  497,583.19         2,366,296.39           2,212,603.92           153,692.47
                                             =================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                                   REPORT DATE: May 7, 1999
                                                   POOL REPORT # 7
                                                   Page 6 of 6



                                                    Interest Paid
           Certificate               Ending           Per $1,000                       Cert.                  TOTAL
              Class                 Balance          Denomination                      Class               DISTRIBUTION
                              -----------------------------------------------------------------------------------------------
<S>                           <C>                   <C>                              <C>                   <C>
                              
A-1                                        0.00           5.33333                      A-1                   3,079,081.08
A-1  Carryover Interest                    0.00
                              
                              
A-1 ARM                                    0.00           4.80208                    A-1 ARM                   207,733.73
A-1 ARM  Carryover Interest                0.00
                              
                              
M-1 Current Interest                       0.00           6.17917                      M-1                     138,166.17
M-1 Carryover Interest                     0.00
M-1 Writedown Interest                     0.00
M-1 Carryover Writedown Int                0.00
                              
M-2 Current Interest                       0.00           6.93500                      M-2                      99,683.69
M-2 Carryover Interest                     0.00
M-2 Writedown Interest                     0.00
M-2 Carryover Writedown Int                0.00
                              
B-1 Current Interest                       0.00           7.20833                      B-1                      92,100.88
B-1 Carryover Interest                     0.00
B-1 Writedown Interest                     0.00
B-1 Carryover Writedown Int                0.00
                              
B-2 Current Interest                       0.00           6.62500                      B-2                     169,298.97
B-2 Carryover Interest                     0.00
B-2 Writedown Interest                     0.00
B-2 Carryover Writedown Int                0.00
                              
Limited Guarantee                                                               Limited Guarantee
                              
Service Fee                                0.00                                    Service Fee                 246,012.37
                              
X Certificate                        651,275.66                                         X                      296,395.80
                              
R                                                                                       R
                              ------------------                                                     ---------------------
                              
                                     651,275.66                                                              4,328,472.69
                              ==================                                                     =====================

</TABLE>



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