OMI TRUST 1999-A
8-K, 1999-09-27
ASSET-BACKED SECURITIES
Previous: ALPHATRADE COM, 10SB12G/A, 1999-09-27
Next: PORTAL SOFTWARE INC, S-1/A, 1999-09-27



                       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) September 15, 1999.
                                                       -------------------
                                OMI Trust 1999-A
               (Exact name of registrant as specified in charter)


 Pennsylvania                          333-72621-01           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 1999-A

                                    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 1999-A (the "Trust"), the issuer of the Oakwood Mortgage
Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through
Certificates, Series 1999-A (the "Certificates"), makes monthly distributions to
holders of the Certificates. The latest distribution was made on September 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 September 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 1999-A, Registrant

                                            By:  Oakwood Acceptance Corporation,
                                                  as servicer


September 23, 1999
                                                     ---------------------------
                                                     Douglas R. Muir
                                                     Vice President



<PAGE>


                                INDEX OF EXHIBITS

                                                           Page of Sequentially
                                                               Numbered Pages

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



OAKWOOD MORTGAGE INVESTORS, INC. 1999-A          REPORT DATE:  September 8, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER             POOL REPORT #          8
REMITTANCE REPORT                                Page 1 of 6
REPORTING MONTH:           Aug-99
<TABLE>
<CAPTION>
<S>     <C>
                                               Scheduled Principal Balance of Contracts
- ------------------------------------------------------------------------------------------------------------------------------------

Beginning                                                                                                       Ending
Principal                   Scheduled          Prepaid              Liquidated           Contracts              Principal
Balance                     Principal          Principal            Principal            Repurchased            Balance
- ------------------------------------------------------------------------------------------------------------------------------------


327,435,088.25              (392,814.60)       (1,132,933.96)       (775,127.06)            0.00             325,134,212.63
====================================================================================================================================





   Scheduled                      Scheduled                                        Amount
   Gross          Servicing       Pass Thru       Liquidation      Reserve         Available for       Limited        Total
   Interest       Fee             Interest        Proceeds         Fund Draw       Distribution        Guarantee      Distribution
- ------------------------------------------------------------------------------------------------------------------------------------


 2,610,693.72     272,862.57     2,337,831.15     738,623.53          0.00         4,875,065.81          0.00         4,875,065.81
====================================================================================================================================




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

         Beginning                         Deposits                                            Investment               Ending
          Balance               Principal            Interest          Distributions            Interest               Balance
- ------------------------------------------------------------------------------------------------------------------------------------

       2,791,746.84           2,295,586.84         2,583,441.30       (5,885,249.23)            6,424.84             1,791,950.59
====================================================================================================================================



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


      Beginning              Recovered            Current            Ending
       Balance               Advances             Advances           Balance
- --------------------------------------------------------------------------------



     1,403,765.51          -1,316,201.44        1,464,168.74      1,551,732.81
================================================================================
</TABLE>

<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-A          REPORT DATE:  September 8, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER             POOL REPORT #      8
REMITTANCE REPORT
REPORTING MONTH:           Aug-99                Page 2 of 6
<TABLE>
<CAPTION>
<S>     <C>
Class B Crossover Test                                                               Test Met?
- ----------------------------------------------------------------                     ---------------

(a) Remittance date on or after December 2002                                              N


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

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


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


                 Dec 2002- May 2004           7%                                           N
                 June 2004-May 2005           8%                                           N
                 June 2005 and thereafter     9%                                           N




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


(f) Does Subordinated Certificate percentage equal or
     exceed                                   31.500%
     of Pool Scheduled Principal Balance

                 Beginning M balances                                  40,398,000.00
                 Beginning B-1 balance                                 15,808,000.00
                 Beginning B-2 balance                                 24,591,125.00
                                                                ---------------------
                                                                       80,797,125.00
                                                                ---------------------
                 Divided by beginning pool
                 balance                                              327,435,088.25
                                                                             24.676%       N
Average 60 day delinquency ratio:


                           Over 60s           Pool Balance            %
                      --------------------------------------------------------

Current Mo                  7,870,897.98          325,134,212.63    2.42%
1st Preceding Mo            6,853,868.95          327,435,088.25    2.09%
2nd Preceding Mo            5,802,961.31          330,677,563.52    1.75%
                                                      Divided by      3
                                                                 -------------
                                                                    2.09%
                                                                 =============

Average 30 day delinquency ratio:



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

Current Mo                 14,540,809.74          325,134,212.63    4.47%
1st Preceding Mo           12,498,306.97          327,435,088.25    3.82%
2nd Preceding Mo           11,175,760.57          330,677,563.52    3.38%
                                                      Divided by      3
                                                                 -------------
                                                                    3.89%
                                                                 =============

Cumulative loss ratio:

                       Cumulative losses              168,770.17
                                         ------------------------
Divided by Initial Certificate Principal          351,290,125.00    0.048%
                                                                 =============





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

Current Mo                     36,503.53          327,435,088.25
1st Preceding Mo               64,849.40          330,677,563.52
2nd Preceding Mo               53,929.99          333,626,927.81
                      -------------------------------------------
                              155,282.92          330,579,859.86    0.188%
                                                                 =============
</TABLE>

<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-A          REPORT DATE:  September 8, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER             POOL REPORT #             8
REMITTANCE REPORT                                Page 3 of 6
REPORTING MONTH:       Aug-99
<TABLE>
<CAPTION>
<S>     <C>
                                                                                Delinquency Analysis

                                                       31 to 59 days                 60 to 89 days             90 days and Over
                    No. of         Principal                      Principal                  Principal                 Principal
                    Loans          Balance            #           Balance           #        Balance          #        Balance
              ----------------------------------------------------------------------------------------------------------------------


Excluding Repos    7,117       322,809,636.00         160      6,505,677.42       60      2,256,990.78       78       3,495,015.69

        Repos         64         2,324,576.63           4        164,234.34       11        341,025.60       48       1,777,865.91
              ----------------------------------------------------------------------------------------------------------------------

        Total      7,181       325,134,212.63         164      6,669,911.76       71      2,598,016.38      126       5,272,881.60
              ======================================================================================================================




                                                                                         Repossession Analysis
                                               Active Repos                  Reversal       Current Month
                  Total Delinq.                Outstanding                 (Redemption)        Repos                Cumulative Repos
                             Principal                Principal              Principal             Principal            Principal
                #            Balance         #        Balance        #        Balance      #       Balance         #    Balance
              ----------------------------------------------------------------------------------------------------------------------


Excluding Repos 298         12,257,683.89    64      2,324,576.63     0         0.00      34      1,229,486.97    223  6,882,264.68

        Repos    63          2,283,125.85
              ----------------------------

        Total   361         14,540,809.74
              ============================

               5.0%                 4.47%
              ============================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
<S>     <C>
          OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                   REPORT DATE:  September 8, 1999
          OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                      POOL REPORT #        8
          REMITTANCE REPORT
          REPORTING MONTH:                 Aug-99                                                   Page 4 of 6

          REPOSSESSION LIQUIDATION REPORT


                                            Liquidated                                                                     Net
       Account          Customer            Principal         Sales        Insur.         Total      Repossession      Liquidation
FHA?    Number            Name               Balance        Proceeds       Refunds      Proceeds       Expenses         Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
       1756816     HUBBARD RICHARD C         41,354.27      41,354.27        0.00       41,354.27          0.00         41,354.27
       1757350     IMOE NANCEY C             56,567.03      56,567.03        0.00       56,567.03          0.00         56,567.03
       1759216     LANDRY LARON P            30,708.49      30,708.49        0.00       30,708.49          0.00         30,708.49
       1766500     HALPAIN DONALD            19,500.61      19,500.61        0.00       19,500.61          0.00         19,500.61
       1768746     MORENO ANTHONY O          34,763.27      34,763.27        0.00       34,763.27          0.00         34,763.27
       1771955     PATTERSON MICHAEL T       11,970.34      11,970.34        0.00       11,970.34          0.00         11,970.34
       1773670     JOHNSON BRYCE K           65,991.74      65,991.74        0.00       65,991.74          0.00         65,991.74
       1781046     LATHAM DAVID M            37,363.40      37,363.40        0.00       37,363.40          0.00         37,363.40
       1786615     MCCLENDON KAMEKO          33,966.51      33,966.51        0.00       33,966.51          0.00         33,966.51
       1788256     CATHEY SHAUN M            34,859.00      34,859.00        0.00       34,859.00          0.00         34,859.00
       1789643     LASSITER BRIAN C          25,835.28      25,835.28        0.00       25,835.28          0.00         25,835.28
       1801810     WALLS GARY M              65,576.70      65,576.70        0.00       65,576.70          0.00         65,576.70
       1802362     ALLEN HOLLY E             25,342.36      25,342.36        0.00       25,342.36          0.00         25,342.36
       1804822     CADDELL JOHNNY C          31,693.39      31,693.39        0.00       31,693.39          0.00         31,693.39
       1806041     ALLEN LISA M              21,814.86      21,814.86        0.00       21,814.86          0.00         21,814.86
       1811785     JACKSON LEOLA M           36,345.74      36,345.74        0.00       36,345.74          0.00         36,345.74
       1812775     RONAN KRISTOPHER M        34,302.11      34,302.11        0.00       34,302.11          0.00         34,302.11
       1773316     KINDER SCOTTIE P          39,887.24      39,887.24        0.00       39,887.24          0.00         39,887.24
       1814300     FULLINGTON JAKE W         28,324.68      28,324.68        0.00       28,324.68          0.00         28,324.68
       1754993     APRIL L CRAIGMILES        18,797.68      16,500.00    1,735.51       18,235.51      5,455.00         12,780.51
       1749233     TINA M VALENTINE          10,276.09      12,000.00       20.51       12,020.51      5,320.00          6,700.51
       1531516     NANCY HANCOCK             34,410.68      33,400.00        0.00       33,400.00      6,964.00         26,436.00
       1669191     GARY CHAMBERLAIN          31,889.27      31,400.00        0.00       31,400.00      6,844.00         24,556.00
     * 1730126     DIANE MADDEN               3,586.32           0.00        0.00            0.00          0.00              0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                                                                             0.00                            0.00
                                            ----------------------------------------------------------------------------------------
                                            775,127.06     769,467.02    1,756.02      771,223.04     24,583.00        746,640.04
                                            ========================================================================================





                                                                                         Net           Current
       Account          Customer                 Unrecov.       FHA Insurance         Pass Thru       Period Net      Cumulative
FHA?    Number            Name                   Advances         Coverage            Proceeds       Gain/(Loss)      Gain/(Loss)
- ---------------------------------------------------------------------------------------------------------------------------------
       1756816     HUBBARD RICHARD C                0.00             0.00           41,354.27             0.00
       1757350     IMOE NANCEY C                    0.00             0.00           56,567.03             0.00
       1759216     LANDRY LARON P                   0.00             0.00           30,708.49             0.00
       1766500     HALPAIN DONALD                   0.00             0.00           19,500.61             0.00
       1768746     MORENO ANTHONY O                 0.00             0.00           34,763.27             0.00
       1771955     PATTERSON MICHAEL T              0.00             0.00           11,970.34             0.00
       1773670     JOHNSON BRYCE K                  0.00             0.00           65,991.74             0.00
       1781046     LATHAM DAVID M                   0.00             0.00           37,363.40             0.00
       1786615     MCCLENDON KAMEKO                 0.00             0.00           33,966.51             0.00
       1788256     CATHEY SHAUN M                   0.00             0.00           34,859.00             0.00
       1789643     LASSITER BRIAN C                 0.00             0.00           25,835.28             0.00
       1801810     WALLS GARY M                     0.00             0.00           65,576.70             0.00
       1802362     ALLEN HOLLY E                    0.00             0.00           25,342.36             0.00
       1804822     CADDELL JOHNNY C                 0.00             0.00           31,693.39             0.00
       1806041     ALLEN LISA M                     0.00             0.00           21,814.86             0.00
       1811785     JACKSON LEOLA M                  0.00             0.00           36,345.74             0.00
       1812775     RONAN KRISTOPHER M               0.00             0.00           34,302.11             0.00
       1773316     KINDER SCOTTIE P                 0.00             0.00           39,887.24             0.00
       1814300     FULLINGTON JAKE W                0.00             0.00           28,324.68             0.00
       1754993     APRIL L CRAIGMILES           1,251.65             0.00           11,528.86        (7,268.82)
       1749233     TINA M VALENTINE             1,568.36             0.00            5,132.15        (5,143.94)
       1531516     NANCY HANCOCK                2,494.66             0.00           23,941.34       (10,469.34)
       1669191     GARY CHAMBERLAIN             2,303.77             0.00           22,252.23        (9,637.04)
     * 1730126     DIANE MADDEN                   398.07             0.00             (398.07)       (3,984.39)
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00
                                                                                         0.00             0.00

                                           --------------------------------------------------------------------
                                                8,016.51             0.00          738,623.53       (36,503.53)      (168,770.17)
                                           ======================================================================================
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-A          REPORT DATE:  September 8, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER             POOL REPORT #        8
REMITTANCE REPORT
REPORTING MONTH:                 Aug-99          Page 5 of 6

CERTIFICATE PRINCIPAL ANALYSIS

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


A-1                             50,200,000.00      35,164,059.03         0.00       1,450,252.64     1,450,252.64         0.00
A-1 Outstanding Writedown                0.00               0.00                            0.00

A-2                             44,300,000.00      44,300,000.00         0.00               0.00             0.00         0.00
A-2 Outstanding Writedown                0.00               0.00                            0.00

A-3                             22,800,000.00      22,800,000.00         0.00               0.00             0.00         0.00
A-3 Outstanding Writedown                0.00               0.00                            0.00

A-4                             53,193,000.00      53,193,000.00         0.00               0.00             0.00         0.00
A-4 Outstanding Writedown                0.00               0.00                            0.00

A-5                            100,000,000.00      91,180,904.22         0.00         850,622.98       850,622.98         0.00
A-5 Outstanding Writedown                0.00               0.00                            0.00

M-1                             22,834,000.00      22,834,000.00         0.00               0.00             0.00         0.00
M-1 Outstanding Writedown                0.00               0.00                            0.00

M-2                             17,564,000.00      17,564,000.00         0.00               0.00             0.00         0.00
M-2 Outstanding Writedown                0.00               0.00                            0.00

B-1                             15,808,000.00      15,808,000.00         0.00               0.00             0.00         0.00
B-1 Outstanding Writedown                0.00               0.00                            0.00

B-2                             24,591,125.00      24,591,125.00         0.00               0.00             0.00         0.00
B-2 Outstanding Writedown                0.00               0.00                            0.00


                             -------------------------------------------------------------------------------------------------------

                               351,290,125.00     327,435,088.25         0.00       2,300,875.62     2,300,875.62         0.00
                             =======================================================================================================




                                                Ending                        Principal Paid
                Cert.         Writedown      Certificate          Pool          Per $1,000
                Class          Amounts         Balances          Factor        Denomination
- ------------------------------------------------------------------------------------------


A-1                                         33,713,806.39       67.15898%        28.88949
A-1 Outstanding Writedown                            0.00            0.00            0.00

A-2                                         44,300,000.00      100.00000%         0.00000
A-2 Outstanding Writedown                            0.00            0.00            0.00

A-3                                         22,800,000.00      100.00000%         0.00000
A-3 Outstanding Writedown                            0.00            0.00            0.00

A-4                                         53,193,000.00      100.00000%         0.00000
A-4 Outstanding Writedown                            0.00            0.00            0.00

A-5                                         90,330,281.24       90.33028%         8.50623
A-5 Outstanding Writedown                            0.00            0.00            0.00

M-1                              0.00       22,834,000.00      100.00000%         0.00000
M-1 Outstanding Writedown        0.00                0.00            0.00            0.00

M-2                              0.00       17,564,000.00      100.00000%         0.00000
M-2 Outstanding Writedown        0.00                0.00            0.00            0.00

B-1                              0.00       15,808,000.00      100.00000%         0.00000
B-1 Outstanding Writedown        0.00                0.00            0.00            0.00

B-2                              0.00       24,591,125.00      100.00000%         0.00000
B-2 Outstanding Writedown        0.00                0.00            0.00            0.00


                            ------------------------------

                                 0.00      325,134,212.63
                            ==============================
</TABLE>

<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-A          REPORT DATE:  September 8, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER             POOL REPORT #           8
REMITTANCE REPORT
REPORTING MONTH:                 Aug-99          Page 6 of 6


CERTIFICATE INTEREST ANALYSIS
<TABLE>
<CAPTION>
<S>     <C>
        Certificate       Remittance       Beginning         Current            Total         Interest          Ending
           Class             Rate           Balance          Accrual             Paid         Shortfall        Balance
                        ------------------------------------------------------------------------------------------------


A-1                        5.58875%           0.00          169,228.26       169,228.26          0.00            0.00
A-1  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
A-1  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

A-2                        5.89000%           0.00          217,439.17       217,439.17          0.00            0.00
A-2  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
A-2  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

A-3                        6.09000%           0.00          115,710.00       115,710.00          0.00            0.00
A-3  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
A-3  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

A-4                        6.65000%           0.00          294,777.88       294,777.88          0.00            0.00
A-4  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
A-4  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

A-5                        6.34000%           0.00          481,739.11       481,739.11          0.00            0.00
A-5  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
A-5  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

M-1                        6.86000%           0.00          130,534.37       130,534.37          0.00            0.00
M-1  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
M-1  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

M-2                        7.69000%           0.00          112,555.97       112,555.97          0.00            0.00
M-2  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
M-2  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

B-1                        8.53000%           0.00          112,368.53       112,368.53          0.00            0.00
B-1  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
B-1  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

B-2                        7.95000%           0.00          162,916.20       162,916.20          0.00            0.00
B-2  Carryover Interest        0.00           0.00                0.00             0.00          0.00            0.00
B-2  Writedown Interest        0.00           0.00                0.00             0.00          0.00            0.00

X                                       132,266.64          540,561.66       504,058.13     36,503.53      168,770.17

R                                             0.00                0.00             0.00          0.00            0.00

Service Fee                                   0.00          272,862.57       272,862.57          0.00            0.00
                                    ----------------------------------------------------------------------------------

                                        132,266.64        2,610,693.72     2,574,190.19     36,503.53      168,770.17
                                    ==================================================================================


                            Interest Paid
        Certificate          Per $1,000           Cert.         TOTAL
           Class            Denomination          Class      DISTRIBUTION
                        --------------------------------------------------


A-1                            3.37108             A-1       1,619,480.90
A-1  Carryover Interest           0.00
A-1  Writedown Interest           0.00

A-2                            4.90833             A-2         217,439.17
A-2  Carryover Interest           0.00
A-2  Writedown Interest           0.00

A-3                            5.07500             A-3         115,710.00
A-3  Carryover Interest           0.00
A-3  Writedown Interest           0.00

A-4                            5.54167             A-4         294,777.88
A-4  Carryover Interest           0.00
A-4  Writedown Interest           0.00

A-5                            4.81739             A-5       1,332,362.09
A-5  Carryover Interest           0.00
A-5  Writedown Interest           0.00

M-1                            5.71667             M-1         130,534.37
M-1  Carryover Interest           0.00
M-1  Writedown Interest           0.00

M-2                            6.40833             M-2         112,555.97
M-2  Carryover Interest           0.00
M-2  Writedown Interest           0.00

B-1                            7.10833             B-1         112,368.53
B-1  Carryover Interest           0.00
B-1  Writedown Interest           0.00

B-2                            6.62500             B-2         162,916.20
B-2  Carryover Interest           0.00
B-2  Writedown Interest           0.00

X                                                   X          504,058.13

R                                                   R                0.00

Service Fee                                    Service Fee     272,862.57
                                                           ---------------

                                                             4,875,065.81
                                                           ===============
</TABLE>



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