OMI TRUST 1999-A
8-K, 1999-10-22
ASSET-BACKED SECURITIES
Previous: BAKER BOYER NATIONAL BANK, 13F-HR, 1999-10-22
Next: INFORMATICA CORP, S-8, 1999-10-22



                       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) October 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 October 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 October 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


October 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 October 15, 1999..........................

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A            REPORT DATE:  October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #         9
REMITTANCE REPORT                                  Page 1 of 6
REPORTING MONTH:                 Sep-99


<TABLE>
<CAPTION>
                                              Scheduled Principal Balance of Contracts
- ----------------------------------------------------------------------------------------------
Beginning                                                                     Ending          Scheduled
Principal         Scheduled       Prepaid        Liquidated   Contracts       Principal       Gross          Servicing
Balance           Principal       Principal      Principal    Repurchased     Balance         Interest       Fee
- ------------------------------------------------------------------------------------------------------------------------
<S>              <C>            <C>             <C>              <C>        <C>              <C>             <C>
325,134,212.63   (393,719.71)   (1,071,567.27)  (578,940.73)     0.00       323,089,984.92   2,591,118.61    270,945.18
========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>


Scheduled                                   Amount
Pass Thru      Liquidation    Reserve       Available for   Limited      Total
Interest       Proceeds       Fund Draw     Distribution    Guarantee    Distribution
- --------------------------------------------------------------------------------------
<S>              <C>              <C>         <C>               <C>      <C>
2,320,173.43     526,942.63       0.00        4,583,348.22      0.00     4,583,348.22
======================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                               Certificate Account
- --------------------------------------------------------------------------------------------------------------------------------
        Beginning                          Deposits                                            Investment              Ending
         Balance               Principal            Interest           Distributions            Interest               Balance
- --------------------------------------------------------------------------------------------------------------------------------
<S>   <C>                    <C>                   <C>                 <C>                      <C>                 <C>
      1,791,950.59           2,016,813.25          2,445,398.93        (4,917,994.18)           4,748.49            1,340,917.08
================================================================================================================================
</TABLE>


                        P&I Advances at Distribution Date
- -------------------------------------------------------------------------------
       Beginning              Recovered            Current            Ending
        Balance               Advances             Advances           Balance
- -------------------------------------------------------------------------------
     1,551,732.81          -1,451,660.62                            100,072.19
===============================================================================

<PAGE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A            REPORT DATE:  October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #      9
REMITTANCE REPORT
REPORTING MONTH:                 Sep-99            Page 2 of 6


<TABLE>
<CAPTION>
<S>                                                              <C>                 <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                                               325,134,212.63
                                                                             24.850%       N
</TABLE>

Average 60 day delinquency ratio:


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

Current Mo                  9,292,498.37          323,089,984.92    2.88%
1st Preceding Mo            7,870,897.98          325,134,212.63    2.42%
2nd Preceding Mo            6,853,868.95          327,435,088.25    2.09%
                                                      Divided by      3
                                                                 -------------
                                                                    2.46%
                                                                 =============




Average 30 day delinquency ratio:
                           Over 30s           Pool Balance            %
                      --------------------------------------------------------

Current Mo                 16,055,037.33          323,089,984.92    4.97%
1st Preceding Mo           14,540,809.74          325,134,212.63    4.47%
2nd Preceding Mo           12,498,306.97          327,435,088.25    3.82%
                                                      Divided by      3
                                                                 -------------
                                                                    4.42%
                                                                 =============

Cumulative loss ratio:

                       Cumulative losses              220,768.27
                                         ------------------------
Divided by Initial Certificate Principal          351,290,125.00    0.063%
                                                                 =============



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

Current Mo                     51,998.10          325,134,212.63
1st Preceding Mo               36,503.53          327,435,088.25
2nd Preceding Mo               64,849.40          330,677,563.52
                      -------------------------------------------
                              153,351.03          327,748,954.80    0.187%
                                                                 =============

<PAGE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A            REPORT DATE:  October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #             9
REMITTANCE REPORT                                  Page 3 of 6
REPORTING MONTH:                 Sep-99


<TABLE>
<CAPTION>
                                                            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>
Excluding Repos     7,068   320,289,558.41  181  6,685,769.27    58    2,459,141.48    95   4,109,700.07    334     13,254,610.82

          Repos        74     2,800,426.51    2     76,769.69     8      348,837.04    64   2,374,819.78     74      2,800,426.51
                ------------------------------------------------------------------------------------------------------------------
          Total     7,142   323,089,984.92  183  6,762,538.96    66    2,807,978.52   159   6,484,519.85    408     16,055,037.33
                ==================================================================================================================
                                                                                                            5.7%             4.97%
                                                                                                          ========================
</TABLE>


<TABLE>
<CAPTION>
                                                     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>    <C>
Excluding Repos 74   2,800,426.51  -1    (39,370.86)   29   1,100,253.38    251    7,943,147.20
</TABLE>


<PAGE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A            REPORT DATE:  October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #        9
REMITTANCE REPORT
REPORTING MONTH:                 Sep-99            Page 4 of 6

REPOSSESSION LIQUIDATION REPORT

<TABLE>
<CAPTION>
                                             Liquidated
             Account      Customer           Principal          Sales           Insur.          Total         Repossession
     FHA?    Number         Name              Balance          Proceeds        Refunds         Proceeds         Expenses
- --------------------------------------------------------------------------------------------------------------------------
<S>          <C>                             <C>              <C>                <C>          <C>               <C>
             1722073 BENITO CASTILLO         18,059.75        20,500.00          20.61        20,520.61         5,575.00
             1763267 ANNA M JAGER            36,876.05        39,000.00         591.14        39,591.14         6,130.00
             1779123 ROBERT D OWEN            6,469.01         1,000.00          92.58         1,092.58           650.00
             1739077 BILLY R HILL            15,326.84        20,250.00         176.26        20,426.26         5,567.50
             1763739 NECHOLETTE D BROOKS     26,571.29        28,900.00           0.00        28,900.00         5,827.00
             1564087 PEGGY REED              30,935.91        31,400.00           0.00        31,400.00         6,844.00
             1587831 TAMMY RITCHIE           18,901.36        10,380.00           0.00        10,380.00         1,272.80
             1599950 ELIZABETH POWERS        10,795.77         6,000.00           0.00         6,000.00             0.00
             1753003 GANNON ROBERT           27,152.29        28,428.06         658.67        29,086.73             0.00
             1764802 HAYES MATHEW N          27,342.41        28,396.37       2,914.36        31,310.73             0.00
             1765858 WHITTAKER SHAWN R       82,362.32        89,275.30          63.18        89,338.48             0.00
             1767383 GEROU MICHAEL A         51,055.82        53,901.24         724.21        54,625.45             0.00
             1786540 GOOLSBY SHANNON W       17,877.08        18,260.67         797.53        19,058.20             0.00
             1787191 GANN DAVID L            25,189.69        26,486.51         286.46        26,772.97             0.00
             1787209 PETERS GEORGE W         31,630.11        32,529.03         812.47        33,341.50             0.00
             1804129 AGUILAR PATSY           24,522.00        24,320.22       1,830.04        26,150.26             0.00
             1790005 BRASWELL DANIEL J       64,698.06        65,860.11       1,379.37        67,239.48             0.00
             1791227 SMITH DENNIS L          63,174.97        65,601.91          57.20        65,659.11             0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                                                                                   0.00
                                            ------------------------------------------------------------------------------
                                            578,940.73       590,489.42      10,404.08       600,893.50        31,866.30
                                            ==============================================================================
</TABLE>

<TABLE>
<CAPTION>
                                            Net                                           Net          Current
             Account      Customer      Liquidation    Unrecov.      FHA Insurance     Pass Thru      Period Net      Cumulative
     FHA?    Number         Name         Proceeds      Advances        Coverage        Proceeds      Gain/(Loss)      Gain/(Loss)
- ---------------------------------------------------------------------------------------------------------------------------------
<S>          <C>                         <C>             <C>                 <C>        <C>             <C>
             1722073 BENITO CASTILLO     14,945.61       1,572.82            0.00       13,372.79       (4,686.96)
             1763267 ANNA M JAGER        33,461.14       3,639.79            0.00       29,821.35       (7,054.70)
             1779123 ROBERT D OWEN          442.58         886.40            0.00         (443.82)      (6,912.83)
             1739077 BILLY R HILL        14,858.76       2,121.01            0.00       12,737.75       (2,589.09)
             1763739 NECHOLETTE D BROOKS 23,073.00       2,086.41            0.00       20,986.59       (5,584.70)
             1564087 PEGGY REED          24,556.00       2,010.21            0.00       22,545.79       (8,390.12)
             1587831 TAMMY RITCHIE        9,107.20         992.69            0.00        8,114.51      (10,786.85)
             1599950 ELIZABETH POWERS     6,000.00       1,197.08            0.00        4,802.92       (5,992.85)
             1753003 GANNON ROBERT       29,086.73       1,934.44            0.00       27,152.29            0.00
             1764802 HAYES MATHEW N      31,310.73       3,968.32            0.00       27,342.41            0.00
             1765858 WHITTAKER SHAWN R   89,338.48       6,976.16            0.00       82,362.32            0.00
             1767383 GEROU MICHAEL A     54,625.45       3,569.63            0.00       51,055.82            0.00
             1786540 GOOLSBY SHANNON W   19,058.20       1,181.12            0.00       17,877.08            0.00
             1787191 GANN DAVID L        26,772.97       1,583.28            0.00       25,189.69            0.00
             1787209 PETERS GEORGE W     33,341.50       1,711.39            0.00       31,630.11            0.00
             1804129 AGUILAR PATSY       26,150.26       1,628.26            0.00       24,522.00            0.00
             1790005 BRASWELL DANIEL J   67,239.48       2,541.42            0.00       64,698.06            0.00
             1791227 SMITH DENNIS L      65,659.11       2,484.14            0.00       63,174.97            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                              0.00                                           0.00            0.00
                                        -------------------------------------------------------------------------------------------
                                        569,027.20      42,084.57            0.00      526,942.63      (51,998.10)      (220,768.27)
                                        ============================================================================================
</TABLE>

<PAGE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A            REPORT DATE:  October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #        9
REMITTANCE REPORT
REPORTING MONTH:                  Sep-99           Page 5 of 6

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL

<TABLE>
<CAPTION>
                                 Original             Beginning        Beginning          Current          Current           Ending
                Cert.          Certificate           Certificate       Carryover         Principal        Principal        Carryover
                Class            Balances             Balances         Principal            Due              Paid          Principal
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>                   <C>                        <C>      <C>              <C>                 <C>
A-1                            50,200,000.00         33,713,806.39              0.00     1,288,486.26     1,288,486.26        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         90,330,281.24              0.00       755,741.45       755,741.45        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        325,134,212.63              0.00     2,044,227.71     2,044,227.71        0.00
                             =====================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                               Ending                          Principal Paid
                Cert.      Writedown        Certificate          Pool            Per $1,000
                Class       Amounts           Balances          Factor          Denomination
- ---------------------------------------------------------------------------------------------
<S>                                          <C>                 <C>                <C>
A-1                                          32,425,320.13       64.59227%          25.66706
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                                          89,574,539.79       89.57454%           7.55741
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     323,089,984.92
                           ================================
</TABLE>

<PAGE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A            REPORT DATE:  October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #          9
REMITTANCE REPORT
REPORTING MONTH:                 Sep-99            Page 6 of 6


CERTIFICATE INTEREST ANALYSIS

<TABLE>
<CAPTION>

           Certificate        Remittance        Beginning              Current                Total               Interest
              Class              Rate            Balance               Accrual                 Paid               Shortfall
                           -------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>            <C>                    <C>                       <C>
A-1                            5.70000%                0.00           160,140.58             160,140.58                0.00
A-1  Carryover Interest            0.00                0.00                 0.00                   0.00                0.00
A-1  Writedown Interest            0.00                0.00                 0.00                   0.00                0.00

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

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

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

A-5                            6.34000%                0.00           477,244.99             477,244.99                0.00
A-5  Carryover Interest            0.00                0.00                 0.00                   0.00                0.00
A-5  Writedown Interest            0.00                0.00                 0.00                   0.00                0.00

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

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

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

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

X                                                168,770.17           536,485.74             484,487.64           51,998.10

R                                                      0.00                 0.00                   0.00                0.00

Service Fee                                            0.00           270,945.18             270,945.18                0.00
                                        ------------------------------------------------------------------------------------
                                                 168,770.17         2,591,118.61           2,539,120.51           51,998.10
                                        ====================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                          Interest Paid
           Certificate      Ending          Per $1,000         Cert.          TOTAL
              Class        Balance         Denomination        Class      DISTRIBUTION
                        ---------------------------------------------------------------
<S>                            <C>            <C>                 <C>     <C>
A-1                            0.00           3.19005           A-1       1,448,626.84
A-1  Carryover Interest        0.00              0.00
A-1  Writedown Interest        0.00              0.00

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

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

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

A-5                            0.00           4.77245           A-5       1,232,986.44
A-5  Carryover Interest        0.00              0.00
A-5  Writedown Interest        0.00              0.00

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

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

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

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

X                        220,768.27                              X          484,487.64

R                              0.00                              R                0.00

Service Fee                    0.00                         Service Fee     270,945.18
                        ------------                                      -------------
                         220,768.27                                       4,583,348.22
                        ============                                      =============
</TABLE>


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