OMI TRUST 1999-A
8-K, 1999-05-19
ASSET-BACKED SECURITIES
Previous: DOMINOS INC, 10-Q, 1999-05-19
Next: HIGHFIELDS CAPITAL MANAGEMENT LP, 13F-NT, 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 1999-A
           ----------------------------------------------------------
               (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 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 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 1999-A, Registrant

                              By:  Oakwood Acceptance Corporation,
                                   as servicer


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

                                    Douglas R. Muir
                                    Vice President



<PAGE>


                                INDEX OF EXHIBITS
<TABLE>
<CAPTION>

                                                                                         Page of Sequentially
                                                                                            Numbered Pages
                                                                                            --------------  
<S>                                                                                      <C>    
20.1     Monthly Remittance Report relating to Distribution
         Date occurring on May 15, 1999............................................

</TABLE>


<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                                            
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>    
339,775,981.71           (394,358.96)       (2,326,629.72)        (551,156.22)             0.00               336,503,836.81     
=================================================================================================================================



                                                                                                       REPORT DATE:  May 7, 1999
                                                                                                       POOL REPORT # 4  
                                                                                                       Page 1 of 6              
                                                                                                                    
Scheduled                          Scheduled                                        Amount                                       
Gross             Servicing        Pass Thru        Liquidation    Reserve      Available for     Limited      Total             
Interest          Fee              Interest         Proceeds       Fund Draw    Distribution      Guarantee    Distribution      
- ---------------------------------------------------------------------------------------------------------------------------------
<S>               <C>             <C>              <C>             <C>           <C>                <C>        <C>               
2,708,531.67      283,146.65       2,425,385.02     551,156.22      0.00          5,980,676.57       0.00      5,980,676.57
=================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>

                                                                                                                                 
                                              Certificate Account
- ---------------------------------------------------------------------------------------------------------------------------------
  Beginning                      Deposits                                        Investment              Ending         
  Balance            Principal           Interest           Distributions        Interest               Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                   <C>                <C>                 <C>                      <C>
  4,399,597.34      3,243,706.21          2,498,583.41       (7,033,959.03)      9,901.47                 3,117,829.40
=================================================================================================================================

                         P&I Advances at Distribution Date                           
- ---------------------------------------------------------------------------
 Beginning             Recovered            Current            Ending      
 Balance               Advances             Advances           Balance     
- ---------------------------------------------------------------------------
    847,713.24         812,455.93           675,224.64        710,481.95   
===========================================================================
                                                                           
</TABLE>



<PAGE>
<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                     
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                        
REMITTANCE REPORT
REPORTING MONTH:                               Apr-99                                       

<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
                                                                                            
Average 30 day delinquency ratio:
                               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                         339,775,981.71               
                                                                      23.780%     N         
                                                                                            
                                                                                            




                                                       REPORT DATE:  May 7, 1999 
                                                       POOL REPORT #      4      
                                                                                 
                                                       Page 2 of 6               
                                                                                 
                                                                                 
<S>                        <C>                   <C>                <C>    
 Average 60 day delinquency ratio:                                               
                                                                                 
                                                                                 
                            Over 60s           Pool Balance            %         
                       --------------------------------------------------------                          
 Current Mo                  3,015,595.70          336,503,836.81    0.90%     
 1st Preceding Mo            2,664,473.35          339,775,981.71    0.78%     
 2nd Preceding Mo            2,237,321.60          344,062,902.92    0.65%     
                                                       Divided by      3       
                                                                  -------------
                                                                     0.78%     
                                                                  =============
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                            Over 30s           Pool Balance            %       
                     --------------------------------------------------------  
                                                                               
 Current Mo                  8,560,373.91          336,503,836.81    2.54%     
 1st Preceding Mo            6,939,792.23          339,775,981.71    2.04%     
 2nd Preceding Mo            7,719,374.43          344,062,902.92    2.24%     
                                                       Divided by      3       
                                                                  -------------
                                                                     2.28%     
                                                                  =============
                                                                               
                 Cumulative loss ratio:                                        
                                                                               
                           Cumulative losses               13,487.25           
                                             ------------------------          
    Divided by Initial Certificate Principal      351,290,125.00    0.004%     
                                                                  =============
                                                                               
    Current realized loss ratio:                                               
                           Liquidation          Pool                           
                           Losses               Balance                        
                       -------------------------------------------             
                                                
Current Mo                        0.00          336,503,836.81                 
1st Preceding Mo             13,487.25          339,775,981.71                 
2nd Preceding Mo                  0.00          344,062,902.92                 
                                                                    0.016%     
                                                                  =============
                                                                        
</TABLE>
 


<PAGE>
<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                                    REPORT DATE:  May 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                                       POOL REPORT # 4
REMITTANCE REPORT                                                                                          Page 3 of 6
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>
Excluding Repos  7,400   335,692,654.17   136    5,464,597.72    30    1,231,234.98   25    1,053,358.57     191   7,749,191.27     

        Repos       23       811,182.64     2       80,180.49     3      104,869.00   18      626,133.15      23     811,182.64
              ----------------------------------------------------------------------------------------------------------------------

        Total    7,423   336,503,836.81   138    5,544,778.21    33    1,336,103.98   43    1,679,491.72     214   8,560,373.91
              =====================================================================================================================
                                                                                                                                    
                                                                                                             2.9%        2.54%   
                                                                                                         ==========================





                                           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  23     811,182.64        0     0.00     25    450,762.70        65        1,435,640.56          


</TABLE>


<PAGE>
<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                                                             
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                                                                
REMITTANCE REPORT
REPORTING MONTH:                                                 Apr-99                                                             

REPOSSESSION LIQUIDATION REPORT



                                                                             Liquidated                                             
                Account         Customer                     Principal          Sales           Insur.          Total      
     FHA?       Number            Name                        Balance          Proceeds        Refunds         Proceeds    
- ------------------------------------------------------------------------------------------------------------------------
  <S>                         <C>                            <C>              <C>                 <C>         <C>
               1751072         LUCAS JEFF D                   51,675.73        51,675.73           0.00        51,675.73
               1754720         MASSEY JOE J                   19,313.47        19,313.47           0.00        19,313.47
               1755776         MITCHELL ARBIE J               43,124.02        43,124.02           0.00        43,124.02
               1766112         LINN LISA D                    27,906.80        27,906.80           0.00        27,906.80
               1752898         FOREMAN FRANK D                27,049.93        27,049.93           0.00        27,049.93
               1754191         MARTIN RONALYN                 28,519.03        28,519.03           0.00        28,519.03
               1768068         PUCKETT JEREMY A               27,189.90        27,189.90           0.00        27,189.90
               1737626         HICKS LARRY                    13,756.74        13,756.74           0.00        13,756.74
               1778372         DAVIS SHAWN M                  37,089.43        37,089.43           0.00        37,089.43
               1780642         DURHAM WILLIAM L               34,116.99        34,116.99           0.00        34,116.99
               1799154         MILLER BRYAN L                 26,689.86        26,689.86           0.00        26,689.86
               1783778         CLARK JOSHUA W                 43,575.53        43,575.53           0.00        43,575.53
               1790666         LOCY RICHARD E                 24,801.41        24,801.41           0.00        24,801.41
               1799881         CAMPBELL RHONDA S              28,233.56        28,233.56           0.00        28,233.56
               1803246         NETTLES MICHAEL D              14,115.20        14,115.20           0.00        14,115.20
               1803709         KORZENEWSKI HAROLD D           43,943.15        43,943.15           0.00        43,943.15
               1802727         WALTMAN RONNY J                26,796.31        26,796.31           0.00        26,796.31
               1805621         BRADSHAW DAHYL                 33,259.16        33,259.16           0.00        33,259.16
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                                                                                    0.00
                                                           -------------------------------------------------------------
                                                             551,156.22       551,156.22           0.00       551,156.22
                                                           =============================================================



                                                                                REPORT DATE:  May 7, 1999                           
                                                                                POOL REPORT # 4                                     
                                                                                                                                    
                                                                                Page 4 of 6                                         
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                       Net                                       Net        Current                 
 Account         Customer            Repossession   Liquidation    Unrecov.   FHA Insurance   Pass Thru    Period Net    Cumulative 
 Number            Name                Expenses      Proceeds      Advances      Coverage      Proceeds    Gain/(Loss)  Gain/(Loss) 
- -----------------------------------------------------------------------------------------------------------------------------------
 <S>           <C>                         <C>       <C>          <C>          <C>             <C>               <C>         <C> 
1751072         LUCAS JEFF D                0.00      51,675.73    0.00          0.00          51,675.73          0.00              
1754720         MASSEY JOE J                0.00      19,313.47    0.00          0.00          19,313.47          0.00              
1755776         MITCHELL ARBIE J            0.00      43,124.02    0.00          0.00          43,124.02          0.00              
1766112         LINN LISA D                 0.00      27,906.80    0.00          0.00          27,906.80          0.00              
1752898         FOREMAN FRANK D             0.00      27,049.93    0.00          0.00          27,049.93          0.00              
1754191         MARTIN RONALYN              0.00      28,519.03    0.00          0.00          28,519.03          0.00              
1768068         PUCKETT JEREMY A            0.00      27,189.90    0.00          0.00          27,189.90          0.00              
1737626         HICKS LARRY                 0.00      13,756.74    0.00          0.00          13,756.74          0.00              
1778372         DAVIS SHAWN M               0.00      37,089.43    0.00          0.00          37,089.43          0.00              
1780642         DURHAM WILLIAM L            0.00      34,116.99    0.00          0.00          34,116.99          0.00              
1799154         MILLER BRYAN L              0.00      26,689.86    0.00          0.00          26,689.86          0.00              
1783778         CLARK JOSHUA W              0.00      43,575.53    0.00          0.00          43,575.53          0.00              
1790666         LOCY RICHARD E              0.00      24,801.41    0.00          0.00          24,801.41          0.00              
1799881         CAMPBELL RHONDA S           0.00      28,233.56    0.00          0.00          28,233.56          0.00              
1803246         NETTLES MICHAEL D           0.00      14,115.20    0.00          0.00          14,115.20          0.00              
1803709         KORZENEWSKI HAROLD D        0.00      43,943.15    0.00          0.00          43,943.15          0.00              
1802727         WALTMAN RONNY J             0.00      26,796.31    0.00          0.00          26,796.31          0.00              
1805621         BRADSHAW DAHYL              0.00      33,259.16    0.00          0.00          33,259.16          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
                                                           0.00                                     0.00          0.00              
- ----------------------------------------------------------------------------------------------------------------------            
                          0.00        551,156.22           0.00             0.00              551,156.22          0.00  (13,487.25) 
=================================================================================================================================== 
                                                                                                                                    
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                                                             
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                                50,200,000.00         42,942,581.76             0.00         2,062,448.20         2,062,448.20   
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   
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   
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   
A-4 Outstanding Writedown                   0.00                  0.00                                  0.00                        

A-5                               100,000,000.00         95,743,274.95             0.00         1,209,696.70         1,209,696.70   
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   
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   
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   
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   
B-2 Outstanding Writedown                   0.00                  0.00                                  0.00                        


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

                                  351,290,125.00        339,775,981.71             0.00         3,272,144.90         3,272,144.90   
                               =====================================================================================================




                                                                                                       REPORT DATE:  May 7, 1999
                                                                                                       POOL REPORT # 4

                                                                                                       Page 5 of 6





                                         Ending                               Ending                                Principal Paid
                Cert.                  Carryover       Writedown            Certificate              Pool             Per $1,000
                Class                  Principal        Amounts              Balances               Factor           Denomination
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>            <C>           <C>                       <C>                <C>
A-1                                         0.00                         40,880,133.56             81.43453%          41.08463
A-1 Outstanding Writedown                                                         0.00                  0.00              0.00

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

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

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

A-5                                         0.00                         94,533,578.25             94.53358%          12.09697
A-5 Outstanding Writedown                                                         0.00                  0.00              0.00

M-1                                         0.00            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            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            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            0.00         24,591,125.00            100.00000%           0.00000
B-2 Outstanding Writedown                                   0.00                  0.00                  0.00              0.00


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

                                            0.00            0.00        336,503,836.81
                              =========================================================


</TABLE>


<PAGE>
<TABLE>
<CAPTION>

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


CERTIFICATE INTEREST ANALYSIS


                                                                                                                
           Certificate       Remittance     Beginning      Current        Total        Interest      Ending     
              Class             Rate         Balance       Accrual         Paid        Shortfall     Balance    
                            ------------------------------------------------------------------------------------
<S>                          <C>               <C>         <C>            <C>           <C>         <C>         
A-1                           5.24625%          0.00        187,739.60     187,739.60    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        505,843.64     505,843.64    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                                          13,487.25        585,499.66     585,499.66    0.00     13,487.25     

R                                               0.00              0.00           0.00    0.00        0.00       

Service Fee                                     0.00        283,146.65     283,146.65    0.00        0.00       
                                       ---------------------------------------------------------------------    

                                           13,487.25      2,708,531.67   2,708,531.67    0.00   13,487.25       
                                       =====================================================================    







                               Interest Paid
           Certificate           Per $1,000               Cert.           TOTAL
              Class              Denomination             Class        DISTRIBUTION
                            -----------------------------------------------------------------
<S>                             <C>                  <C>              <C> 
A-1                             3.73983               A-1              2,250,187.80
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                             5.05844               A-5              1,715,540.34
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                 585,499.66

R                                                      R                       0.00

Service Fee                                       Service Fee            283,146.65
                                                                --------------------

                                                                       5,980,676.57
                                                                ====================

</TABLE>



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