OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1999-B
8-K, 1999-06-22
ASSET-BACKED SECURITIES
Previous: HULL GROUP INC, S-1/A, 1999-06-22
Next: PNC MORTGAGE SECURITIES CORP MORT PASS THRO CERT SER 1999-5, 424B3, 1999-06-22





                       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) June 15, 1999.

                                OMI Trust 1999-B
               --------------------------------------------------
               (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-B

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

                                            By:  Oakwood Acceptance Corporation,
                                                 as servicer


June 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 June 15, 1999........................................



                                                                    EXHIBIT 20.1

<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-B                                             REPORT DATE:  June 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                POOL REPORT #        1
REMITTANCE REPORT
REPORTING MONTH:   May-99                                                           Page 1 of 6


                                              Scheduled Principal Balance of Contracts
- -----------------------------------------------------------------------------------------------------------------------------
Beginning                                                                                 Ending              Scheduled
Principal              Scheduled       Prepaid           Liquidated      Loans            Principal           Gross
Balance                Principal       Principal         Principal       Repurchased      Balance             Interest
- -----------------------------------------------------------------------------------------------------------------------------
<S>                   <C>             <C>               <C>             <C>              <C>                 <C>
255,621,150.90        (649,315.61)    (4,438,792.06)     (501,711.32)    0.00             250,031,331.91      4,365,376.27
=============================================================================================================================




                     Scheduled                            Amount
Servicing            Pass Thru          Pass-Through      Available for     Limited              Total
Fee                  Interest           Proceeds          Distribution      Guarantee            Distribution
- ------------------------------------------------------------------------------------------------------------------
<S>                 <C>                <C>              <C>                          <C>        <C>
 423,944.03          3,941,432.24       501,711.32       9,955,195.26                 0.00       9,955,195.26
==================================================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                    Certificate Account
- --------------------------------------------------------------------------------------------------------------
<S>                 <C>                  <C>             <C>               <C>                 <C>
  Beginning                      Deposits                                   Investment          Ending
  Balance            Principal            Interest        Distributions     Interest            Balance
- --------------------------------------------------------------------------------------------------------------

   0.00              5,285,603.30        2,311,361.71     0.00              14,323.54           7,611,288.55
==============================================================================================================

                        P&I Advances at Distribution Date
- --------------------------------------------------------------------------------
       Beginning              Recovered            Current            Ending
        Balance               Advances             Advances           Balance
- --------------------------------------------------------------------------------
<S>                          <C>                 <C>                <C>
      0.00                   (0.00)               211,349.08         211,349.08
================================================================================
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-B                          REPORT DATE:  June 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER                             POOL REPORT #      1
REMITTANCE REPORT
REPORTING MONTH:                                                 Page 2 of 6


Class B Crossover Test                                                                 Test Met?
- ----------------------------------------------------------------                       ---------------
<S>                                                                    <C>              <C>
(a) Remittance date on or after December 2003                                                N

(b) Average 60 day Delinquency rate <=        5%                                          #DIV/0!

(c) Average 30 day Delinquency rate <=        7%                                          #DIV/0!

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

                Dec 2003- May 2005            7%                                             N
                June 2005-May 2006            8%                                             N
                June 2006- Nov 2007           9%                                             N
                Dec 2007 and After            10.5%                                          N


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

(f)  Does Subordinated Certificate percentage equal or exceed 40.250% of Pool
     Scheduled Principal Balance

                Beginning M balance                                      28,118,000.00
                Beginning B-1 balance                                    12,781,000.00
                Beginning B-2 balance                                    17,894,150.00
                                                                -----------------------
                                                                         58,793,150.00
                                                                -----------------------
                Divided by beginning pool
                balance                                                 255,621,150.90
                                                                               23.000%       N




Average 60 day delinquency ratio:
<S>                            <C>                <C>               <C>
                             Over 60s           Pool Balance            %
                        --------------------------------------------------------

Current Mo                      640,319.74         250,031,331.91     0.26%
1st Preceding Mo                      0.00                   0.00    #DIV/0!
2nd Preceding Mo                      0.00                   0.00    #DIV/0!
                                                       Divided by       3
                                                                  --------------
                                                                     #DIV/0!
                                                                  ==============

Average 30 day delinquency ratio:


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

Current Mo                    5,204,466.11         250,031,331.91     2.08%
1st Preceding Mo                      0.00                   0.00    #DIV/0!
2nd Preceding Mo                      0.00                   0.00    #DIV/0!
                                                       Divided by       3
                                                                  --------------
                                                                     #DIV/0!
                                                                  ==============

Cumulative loss ratio:

                         Cumulative losses                   0.00
                                           -----------------------
Divided by Initial Certificate Principal                     0.00    #DIV/0!
                                                                  ==============



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

Current Mo                            0.00         250,031,331.91
1st Preceding Mo                      0.00                   0.00
2nd Preceding Mo                      0.00                   0.00
                                      0.00          83,343,777.30    0.000%
                                                                  ==============


</TABLE>

<PAGE>

<TABLE>
<CAPTION>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-B                                    REPORT DATE:  June 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                       POOL REPORT #             1
REMITTANCE REPORT
REPORTING MONTH:       May-99                                              Page 3 of 6



                                                                      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  5,742   249,886,359.56     119   4,473,565.95    18    585,927.81       0           0.00         137  5,059,493.76

        Repos        3       144,972.35       2      90,580.42     0          0.00       1      54,391.93           3    144,972.35
              ---------------------------------------------------------------------------------------------------------------------

        Total    5,745   250,031,331.91     121   4,564,146.37    18    585,927.81       1      54,391.93         140  5,204,466.11
              =====================================================================================================================

                                                                                                                  2.4%         2.08%
                                                                                                            =======================





                                     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>

3      144,972.35       0        0.00      17   646,683.47      17   646,683.47




</TABLE>


<PAGE>



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

          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>                 <C>
          1830983     AVELDANO JORGE A                 8,330.89          8,330.89          0.00         8,330.89            0.00
          1811561     HARVEY ERIC                     20,841.84         20,841.84          0.00        20,841.84            0.00
          1816487     BEAN DAN                        35,971.69         35,971.69          0.00        35,971.69            0.00
          1818699     ATKINSON JULIE N                60,470.65         60,470.65          0.00        60,470.65            0.00
          1828433     AGRON MOISES                    27,124.11         27,124.11          0.00        27,124.11            0.00
          1829308     PHILLIPS BRIAN K                34,827.27         34,827.27          0.00        34,827.27            0.00
          1830009     CUBBERLEY CATHY                 37,319.09         37,319.09          0.00        37,319.09            0.00
          1830579     FORD SHARON S                   60,643.37         60,643.37          0.00        60,643.37            0.00
          1841477     RIDGEWAY DONALD                 43,291.09         43,291.09          0.00        43,291.09            0.00
          1841667     APODACA ELEANOR R               49,869.57         49,869.57          0.00        49,869.57            0.00
          1842962     NIXON DERRICK O                 27,086.59         27,086.59          0.00        27,086.59            0.00
          1859297     SEGRET AGNES H                  36,821.12         36,821.12          0.00        36,821.12            0.00
          1877844     BACA GILLIE R                   22,694.51         22,694.51          0.00        22,694.51            0.00
          1898451     BRADLEY JIMMY E                 36,419.53         36,419.53          0.00        36,419.53            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                                           0.00              0.00          0.00             0.00            0.00
                                               ==================================================================================
                                                     501,711.32        501,711.32          0.00       501,711.32            0.00
                                               ==================================================================================
</TABLE>





                                                      REPORT DATE:  June 7, 1999
                                                      POOL REPORT # 1

                                                      Page 4 of 6



<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>              <C>         <C>
          1830983     AVELDANO JORGE A        8,330.89       0.00          0.00            8,330.89         0.00
          1811561     HARVEY ERIC            20,841.84       0.00          0.00           20,841.84         0.00
          1816487     BEAN DAN               35,971.69       0.00          0.00           35,971.69         0.00
          1818699     ATKINSON JULIE N       60,470.65       0.00          0.00           60,470.65         0.00
          1828433     AGRON MOISES           27,124.11       0.00          0.00           27,124.11         0.00
          1829308     PHILLIPS BRIAN K       34,827.27       0.00          0.00           34,827.27         0.00
          1830009     CUBBERLEY CATHY        37,319.09       0.00          0.00           37,319.09         0.00
          1830579     FORD SHARON S          60,643.37       0.00          0.00           60,643.37         0.00
          1841477     RIDGEWAY DONALD        43,291.09       0.00          0.00           43,291.09         0.00
          1841667     APODACA ELEANOR R      49,869.57       0.00          0.00           49,869.57         0.00
          1842962     NIXON DERRICK O        27,086.59       0.00          0.00           27,086.59         0.00
          1859297     SEGRET AGNES H         36,821.12       0.00          0.00           36,821.12         0.00
          1877844     BACA GILLIE R          22,694.51       0.00          0.00           22,694.51         0.00
          1898451     BRADLEY JIMMY E        36,419.53       0.00          0.00           36,419.53         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                                  0.00       0.00          0.00                0.00         0.00
                                          =========================================================================================
                                            501,711.32       0.00          0.00          501,711.32         0.00              0.00
                                          =========================================================================================
</TABLE>


<PAGE>



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

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL

<TABLE>
<CAPTION>

                                                    Original              Beginning        Beginning Principal        Current
                    Cert.                         Certificate            Certificate        Shortfall Carry-         Principal
                    Class                           Balances              Balances                Over                  Due
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>                    <C>               <C>                       <C>
SENIOR CERTIFICATES

A-1                                                61,200,000.00         61,200,000.00


A-2                                                49,100,000.00         49,100,000.00


A-3                                                28,900,000.00         28,900,000.00


A-4                                                57,628,000.00         57,628,000.00


                                           ---------------------------------------------------------------------------------------
Total Certificate Principal
  Bal.                                            196,828,000.00        196,828,000.00                  0.00         5,589,818.09
                                           =======================================================================================

                                                   Original              Beginning         Beginning Principal        Current
SUBORDINATE CERTIFICATES                          Certificate           Certificate         Shortfall Carry-         Principal
                                                   Balances              Balances                Over                  Due
                                           ---------------------------------------------------------------------------------------
M-1                                                15,337,000.00         15,337,000.00                  0.00                 0.00
M-1 Outstanding Writedown                                                         0.00                                       0.00

M-2                                                12,781,000.00         12,781,000.00                  0.00                 0.00
M-1 Outstanding Writedown                                                         0.00                                       0.00

B-1                                                12,781,000.00         12,781,000.00                  0.00                 0.00
B-1 Outstanding Writedown                                                         0.00                                       0.00

B-2                                                17,894,150.00         17,894,150.00                  0.00                 0.00
B-2 Outstanding Writedown                                                         0.00                                       0.00


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

Total Excluding Writedown Bal.                     58,793,150.00         58,793,150.00                  0.00                 0.00
                                           =======================================================================================

All Certificates Excluding
  Writedown Bal.                                  255,621,150.00        255,621,150.00                  0.00         5,589,818.09
                                           =======================================================================================
</TABLE>



                                                      REPORT DATE:  June 7, 1999
                                                      POOL REPORT #         1

                                                      Page 5 of 6


<TABLE>
<CAPTION>


                                 Current           Ending Principal          Ending                      Principal Paid
              Cert.             Principal          Shortfall Carry-       Certificate           Pool       Per $1,000
              Class                Paid                  Over               Balances           Factor     Denomination
- -----------------------------------------------------------------------------------------------------------------------
<S>                             <C>                <C>                <C>                  <C>          <C>
SENIOR CERTIFICATES

A-1                                 5,589,818.09                      55,610,181.91         90.86631%      91.336897


A-2                                         0.00                      49,100,000.00        100.00000%       0.000000


A-3                                         0.00                      28,900,000.00        100.00000%       0.000000


A-4                                         0.00                      57,628,000.00        100.00000%       0.000000


                                ----------------------------------------------------
Total Certificate Principal
  Bal.                              5,589,818.09          0.00       191,238,181.91
                                =====================================================================================

                                 Current           Ending Principal         Current            Ending                 Principal Paid
SUBORDINATE CERTIFICATES        Principal          Shortfall Carry-        Writedown/       Certificate       Pool      Per $1,000
                                   Paid                  Over              (Writeup)          Balances       Factor    Denomination
                                ----------------------------------------------------------------------------------------------------
M-1                                         0.00          0.00                 0.00     15,337,000.00     100.00000%     0.000000
M-1 Outstanding Writedown                                                      0.00

M-2                                         0.00          0.00                 0.00     12,781,000.00     100.00000%     0.000000
M-1 Outstanding Writedown                                                      0.00

B-1                                         0.00          0.00                 0.00     12,781,000.00     100.00000%     0.000000
B-1 Outstanding Writedown                                                      0.00

B-2                                         0.00          0.00                 0.00     17,894,150.00     100.00000%     0.000000
B-2 Outstanding Writedown                                                      0.00


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

Total Excluding Writedown Bal.              0.00          0.00                 0.00     58,793,150.00
                                ======================================================================

All Certificates Excluding
  Writedown Bal.                    5,589,818.09          0.00                 0.00    250,031,331.91
                                ======================================================================
</TABLE>


<PAGE>


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


CERTIFICATE INTEREST ANALYSIS


<TABLE>
<CAPTION>
                                     Beginning Carry-                       Current Carry-
    SENIOR           Pass-Through     Over Priority      Current Priority   Over Priority                        Ending Carry-
 CERTIFICATES            Rate        Interest Balance    Interest Accrual  Interest Accrual         Paid         Over Balance
                   ---------------------------------------------------------------------------------------------------------------
<S>                  <C>             <C>                 <C>               <C>                   <C>             <C>

A-1                  5.02250%               0.00           281,762.25               0.00         281,762.25            0.00

A-2                  6.19000%               0.00           253,274.17               0.00         253,274.17            0.00

A-3                  6.45000%               0.00           155,337.50               0.00         155,337.50            0.00

A-4                  6.99000%               0.00           335,683.10               0.00         335,683.10            0.00

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

                              ==============================================================================================
Total                                       0.00         1,026,057.02               0.00       1,026,057.02            0.00
                              ==============================================================================================

                                     Beginning Carry-                       Current Carry-        Priority       Ending Carry-
SEBORDINATE          Pass-Through     Over Priority      Current Priority   Over Priority         Interest       Over Priority
CERTIFICATES             Rate        Interest Balance    Interest Accrual  Interest Accrual         Paid       Interest Balance
                   ---------------------------------------------------------------------------------------------------------------


M-1                  7.18000%               0.00            91,766.38               0.00          91,766.38            0.00

M-2                  7.52000%               0.00            80,094.27               0.00          80,094.27            0.00

B-1                  8.04000%               0.00            85,632.70               0.00          85,632.70            0.00

B-2                  9.05000%               0.00           134,951.71               0.00         134,951.71            0.00

Limited Guarantee                                                                                      0.00

Service Fee                                 0.00           423,944.03               0.00         423,944.03            0.00

X                                           0.00         2,522,931.06               0.00       2,522,931.06            0.00

R                                           0.00                 0.00               0.00               0.00            0.00
                              ----------------------------------------------------------------------------------------------

Total                                       0.00         3,339,320.15               0.00       3,339,320.15            0.00
                              ==============================================================================================

All Certificates                            0.00         4,365,377.17               0.00       4,365,377.17            0.00
                              ==============================================================================================

</TABLE>





                                                       REPORT DATE: June 7, 1999
                                                       POOL REPORT # 1

                                                       Page 6 of 6


<TABLE>
<CAPTION>



                  Interest Paid
    SENIOR          Per $1,000        Total Class
 CERTIFICATES      Denomination       Distribution
                 ---------------------------------------
<S>              <C>              <C>                     <C>             <C>             <C>              <C>                <C>

A-1                4.60396        5,871,580.34

A-2                5.15833          253,274.17

A-3                5.37500          155,337.50

A-4                5.82500          335,683.10

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

                           ====================
Total                             6,615,875.11
                           ====================

                Beginning Carry   Current Writedown   Current Carry-                   Ending Carry-    Interest Paid
SEBORDINATE      Over Writedown       Interest       Over Writedown      Writedown     Over Writedown     Per $1,000    Total Class
CERTIFICATES    Interest Balance       Accrued       Interest Accrued  Interest Paid  Interest Balance   Denomination   Distribution
               ---------------------------------------------------------------------------------------------------------------------


M-1                   0.00              0.00               0.00           0.00             0.00           5.98333        91,766.38

M-2                   0.00              0.00               0.00           0.00             0.00           6.26667        80,094.27

B-1                   0.00              0.00               0.00           0.00             0.00           6.70000        85,632.70

B-2                   0.00              0.00               0.00           0.00             0.00           7.54167       134,951.71

Limited Guarantee                                                                                                             0.00

Service Fee                                                                                                             423,944.03

X                                                                                                                     2,522,931.06

R                                                                                                                             0.00
                 -------------------------------------------------------------------------------                  -----------------
Total
                      0.00              0.00               0.00           0.00             0.00                       3,339,320.15
                 ===============================================================================                  =================
All Certificates
                      0.00              0.00               0.00           0.00             0.00                       9,955,195.26
                 ===============================================================================                  =================
</TABLE>






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