MORGAN STANLEY CAPITAL I INC HOME EQ LN AS BK CER SER 1999-2
8-K, 1999-09-01
ASSET-BACKED SECURITIES
Previous: MELLON RESIDENTIAL FUNDING COR MOR PAS THR CER SER 1999-TBC2, 8-K, 1999-09-01
Next: VENTIV HEALTH INC, 10-12G/A, 1999-09-01




                                  UNITED STATES
                       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):  August 25, 1999

                          BANC ONE FINANCIAL SERVICES
                         Home Equity Loan Trust 1999-2



New York (governing law of          333-62911-06   52-2182699
Pooling and Servicing Agreement)    (Commission    IRS EIN
(State or other                     File Number)
jurisdiction


        c/o Norwest Bank Minnesota, N.A.
        11000 Broken Land Parkway                            21044
        Columbia, Maryland                                  (Zip Code)
        (Address of principal executive offices)


       Registrant's telephone number, including area code:  (410) 884-2000


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


ITEM 5.  Other Events

On August 25, 1999 a distribution was made to holders of BANC ONE FINANCIAL
Services Home Equity Loan Trust 1999-2




  ITEM 7.  Financial Statements and Exhibits

        (c)  Exhibits furnished in accordance with Item 601(a) of
             Regulation S-K

             Exhibit Number                      Description
                                 Monthly report distributed to holders of
             EX-99.1             BANC ONE FINANCIAL Services Home Equity Loan
                                 Trust 1999-2, relating to the August 25,
                                 1999 distribution.


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 hereunto duly authorized.



                          BANC ONE FINANCIAL SERVICES
                         Home Equity Loan Trust 1999-2

              By:   Norwest Bank Minnesota, N.A., as Trustee
              By:   /s/ Sherri J. Sharps, Vice President
              By:   Sherri J. Sharps, Vice President
              Date: 08/31/1999


                                INDEX TO EXHIBITS

Exhibit Number                   Description

EX-99.1        Monthly report distributed to holders of Banc One Financial
               Services Home Equity Loan Trust 1999-2, relating to the
               August 25, 1999 distribution.







              Banc One Financial Services Home Equity Loan Trust 1999-2
                               Monthly Servicing Report
                For the Collection & Interest Period Ending 07/31/1999
                            For Distribution on 08/25/1999
<TABLE>
<S>                                                                      <C>

A. CURRENT PERIOD COLLECTIONS & OTHER AMOUNTS
(A) Principal and Interest Collections
 (i) Interest Collections                                                    $3,909,161.38
 (ii) Principal Collections                                                  $1,200,492.75
 (iii) Principal Curtailments                                                  $132,607.64
 (iv) Principal Prepayments in Full                                          $7,762,764.44
 (v) Count Principal Prepayments in Full                                               141

(B) Net Liquidation Proceeds net of related Foreclosure Profits                     $0.00
(C) Insurance Proceeds to extent not included in Net Liquidation Proceeds           $0.00
(D) Proceeds from Loan Repurchases or Substitution Adjustments                       0.00
(E) Released Mortgaged Property Proceeds                                            $0.00
(F) Other Amounts
 (i) Net REO Revenue                                                                 $0.00
 (ii) Compensating Interest                                                          $0.00
 (iii) Net Loss on Eligible Investments                                              $0.00

(G) Monthly Advance                                                           $290,166.13

(H) Termination Price                                                               $0.00

(I) Total Collections (A+B+C+D+E+F+G+H)                                    $13,295,192.34

(J) Civil Relief Act Shortfall                                                      $0.00
(K) Prepayment Interest Shortfall                                                   $0.00
</TABLE>
<TABLE>

B. CURRENT PERIOD DELINQUENCIES & LIQUIDATION LOAN LOSSES

                                                                Count      Amount               Percentage
<S>                                                          <C>          <C>                <C>

(A) Delinquent Loans, REO, Foreclosures and Bankruptcies
 (i)  30-59 Days Delinquent                                       101      $6,062,470.85             1.626%
 (ii)  60-89 Days Delinquent                                       18      $1,061,002.83             0.285%
 (iii) 90 Days or More Delinquent                                   5        $315,597.30             0.085%
 (iv) Loans Entering REO at end of Collection Period                0              $0.00             0.000%
 (v) Loans in Foreclosure                                           0              $0.00             0.000%
 (vi) Loans in Bankruptcy or Insolvency Proceedings                 0              $0.00             0.000%
 (vii) Total 60+ including REO, Foreclosure & Bankrupcy            23      $1,376,600.13             0.369%
 (viii) Total 90+ including REO, Foreclosure & Bankrutcy            5        $315,597.30             0.085%

(B) Liquidation Losses                                                             $0.00             0.000%
</TABLE>
<TABLE>

C. CURRENT PERIOD INSURED PAYMENTS
<S>                                                                        <C>
(A) Required Payments                                                       $2,047,923.29
(B) Net Available Distribution Amount                                      $13,064,952.77
(C) Insured or Deficiency Amount (max(0,(A-B))                                      $0.00
(D) Preference Amount                                                               $0.00
(E) Insured Payments (C+D)                                                          $0.00
</TABLE>
<TABLE>

D. CURRENT PERIOD FORMULA PRINCIPAL DISTRIBUTION AMOUNT
<S>                                                                       <C>
(A) Principal Distributable Amount
 (i) Total Principal Collections                                             $9,095,864.83
 (ii) plus Principal Balance of Liquidated Home Equity Loans                         $0.00
 (iii) plus Insurance Proceeds received                                              $0.00
 (iv) plus Portion of Purchase Price allocable to Principal of Defective Home
  equity loans                                                                        0.00
 (v) plus Principal Portion of Substitution Adjustments not previously distributed   $0.00
 (vi) equals Total Principal Distributable Amount                            $9,095,864.83

(B) Unpaid Principal Shortfall                                                       $0.00

(C) Formula Principal Distribution Amount (A+B)                              $9,095,864.83
(D) Formula Principal Distribution Amount required to maintain OC            $9,095,864.83
(E) Class A-7 Priority Amount                                                       $0.00
</TABLE>
<TABLE>

E. CURRENT PERIOD AVAILABLE FUNDS
<S>                                                        <C>
(A) Total Collections                                       $13,295,192.34
(B) Master Service Fee                                         $159,126.87
(C) Available Funds                                         $13,136,065.47
(D) Insured Payments                                                 $0.00
(E) Total Available Funds and Insured Payments              $13,136,065.47
</TABLE>


<TABLE>


F. WATERFALL AMOUNTS

<S>                                                                         <C>

F. WATERFALL AMOUNTS
 (A) Trustee Fee and Premium Amount:
 (i) Trustee Fee                                                                     4,296.43
 (ii) Premium Amount                                                                66,816.27

 (B) Accrued and Unpaid Master Servicing Fee:                                            0.00

 (C) Current Monthly Interest Amounts:
(i) Class A-1 Certificate
(a)  Current Monthly Interest Amount Due                                           938,715.35
(b)  Current Monthly Interest Amount Paid                                          938,715.35
(c)  Interest Shortfall                                                                  0.00
(ii) Class A-2 Certificate
(a)  Current Monthly Interest Amount Due                                           314,363.10
(b)  Current Monthly Interest Amount Paid                                          314,363.10
(c)  Interest Shortfall                                                                  0.00
(iii) Class A-3 Certificate
(a)  Current Monthly Interest Amount Due                                           272,875.02
(b)  Current Monthly Interest Amount Paid                                          272,875.02
(c)  Interest Shortfall                                                                  0.00
(iv) Class A-4 Certificate
(a)  Current Monthly Interest Amount Due                                            91,140.33
(b)  Current Monthly Interest Amount Paid                                           91,140.33
(c)  Interest Shortfall                                                                  0.00
(v) Class A-5 Certificate
(a)  Current Monthly Interest Amount Due                                           122,643.53
(b)  Current Monthly Interest Amount Paid                                          122,643.53
(c)  Interest Shortfall                                                                  0.00
(vi) Class A-6 Certificate
(a)  Current Monthly Interest Amount Due                                            75,362.50
(b)  Current Monthly Interest Amount Paid                                           75,362.50
(c)  Interest Shortfall                                                                  0.00
(vii) Class A-7 Certificate
(a)  Current Monthly Interest Amount Due                                           232,823.47
(b)  Current Monthly Interest Amount Paid                                          232,823.47
(c)  Interest Shortfall                                                                  0.00

(viii) Total Current Monthly Interest Amount Due                                 2,047,923.29
(ix) Total Current Montly Interest Amount Paid                                   2,047,923.29
(x) Total Interest Shortfall                                                             0.00

 (D) Unpaid Interest Shortfall and Interest on Unpaid Interest Shortfall:
(i) Class A-1 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00
(ii) Class A-2 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00
(iii) Class A-3 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00
(iv) Class A-4 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00
(v) Class A-5 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00
(vi) Class A-6 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00
(vii) Class A-7 Certificate
    (a)  Unpaid Interest Shortfall Due                                                   0.00
    (b)  Unpaid Interest Shortfall Paid                                                  0.00
    (c)  Remaining Unpaid Interest Shortalls                                             0.00

(viii) Total Unpaid Interest Shortfall Due                                               0.00
(ix)  Total Unpaid Interest Shortfall Paid                                               0.00
(x) Total Remaining Unpaid Interest Shortfall                                            0.00

 (E) Monthly Principal Distribution:
(i) Class A-7 Certificate Priority Amount                                                0.00
(ii) Class A-1 Certificate                                                       9,095,864.83
(iii) Class A-2 Certificate                                                              0.00
(iv) Class A-3 Certificate                                                               0.00
(v) Class A-4 Certificate                                                                0.00
(vi) Class A-5 Certificate                                                               0.00
(vii) Class A-6 Certificate                                                              0.00
(viii) Other Class A-7 Certificate Amounts                                               0.00

(vi) Total Monthly Principal Distribution                                        9,095,864.83

 (F) Reimbursement Amount owed to Certificate Insurer:                                   0.00

 (G) Non Recoverable Advances not previously reimbursed to Master Servicer:              0.00

 (H) Excess Spread:                                                              1,921,164.65

 (I) Distributable Excess Spread Allocation:
(i) Class A-1 Certificate                                                        1,921,164.65
(ii) Class A-2 Certificate                                                               0.00
(iii) Class A-3 Certificate                                                              0.00
(iv) Class A-4 Certificate                                                               0.00
(v) Class A-5 Certificate                                                                0.00
(vi) Class A-6 Certificate                                                               0.00
(vii) Class A-7 Certificate                                                              0.00

(viii) Total Certificate  Distributable Excess Spread                            1,921,164.65

 (J) Other Amounts owed to Certificate Insurer:                                          0.00

 (K) Prepayment Interest Shortfall owed to Certificateholders
(i) Class A-1 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00
(ii) Class A-2 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00
(iii) Class A-3 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00
(iv) Class A-4 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00
(v) Class A-5 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00
(vi) Class A-6 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00
(vii) Class A-7 Certificate
    (a)  Prepayment Interest Shortfall Due                                               0.00
    (b)  Prepayment Interest Shortfall Paid                                              0.00
    (c)  Remaining Prepayment Interest Shortfall                                         0.00

(viii) Total Prepayment Interest Shortfall Due                                           0.00
(ix) Total Prepayment Interest Shortfall Paid                                            0.00
(x) Total Remaining Prepayment Interest Shortfall                                        0.00

 (L) Other Amounts owed to Master Servicer
(i) Reimbursement of Compensating Interest                                               0.00
(ii) Reimbursement of Unreimbursed Servicing Advances                                    0.00
(iii) Reimbursement of Unreimbursed Monthly Advances                                     0.00

 (M) Other termination/transfer amounts due to Trustee                                   0.00

 (N) Amount released to Class R Certificateholder                                        0.00
</TABLE>
<TABLE>



F. Waterfall Amounts (continued)
                                                                   REMAINING AVAIL      REMAINING AVAIL      TOTAL REMAINING
                                                                  FUNDS (int only)    FUNDS (Prin only)       AVAILABLE FUNDS


<S>                                                                  <C>                 <C>                   <C>
 (A) Trustee Fee and Premium Amount:                                 4,040,200.64        9,095,864.83          13,136,065.47
 (i) Trustee Fee                                                     4,035,904.21
 (ii) Premium Amount                                                 3,969,087.94

 (B) Accrued and Unpaid Master Servicing Fee:                        3,969,087.94

 (C) Current Monthly Interest Amounts:
(i) Class A-1 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall
(ii) Class A-2 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall
(iii) Class A-3 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall
(iv) Class A-4 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall
(v) Class A-5 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall
(vi) Class A-6 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall
(vii) Class A-7 Certificate
(a)  Current Monthly Interest Amount Due
(b)  Current Monthly Interest Amount Paid
(c)  Interest Shortfall

(viii) Total Current Monthly Interest Amount Due
(ix) Total Current Montly Interest Amount Paid                       1,921,164.65
(x) Total Interest Shortfall

 (D) Unpaid Interest Shortfall and Interest on Unpaid Interest Shortfall:
(i) Class A-1 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls
(ii) Class A-2 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls
(iii) Class A-3 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls
(iv) Class A-4 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls
(v) Class A-5 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls
(vi) Class A-6 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls
(vii) Class A-7 Certificate
    (a)  Unpaid Interest Shortfall Due
    (b)  Unpaid Interest Shortfall Paid
    (c)  Remaining Unpaid Interest Shortalls

(viii) Total Unpaid Interest Shortfall Due
(ix)  Total Unpaid Interest Shortfall Paid                           1,921,164.65
(x) Total Remaining Unpaid Interest Shortfall

 (E) Monthly Principal Distribution:
(i) Class A-7 Certificate Priority Amount
(ii) Class A-1 Certificate
(iii) Class A-2 Certificate
(iv) Class A-3 Certificate
(v) Class A-4 Certificate
(vi) Class A-5 Certificate
(vii) Class A-6 Certificate
(viii) Other Class A-7 Certificate Amounts

(vi) Total Monthly Principal Distribution                                                        0.00

 (F) Reimbursement Amount owed to Certificate Insurer:               1,921,164.65

 (G) Non Recoverable Advances not previously reimbursed to Master    1,921,164.65
     Servicer
 (H) Excess Spread:

 (I) Distributable Excess Spread Allocation:
(i) Class A-1 Certificate
(ii) Class A-2 Certificate
(iii) Class A-3 Certificate
(iv) Class A-4 Certificate
(v) Class A-5 Certificate
(vi) Class A-6 Certificate
(vii) Class A-7 Certificate

(viii) Total Certificate  Distributable Excess Spread                        0.00

 (J) Other Amounts owed to Certificate Insurer:                              0.00

 (K) Prepayment Interest Shortfall owed to Certificateholders
(i) Class A-1 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall
(ii) Class A-2 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall
(iii) Class A-3 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall
(iv) Class A-4 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall
(v) Class A-5 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall
(vi) Class A-6 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall
(vii) Class A-7 Certificate
    (a)  Prepayment Interest Shortfall Due
    (b)  Prepayment Interest Shortfall Paid
    (c)  Remaining Prepayment Interest Shortfall

(viii) Total Prepayment Interest Shortfall Due
(ix) Total Prepayment Interest Shortfall Paid                                0.00
(x) Total Remaining Prepayment Interest Shortfall

 (L) Other Amounts owed to Master Servicer
(i) Reimbursement of Compensating Interest                                   0.00
(ii) Reimbursement of Unreimbursed Servicing Advances                        0.00
(iii) Reimbursement of Unreimbursed Monthly Advances                         0.00

 (M) Other termination/transfer amounts due to Trustee                       0.00

 (N) Amount released to Class R Certificateholder

</TABLE>


<TABLE>

G. CALCULATION OF OC TARGET AMOUNT
<S>                                                                                    <C>
(A) Twelve Month Average Monthly Loss Rate (Not applicable until 12th Distribution
    date)                                                                                 0.000%
(B) Is Rolling Twelve Month Loss Rate greater than Trigger Values?                           No

(C) Cumulative Loss Rate                                                                  0.000%
(D) Is Cumulative Loss Rate greater than 6.50%?                                              No

(E) Has OC Stepdown Date been reached?                                                       No

(F) Overcollateralization Target Amount                                          $30,157,340.74

</TABLE>


<TABLE>


H. COMPARATIVE POOL AND CERTIFICATE CHARACTERISTICS
                                                      Begin of Collection     End of Collection Period
                                                          Period
<S>                                                  <C>
(A) Certificate Balances and Factors
  (i) Class A-1 Certificate Balance                        $174,374,368.60        $163,357,339.12
  (ii) Class A-1 Certificate Factor                              0.9503519              0.8903084
  (iii) Class A-2 Certificate Balance                       $56,388,000.00         $56,388,000.00
  (iv) Class A-2 Certificate Factor                              1.0000000              1.0000000
  (v) Class A-3 Certificate Balance                         $47,183,000.00         $47,183,000.00
  (vi) Class A-3 Certificate Factor                              1.0000000              1.0000000
  (vii) Class A-4 Certificate Balance                       $15,404,000.00         $15,404,000.00
  (viii) Class A-4 Certificate Factor                            1.0000000              1.0000000
  (ix) Class A-5 Certificate Balance                        $20,133,000.00         $20,133,000.00
  (x) Class A-5 Certificate Factor                               1.0000000              1.0000000
  (xi) Class A-6 Certificate Balance                        $12,058,000.00         $12,058,000.00
  (xii) Class A-6 Certificate Factor                             1.0000000              1.0000000
  (xiii) Class A-7 Certificate Balance                      $38,912,000.00         $38,912,000.00
  (xiv) Class A-7 Certificate Factor                             1.0000000              1.0000000
  (xv) Aggregate Certificate Balance                       $364,452,368.60        $353,435,339.12
  (xvi) Aggregate Certificate Factor                             0.9756141              0.9461223

(B) Collateral Pool
  (i) Pool Principal Balance                               $381,904,498.49        $372,808,633.66
  (ii) Weighted Average Loan Rate                                   11.795%                11.787%
  (iii)  Weighted Average Original Term (months)                    213.00                 213.00
  (iv)  Weighted Average Remaining Term (months)                    209.84                 208.96
  (v)  Loan Count                                                    6,872                  6,731
  (vi)  3 Largest Loan Pool Balances                         $1,137,716.07          $1,134,214.68

(C) Overcollateralization Amount                            $17,452,129.89         $19,373,294.54
</TABLE>


<TABLE>


I. MASTER SERVICER TERMINATION & OTHER TRIGGER TESTS
<S>                                                                             <C>
(A) Rolling Twelve Month Loss Rate                                               0.000%
(B) Is Rolling Twelve Month Loss Rate greater than 4.00%?                           No

(C) Six Month Average of Pool Delinquency Rate (Not applicable until 6th
    Distribution Date)                                                           0.062%
(D) Is Rolling Six Month Delinquency Rate greater than 5.00%?                       No

(E) Has Deposit Event Occurred?                                                     No
</TABLE>


<TABLE>


J. SUMMARY STATEMENT OF AMOUNTS DUE TO CERTIFICATEHOLDERS

<S>                                                          <C>                 <C>
                                                                                     Per $1000
                                                             Dollars                 of Original
                                                                                  Cert Principal
(A) Amount of distribution allocable to Current Monthly Interest
    & Unpaid Interest Sh

(i) Class A-1 Certificate                                      $938,715.35             5.11606108
(ii) Class A-2 Certificate                                     $314,363.10             5.57500000
(iii) Class A-3 Certificate                                    $272,875.02             5.78333333
(iv) Class A-4 Certificate                                      $91,140.33             5.91666667
(v) Class A-5 Certificate                                      $122,643.53             6.09166667
(vi) Class A-6 Certificate                                      $75,362.50             6.25000000
(vii) Class A-7 Certificate                                    $232,823.47             5.98333333
(v) Total                                                    $2,047,923.29             5.48215100

(B) Amount of distribution allocable to Formula Principal Distributable Amount

(i) Class A-1 Certificate                                    $9,095,864.83            49.57306811
(ii) Class A-2 Certificate                                           $0.00             0.00000000
(iii) Class A-3 Certificate                                          $0.00             0.00000000
(iv) Class A-4 Certificate                                           $0.00             0.00000000
(v) Class A-5 Certificate                                            $0.00             0.00000000
(vi) Class A-6 Certificate                                           $0.00             0.00000000
(vii) Class A-7 Certificate                                          $0.00             0.00000000
(v) Total                                                    $9,095,864.83            24.34900988

(C) Amount of distribution allocable to Distributable Excess Spread

(i) Class A-1 Certificate                                    $1,921,164.65            10.47047508
(ii) Class A-2 Certificate                                           $0.00             0.00000000
(iii) Class A-3 Certificate                                          $0.00             0.00000000
(iv) Class A-4 Certificate                                           $0.00             0.00000000
(v) Class A-5 Certificate                                            $0.00             0.00000000
(vi) Class A-6 Certificate                                           $0.00             0.00000000
(vii) Class A-7 Certificate                                          $0.00             0.00000000
(v) Total                                                    $1,921,164.65             5.14282676

(D) Amount of distribution allocable to Prepayment Interest Shortfall

(i) Class A-1 Certificate                                            $0.00             0.00000000
(ii) Class A-2 Certificate                                           $0.00             0.00000000
(iii) Class A-3 Certificate                                          $0.00             0.00000000
(iv) Class A-4 Certificate                                           $0.00             0.00000000
(v) Class A-5 Certificate                                            $0.00             0.00000000
(vi) Class A-6 Certificate                                           $0.00             0.00000000
(vii) Class A-7 Certificate                                          $0.00             0.00000000
(v) Total                                                            $0.00             0.00000000

(E) Total Principal and Interest Distributed to Certificateholders

(i) Class A-1 Certificate                                   $11,955,744.83            65.15960427
(ii) Class A-2 Certificate                                     $314,363.10             5.57500000
(iii) Class A-3 Certificate                                    $272,875.02             5.78333333
(iv) Class A-4 Certificate                                      $91,140.33             5.91666667
(v) Class A-5 Certificate                                      $122,643.53             6.09166667
(vi) Class A-6 Certificate                                      $75,362.50             6.25000000
(vii) Class A-7 Certificate                                    $232,823.47             5.98333333
(v) Total                                                   $13,064,952.77            34.97398764

</TABLE>



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