OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1999-C
8-K, 1999-10-22
ASSET-BACKED SECURITIES
Previous: JACOB INTERNET FUND INC, N-1A/A, 1999-10-22
Next: AGILENT TECHNOLOGIES INC, S-1/A, 1999-10-22



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


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



                                    FORM 8-K


                                 CURRENT REPORT



                     Pursuant to Section 13 or 15(d) of the

                         Securities Exchange Act of 1934


       Date of Report (Date of earliest event reported) October 15, 1999.
                                                        ----------------
                                OMI Trust 1999-C
               --------------------------------------------------
               (Exact name of registrant as specified in charter)


    Pennsylvania               333-72621-01                 Application filed
- --------------------------------------------------------------------------------
(State or other jurisdiction   (Commission                    (IRS Employer
 of incorporation)             File Number)                 Identification No.)

          c/o Chase Manhattan Trust Co.
          Global Trust
          Attention:  Judy Wisniewskie
          One Liberty Place, Suite 5520
          1650 Market Street
          Philadelphia, Pennsylvania                             19103
       -------------------------------------------------------------------
         (Address of principal executive offices)             (Zip Code)


        Registrant's telephone number, including area code (215) 988-1322
                                                           --------------
================================================================================
         (Former name or former address, if changed since last report.)


<PAGE>
                                OMI TRUST 1999-C

                                    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-C (the "Trust"), the issuer of the Oakwood Mortgage
Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through
Certificates, Series 1999-C (the "Certificates"), makes monthly distributions to
holders of the Certificates. The latest distribution was made on October 15,
1999. Oakwood Acceptance Corporation, as Servicer for the Trust, has prepared a
monthly Remittance Report and delivered it to the Trustee.

Remittance Report. . . . . . . . . . . . .Exhibit 20.1

ITEM 6.  RESIGNATIONS OF REGISTRANT'S DIRECTORS.

                  Not Applicable.

ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

                  Exhibits

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

ITEM 8.  CHANGE IN FISCAL YEAR.

                  Not Applicable.
<PAGE>
                                   Signatures


         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                          OMI TRUST 1999-C, Registrant

                                            By:  Oakwood Acceptance Corporation,
                                                  as servicer


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



<PAGE>
                                INDEX OF EXHIBITS
<TABLE>
<CAPTION>
<S>                                                                                             <C>
                                                                                               Page of Sequentially
                                                                                                   Numbered Pages
                                                                                                -------------------

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

</TABLE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-C            REPORT DATE: October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT # 4
REMITTANCE REPORT                                  Page 1 of 6
REPORTING MONTH:      Sep-99
<TABLE>
<CAPTION>
                                             Scheduled Principal Balance of Contracts
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning                                                                                                     Ending
Principal                 Scheduled         Prepaid               Liquidated           Loans                  Principal
Balance                   Principal         Principal             Principal            Repurchased            Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>               <C>                   <C>                        <C>             <C>
310,077,563.53          (339,279.00)      (2,275,517.87)        (1,097,867.83)             0.00            306,364,898.83
====================================================================================================================================
<CAPTION>
Scheduled                           Scheduled                             Amount
Gross             Servicing         Pass Thru          Pass-Through       Available for     Limited              Total
Interest          Fee               Interest           Proceeds           Distribution      Guarantee            Distribution
- ------------------------------------------------------------------------------------------------------------------------------------
<S>               <C>             <C>                  <C>                <C>                  <C>               <C>
2,633,801.81      258,397.97      2,375,403.84         1,097,867.83       6,346,466.51         0.00              6,346,466.51
====================================================================================================================================
<CAPTION>
                                             Certificate Account
- ------------------------------------------------------------------------------------------------------------------------------------
        Beginning                        Deposits                                            Investment              Ending
         Balance              Principal           Interest           Distributions            Interest               Balance
- ------------------------------------------------------------------------------------------------------------------------------------
       <S>                    <C>                 <C>                 <C>                       <C>                  <C>
      2,750,528.54          3,680,916.32        2,425,179.65        (5,663,068.71)            6,635.47             3,200,191.27
====================================================================================================================================
<CAPTION>
                       P&I Advances at Distribution Date
- ---------------------------------------------------------------------------------
      Beginning             Recovered            Current            Ending
       Balance              Advances             Advances           Balance
- ---------------------------------------------------------------------------------
     <S>                    <C>                                     <C>
    1,302,513.51         -1,236,692.46                            65,821.05
=================================================================================
</TABLE>

<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C            REPORT DATE: October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH:                                   Page 2 of 6
<TABLE>
<CAPTION>
Class B Crossover Test                                            Test Met?
- ----------------------------------------------------------        --------------
     <S>                                        <C>                     <C>
(a) Remittance date on or after December 2003                            N

(b) Average 60 day Delinquency rate <=           5.5%                    Y

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

                Jan. 2004 - June 2005            7%                      N
                July 2005 - June 2006            8%                      N
                July 2006 - Dec. 2007            9.5%                    N
                Dec 2007 and After               10.5%                   N

(e) Current realized loss ratio <=               3.00%                   Y

(f)  Does Subordinated Certificate percentage equal or
     exceed                                    40.251%
     of Pool Scheduled Principal Balance

                Beginning M balance                    36,812,000.00

                Beginning B-1 balance                  16,004,000.00

                Beginning B-2 balance                  20,807,916.00
                                                    -----------------
                                                       73,623,916.00
                                                    -----------------
                Divided by beginning pool
                balance                               310,077,563.53
                                                             23.744%     N

   Average 60 day delinquency ratio:


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

 Current Mo        5,503,908.13    306,364,898.83          1.80%
 1st Preceding Mo  3,204,833.28    310,077,563.53          1.03%
 2nd Preceding Mo  1,387,333.33    313,072,426.35          0.44%
                                       Divided by            3
                                                        -------------
                                                           1.09%
                                                        =============

                        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          310,077,563.53
    1st Preceding Mo                    0.00          313,072,426.35
    2nd Preceding Mo                    0.00          316,779,513.47
                          -------------------------------------------
                                        0.00          313,309,834.45    0.000%
                                                                    ============
</TABLE>
<PAGE>
  OAKWOOD MORTGAGE INVESTORS, INC. 1999-C           REPORT DATE: October 7, 1999
  OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT # 4
  REMITTANCE REPORT                                 Page 3 of 6
  REPORTING MONTH:    Sep-99
<TABLE>
<CAPTION>
                                                                      Delinquency Analysis

                                           31 to 59 days           60 to 89 days           90 days and Over    Total Delinq.
              No. of     Principal                 Principal           Principal                Principal               Principal
              Loans      Balance          #        Balance        #    Balance           #      Balance       #         Balance
              ----------------------------------------------------------------------------------------------------------------------
<S>              <C>     <C>               <C>    <C>             <C>   <C>              <C>   <C>             <C>    <C>
Excluding Repos  7,188   306,232,907.93    190    6,284,773.79    92    3,563,022.23     47    1,808,895.00    329    11,656,691.02
        Repos        4       131,990.90      0            0.00     3      106,614.29      1       25,376.61      4       131,990.90
              ----------------------------------------------------------------------------------------------------------------------
        Total    7,192   306,364,898.83    190    6,284,773.79    95    3,669,636.52     48    1,834,271.61    333    11,788,681.92
              ======================================================================================================================

                                                                                                               4.6%            3.85%
                                                                                                               =====================
<CAPTION>
                                              Repossession Analysis
       Active Repos                  Reversal       Current Month
       Outstanding                 (Redemption)        Repos                  Cumulative Repos
            Principal               Principal            Principal                 Principal
   #        Balance          #       Balance      #      Balance            #      Balance
- -------------------------------------------------------------------------------------------------
    <S>       <C>              <C>      <C>      <C>         <C>            <C>       <C>
      4       131,990.90        0        0.00     24         863,671.56     55        1,887,714.20
</TABLE>
<PAGE>
 OAKWOOD MORTGAGE INVESTORS, INC. 1999-C           REPORT DATE: October 7, 1999
 OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT # 4
 REMITTANCE REPORT
 REPORTING MONTH:  Sep-99                                       Page 4 of 6

 REPOSSESSION LIQUIDATION REPORT
<TABLE>
<CAPTION>
<S>          <C>           <C>                 <C>                <C>             <C>             <C>                <C>
                                             Liquidated
        Account         Customer             Principal            Sales          Insur.            Total         Repossession
FHA?    Number            Name                Balance           Proceeds         Refunds         Proceeds          Expenses
- -----------------------------------------------------------------------------------------------------------------------------
       1819937       LOWE RICHARD D           37,307.88         39,469.97        551.51           40,021.48           0.00
       1832955       DILL RYAN A              37,906.81         39,075.62        479.57           39,555.19           0.00
       1839786       ODOM MARGARET            40,117.68         41,351.41        160.62           41,512.03           0.00
       1847607       MCKNIGHT ROBERT          41,201.61         42,337.97        579.98           42,917.95           0.00
       1849751       HENDERSON GARY D         61,238.96         61,174.11      1,944.75           63,118.86           0.00
       1863190       ROSE BRIAN S             52,589.31         54,223.25         90.21           54,313.46           0.00
       1863729       STRICKLAND CLEO W        32,132.15         32,636.97        977.85           33,614.82           0.00
       1866250       CABECEIRAS JOSHUA C      19,525.95         16,319.63      4,185.56           20,505.19           0.00
       1870146       SHERROD JR RAMOND D      26,742.53         27,724.98        702.08           28,427.06           0.00
       1874940       MCGREW KEVIN S           44,066.25         42,847.97      2,546.50           45,394.47           0.00
       1885706       RAMSEY CARL L            37,228.87         38,168.40        667.82           38,836.22           0.00
       1890342       CROFFORD DANNY R         32,795.61         31,762.04      2,522.53           34,284.57           0.00
       1891357       CHESSHER AARON M         30,529.85         31,545.47        370.49           31,915.96           0.00
       1893114       MEGLIORINO DINO          42,935.20         43,872.18        550.60           44,422.78           0.00
       1904515       JOHNSON CANDICE          18,148.32         18,189.38        889.14           19,078.52           0.00
       1908060       MARTIN DONALD W          28,540.16         28,753.42      1,082.50           29,835.92           0.00
       1908078       BULLARD JR JAMES R       34,058.23         35,296.79        231.90           35,528.69           0.00
       1909779       TINNEN KRISTIN           30,062.93         26,961.34      4,488.38           31,449.72           0.00
       1915800       CEBALLOS ISIDRO H        33,913.25         31,523.09      3,953.91           35,477.00           0.00
       1920917       CRAMER LEON A            41,071.54         42,560.29        376.81           42,937.10           0.00
       1923176       QUALLS LUCY M            68,511.61         68,475.42      2,260.92           70,736.34           0.00
       1928167       BURKHART JENNIFER L      26,003.13         25,373.29      1,669.89           27,043.18           0.00
       1928365       MYERS BUCK L             28,766.56         29,062.64      1,063.61           30,126.25           0.00
       1932888       MURRAY SHAROD H          26,987.56         24,511.96      3,783.22           28,295.18           0.00
       1933910       HATLEY DANIEL E          68,069.50         67,149.66      3,148.31           70,297.97           0.00
       1938992       BRYAN DANIEL P           35,054.55         35,099.10      1,467.69           36,566.79           0.00
       1941541       TEITSORT LONNIE W        42,054.20         40,455.36      3,413.04           43,868.40           0.00
       1944099       ADCOCK AUTUMN N          14,839.83         14,751.51        896.42           15,647.93           0.00
       1946763       HEFFNER JR GARY          28,094.18         27,092.59      2,301.58           29,394.17           0.00
       1950278       ROSADO KATHY H           37,373.62          38142.23        385.47           38,527.70           0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00
                                                                                                       0.00

<CAPTION>
      <S>           <C>              <C>            <C>                <C>               <C>
      Net                                            Net             Current
  Liquidation     Unrecov.      HA Insurance      Pass Thru         Period Net       Cumulative
    Proceeds      Advances       Coverage         Proceeds         Gain/(Loss)    Gain/(Loss)
- -----------------------------------------------------------------------------------------------
   40,021.48      2,713.60            0.00        37,307.88             0.00
   39,555.19      1,648.38            0.00        37,906.81             0.00
   41,512.03      1,394.35            0.00        40,117.68             0.00
   42,917.95      1,716.34            0.00        41,201.61             0.00
   63,118.86      1,879.90            0.00        61,238.96             0.00
   54,313.46      1,724.15            0.00        52,589.31             0.00
   33,614.82      1,482.67            0.00        32,132.15             0.00
   20,505.19        979.24            0.00        19,525.95             0.00
   28,427.06      1,684.53            0.00        26,742.53             0.00
   45,394.47      1,328.22            0.00        44,066.25             0.00
   38,836.22      1,607.35            0.00        37,228.87             0.00
   34,284.57      1,488.96            0.00        32,795.61             0.00
   31,915.96      1,386.11            0.00        30,529.85             0.00
   44,422.78      1,487.58            0.00        42,935.20             0.00
   19,078.52        930.20            0.00        18,148.32             0.00
   29,835.92      1,295.76            0.00        28,540.16             0.00
   35,528.69      1,470.46            0.00        34,058.23             0.00
   31,449.72      1,386.79            0.00        30,062.93             0.00
   35,477.00      1,563.75            0.00        33,913.25             0.00
   42,937.10      1,865.56            0.00        41,071.54             0.00
   70,736.34      2,224.73            0.00        68,511.61             0.00
   27,043.18      1,040.05            0.00        26,003.13             0.00
   30,126.25      1,359.69            0.00        28,766.56             0.00
   28,295.18      1,307.62            0.00        26,987.56             0.00
   70,297.97      2,228.47            0.00        68,069.50             0.00
   36,566.79      1,512.24            0.00        35,054.55             0.00
   43,868.40      1,814.20            0.00        42,054.20             0.00
   15,647.93        808.10            0.00        14,839.83             0.00
   29,394.17      1,299.99            0.00        28,094.18             0.00
   38,527.70      1,154.08            0.00        37,373.62             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
        0.00                                           0.00             0.00
</TABLE>
<PAGE>
 OAKWOOD MORTGAGE INVESTORS, INC. 1999-C           REPORT DATE: October 7, 1999
 OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT # 4
 REMITTANCE REPORT
 REPORTING MONTH:  Sep-99                                       Page 4 of 6

 REPOSSESSION LIQUIDATION REPORT
<TABLE>
<CAPTION>
<S>          <C>           <C>                  <C>                <C>             <C>             <C>                <C>
                                             Liquidated
           Account              Customer     Principal             Sales          Insur.            Total         Repossession
FHA?       Number                 Name        Balance            Proceeds         Refunds         Proceeds          Expenses
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                                                                                         0.00
                                            ===================================================================================
                                               1,097,867.83      1,095,908.04     47,742.86      1,143,650.90           0.00
                                            ===================================================================================
<CAPTION>
     <S>                <C>                  <C>               <C>                <C>                  <C>
     Net                                                        Net             Current
 Liquidation          Unrecov.         FHA Insurance         Pass Thru         Period Net          Cumulative
   Proceeds           Advances           Coverage            Proceeds         Gain/(Loss)       Gain/(Loss)
- --------------------------------------------------------------------------------------------------------------
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
          0.00                                                 0.00             0.00
=============================================================================================================
  1,143,650.90       45,783.07             0.00        1,097,867.83             0.00              0.00
=============================================================================================================
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C            REPORT DATE: October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH:  Sep-99                           Page 5 of 6

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL
<TABLE>
<CAPTION>
<S>                  <C>         <C>               <C>                 <C>              <C>              <C>             <C>
                             Original          Beginning        Beginning Principal    Current          Current     Ending Principal
                    Cert.   Certificate       Certificate        Shortfall Carry-     Principal        Principal    Shortfall Carry-
                    Class    Balances          Balances                Over              Due              Paid            Over
- ------------------------------------------------------------------------------------------------------------------------------------
SENIOR CERTIFICATES
A-1                            72,200,000.00     62,183,647.53        0.00         3,712,664.70     3,712,664.70             0.00
A-2                           174,270,000.00    174,270,000.00        0.00                 0.00             0.00             0.00

<CAPTION>
        <S>                <C>         <C>
         Ending                       Principal Paid
      Certificate         Pool          Per $1,000
        Balances         Factor        Denomination
- ---------------------------------------------------------
   58,470,982.83       94.02952%         51.421949
  174,270,000.00      100.00000%          0.000000
<CAPTION>
<S>                                                 <C>                <C>                      <C>                 <C>
                                          ---------------------------------------------------------------------------------
Total Certificate Principal Bal.               246,470,000.00      236,453,647.53                  0.00      3,712,664.70
                                          =================================================================================
                                              Original            Beginning        Beginning Principal     Current
SUBORDINATE CERTIFICATES                     Certificate         Certificate        Shortfall Carry-      Principal
                                              Balances            Balances                Over               Due
                                          ---------------------------------------------------------------------------------
M-1                                             20,808,000.00       20,808,000.00                  0.00              0.00
M-1 Outstanding Writedown                                                    0.00                                    0.00
M-2                                             16,004,000.00       16,004,000.00                  0.00              0.00
M-1 Outstanding Writedown                                                    0.00                                    0.00
B-1                                             16,004,000.00       16,004,000.00                  0.00              0.00
B-1 Outstanding Writedown                                                    0.00                                    0.00
B-2                                             20,807,916.00       20,807,916.00                  0.00              0.00
B-2 Outstanding Writedown                                                    0.00                                    0.00
                                          ---------------------------------------------------------------------------------
Total Excluding Writedown Bal.                  73,623,916.00       73,623,916.00                  0.00              0.00
                                          =================================================================================
All Certificates Excluding Writedown Bal.      320,093,916.00      310,077,563.53                  0.00      3,712,664.70
                                          =================================================================================
<CAPTION>
- --------------------------------------------------------------
       3,712,664.70                  0.00      232,740,982.83
=====================================================================================================
       <S>                <C>                   <C>                  <C>              <C>                  <C>
     Current          Ending Principal        Current               Ending                             Principal Paid
    Principal         Shortfall Carry-       Writedown/          Certificate          Pool               Per $1,000
       Paid                 Over             (Writeup)             Balances          Factor             Denomination
- --------------------------------------------------------------------------------------------------------------------------
               0.00                  0.00               0.00        20,808,000.00        100.00000%              0.000000
                                                        0.00
               0.00                  0.00               0.00        16,004,000.00        100.00000%              0.000000
                                                        0.00
               0.00                  0.00               0.00        16,004,000.00        100.00000%              0.000000
                                                        0.00
               0.00                  0.00               0.00        20,807,916.00        100.00000%              0.000000
                                                        0.00
- ----------------------------------------------------------------------------------
               0.00                  0.00               0.00        73,623,916.00
==================================================================================
       3,712,664.70                  0.00               0.00       306,364,898.83
==================================================================================
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C             REPORT DATE: October 7, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER                POOL REPORT # 4
REMITTANCE REPORT
REPORTING MONTH:  Sep-99                            Page 6 of 6


CERTIFICATE INTEREST ANALYSIS
<TABLE>
<CAPTION>
                                          Beginning Carry-                            Current Carry-
            SENIOR        Pass-Through      Over Priority      Current Priority       Over Priority
         CERTIFICATES         Rate        Interest Balance     Interest Accrual      Interest Accrual       Paid
                         -------------------------------------------------------------------------------------------------
<S>                             <C>                     <C>            <C>                          <C>        <C>
A-1                             5.56000%                0.00           288,117.57                   0.00       288,117.57
A-2                             7.47500%                0.00         1,085,556.88                   0.00     1,085,556.88
                                                -----------------------------------------------------------------------------------
                                                ===================================================================================
Total                                                   0.00         1,373,674.45                   0.00           1,373,674.45
                                                ===================================================================================
<CAPTION>
<S>                          <C>                <C>
                       Interest Paid
   Ending Carry-         Per $1,000          Total Class
    Over Balance        Denomination         Distribution
- ---------------------------------------------------------------
            0.00            3.99055           4,000,782.27
            0.00            6.22917           1,085,556.88
- -----------------                   -----------------------
=================                   =======================
            0.00                              5,086,339.15
=================                   =======================
<CAPTION>
<S>                        <C>              <C>            <C>                     <C>              <C>                    <C>
                                     Beginning Carry-                            Current Carry-      Priority       Ending Carry-
SUBORDINATE          Pass-Through      Over Priority      Current Priority       Over Priority       Interest       Over Priority
CERTIFICATES             Rate        Interest Balance     Interest Accrual      Interest Accrual       Paid        Interest Balance
                     ---------------------------------------------------------------------------------------------------------------
M-1                        8.07000%         0.00           139,933.80              0.00             139,933.80             0.00
M-2                        8.75000%         0.00           116,695.83              0.00             116,695.83             0.00
B-1                        6.90000%         0.00            92,023.00              0.00              92,023.00             0.00
B-2                        6.90000%         0.00           119,645.52              0.00             119,645.52             0.00
Limited Guarantee                                                                                         0.00
Service Fee                                 0.00           258,397.97              0.00             258,397.97             0.00
X                                           0.00           533,431.24              0.00             533,431.24             0.00
R                                           0.00                 0.00              0.00                   0.00             0.00
                                    ------------------------------------------------------------------------------------------------
Total                                       0.00         1,260,127.36              0.00           1,260,127.36             0.00
                                    ================================================================================================
All Certificates                            0.00         2,633,801.81              0.00           2,633,801.81             0.00
                                    ================================================================================================
<CAPTION>
<S>                          <C>                 <C>                <C>               <C>            <C>             <C>
Beginning Carry    Current Writedown      Current Carry-                       Ending Carry-       Interest Paid
 Over Writedown         Interest          Over Writedown        Writedown      Over Writedown       Per $1,000        Total Class
Interest Balance        Accrued          Interest Accrued     Interest Paid   Interest Balance     Denomination       Distribution
- ------------------------------------------------------------------------------------------------------------------------------------
       0.00                  0.00                0.00               0.00              0.00           6.72500         139,933.80
       0.00                  0.00                0.00               0.00              0.00           7.29167         116,695.83
       0.00                  0.00                0.00               0.00              0.00           5.75000          92,023.00
       0.00                  0.00                0.00               0.00              0.00           5.75000         119,645.52
                                                                                                                           0.00
                                                                                                                     258,397.97
                                                                                                                     533,431.24
                                                                                                                           0.00
- -------------------------------------------------------------------------------------------
       0.00                  0.00                0.00               0.00              0.00                         1,260,127.36
===========================================================================================                  ===================
       0.00                  0.00                0.00               0.00              0.00                         6,346,466.51
===========================================================================================                  ===================
</TABLE>


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