OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1999-C
8-K, 2000-03-21
ASSET-BACKED SECURITIES
Previous: GOLDEN TELECOM INC, 10-K, 2000-03-21
Next: CAMBRIDGE CREEK COMPANIES LTD, 10SB12G, 2000-03-21



                       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) March 15, 2000.
                                                         ---------------

                                OMI Trust 1999-C
                      ------------------------------------
               (Exact name of registrant as specified in charter)


        Pennsylvania               333-72621-01             233010919
- -------------------------------------------------------------------------
  (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 March 15, 2000.
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 March 15, 2000.

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


March 23, 2000

                                           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 March 15, 2000.............................

<TABLE>
<CAPTION>
 OAKWOOD MORTGAGE INVESTORS, INC. 1999-C                                                           REPORT DATE: March 7, 2000
 OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                              POOL REPORT # 9
 REMITTANCE REPORT                                                                                 Page 1 of 6
 REPORTING MONTH:    Feb-00


                                       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>
   299,410,328.13   (344,187.83)   (1,532,117.83)    (798,997.31)      0.00         296,735,025.16      2,547,564.57
 =========================================================================================================================

<CAPTION>
                       Scheduled                                Amount
    Servicing          Pass Thru           Pass-Through       Available for     Limited         Total
    Fee                Interest            Proceeds           Distribution      Guarantee      Distribution
- ----------------------------------------------------------------------------------------------------------------
<S>                   <C>                  <C>                <C>                <C>           <C>
  249,508.61          2,298,055.96         533,009.12         4,956,879.35       0.00          4,956,879.35
================================================================================================================

<CAPTION>
                                              Certificate Account
 ------------------------------------------------------------------------------------------------------------
 Beginning                   Deposits                                        Investment          Ending
  Balance         Principal           Interest           Distributions        Interest           Balance
 ------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>                 <C>                   <C>               <C>
 878,802.36      2,687,334.77       2,628,008.39        (4,521,430.33)        4,017.14          1,676,732.33
 ============================================================================================================
</TABLE>

                   P&I Advances at Distribution Date
- -----------------------------------------------------------------------------
  Beginning             Recovered            Current            Ending
   Balance              Advances             Advances           Balance
- -----------------------------------------------------------------------------
 2,148,097.84         -1,872,721.46       2,197,706.78      2,473,083.16
=============================================================================

<PAGE>
 OAKWOOD MORTGAGE INVESTORS, INC. 1999-C            REPORT DATE: March 7, 2000
 OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT # 9
 REMITTANCE REPORT
 REPORTING MONTH:                                   Page 2 of 6

 Class B Crossover Test                                                Test Met?
 -----------------------------------------------------                 ---------

 (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                                 299,410,328.13
                                                               24.590%     N

   Average 60 day delinquency ratio:

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

   Current Mo                 12,420,756.12          296,735,025.16    4.19%
   1st Preceding Mo           12,171,743.08          299,410,328.13    4.07%
   2nd Preceding Mo           11,380,146.83          301,368,955.60    3.78%
                                                         Divided by      3
                                                                    ------------
                                                                       4.01%
                                                                    ============
   Cumulative loss ratio:

                          Cumulative losses              626,921.90
                                            ------------------------
   Divided by Initial Certificate Principal          320,093,916.00    0.196%
                                                                    ============

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

   Current Mo                    265,988.19          299,410,328.13
   1st Preceding Mo              215,626.02          301,368,955.60
   2nd Preceding Mo               99,225.02          303,136,840.27
                         -------------------------------------------
                                 580,839.23          301,305,374.67    0.771%
                                                                    ============
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C                                                    REPORT DATE: March 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                       POOL REPORT #  9
REMITTANCE REPORT                                                                          Page 3 of 6
REPORTING MONTH:      Feb-00



                                                                 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   6,842   291,805,676.34    120    4,491,651.00    64    2,440,682.10    123    5,145,233.81    307   12,077,566.91
        Repos       153     4,929,348.82      2       94,508.61     5      207,616.88    146    4,627,223.33    153    4,929,348.82
              ----------------------------------------------------------------------------------------------------------------------
        Total     6,995   296,735,025.16    122    4,586,159.61    69    2,648,298.98    269    9,772,457.14    460   17,006,915.73
              ======================================================================================================================
                                                                                                                6.6%           5.73%
                                                                                                                ====================
<CAPTION>
                                                                                   Repossession Analysis
                        Active Repos             Reversal            Current Month
                         Outstanding           (Redemption)             Repos               Cumulative Repos
                              Principal               Principal             Principal                 Principal
                        #      Balance         #       Balance      #       Balance         #         Balance
                    -----------------------------------------------------------------------------------------------
<S>                    <C>    <C>              <C>   <C>            <C>   <C>              <C>       <C>
Excluding Repos        153    4,929,348.82    -1     (68,179.89)    40    1,243,600.51     271       8,708,059.39
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C                                             REPORT DATE: March 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                POOL REPORT # 9
REMITTANCE REPORT
REPORTING MONTH:   Feb-00                                                            Page 4 of 6

REPOSSESSION LIQUIDATION REPORT



                                            Liquidated                                                                   Net
        Account     Customer                Principal         Sales      Insur.          Total      Repossession     Liquidation
FHA?    Number        Name                  Balance        Proceeds     Refunds       Proceeds       Expenses         Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>           <C>                   <C>           <C>               <C>       <C>             <C>             <C>
        1256635    DORIS W CRAWFORD         29,033.59     30,400.00         0.00      30,400.00       6,297.00        24,103.00
        1833003    ROBERT F CRUZ            42,354.09     46,150.00     2,588.60      48,738.60       9,599.50        39,139.10
        1834423    YOLANDA ROBINSON         29,547.65     31,500.00        26.75      31,526.75       6,330.00        25,196.75
        1850973    MICHAEL C MILES          36,451.31     34,250.00     2,182.02      36,432.02       9,242.50        27,189.52
        1854041    KRISTOPHER S COLLINS     21,651.57     19,900.00     1,089.36      20,989.36       5,982.00        15,007.36
        1860014    HEATHER N BROWN          19,099.94     19,000.00        58.88      19,058.88       5,955.00        13,103.88
        1863851    MELISSA L EVANS          24,806.16     26,000.00     1,278.27      27,278.27       6,165.00        21,113.27
        1882729    ROBERT N FAGAN           24,812.20     24,900.00     2,150.18      27,050.18       6,132.00        20,918.18
        1886068    HAROLD L MAWYER          36,929.10     18,000.00         0.00      18,000.00       3,340.00        14,660.00
        1914043    DONALD L MUNSON          27,715.79     15,500.00     2,632.12      18,132.12         845.00        17,287.12
        1915669    CHARLES P JONES          10,750.90     10,000.00       662.76      10,662.76       5,685.00         4,977.76
        1918648    GALEN L THOMAS           24,205.21     20,400.00         0.00      20,400.00       5,997.00        14,403.00
        1919661    CHRISTY W MCCARTHY        3,683.60      1,800.00       763.64       2,563.64         845.00         1,718.64
        1926690    JACKIE SWEET JR          28,946.79     24,400.00       895.74      25,295.74       6,117.00        19,178.74
        1927136    SHIRLEY HICKS            34,632.17     28,400.00     3,258.31      31,658.31       6,237.00        25,421.31
        1928498    DOYLE W NICELY           20,104.13     20,500.00       504.90      21,004.90       6,000.00        15,004.90
        1939834    JEROME WOODARD           43,893.83     38,500.00     3,245.29      41,745.29       6,540.00        35,205.29
        1939909    STEPHANIE L RICHARDSON    8,139.06     10,000.00       974.55      10,974.55       5,685.00         5,289.55
        1940923    ROBIN A TOLLIVER         52,673.97     54,400.00     2,123.50      56,523.50       9,847.00        46,676.50
        1941707    TODRA L ROYAL            34,900.03     35,900.00     1,375.33      37,275.33       6,462.00        30,813.33
        1942556    JIMMY L BARTON           25,584.58     19,600.00     1,939.28      21,539.28         845.00        20,694.28
        1943224    PAMELA J ARROYO          34,341.99     35,500.00     1,443.84      36,943.84       6,450.00        30,493.84
        1946524    CARL A STANLEY           36,151.56     34,400.00     1,042.80      35,442.80       6,417.00        29,025.80
        1956689    WILLIAM R SANDERS        30,267.62     33,400.00         0.00      33,400.00       6,387.00        27,013.00
        1957794    MORGAN D MESSER          32,778.80     31,204.35       415.01      31,619.36       6,321.13        25,298.23
        1959295    CYNTHIA BRANDT           18,092.10      8,000.00     1,468.23       9,468.23         845.00         8,623.23
        1965516    DELBERT R TOLLIVER       33,817.05     33,500.00       309.53      33,809.53       6,390.00        27,419.53
        1965920    STONEY W PHILYAW         33,632.52     28,500.00       866.49      29,366.49       6,240.00        23,126.49
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           0.00                            0.00
                                                                                           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>
                                      Net          Current
      Unrecov.  FHA Insurance      Pass Thru      Period Net        Cumulative
     Advances    Coverage          Proceeds      Gain/(Loss)        Gain/(Loss)
- --------------------------------------------------------------------------------
      2,032.52     0.00           22,070.48        (6,963.11)
      3,275.84     0.00           35,863.26        (6,490.83)
      2,725.93     0.00           22,470.82        (7,076.83)
      2,277.03     0.00           24,912.49       (11,538.82)
      1,880.29     0.00           13,127.07        (8,524.50)
      1,627.86     0.00           11,476.02        (7,623.92)
      2,444.70     0.00           18,668.57        (6,137.59)
      2,758.33     0.00           18,159.85        (6,652.35)
      5,673.15     0.00            8,986.85       (27,942.25)
      2,693.48     0.00           14,593.64       (13,122.15)
      1,344.92     0.00            3,632.84        (7,118.06)
      2,755.59     0.00           11,647.41       (12,557.80)
      1,464.76     0.00              253.88        (3,429.72)
      3,186.68     0.00           15,992.06       (12,954.73)
      2,277.70     0.00           23,143.61       (11,488.56)
      2,348.97     0.00           12,655.93        (7,448.20)
      4,042.19     0.00           31,163.10       (12,730.73)
      2,328.55     0.00            2,961.00        (5,178.06)
      4,741.44     0.00           41,935.06       (10,738.91)
      2,920.10     0.00           27,893.23        (7,006.80)
      2,391.45     0.00           18,302.83        (7,281.75)
      2,306.13     0.00           28,187.71        (6,154.28)
      3,769.60     0.00           25,256.20       (10,895.36)
      2,433.31     0.00           24,579.69        (5,687.93)
      2,804.22     0.00           22,494.01       (10,284.79)
      1,626.97     0.00            6,996.26       (11,095.84)
      2,252.02     0.00           25,167.51        (8,649.54)
      2,708.75     0.00           20,417.74       (13,214.78)
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
                                       0.00             0.00
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C                                             REPORT DATE: March 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                POOL REPORT # 9
REMITTANCE REPORT
REPORTING MONTH:   Feb-00                                                            Page 4 of 6

REPOSSESSION LIQUIDATION REPORT



                                 Liquidated                                                                 Net
        Account     Customer     Principal         Sales      Insur.          Total    Repossession     Liquidation
FHA?    Number        Name       Balance        Proceeds     Refunds       Proceeds     Expenses         Proceeds
- -----------------------------------------------------------------------------------------------------------------------
<S>     <C>           <C>        <C>           <C>               <C>       <C>           <C>             <C>
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                                                              0.00                            0.00
                                ---------------------------------------------------------------------------------------
                                798,997.31    734,004.35    33,295.38   767,299.73     159,198.13         608,101.60
                                =======================================================================================
</TABLE>
                                      Net          Current
      Unrecov.  FHA Insurance      Pass Thru      Period Net        Cumulative
     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
- --------------------------------------------------------------------------------
  75,092.48       0.00          533,009.12      (265,988.19)      (626,921.90)
================================================================================
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C                                         REPORT DATE: March 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                            POOL REPORT # 9
REMITTANCE REPORT
REPORTING MONTH:   Feb-00                                                       Page 5 of 6

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL

                              Original         Beginning      Beginning Principal     Current          Current     Ending Principal
                    Cert.    Certificate      Certificate      Shortfall Carry-      Principal        Principal    Shortfall Carry-
                    Class     Balances         Balances              Over               Due              Paid            Over
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>        <C>             <C>                  <C>              <C>              <C>               <C>
Senior Certificates
A-1                          72,200,000.00    51,516,412.13           0.00         2,675,302.97     2,675,302.97          0.00

A-2                         174,270,000.00   174,270,000.00           0.00                 0.00             0.00          0.00

                            --------------------------------------------------------------------------------------------------------
Total Certificate
   Principal Bal.           246,470,000.00   225,786,412.13           0.00         2,675,302.97     2,675,302.97          0.00
                            ========================================================================================================


                                                     Ending                        Principal Paid
                                                  Certificate          Pool          Per $1,000
                                                    Balances          Factor        Denomination
                                             -----------------------------------------------------
Senior Certificates
A-1                                           48,841,109.16            67.64697%       37.054058

A-2                                          174,270,000.00           100.00000%        0.000000
                                             -----------------------------------
Total Certificate
  Principal Bal.                             223,111,109.16
                                             ======================================================

<CAPTION>
                                                 Original            Beginning      Beginning Principal      Current       Current
Subordinate Certificates                        Certificate         Certificate      Shortfall Carry-       Principal     Principal
                                                 Balances            Balances              Over                Due           Paid
                                           -----------------------------------------------------------------------------------------
<S>                                            <C>                 <C>                     <C>                  <C>             <C>
M-1                                            20,808,000.00       20,808,000.00           0.00                 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            0.00
M-1 Outstanding Writedown                                                   0.00                                0.00

B-1                                            16,004,000.00       16,004,000.00           0.00                 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            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            0.00
                                           =========================================================================================
All Certificates Excluding Writedown Bal.     320,093,916.00      299,410,328.13           0.00         2,675,302.97    2,675,302.97
                                           =========================================================================================

<CAPTION>
                                              Ending Principal       Current            Ending                     Principal Paid
Subordinate Certificates                      Shortfall Carry-      Writedown/       Certificate       Pool          Per $1,000
                                                    Over            (Writeup)          Balances       Factor        Denomination
                                              --------------------------------------------------------------------------------------
<S>                                                  <C>                  <C>      <C>               <C>               <C>
M-1                                                  0.00                 0.00     20,808,000.00     100.00000%        0.000000
M-1 Outstanding Writedown                                                 0.00

M-2                                                  0.00                 0.00     16,004,000.00     100.00000%        0.000000
M-1 Outstanding Writedown                                                 0.00

B-1                                                  0.00                 0.00     16,004,000.00     100.00000%        0.000000
B-1 Outstanding Writedown                                                 0.00

B-2                                                  0.00                 0.00     20,807,916.00     100.00000%        0.000000
B-2 Outstanding Writedown                                                 0.00
                                              ---------------------------------------------------
Total Excluding Writedown Bal.                       0.00                 0.00     73,623,916.00
                                              ===================================================
All Certificates Excluding Writedown Bal.            0.00                 0.00    296,735,025.16
                                              ===================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-C                                                          REPORT DATE: March 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                             POOL REPORT # 9
REMITTANCE REPORT
REPORTING MONTH:  Feb-00                                                                         Page 6 of 6


CERTIFICATE INTEREST ANALYSIS


                                  Beginning Carry-                       Current Carry-                                Interest Paid
       Senior      Pass-Through     Over Priority    Current Priority    Over Priority                  Ending Carry-    Per $1,000
    Certificates       Rate       Interest Balance   Interest Accrual   Interest Accrual     Paid       Over Balance    Denomination
                  ------------------------------------------------------------------------------------------------------------------
<S>                  <C>                <C>             <C>                   <C>          <C>             <C>            <C>
A-1                  6.06500%           0.00            251,693.45            0.00         251,693.45      0.00           3.48606

A-2                  7.47500%           0.00          1,085,556.88            0.00       1,085,556.88      0.00           6.22917


                                      --------------------------------------------------------------------------
                                      ==========================================================================
Total                                   0.00          1,337,250.33            0.00       1,337,250.33      0.00
                                      ==========================================================================
<CAPTION>
       Senior                      Total Class
    Certificates                   Distribution
                                 ----------------
<S>                                <C>
A-1                                2,926,996.42

A-2                                1,085,556.88

                                 ----------------
                                 ================
Total                              4,012,553.30
                                 ================

<CAPTION>
                                       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
                      --------------------------------------------------------------------------------------------------------------
<S>                     <C>                     <C>            <C>                     <C>           <C>                  <C>
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           249,508.61              0.00          249,508.61           0.00

X                                         360,933.71           492,507.48              0.00          226,519.29     626,921.90

R                                               0.00                 0.00              0.00                0.00           0.00
                                 ---------------------------------------------------------------------------------------------------
Total                                     360,933.71         1,210,314.24              0.00          944,326.05     626,921.90
                                 ===================================================================================================
All Certificates                          360,933.71         2,547,564.57              0.00        2,281,576.38     626,921.90
                                 ===================================================================================================
<CAPTION>
                    Beginning Carry    Current Writedown   Current Carry-                     Ending Carry-     Interest Paid
Subordinate          Over Writedown         Interest       Over Writedown      Writedown      Over Writedown     Per $1,000
Certificates        Interest Balance        Accrued       Interest Accrued   Interest Paid   Interest Balance   Denomination
                    --------------------------------------------------------------------------------------------------------
M-1                      0.00                0.00             0.00               0.00              0.00             6.72500

M-2                      0.00                0.00             0.00               0.00              0.00             7.29167

B-1                      0.00                0.00             0.00               0.00              0.00             5.75000

B-2                      0.00                0.00             0.00               0.00              0.00             5.75000

Limited Guarantee

Service Fee

X

R
                    ------------------------------------------------------------------------------------
Total                    0.00                0.00             0.00               0.00              0.00
                    ====================================================================================
All Certificates         0.00                0.00             0.00               0.00              0.00
                    ====================================================================================
<CAPTION>
Subordinate                 Total Class
Certificates                Distribution
                       ---------------------
<S>                        <C>
M-1                        139,933.80

M-2                        116,695.83

B-1                         92,023.00

B-2                        119,645.52

Limited Guarantee                0.00

Service Fee                249,508.61

X                          226,519.29

R                                0.00

Total                      944,326.05
                       ===============
All Certificates         4,956,879.35
                       ===============
</TABLE>


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