OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1999-C
8-K, 2000-02-23
ASSET-BACKED SECURITIES
Previous: GLOBAL FOODS ONLINE INC, SB-2/A, 2000-02-23
Next: UNITED PARCEL SERVICE INC, SC TO-I/A, 2000-02-23



                       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) February 15, 2000.

                                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 February 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 February 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


February 23, 2000

                                                     Douglas R. Muir
                                                     Vice President



<PAGE>

<TABLE>
<CAPTION>

                                                  INDEX OF EXHIBITS

                                                                                               Page of Sequentially
                                                                                                   Numbered Pages

 <S>                                                                                             <C>
20.1     Monthly Remittance Report relating to Distribution
         Date occurring on February 15, 2000..............................................................


</TABLE>

<TABLE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-C            REPORT DATE: February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER               POOL REPORT #        8
REMITTANCE REPORT                                  Page 1 of 6
REPORTING MONTH:                 Jan-00


                                              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>
301,368,955.60        (344,381.81)       (844,906.16)         (769,339.50)              0.00                 299,410,328.13
============================================================================================================================

<CAPTION>


 Scheduled                                   Scheduled                                Amount
 Gross                Servicing              Pass Thru             Pass-Through       Available for     Limited         Total
 Interest             Fee                    Interest              Proceeds           Distribution      Guarantee       Distribution
- ------------------------------------------------------------------------------------------------------------------------------------


 2,560,272.51        251,140.80             2,309,131.71           553,713.48        4,303,273.96        0.00           4,303,273.96
====================================================================================================================================

</TABLE>


<TABLE>


                                              Certificate Account
- ----------------------------------------------------------------------------------------------------------------------------

        Beginning                     Deposits                                            Investment          Ending
         Balance           Principal            Interest           Distributions           Interest          Balance
- ----------------------------------------------------------------------------------------------------------------------------
           <S>              <C>                    <C>                  <C>                   <C>                <C>
       729,906.34        1,952,184.43          2,539,636.99        (4,345,455.75)          2,530.35          878,802.36
============================================================================================================================

<CAPTION>


                            P&I Advances at Distribution Date
- ----------------------------------------------------------------------------------

   Beginning              Recovered            Current            Ending
    Balance               Advances             Advances           Balance
- ----------------------------------------------------------------------------------

  2,430,698.79         -2,201,441.62         1,918,840.67       2,148,097.84
==================================================================================



</TABLE>

<PAGE>






OAKWOOD MORTGAGE INVESTORS, INC. 1999-C        REPORT DATE:  February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER           POOL REPORT #      8
REMITTANCE REPORT
REPORTING MONTH:                               Page 2 of 6

<TABLE>

    Class B Crossover Test                                                                    Test Met?
    ------------------------------------------------------------------                        ---------------
<S>                                                                                               <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                                                     301,368,955.60
                                                                                       24.430%       N



<CAPTION>

  Average 60 day delinquency ratio:


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

  Current Mo                  12,171,743.08          299,410,328.13    4.07%
  1st Preceding Mo            11,380,146.83          301,368,955.60    3.78%
  2nd Preceding Mo             9,983,809.38          303,136,840.27    3.29%
                                                         Divided by      3
                                                                    -------------
                                                                       3.71%
                                                                    =============




  Cumulative loss ratio:

                          Cumulative losses              360,933.71
                                            ------------------------
  Divided by Initial Certificate Principal           320,093,916.00    0.113%
                                                                    =============





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

               Current Mo             215,626.02          301,368,955.60
               1st Preceding Mo        99,225.02          303,136,840.27
               2nd Preceding Mo        46,082.67          304,892,333.24
                                      -------------------------------------------
                                      360,933.71          303,132,709.70   0.476%
                                                                         =========

</TABLE>



<PAGE>





OAKWOOD MORTGAGE INVESTORS, INC. 1999-C           REPORT DATE:  February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT #             8
REMITTANCE REPORT                                 Page 3 of 6
REPORTING MONTH:                 Jan-00

<TABLE>


                                                                                 Delinquency Analysis

                                                       31 to 59 days                   60 to 89 days              90 days and Over
                      No. of     Principal                       Principal                   Principal                    Principal
                      Loans      Balance              #          Balance            #        Balance           #        Balance
                      --------------------------------------------------------------------------------------------------------------


<S>                   <C>         <C>                <C>       <C>                <C>      <C>               <C>       <C>
   Excluding Repos    6,912       294,884,332.37     190       6,734,050.67       62       2,100,801.42      137       5,544,945.90

           Repos        142         4,525,995.76       0               0.00        9         310,004.20      133       4,215,991.56
                      --------------------------------------------------------------------------------------------------------------
           Total      7,054       299,410,328.13     190       6,734,050.67       71       2,410,805.62      270       9,760,937.46
                      ==============================================================================================================


<CAPTION>

                                                                                             Repossession Analysis
                                                      Active Repos             Reversal         Current Month
                          Total Delinq.               Outstanding             (Redemption)              Repos      Cumulative Repos
                                   Principal                 Principal           Principal           Principal          Principal
                       #            Balance         #        Balance         #    Balance    #        Balance      #     Balance
                   -----------------------------------------------------------------------------------------------------------------

   Excluding Repos    389       14,379,797.99      142      4,525,995.76     0     0.00      48   1,548,205.37    232   7,532,638.77

           Repos      142        4,525,995.76
                  -----------------------------
           Total      531       18,905,793.75
                  =============================
                      7.5%               6.31%
                     ==========================



</TABLE>
<PAGE>

<TABLE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-C           REPORT DATE:  February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT # 8
REMITTANCE REPORT
REPORTING MONTH:                 Jan-00           Page 4 of 6

REPOSSESSION LIQUIDATION REPORT



                                                                    Liquidated
                   Account                 Customer                 Principal            Sales           Insur.            Total
     FHA?           Number                   Name                    Balance            Proceeds        Refunds          Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                        <C>              <C>               <C>              <C>
                        1416577 HAROLD M STANLEY                   47,933.54        48,650.00         683.71           49,333.71
                        1834910 ERIC W HOMER                       37,669.47        32,900.00       2,980.82           35,880.82
                        1842608 LESLIE D HOWARD                    29,761.28        28,900.00         396.48           29,296.48
                        1843317 LONNIE R SHEPHERD                  38,160.13        36,200.00       3,660.73           39,860.73
                        1858117 ARMANDO ROMERO                     37,897.71        34,500.00       2,050.51           36,550.51
                        1862127 ANGELIA L BABB                     23,298.40        23,400.00         167.91           23,567.91
                        1879154 ROBERT L GILBERT                   11,312.23        12,000.00          80.59           12,080.59
                        1881044 MICHELLE T WOLSLEBEN               24,278.17        25,000.00       1,353.17           26,353.17
                        1889492 DONNA S ANDERSEN                   31,842.20        28,790.00         143.93           28,933.93
                        1891449 AARON L SEYFERT                    51,660.75        47,750.00       3,433.58           51,183.58
                        1897982 TODD J DYER                        27,033.96        27,900.00       1,201.24           29,101.24
                        1900968 MARGARET A LONG                    38,499.82        35,650.00         235.99           35,885.99
                        1901073 TATE HARVEY                        30,051.36        33,000.00       1,159.07           34,159.07
                        1901248 CHRIS L RANDOLPH                   33,707.43        32,400.00           0.00           32,400.00
                        1903236 KATHY PRICE                        28,584.71        27,900.00         677.76           28,577.76
                        1908813 ESPERANZA CEBALLOS SR              54,404.85        51,500.00         128.11           51,628.11
                        1911296 DEREK BROWN                        19,430.53        23,400.00       1,340.67           24,740.67
                        1912419 LINDA C TONEY                      34,143.65        33,400.00       2,197.42           35,597.42
                        1920784 NANCY A SIMMONS                    17,471.17        18,400.00         230.35           18,630.35
                        1924968 SHAUN M SMITH                      26,448.53        25,000.00          93.04           25,093.04
                        1927888 MICHAEL A FORRESTER                48,753.38        53,200.00       2,509.94           55,709.94
                        1931815 ELDON L HANCOCK                    10,383.33        12,400.00         208.69           12,608.69
                        1941830 THEODORE J WAGONER JR              31,850.41        29,900.00         615.84           30,515.84
                        1949890 CHRISTIE L MARLER                  34,762.49        28,900.00       4,359.92           33,259.92
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            0.00
                                                                                                                            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>

                           Net                                                        Net             Current
     Repossession      Liquidation         Unrecov.          FHA Insurance         Pass Thru         Period Net    Cumulative
       Expenses         Proceeds           Advances            Coverage            Proceeds         Gain/(Loss)    Gain/(Loss)
- ------------------------------------------------------------------------------------------------------------------------------------
    9,619.50         39,714.21            4,134.37                0.00           35,579.84       (12,353.70)
    6,342.00         29,538.82            3,283.82                0.00           26,255.00       (11,414.47)
    6,222.00         23,074.48            1,777.62                0.00           21,296.86        (8,464.42)
    6,441.00         33,419.73            2,071.26                0.00           31,348.47        (6,811.66)
    9,195.00         27,355.51            2,706.62                0.00           24,648.89       (13,248.82)
    6,057.00         17,510.91            2,179.65                0.00           15,331.26        (7,967.14)
    5,715.00          6,365.59              997.49                0.00            5,368.10        (5,944.13)
    6,105.00         20,248.17            2,324.80                0.00           17,923.37        (6,354.80)
    6,218.70         22,715.23            2,169.60                0.00           20,545.63       (11,296.57)
    9,592.50         41,591.08            3,008.69                0.00           38,582.39       (13,078.36)
    6,192.00         22,909.24            2,526.97                0.00           20,382.27        (6,651.69)
    9,229.50         26,656.49            3,294.42                0.00           23,362.07       (15,137.75)
    6,345.00         27,814.07            2,454.18                0.00           25,359.89        (4,691.47)
    6,327.00         26,073.00            3,493.44                0.00           22,579.56       (11,127.87)
    6,192.00         22,385.76            2,632.40                0.00           19,753.36        (8,831.35)
    9,705.00         41,923.11            2,369.00                0.00           39,554.11       (14,850.74)
    6,057.00         18,683.67            2,127.54                0.00           16,556.13        (2,874.40)
    6,357.00         29,240.42            2,237.71                0.00           27,002.71        (7,140.94)
    5,907.00         12,723.35            2,153.68                0.00           10,569.67        (6,901.50)
    6,105.00         18,988.04            2,328.56                0.00           16,659.48        (9,789.05)
    9,756.00         45,953.94            2,184.09                0.00           43,769.85        (4,983.53)
    5,727.00          6,881.69            1,582.42                0.00            5,299.27        (5,084.06)
    6,252.00         24,263.84            2,654.56                0.00           21,609.28       (10,241.13)
    6,222.00         27,037.92            2,661.90                0.00           24,376.02       (10,386.47)
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          0.00                                                        0.00             0.00
                          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:  February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT # 8
REMITTANCE REPORT
REPORTING MONTH:                 Jan-00           Page 4 of 6

REPOSSESSION LIQUIDATION REPORT

<TABLE>

                                     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                                              0.00                             0.00
                                       0.00                                              0.00                             0.00
                                       0.00                                              0.00                             0.00
                                       0.00                                              0.00                             0.00
                                       0.00                                              0.00                             0.00
                                       0.00                                              0.00                             0.00
  ----------------------------------------------------------------------------------------------------------------------------------
                                    769,339.50       751,040.00      29,909.47        780,949.47      167,881.20      613,068.27
  ==================================================================================================================================

<CAPTION>
                                                  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
- ----------------------------------------------------------------------------------------------------
    59,354.79                0.00            553,713.48      (215,626.02)       (360,933.71)
====================================================================================================

</TABLE>

<PAGE>



<TABLE>

OAKWOOD MORTGAGE INVESTORS, INC. 1999-C         REPORT DATE:  February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER            POOL REPORT #
REMITTANCE REPORT
REPORTING MONTH:                 Jan-00         Page 5 of 6

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL

                                                     Original              Beginning         Beginning Principal        Current
                    Cert.                           Certificate           Certificate         Shortfall Carry-         Principal
                    Class                            Balances               Balances                Over                  Due
- ------------------------------------------------------------------------------------------------------------------------------------
Senior Certificates

<S>                                                 <C>                    <C>                            <C>          <C>
A-1                                                 72,200,000.00          53,475,039.60                  0.00         1,958,627.47

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

                                               -------------------------------------------------------------------------------------
Total Certificate Principal Bal.                   246,470,000.00         227,745,039.60                  0.00         1,958,627.47
                                               =====================================================================================




<CAPTION>


                                       Current        Ending Principal        Ending                         Principal Paid
                                      Principal       Shortfall Carry-     Certificate          Pool            Per $1,000
                                        Paid                Over             Balances         Factor          Denomination
- ----------------------------------------------------------------------------------------------------------------------------
Senior Certificates

A-1                                   1,958,627.47            0.00         51,516,412.13      71.35237%         27.127804

A-2                                           0.00            0.00        174,270,000.00     100.00000%          0.000000
                                    ------------------------------------------------------
Total Certificate Principal Bal.      1,958,627.47            0.00        225,786,412.13
                                    ======================================================



</TABLE>


<TABLE>



                                                     Original              Beginning         Beginning Principal        Current
Subordinate Certificates                            Certificate           Certificate         Shortfall Carry-         Principal
                                                     Balances               Balances                Over                  Due
                                               -------------------------------------------------------------------------------------
<S>                                                    <C>                    <C>                    <C>                  <C>
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         301,368,955.60          0.00         1,958,627.47
                                               =====================================================================================


<CAPTION>



                                                     Current     Ending Principal         Current          Ending
Subordinate Certificates                            Principal    Shortfall Carry-        Writedown/      Certificate
                                                      Paid             Over              (Writeup)        Balances
                                           -------------------------------------------------------------------------------
M-1                                                    0.00            0.00                 0.00         20,808,000.00
M-1 Outstanding Writedown                              0.00

M-2                                                    0.00            0.00                 0.00         16,004,000.00
M-1 Outstanding Writedown                                                                   0.00

B-1                                                    0.00            0.00                 0.00         16,004,000.00
B-1 Outstanding Writedown                                                                   0.00

B-2                                                    0.00            0.00                 0.00         20,807,916.00
B-2 Outstanding Writedown                                                                   0.00


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

Total Excluding Writedown Bal.                         0.00            0.00                 0.00         73,623,916.00
                                           ============================================================================

All Certificates Excluding Writedown Bal.      1,958,627.47            0.00                 0.00        299,410,328.13
                                           ============================================================================


<CAPTION>


                                                                     Principal Paid
Subordinate Certificates                            Pool               Per $1,000
                                                   Factor             Denomination
                                                 ------------------------------------------
M-1                                                100.00000%              0.000000
M-1 Outstanding Writedown

M-2                                                100.00000%              0.000000
M-1 Outstanding Writedown

B-1                                                100.00000%              0.000000
B-1 Outstanding Writedown

B-2                                                100.00000%              0.000000
B-2 Outstanding Writedown




Total Excluding Writedown Bal.


All Certificates Excluding Writedown Bal.



</TABLE>


<PAGE>


<TABLE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-C           REPORT DATE:  February 7, 2000
OAKWOOD ACCEPTANCE CORP. -  SERVICER              POOL REPORT #     8
REMITTANCE REPORT                                 Page 6 of 6
REPORTING MONTH:                  Jan-00


CERTIFICATE INTEREST ANALYSIS


                                            Beginning Carry-                            Current Carry-
          Senior           Pass-Through      Over Priority       Current Priority        Over Priority
       Certificates            Rate         Interest Balance     Interest Accrual      Interest Accrual
                         ---------------------------------------------------------------------------------------


<S>                           <C>                 <C>                <C>                      <C>
A-1                         5.96125%              0.00              274,503.35                0.00

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

                         =================================================================================
Total                                             0.00             1,360,060.23               0.00
                         =================================================================================







<CAPTION>



                                                     Interest Paid
                                  Ending Carry-        Per $1,000           Total Class
                 Paid             Over Balance        Denomination          Distribution
       ----------------------------------------------------------------------------------

A-1            274,503.35                0.00             3.80199           2,233,130.82

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

           =======================================                    =======================
Total        1,360,060.23                0.00                               3,318,687.70
           =======================================                    =======================




</TABLE>

<TABLE>




                                                      Beginning Carry-                            Current Carry-
Subordinate                          Pass-Through      Over Priority       Current Priority        Over Priority
Certificates                             Rate         Interest Balance     Interest Accrual      Interest Accrual
                                   ---------------------------------------------------------------------------------------
<S>                                      <C>                     <C>          <C>                             <C>


M-1                                        8.07000%                 0.00           139,933.80         0.00

M-2                                        8.75000%                 0.00           116,695.83         0.00

B-1                                        6.90000%                 0.00            92,023.00         0.00

B-2                                        6.90000%                 0.00           119,645.52         0.00

Limited Guarantee

Service Fee                                                         0.00           251,140.80         0.00

X                                                             145,307.69           480,773.33         0.00

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


Total                                                         145,307.69         1,200,212.28         0.00
                                                    ======================================================================

All Certificates                                              145,307.69         2,560,272.51         0.00
                                                    ======================================================================



<CAPTION>




                      Priority        Ending Carry-      Beginning Carry     Current Writedown     Current Carry-
Subordinate           Interest        Over Priority      Over Writedown           Interest         Over Writedown        Writedown
Certificates            Paid        Interest Balance    Interest Balance          Accrued         Interest Accrued     Interest Paid
                    ----------------------------------------------------------------------------------------------------------------


M-1                   139,933.80             0.00                0.00              0.00               0.00                0.00

M-2                   116,695.83             0.00                0.00              0.00               0.00                0.00

B-1                    92,023.00             0.00                0.00              0.00               0.00                0.00

B-2                   119,645.52             0.00                0.00              0.00               0.00                0.00

Limited Guarantee           0.00

Service Fee           251,140.80             0.00

X                     265,147.31       360,933.71

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


Total                 984,586.26       360,933.71                0.00              0.00               0.00                0.00
                    ================================================================================================================

All Certificates    2,344,646.49       360,933.71                0.00              0.00               0.00                0.00
                    ================================================================================================================

<CAPTION>



                     Ending Carry-       Interest Paid
Subordinate          Over Writedown       Per $1,000         Total Class
Certificates        Interest Balance     Denomination       Distribution
                   ----------------------------------------------------------


M-1                       0.00           6.72500          139,933.80

M-2                       0.00           7.29167          116,695.83

B-1                       0.00           5.75000           92,023.00

B-2                       0.00           5.75000          119,645.52

Limited Guarantee                                               0.00

Service Fee                                               251,140.80

X                                                         265,147.31

R                                                               0.00

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

Total                     0.00                            984,586.26
                                                ====================

All Certificates          0.00                          4,303,273.96
                                                ====================



</TABLE>


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