HOUSEHOLD AUTOMOTIVE TRUST III SERIES 1999-1
8-K, 1999-10-26
ASSET-BACKED SECURITIES
Previous: SBL VARIABLE ANNUITY ACCOUNT XI, N-4/A, 1999-10-26
Next: IBASIS INC, S-1/A, 1999-10-26



<PAGE> 1


                    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          October, 18 1999

          HOUSEHOLD AUTOMOTIVE TRUST III, SERIES 1999-1
       (Exact name of registrant as specified in its charter)



                     HOUSEHOLD FINANCE CORPORATION
                      (Master Servicer of the Trust)
          (Exact name as specified in Master Servicer's charter)

                                                              Not
      Delaware              333-76439                 Applicable
(State or other juris-    (Commission File Numbers)  (IRS Employer
diction of incorpora-                                     Identification
tion of Master Servicer)                                   Number of
                                                           Registrant)

  2700 Sanders Road, Prospect Heights, Illinois      60070
(Address of principal executive offices of             (Zip Code)
      Master Servicer)


Master Servicer's telephone number, including area code847/564-5000





<PAGE>
<PAGE> 2



Item 7.   FINANCIAL STATEMENTS AND EXHIBITS

     (C)  Exhibits

     99(a)     Monthly Servicer's Certificate to Trustee dated October 18,
               1999 pursuant to Section 4.9 of the amended and restated
               Master Sale and Servicing Agreement dated as of June 1, 1999
               (the "Sale and Servicing Agreement") among Household
               Automotive Trust III, as Issuer, Household Auto Receivables
               Corporation, as Seller, Household Finance Corporation, as
               Master Servicer, and The Chase Manhattan Bank, as Trustee,
               with respect to the Class A Notes, Series 1999-1.





                                 SIGNATURE



     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Master Servicer has duly caused this report to be signed on behalf of the
undersigned hereunto duly authorized.





                              HOUSEHOLD FINANCE CORPORATION,
                         as Master Servicer of and on behalf of the
                           HOUSEHOLD AUTOMOTIVE TRUST III,
                              SERIES 1999-1
                                      (Registrant)



                         By:   /s/ P. D. Schwartz
                              P. D. Schwartz
                              Authorized Representative



Dated: October 26, 1999





                                   - 2 -
<PAGE>
<PAGE> 3


                               EXHIBIT INDEX

Exhibit

Number    Exhibit


99(a)     Monthly Servicer's Certificate to Trustee dated October 18, 1999
          pursuant to Section 4.9 of the amended and restated Master Sale and
          Servicing Agreement dated as of June 1, 1999 (the "Sale and
          Servicing Agreement") among Household Automotive Trust III, as
          Issuer, Household Auto Receivables Corporation, as Seller,
          Household Finance Corporation, as Master Servicer, and The Chase
          Manhattan Bank, as Trustee, with respect to the Class A Notes,
          Series 1999-1.










                                   - 3 -


<PAGE> 1
<TABLE>
<CAPTION>

               MASTER SERVICER'S CERTIFICATE
            (Delivered pursuant to Section 4.9
        of the Master Sale and Servicing Agreement)


              HOUSEHOLD FINANCE CORPORATION,
                        Master Servicer
          HOUSEHOLD AUTO RECEIVABLES CORPORATION
              HOUSEHOLD AUTOMOTIVE TRUST III
               Class A Notes, Series 1999-1

     The undersigned, a duly authorized representative of Household Finance
Corporation, as Master Servicer (the "Servicer"), pursuant to the amended and restated
Master Sale and Servicing Agreement, dated as of June 1, 1999, by and among the
Servicer, Household Automotive Trust III, as Issuer (the "Issuer"), Household Auto
Receivables Corporation, as Seller (the "Seller"), The Chase Manhattan Bank, as Indenture
Trustee (the "Indenture Trustee") and Wilmington Trust Company, as Owner Trustee, does
hereby certify with respect to the information set forth below as follows:

1.   Capitalized terms used in this Certificate shall have the respective meanings set forth
       in the Master Sale and Servicing Agreement and Series 1999-1 Supplement, dated as of
       June 1, 1999, by and among the Servicer, Issuer, Seller, Indenture Trustee and
       Wilmington Trust Company, as Owner Trustee.

2.   Household Finance Corporation is, as of the date hereof, the Servicer
      under the Master Sale and Servicing Agreement.

3.   The undersigned is a Servicing Officer.

4.   This Certificate relates to the Distribution Date            October 18, 1999
occurring on

5.  Series 1999-1 Information
<S>                                                                <C>
(a)  The amount of Collected Funds with respect to the             $34,003,124.93
Collection Period was equal to
        (i) The Gross Cash Yield
(b)  The amount of Available Funds with respect to the             $34,029,908.56
Collection Period was equal to

(c)  The  Liquidated Receivables for the Collection Period          $7,418,426.69
was equal to

(d)  Net Liquidation Proceeds for the Collection Period was         $3,046,504.67
equal to
        (i) The annualized net default rate                             5.806694%

(e)  The principal balance of Series 1999-1 Receivables at the beginning
        of the Collection Period was equal to                     $903,492,809.76

(f)  The principal balance of Series 1999-1 Receivables on the last day
        of the Collection Period was equal to                     $879,669,747.54

(g)  The aggregate outstanding  balance of the Series 1999-1 Receivables which were one
        payment (1-29 days) delinquent as of the close of business on the last day of the
        Collection Period with respect to such Distribution        $36,090,000.00
        Date was equal to

(h)  The aggregate outstanding  balance of the Series 1999-1 Receivables which were two
        payments (30-59 days) delinquent as of the close of business on the last day of the
        Collection Period with respect to such Distribution        $14,656,000.00
        Date was equal to

(i)  The aggregate outstanding  balance of the Series 1999-1 Receivables which were three or
        more payments (60+ days) delinquent as of the close of business on the last day of the
        Collection Period with respect to such Distribution         $8,175,000.00
        Date was equal to

(j)  The Base Servicing Fee paid on the Distribution Date           $2,258,732.02
        was equal to

(k)  The Principal Distributable Amount for the                    $15,604,105.75
        Distribution Date was equal to



<PAGE>
<PAGE> 2

(l)  The Principal Amount Available for the Distribution           $30,775,095.42
        Date was equal to

(m)  The Aggregate Note Principal Balance is equal to             $591,787,790.39

(n)  The Aggregate Optimal Note Principal Balance is equal to     $576,183,684.64

(o)  The Targeted Overcollateralization Amount is equal to        $303,486,062.90

(p)  The Targeted Credit Enhancement Amount is equal to           $329,876,155.33

(q)  The Targeted Reserve Account Balance is equal to              $26,390,092.43

(r)  The Reserve Account Deposit Amount for the Distribution Date           $0.00

(s)  The Maximum Reserve Account Deposit Amount for the             $6,952,033.20
Distribution Date

(t)  The Reserve Account Shortfall for the Distribution Date                $0.00

(u)  The amount on deposit in the Reserve Account after            $26,390,092.43
distributions is equal to

(v)  The Weighed Average Coupon (WAC) was equal to                     19.568000%

(w)  The Weighed Average Remaining Maturity (WAM) was equal to                 55

6.  Noteholder Information
(a) Class A-1
      (i)  The Class A Interest Distributable Amount with             $336,392.00
        respect to Class A-1 was equal to

      (ii)  The Class A-1 interest paid on the Distribution           $336,392.00
        Date was equal to

      (iii)  The Class A Interest Carryover Shortfall with                  $0.00
        respect to Class A-1 was equal to

      (iv)  The Class A-1 unpaid interest with respect to                   $0.00
        the Distribution Date was equal to

      (v)  The Class A-1 aggregate principal amount at the beginning of the Distribution Date
         was equal to                                              $76,507,790.39

      (vi)  The Class A-1 aggregate principal amount at the end of the Distribution Date
         was equal to                                              $60,903,684.64

      (vii)  The Class A Principal Distributable Amount            $15,604,105.75
        with respect to Class A-1 was equal to

      (viii)  The Class A-1 principal distribution was equal to    $15,604,105.75

     (ix)  The Class A Principal Carryover Shortfall with                   $0.00
        respect to Class A-1 was equal to

     (x)  The Class A-1 unpaid principal with respect to                    $0.00
        the Distribution Date was equal to

      (xii)  The ending Class A-1 Notes as a percentage of the Pool Balance on the Distribution
        Date was equal to                                               6.923472%

      (xi)  The ending Class A-1 Notes as a percentage of Notes        10.570186%
        outstanding on the Distribution Date was equal to

(b) Class A-2
      (i)  The Class A Interest Distributable Amount with             $887,528.43
        respect to Class A-2 was equal to

      (ii)  The Class A-2 interest paid on the Distribution           $887,528.43
        Date was equal to

      (iii)  The Class A Interest Carryover Shortfall with            $887,528.43
        respect to Class A-2 was equal to

      (iv)  The Class A-2 unpaid interest with respect to                   $0.00
        the Distribution Date was equal to

      (v)  The Class A-2 aggregate principal amount at the beginning of the Distribution Date
        was equal to                                              $180,220,000.00

      (vi)  The Class A-2 aggregate principal amount at the end of the Distribution Date
        was equal to                                              $180,220,000.00
<PAGE> 3

      (vii)  The Class A Principal Distributable Amount                     $0.00
        with respect to Class A-2 was equal to

      (viii)  The Class A-2 principal distribution was equal to             $0.00

     (ix)  The Class A Principal Carryover Shortfall with                   $0.00
        respect to Class A-2 was equal to

     (x)  The Class A-2 unpaid principal with respect to                    $0.00
        the Distribution Date was equal to

      (xii)  The ending Class A-2 Notes as a percentage of the Pool Balance on the Distribution
        Date was equal to                                              20.487234%

      (xi)  The ending Class A-2 Notes as a percentage of the Notes outstanding on the
        Distribution Date was equal to                                 31.278220%

(c) Class A-3
      (i)  The Class A Interest Distributable Amount with             $822,952.75
        respect to Class A-3 was equal to

      (ii)  The Class A-3 interest paid on the Distribution           $822,952.75
        Date was equal to

      (iii)  The Class A Interest Carryover Shortfall with                  $0.00
        respect to Class A-3 was equal to

      (iv)  The Class A-3 unpaid interest with respect to                   $0.00
        the Distribution Date was equal to

      (v)  The Class A-3 aggregate principal amount at the beginning of the Distribution Date
        was equal to                                              $156,010,000.00

      (vi)  The Class A-3 aggregate principal amount at the end of the Distribution Date
        was equal to                                              $156,010,000.00

      (vii)  The Class A Principal Distributable Amount                     $0.00
        with respect to Class A-3 was equal to

      (viii)  The Class A-3 principal distribution was equal to             $0.00

     (ix)  The Class A Principal Carryover Shortfall with                   $0.00
        respect to Class A-3 was equal to

     (x)  The Class A-3 unpaid principal with respect to                    $0.00
        the Distribution Date was equal to

      (xii)  The ending Class A-3 Notes as a percentage of the Pool Balance on the Distribution
        Date was equal to                                              17.735065%

      (xi)  The ending Class A-3 Notes as a percentage of the Notes outstanding on the
        Distribution Date was equal to                                 27.076435%

(d) Class A-4
      (i)  The Class A Interest Distributable Amount with             $992,235.42
        respect to Class A-4 was equal to

      (ii)  The Class A-4 interest paid on the Distribution           $992,235.42
        Date was equal to

      (iii)  The Class A Interest Carryover Shortfall with                  $0.00
        respect to Class A-4 was equal to

      (iv)  The Class A-4 unpaid interest with respect to                   $0.00
        the Distribution Date was equal to

      (v)  The Class A-4 aggregate principal amount at the beginning of the Distribution Date
        was equal to                                              $179,050,000.00

      (vi)  The Class A-4 aggregate principal amount at the end of the Distribution Date
        was equal to                                              $179,050,000.00

      (vii)  The Class A Principal Distributable Amount                     $0.00
        with respect to Class A-4 was equal to

      (viii)  The Class A-4 principal distribution was equal to             $0.00

     (ix)  The Class A Principal Carryover Shortfall with                   $0.00
        respect to Class A-4 was equal to

     (x)  The Class A-4 unpaid principal with respect to                    $0.00
        the Distribution Date was equal to
<PAGE> 4

      (xii)  The ending Class A-4 Notes as a percentage of the Pool Balance on the Distribution
        Date was equal to                                              20.354230%

      (xi)  The ending Class A-4 Notes as a percentage of the Notes outstanding on the
        Distribution Date was equal to                                 31.075160%

7. Overcollateralization
     (i)  The ending overcollateralization was equal to           $303,486,062.90

     (ii)  The ending overcollateralization as a percentage of the Pool Balance on the
         Distribution Date was equal to                                34.500000%

8.  As of the date hereof, to the best knowledge of the undersigned,  the Servicer has
      performed in all material respects all its obligations under the Master Sale and Servicing
      Agreement through the Collection Period with respect to such Distribution Date or, if there
      has been a default in the performance of any such obligation, has set forth in detail (i) the
      nature of such default, (ii) the action taken by the Seller and Servicer, if any, to remedy such
      default and (iii) the current status of each such default; if applicable, insert "None".  None

9.  As of the date hereof, to the best knowledge of the undersigned, no lien has been placed
     on any of the Series 1999-1 Receivables other than pursuant to the Basic Documents
     (or if there is a lien, such lien consists of: ______________________).

10.  The amounts specified to be deposited into and withdrawn from the Collection Account,
      as well as the amounts specified to be paid to the Issuer, the Servicer, the Noteholders and
      the Certficateholder are all in accordance with the requirements of the Master Sale and
      Servicing Agreement.


IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this
October 15, 1999



HOUSEHOLD FINANCE CORPORATION
as Servicer


By:
Name:     Steven H. Smith
Title:    Servicing Officer

</TABLE>

<PAGE>
<PAGE> 5
<TABLE>
<CAPTION>


HOUSEHOLD AUTOMOTIVE TRUST III
SERIES 1999-1

Collection Period                                                        09/30/99
Distribution Date                                                        10/18/99


CLASS A-1 NOTEHOLDER'S STATEMENT
<S>                                                                   <C>
A.   Information Regarding Distributions
   1.   Total distribution per $1,000                                 108.4387603
   2.   Principal distribution per $1,000                             106.1503793
   3.   Interest distribution per $1,000                                2.2883810

B.  Calculation of Class A-1 Interest Due
   1.   Class A-1 related Note Rate                                     5.106000%
   2.   Class A-1 principal balance - beginning of period          $76,507,790.39
   3.   Accrual convention                                             Actual/360
   4.   Days in Interest Period                                                31

   5.   Class A-1 interest due                                        $336,392.00
   6.   Class A-1 interest paid                                       $336,392.00
   7.   Class A Interest Carryover Shortfall with respect                   $0.00
to Class A-1
   8.   Class A-1 unpaid interest with respect to the                       $0.00
Distribution Date

C.  Calculation of Class A-1 principal balance
   1.  Class A-1 principal balance - beginning of period           $76,507,790.39
   2.  Class A-1 principal - amount due                            $15,604,105.75
   3.  Class A-1 principal - amount paid                           $15,604,105.75
   4.  Class A-1 principal balance - end of period                 $60,903,684.64
   5.  Class A Principal Carryover Shortfall with respect                   $0.00
to Class A-1
   6.  Class A-1 unpaid principal with respect to the                       $0.00
Distribution Date
   8.  Class A-1 Notes as a percentage of the Pool Balance              6.923472%
on the Distribution Date
   7.  Class A-1 Notes as a percentage of the total Notes              10.570186%
outstanding on the Distribution Date

D.  Performance of Trust
   1.  Available Funds for Distribution Date                       $34,029,908.56

   2.  Delinquent  Balances
     (a)  1-29 Days Delinquent                                     $36,090,000.00
          % Of  Receivables                                             4.102676%
     (b)  30-59 Days Delinquent                                    $14,656,000.00
          % Of  Receivables                                             1.666080%
     (c)  60+ Days Delinquent                                       $8,175,000.00
          % Of  Receivables                                             0.929326%

   3.  Aggregate losses for Collection Period less Net              $4,371,922.02
Liquidation Proceeds

   4.  Base Servicing Fee paid on the Distribution Date             $2,258,732.02


   5.  Pool Balance on the Accounting Date                        $879,669,747.54

   6.  Reserve Account
        (a)  Targeted Reserve Account Balance                      $26,390,092.43
        (b)  Amount on deposit in the Reserve Account              $26,390,092.43

   7.  (a)  Weighted Average Coupon (WAC)                                  19.57%
         (b)  Weighted Average Remaining Maturity (WAM)                        55

</TABLE>

<PAGE>
<PAGE> 6
<TABLE>
<CAPTION>

HOUSEHOLD AUTOMOTIVE TRUST III
SERIES 1999-1

Collection Period                                                        09/30/99
Distribution Date                                                        10/18/99


CLASS A-2 NOTEHOLDER'S STATEMENT
<S>                                                                   <C>
A.   Information Regarding Distributions
   1.   Total distribution per $1,000                                 4.924694444
   2.   Principal distribution per $1,000                             0.000000000
   3.   Interest distribution per $1,000                              4.924694444

B.  Calculation of Class A-2 Interest Due
   1.    Class A-2 related Note Rate                                      0.05719
   2.   Class A-2 principal balance - beginning of period         $180,220,000.00
   3.   Accrual convention                                             Actual/360
   4.   Days in Interest Period                                                31

   5.   Class A-2 interest due                                        $887,528.43
   6.   Class A-2 interest paid                                       $887,528.43
   7.   Class A Interest Carryover Shortfall with respect                   $0.00
to Class A-2
   8.   Class A-2 unpaid interest with respect to the                       $0.00
Distribution Date

C.  Calculation of Class A-2 principal balance                     $23,775,106.00
   1.  Class A-2 principal balance - beginning of period          $180,220,000.00
   2.  Class A-2 principal - amount due                                     $0.00
   3.  Class A-2 principal - amount paid                                    $0.00
   4.  Class A-2 principal balance - end of period                $180,220,000.00
   5.  Class A Principal Carryover Shortfall with respect                   $0.00
to Class A-2
   6.  Class A-2 unpaid principal with respect to the                       $0.00
Distribution Date
   8.  Class A-2 Notes as a percentage of the Pool Balance            20.4872340%
on the Distribution Date
   9.  Class A-1 and A-2 Notes as a percentage of the Pool            27.4107056%
Balance on the Distribution Date

D.  Performance of Trust
   1.  Available Funds For Distribution Date                       $34,029,908.56

   2.  Delinquent  Balances
     (a)  1-29 Days Delinquent                                     $36,090,000.00
          % Of  Receivables                                             4.102676%
     (b)  30-59 Days Delinquent                                    $14,656,000.00
          % Of  Receivables                                             1.666080%
     (c)  60+ Days Delinquent                                       $8,175,000.00
          % Of  Receivables                                             0.929326%

   3.  Aggregate losses for Collection Period less Net              $4,371,922.02
Liquidation Proceeds

   4.  Base Servicing Fee paid on the Distribution Date             $2,258,732.02


   5.  Pool Balance on the Accounting Date                        $879,669,747.54

   6.  Reserve Account
        (a)  Targeted Reserve Account Balance                      $26,390,092.43
        (b)  Amount on deposit in the Reserve Account              $26,390,092.43

   7.  (a)  Weighted Average Coupon (WAC)                             19.5680000%
         (b)  Weighted Average Remaining Maturity (WAM)                        55

</TABLE>

<PAGE>
<PAGE> 7
<TABLE>
<CAPTION>

HOUSEHOLD AUTOMOTIVE TRUST III
SERIES 1999-1

Collection Period                                                        09/30/99
Distribution Date                                                        10/18/99


CLASS A-3 NOTEHOLDER'S STATEMENT
<S>                                                                    <C>
A.   Information Regarding Distributions
   1.   Total distribution per $1,000                                   5.2750000
   2.   Principal distribution per $1,000                               0.0000000
   3.   Interest distribution per $1,000                                5.2750000

B.  Calculation of Class A-3 Interest Due
   1.    Class A-3 related Note Rate                                       0.0633
   2.    Class A-3 principal balance - beginning of period        $156,010,000.00
   3.    Accrual convention                                                30/360

   4.   Class A-3 interest due                                        $822,952.75
   5.   Class A-3 interest paid                                       $822,952.75
   6.   Class A Interest Carryover Shortfall with respect                   $0.00
to Class A-3
   7.   Class A-3 unpaid interest with respect to the                       $0.00
Distribution Date

C.  Calculation of Class A-3 principal balance
   1.  Class A-3 principal balance - beginning of period          $156,010,000.00
   2.  Class A-3 principal - amount due                                     $0.00
   3.  Class A-3 principal - amount paid                                    $0.00
   4.  Class A-3 principal balance - end of period                $156,010,000.00
   5.  Class A Principal Carryover Shortfall with respect                   $0.00
to Class A-3
   6.  Class A-3 unpaid principal with respect to the                       $0.00
Distribution Date
   8.  Class A-3 Notes as a percentage of the Pool Balance             17.735065%
on the Distribution Date
   9.  Class A-1, A-2 and A-3 Notes as a percentage of the             45.145770%
Pool Balance on the Distribution Date

D.  Performance of Trust
   1.  Collected Funds                                             $34,029,908.56

   2.  Delinquent  Balances
     (a)  1-29 Days Delinquent                                     $36,090,000.00
          % Of  Receivables                                                 4.10%
     (b)  30-59 Days Delinquent                                    $14,656,000.00
          % Of  Receivables                                                 1.67%
     (c)  60+ Days Delinquent                                       $8,175,000.00
          % Of  Receivables                                                 0.93%

   3.  Aggregate losses for Collection Period less Net              $4,371,922.02
Liquidation Proceeds

   4.  Base Servicing Fee paid on the Distribution Date             $2,258,732.02


   5.  Pool Balance on the Accounting Date                        $879,669,747.54

   6.  Reserve Account
        (a)  Targeted Reserve Account Balance                      $26,390,092.43
        (b)  Amount on deposit in the Reserve Account              $26,390,092.43

   7.  (a)  Weighted Average Coupon (WAC)                              19.568000%
         (b)  Weighted Average Remaining Maturity (WAM)                        55

</TABLE>

<PAGE>
<PAGE> 8
<TABLE>
<CAPTION>

HOUSEHOLD AUTOMOTIVE TRUST III
SERIES 1999-1

Collection Period                                                           36433
Distribution Date                                                           36451


CLASS A-4 NOTEHOLDER'S STATEMENT
<S>                                                                    <C>
A.   Information Regarding Distributions
   1.   Total distribution per $1,000                                   5.5416667
   2.   Principal distribution per $1,000                               0.0000000
   3.   Interest distribution per $1,000                                5.5416667

B.  Calculation of Class A-4 Interest Due
   1.    Class A-4 related Note Rate                                    6.650000%
   2.    Class A-4 principal balance - beginning of period        $179,050,000.00
   3.    Accrual convention                                                30/360
   4.   Class A-4 interest due                                        $992,235.42
   5.   Class A-4 interest paid                                       $992,235.42
   6.   Class A Interest Carryover Shortfall with respect                   $0.00
to Class A-4
   7.   Class A-4 unpaid interest with respect to the                       $0.00
Distribution Date

C.  Calculation of Class A-4 principal balance
   1.  Class A-4 principal balance - beginning of period          $179,050,000.00
   2.  Class A-4 principal - amount due                                     $0.00
   3.  Class A-4 principal - amount paid                                    $0.00
   4.  Class A-4 principal balance - end of period                $179,050,000.00
   5.  Class A Principal Carryover Shortfall with respect                   $0.00
to Class A-4
   6.  Class A-4 unpaid principal with respect to the                       $0.00
Distribution Date
   8.  Class A-4 Notes as a percentage of the Pool Balance             20.354230%
on the Distribution Date
   9.  Class A-1, A-2, A-3 and A-4 Notes as a percentage of            65.500000%
the Pool Balance on the Distribution Date

D.  Performance of Trust
   1.  Collected Funds                                             $34,029,908.56

   2.  Delinquent  Balances
     (a)  1-29 Days Delinquent                                     $36,090,000.00
          % Of  Receivables                                                 4.10%
     (b)  30-59 Days Delinquent                                    $14,656,000.00
          % Of  Receivables                                                 1.67%
     (c)  60+ Days Delinquent                                       $8,175,000.00
          % Of  Receivables                                                 0.93%

   3.  Aggregate losses for Collection Period less Net              $4,371,922.02
Liquidation Proceeds

   4.  Base Servicing Fee paid on the Distribution Date             $2,258,732.02


   5.  Pool Balance on the Accounting Date                        $879,669,747.54

   6.  Reserve Account
        (a)  Targeted Reserve Account Balance                      $26,390,092.43
        (b)  Amount on deposit in the Reserve Account              $26,390,092.43

   7.  (a)  Weighted Average Coupon (WAC)                              19.568000%
         (b)  Weighted Average Remaining Maturity (WAM)                        55



</TABLE>


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