UACSC 1995-C AUTO TRUST
10-K, 1996-09-30
PERSONAL CREDIT INSTITUTIONS
Previous: MUNICIPAL INVESTMENT TR FD MULTISTATE SER 217 DEF ASSET FDS, 497, 1996-09-30
Next: NCF FINANCIAL CORP /DE/, 10KSB, 1996-09-30







                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10 - K

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (D) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


For the annual fiscal period ended June 30, 1996
Commission File No. 033-94232

                             UACSC 1995-C AUTO TRUST
             (Exact name of registrant as specified in its charter)

          New York                                     35-1937340
 State or other jurisdiction of                      (I.R.S. Employer
 incorporation or organization                       Identification Number)
                                                     UAC Securitization
                                                     Corporation

250 Shadeland Avenue, Suite 210 A
Indianapolis, Indiana                                       46219
(address of principal                                       (zip code)
executive offices)
UAC Securitization Corporation

Registrant's telephone number including area code         (317) 231-6466
                                                          --------------

Securities registered pursuant to Section 12 (b) of the Act:          None
                                                                      ----

Securities registered pursuant to Section 12 (g) of the Act:          None
                                                                      ----


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1937
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                 Yes      X              No

DOCUMENTS INCORPORATED BY REFERENCE:        None


                                       2.

<PAGE>



                                     PART I



Item 1. Business.

     The  sole  and  only   "business"  of  the  Trust  is  the  collection  and
distribution of payments on the automobile and light truck  receivables,  in the
manner  described  in  the  Registration  Statement.  Accordingly,  there  is no
relevant information to report in response to Item 101 of Regulation S-K.

Item 2.  Properties.

     The Trust does not have any physical properties.  Accordingly,  this item
is inapplicable.

Item 3.  Legal Proceedings.

     There are no material pending legal proceedings involving either the Trust,
or, with respect to any Certificates or any other trust property,  involving the
Trustee or the  Company.  

Item 4. Submission of Matters to a Vote of Security Holders.

     No Votes  or  consents  of  Certificateholders  are  solicited  during  the
preceding fiscal year for any purpose.



                                       3.

<PAGE>

                                     PART II

Item 5. Market  Price or and  Dividends on the  Registrant's  Equity and Related
        Stockholder Matters.

     There is no established public trading market for the Certificates.

     As of June 30, 1996,  there were seven (7)  registered  Certificateholders.
The Trust pays no  dividends.  See Exhibit  99-1 and 99-2 for  information  with
respect to distributions to Certificateholders.

Item 6.  Selected Financial Data.

     No  financial  data  is  required  of UAC  Securitization  Corporation,  as
Registrant  (Registration  Statement No. 033-94232 on form S-1), inasmuch as the
Registration  Statement  was filed for and on behalf of UACSC  1995-C Auto Trust
and, furthermore,  because UAC Securitization  Corporation is not a guarantor
of any of the payments due from the Trust to Certificateholders.

     The regular  monthly report form,  which the Trustee is required to include
with each monthly distribution of Trust assets to Certificateholders, sets forth
for the prior  calendar  month,  as well as  cumulatively,  all of the  relevant
financial information required by the applicable pooling and servicing agreement
to be reportable to Certificateholders.

     The UACSC 1995-C Auto Trust Monthly Servicer's  Certificate Reports for the
months ending April 30, 1996, May 31, 1996, and June 30, 1996, are  incorporated
herein by  reference  and  attached  hereto as an  Exhibit  (Exhibit  No.  99-1)
"additional exhibits".

                                       4.

<PAGE>


         A Consolidated  Monthly Servicer's  Certificate  Report, for the period
August 31,  1995,  through  June 30, 1996,  is likewise  incorporated  herein by
reference and is attached hereto as Exhibit 99-2.

         The foregoing presents all relevant financial  information  relating to
the Trust.  Because of the limited business  activity of the Trust, the Selected
Financial  Data  specified  in Item 301 of  Regulation  S-K  would  not  provide
meaningful additional information.


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operation.


     Because of the limited business  activity of the Trust, the presentation of
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations,  as otherwise  required by Item 303 of Regulation  S-K, would not be
meaningful.  All relevant information is contained in the monthly statements and
consolidated summary annual statement.

Item 8.  Financial Statements and Supplementary Data.

         As discussed above,  furnishing the traditional  financial  information
required  by Item 8 of Form 10-K  would  not add  relevant  information  to that
provided by the foregoing statements.

Item 9.  Disagreements with Accountants on Accounting and Financial Disclosure.

         Not applicable.


                                       5.

<PAGE>


                                    PART III

Item 10.  Directors and Executive Officers.

         Not applicable.

Item 11.  Executive Compensation.

         Not applicable.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

     As  of  June  30,  1996,  there  were  a  total  of  seven  (7)  Registered
Certificateholders,  all of whom  maintained  their security  positions with the
Depository  Trust  Company.  While  some of these  Certificateholders'  security
positions in the Trust exceeded 5% of the outstanding  Certificate Balance; such
securities do not constitute voting securities within the meaning of Item 403 of
Regulation S-K.

Item 13.  Certain Relationships and Related Transactions.

     Union Acceptance Corporation receives payments from the Trust in accordance
with the terms of the applicable pooling and servicing agreement.







                                       6.




<PAGE>



                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on For 8-K.

     No  reports  on Form 8-K have been  filed  during  the last  quarter of the
period covered by this report.

     Incorporated herein and attached hereto as Exhibit 99-1 is a copy of of the
Monthly Servicer's Certificate Reports to the Trust, for the months of April 30,
1996, May 31, 1996, and June 30, 1996; as Exhibit 99-2 the Consolidated  Monthly
Servicer's  Certificate  Report for the period August 31, 1995, through June 30,
1996.













                                       7.




<PAGE>



Pursuant to the requirements of Section 13 or 15 (d) 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, for and on behalf of UACSC
1995-C Auto Trust.
                                            UASC 1995-C Auto Trust
                                            By:  UAC Securitization Corporation,
                                                 Depositor

Date:    September  27 , 1996               By:     s/John Stainbrook 
                   ----                             ----------------------------
                                                    John Stainbrook
                                                     President


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

                                   By: UAC Securitization Corporation, Depositor

September  27  , 1996               By: s/John Stainbrook
                                        -------------------------------
                                        John Stainbrook
                                        President / Director

September 27  , 1996                By:  s/Cindy Whitaker
                                        -------------------------------
                                        Cindy Whitaker
                                        Director

September  27  , 1996               By:  s/Rick Brown
                                        -------------------------------
                                        Rick Brown,Treasurer(Chief 
                                        Financial and Accounting Officer)

September  27  , 1996               By: s/Jerry Von Deylen
                                        -------------------------------
                                         Jerry Von Deylen, Director

September      , 1996               By:
                                        -------------------------------
                                        Amanda Foster, Director

September      , 1996               By:
                                        -------------------------------
                                         Thomas Kelleher, Director

                                       8.




<PAGE>




                                  EXHIBIT INDEX


No.      Description
  4      Pooling and Servicing Agreement Respecting UACSC 1995-C Auto Trust*

         UACSC 1995-C Auto Trust Monthly
         Servicer's Certificate Reports:
99-1(a)                Month Ended April 30, 1996
99-1(b)                Month Ended May 31, 1996   
99-1(c)                Month Ended June 30, 1996


          UACSC 1995-C Auto Trust
          Consolidated Monthly Servicer's 
          Certificate Report Period
99-2                       08/31/95 Through 06/30/96





* Incorporated by Reference to Exhibit 4 to Form 8-K filed August 14, 1995.











                                       9.



                                                                      UACSC 95-C


                          UNION ACCEPTANCE CORPORATION
                                   (Servicer)
                              MONTH ENDING 4/30/96

<TABLE>
<CAPTION>
PRINCIPAL BALANCE RECONCILIATION                                       D O L L A R S                   NUMBERS
                                         'A'  PIECE           'B'  PIECE           TOTAL OF A+B        
                                       ---------------      --------------      ---------------        -------
<S>                                    <C>                  <C>                 <C>                     <C>   
ORIGINAL PRINCIPAL BALANCE             $220,452,663.51      $15,957,699.50      $ 236,410,363.01        19,576
BEGINNING PERIOD PRINCIPAL BALANCE     $169,078,756.57      $12,238,944.85      $ 181,317,701.42        16,086
COLLECTIONS (REGULAR PAYMENTS)         $  2,469,554.74      $   178,761.33      $   2,648,316.07           --
COLLECTIONS (PRINCIPAL - PAYOFFS)      $  3,137,111.17      $   227,083.11      $   3,364,194.28           476
WITHDRAWAL FROM PAYAHEAD (PRINCIPAL)   $      8,467.87      $       612.96      $       9,080.83            --
GROSS CHARGE OFFS                      $    787,301.14      $    56,989.63      $     844,290.77            35
REPURCHASES                            $     34,542.88            2,500.42      $      37,043.30             5
ENDING BALANCE                         $162,641,778.78      $11,772,997.39      $ 174,414,776.17        15,570
                                       ===============      ==============      ================        ======
                                                                                 

CERTIFICATE  FACTOR                          0.7377628           0.7377628
PASS THROUGH RATE                                6.400%              6.725%


CASH FLOW RECONCILIATION                                   
                                                           
PRINCIPAL WIRED                                                                   $ 6,051,967.77 
INTEREST WIRED                                                                    $ 1,959,368.63 
WITHDRAWAL FROM PAYAHEAD ACCOUNT                                                  $    14,761.37    
YIELD SUPPLEMENTAL DISBURSEMENT                                                   $         0.60         
REPURCHASES                                                                       $    38,043.69    
GROSS CHARGE OFF RECOVERIES                                                       $   427,243.52   
GROSS INTEREST ADVANCES                                                           $    58,763.39    
CIA INTEREST EARNED                                                               $    25,171.58    
                                                                                                 
TOTAL                                                                             $ 8,575,320.55 
                                                                                  ============== 
                                                                                    
                                                                                    
TRUSTEE DISTRIBUTION ( 5/10/96)                                              
                                                             
TOTAL CASH FLOW                                                                   $ 8,575,320.55  
UNRECOVERED INTEREST ADVANCES                                                     $    25,376.31     
SERVICING FEE                                                                     $   151,098.08    
INTEREST TO 'A' CERTIFICATE HOLDERS                                               $   901,753.37    
INTEREST TO 'I' CERTIFICATE HOLDERS                                               $   313,672.73    
INTEREST TO 'B' CERTIFICATE HOLDERS                                               $    68,589.09     
PRINCIPAL TO 'A' CERTIFICATE HOLDERS                                              $ 6,436,977.80  
PRINCIPAL TO 'B' CERTIFICATE HOLDERS                                              $   465,947.45    
INTEREST ADVANCE RECOVERIES: Payments                                             $    41,201.14     
DEPOSIT TO PAYAHEAD                                                               $    44,853.24     
EXCESS YIELD (TO HIT 5/10/96)                                                     $    99,841.63     
CIA INTEREST TO SERVICER (TO HIT 5/10/96)                                         $    25,171.58     
YIELD SUPPLEMENT INTEREST TO SERVICER (TO HIT 5/10/96)                            $         0.00          
PAYAHEAD ACCOUNT INTEREST TO SERVICER (TO HIT 5/10/96)                            $       838.13        
                                                                                                  
BALANCE                                                                           $         0.00          
                                                                                  ==============          
                                                                                                
CCA RECONCILIATION                                                                              
                                                                                                
BEGINNING BALANCE                                                                 $ 9,679,713.94  
TRUSTEE DISTRIBUTION OF EXCESS YIELD (4/10/96)                                    $   597,039.66    
INTEREST ON CCA ACCOUNT (4/30/96)                                                 $    40,839.16     
DISTRIBUTION OF FUNDS TO SERVICER ( 4/10/96)                                     ($   766,575.26)   
CCA DRAWS                                                                         $         0.00          
CCA REIMBURSEMENTS                                                                $         0.00          
ENDING CCA BALANCE                                                                $ 9,551,017.50  
                                                                                  ==============  
                                                                                                 
REQUIRED CCA BALANCE                                                              $17,678,475.89 
DISTRIBUTION OF FUNDS TO SERVICER (5/10/96)                                       $         0.00 

MONTHLY SERVICING FEE AND THE SPREAD AMOUNT                                       $   989,026.17         
                                                                                  ==============
</TABLE>





                                                                      UACSC 95-C
                          UNION ACCEPTANCE CORPORATION
                                   (Servicer)
                              MONTH ENDING 5/31/96

<TABLE>
<CAPTION>
PRINCIPAL BALANCE RECONCILIATION                               D O L L A R S                        NUMBERS 
                                         'A'  PIECE           'B'  PIECE         TOTAL OF A+B      
                                       ---------------      --------------      ---------------      ------
<S>                                    <C>                  <C>                 <C>                  <C>   
ORIGINAL PRINCIPAL BALANCE             $220,452,663.51      $15,957,699.50      $236,410,363.01      19,576
BEGINNING PERIOD PRINCIPAL BALANCE     $162,641,778.78      $11,772,997.39      $174,414,776.17      15,570
COLLECTIONS (REGULAR PAYMENTS)         $  2,474,968.16      $   179,153.19      $  2,654,121.35          --
COLLECTIONS (PRINCIPAL - PAYOFFS)      $  2,469,714.75      $   178,772.92      $  2,648,487.67         385
WITHDRAWAL FROM PAYAHEAD (PRINCIPAL)   $      6,799.86      $       492.21      $      7,292.07          --
GROSS CHARGE OFFS                      $  1,119,093.98      $    81,006.80      $  1,200,100.78          90
REPURCHASES                            $     18,263.16      $     1,322.00      $     19,585.16           3
ENDING BALANCE                         $156,552,938.87      $11,332,250.27      $167,885,189.14      15,092
                                       ===============      ==============      ===============      ======
                                                                                             

CERTIFICATE  FACTOR                          0.7101431           0.7101431
PASS THROUGH RATE                                6.400%              6.725%                
                           
                                                                                        
                     
CASH FLOW RECONCILIATION                                 
                                                                                                            
PRINCIPAL WIRED                                                                 $  5,335,201.58    
INTEREST WIRED                                                                  $  1,986,168.24
WITHDRAWAL FROM PAYAHEAD ACCOUNT                                                $     12,321.96
YIELD SUPPLEMENTAL DISBURSEMENT                                                 $          0.45            
REPURCHASES                                                                     $     19,888.91       
GROSS CHARGE OFF RECOVERIES                                                     $    412,258.34      
GROSS INTEREST ADVANCES                                                         $     58,804.18       
CIA INTEREST EARNED                                                             $     23,245.84       
                                                                                                 
TOTAL                                                                           $  7,847,889.50    
                                                                                ===============

TRUSTEE DISTRIBUTION ( 6/10/96)                       

TOTAL CASH FLOW                                                                 $  7,847,889.50            
UNRECOVERED INTEREST ADVANCES                                                   $     35,687.36               
SERVICING FEE                                                                   $    145,345.65              
INTEREST TO 'A' CERTIFICATE HOLDERS                                             $    867,422.82              
INTEREST TO 'I' CERTIFICATE HOLDERS                                             $    300,472.16
INTEREST TO 'B' CERTIFICATE HOLDERS                                             $     65,977.84
PRINCIPAL TO 'A' CERTIFICATE HOLDERS                                            $  6,088,839.91            
PRINCIPAL TO 'B' CERTIFICATE HOLDERS                                            $    440,747.12
INTEREST ADVANCE RECOVERIES: Payments                                           $     34,515.56
DEPOSIT TO PAYAHEAD                                                             $     36,560.90               
EXCESS YIELD (TO HIT 6/10/96)                                                   $   (191,926.77)             
CIA INTEREST TO SERVICER (TO HIT 6/10/96)                                       $     23,245.84               
YIELD SUPPLEMENT INTEREST TO SERVICER (TO HIT 6/10/96)                          $          0.00                    
PAYAHEAD ACCOUNT INTEREST TO SERVICER (TO HIT 6/10/96)                          $      1,001.11                

BALANCE                                                                         $          0.00
                                                                                ===============
CCA RECONCILIATION

BEGINNING BALANCE                                                               $  9,551,017.50
TRUSTEE DISTRIBUTION OF EXCESS YIELD (5/10/96)                                  $     99,841.63
INTEREST ON CCA ACCOUNT (5/31/96)                                               $     42,463.18
DISTRIBUTION OF FUNDS TO SERVICER ( 5/10/96)                                    $          0.00
CCA DRAWS                                                                       $          0.00
CCA REIMBURSEMENTS                                                              $          0.00
ENDING CCA BALANCE                                                              $  9,693,322.31
                                                                                ===============
REQUIRED CCA BALANCE                                                            $ 17,005,440.68
DISTRIBUTION OF FUNDS TO SERVICER (6/10/96)                                     $          0.00

MONTHLY SERVICING FEE AND THE SPREAD AMOUNT                                     $  1,052,767.58
                                                                                ===============
</TABLE>



                                                                      UACSC 95-C
                          UNION ACCEPTANCE CORPORATION
                                   (Servicer)
                              MONTH ENDING 6/30/96

<TABLE>
<CAPTION>


PRINCIPAL BALANCE RECONCILIATION                                      D O L L A R S                            NUMBERS 
                                                   'A'  PIECE          'B'  PIECE          TOTAL OF A+B      
                                                ---------------      --------------      ---------------        ------
<S>                                             <C>                  <C>                 <C>                    <C>   
ORIGINAL PRINCIPAL BALANCE                      $220,452,663.51      $15,957,699.50      $236,410,363.01        19,576
BEGINNING PERIOD PRINCIPAL BALANCE              $156,552,938.87      $11,332,250.27      $167,885,189.14        15,092
COLLECTIONS (REGULAR PAYMENTS)                  $  2,119,074.53      $   153,391.45      $  2,272,465.98            -- 
COLLECTIONS (PRINCIPAL - PAYOFFS)               $  2,191,316.29      $   158,620.75      $  2,349,937.04           360
WITHDRAWAL FROM PAYAHEAD (PRINCIPAL)            $      9,323.14      $       674.87      $      9,998.00            -- 
GROSS CHARGE OFFS                               $    609,247.46      $    44,101.02      $    653,348.48            45
REPURCHASES                                     $      8,426.38      $       609.95      $      9,036.33             5
ENDING BALANCE                                  $151,615,551.09      $10,974,852.22      $162,590,403.31        14,682
                                                ===============      ==============      ===============        ======
                                                                                                   

CERTIFICATE  FACTOR                                   0.6877465           0.6877465
PASS THROUGH RATE                                         6.400%              6.725%                                   
                                                 
                               
                                           
CASH FLOW RECONCILIATION                                       
                                                                           
PRINCIPAL WIRED                                                                           $ 4,636,649.56
INTEREST WIRED                                                                            $ 1,771,175.49
WITHDRAWAL FROM PAYAHEAD ACCOUNT                                                          $    15,726.55
YIELD SUPPLEMENTAL DISBURSEMENT                                                           $         0.30
REPURCHASES                                                                               $     9,381.26
GROSS CHARGE OFF RECOVERIES                                                               $   609,179.34
GROSS INTEREST ADVANCES                                                                   $    50,911.52
CIA INTEREST EARNED                                                                       $    18,824.20
                                                                                         
TOTAL                                                                                     $ 7,111,848.22
                                                                                          ==============
                                                                                         
                                                                                         
TRUSTEE DISTRIBUTION ( 7/10/96)                                                          
                                                                                         
TOTAL CASH FLOW                                                                           $ 7,111,848.22
UNRECOVERED INTEREST ADVANCES                                                             $    17,664.62
SERVICING FEE                                                                             $   139,904.32
INTEREST TO 'A' CERTIFICATE HOLDERS                                                       $   834,949.01
INTEREST TO 'I' CERTIFICATE HOLDERS                                                       $   287,403.77
INTEREST TO 'B' CERTIFICATE HOLDERS                                                       $    63,507.82
PRINCIPAL TO 'A' CERTIFICATE HOLDERS                                                      $ 4,937,387.79
PRINCIPAL TO 'B' CERTIFICATE HOLDERS                                                      $   357,398.04
INTEREST ADVANCE RECOVERIES: Payments                                                     $    45,614.86
DEPOSIT TO PAYAHEAD                                                                       $    17,761.99
EXCESS YIELD (TO HIT 7/10/96)                                                             $   390,344.09
CIA INTEREST TO SERVICER (TO HIT 7/10/96)                                                 $    18,824.20
YIELD SUPPLEMENT INTEREST TO SERVICER (TO HIT 7/10/96)                                    $         0.00
PAYAHEAD ACCOUNT INTEREST TO SERVICER (TO HIT 7/10/96)                                    $     1,087.71
                                                                                         
BALANCE                                                                                   $         0.00
                                                                                          ==============
                                                                                         
CCA RECONCILIATION                                                                       
                                                                                         
BEGINNING BALANCE                                                                         $ 9,693,322.31
TRUSTEE DISTRIBUTION OF EXCESS YIELD (6/10/96)                                            $         0.00
INTEREST ON CCA ACCOUNT (6/30/96)                                                         $    40,890.49
DISTRIBUTION OF FUNDS TO SERVICER ( 6/10/96)                                              $         0.00
CCA DRAWS                                                                                ($   191,926.77)
CCA REIMBURSEMENTS                                                                        $         0.00
ENDING CCA BALANCE                                                                        $ 9,542,286.03
                                                                                          ==============
                                                                                         
REQUIRED CCA BALANCE                                                                      $16,368,805.94
DISTRIBUTION OF FUNDS TO SERVICER (7/10/96)                                               $         0.00
                                                                                     
MONTHLY SERVICING FEE AND THE SPREAD AMOUNT                                               $   872,718.66   
                                                                                          ==============
</TABLE>
                                     
                                                                                
                                                              


                                                                      UACSC 95-C
                          UNION ACCEPTANCE CORPORATION
                                   (Servicer)
                               YEAR ENDING 6/30/96
<TABLE>
<CAPTION>

PRINCIPAL BALANCE RECONCILIATION                                   D O L L A R S                          NUMBERS       
                                                'A'  PIECE          'B'  PIECE         TOTAL OF A+B                   
                                             ---------------      --------------      ---------------      ------
<S>                                          <C>                  <C>                 <C>                  <C>   
ORIGINAL PRINCIPAL BALANCE                   $220,452,663.51      $15,957,699.50      $236,410,363.01      19,576
BEGINNING PERIOD PRINCIPAL BALANCE           $220,452,663.51      $15,957,699.50      $236,410,363.01      19,576
COLLECTIONS (REGULAR PAYMENTS)               $ 28,401,806.10      $ 2,055,894.81      $ 30,457,700.91          -- 
COLLECTIONS (PRINCIPAL - PAYOFFS)            $ 34,160,196.61      $ 2,472,722.01      $ 36,632,918.62       4,385
WITHDRAWAL FROM PAYAHEAD (PRINCIPAL)         $    120,000.67      $     8,686.38      $    128,687.05          -- 
GROSS CHARGE OFFS                            $  5,756,347.53      $   416,679.31      $  6,173,026.84         447
REPURCHASES                                  $    398,761.51      $    28,864.77      $    427,626.28          62
ENDING BALANCE                               $151,615,551.09      $10,974,852.22      $162,590,403.31      14,682
                                             ===============      ==============      ===============      ======
                                                                                                       

CERTIFICATE  FACTOR                                0.6877465           0.6877465
PASS THROUGH RATE                                      6.400%              6.725%                              
                                                                                                                                    
                                                                                                                                    
CASH FLOW RECONCILIATION                                                                                                            
                                                                                                                                    
PRINCIPAL WIRED                                                                        $67,479,009.06
INTEREST WIRED                                                                         $23,766,128.29
WITHDRAWAL FROM PAYAHEAD ACCOUNT                                                       $    78,305.56
YIELD SUPPLEMENTAL DISBURSEMENT                                                        $        11.45
REPURCHASES                                                                            $   441,598.04
GROSS CHARGE OFF RECOVERIES                                                            $ 2,709,263.75
GROSS INTEREST ADVANCES                                                                $   751,197.32
CIA INTEREST EARNED                                                                    $   259,710.94
                                                                                      
TOTAL                                                                                  $95,485,224.41
                                                                                       ==============
TRUSTEE DISTRIBUTION                                                                  
                                                                                      
TOTAL CASH FLOW                                                                        $95,485,224.41
UNRECOVERED INTEREST ADVANCES                                                          $   178,607.62
SERVICING FEE                                                                          $ 1,840,208.22
INTEREST TO 'A' CERTIFICATE HOLDERS                                                    $10,316,105.77
INTEREST TO 'I' CERTIFICATE HOLDERS                                                    $ 3,661,042.07
INTEREST TO 'B' CERTIFICATE HOLDERS                                                    $   784,662.74
PRINCIPAL TO 'A' CERTIFICATE HOLDERS                                                   $68,837,112.43
PRINCIPAL TO 'B' CERTIFICATE HOLDERS                                                   $ 4,982,847.27
INTEREST ADVANCE RECOVERIES: Payments                                                  $   489,061.60
DEPOSIT TO PAYAHEAD                                                                    $   433,388.31
EXCESS YIELD                                                                           $ 3,695,867.33
CIA INTEREST TO SERVICER                                                               $   259,710.94
YIELD SUPPLEMENT INTEREST TO SERVICER                                                  $         0.03
PAYAHEAD ACCOUNT INTEREST TO SERVICER                                                  $     6,610.08
                                                                                      
BALANCE                                                                                $         0.00
                                                                                       ==============
CCA RECONCILIATION                                                                    
                                                                                      
BEGINNING BALANCE                                                                      $ 6,501,284.98
TRUSTEE DISTRIBUTION OF EXCESS YIELD                                                   $ 3,732,595.36
INTEREST ON CCA ACCOUNT                                                                $   404,508.30
DISTRIBUTION OF FUNDS TO SERVICER                                                     ($   766,575.26)
CCA DRAWS                                                                             ($   329,527.35)
CCA REIMBURSEMENTS                                                                     $         0.00
ENDING CCA BALANCE                                                                     $ 9,542,286.03
                                                                                       ==============
                                                                                      
REQUIRED CCA BALANCE                                                                   $16,368,805.94
DISTRIBUTION OF FUNDS TO SERVICER                                                      $         0.00
                                                                                      
MONTHLY SERVICING FEE AND THE SPREAD AMOUNT                                            $11,948,426.03
                                                                                       ==============
</TABLE>




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