<PAGE>

                                                                    EXHIBIT 99.1

                                                                     Page 1 of 5


                ORIGEN MANUFACTURED HOUSING CONTRACT TRUST 2005-A
                                 APRIL 17, 2006

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                           <C>
DISTRIBUTION REPORT .......................................................   2
FACTOR REPORT .............................................................   2
DELINQUENCY TOTALS ........................................................   3
REPOSSESSION TOTALS .......................................................   3
REPOSSESSION TOTALS .......................................................   3
REO GROUP TOTAL REPORT ....................................................   4
</TABLE>

 IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
                           ADMINISTRATOR LISTED BELOW:
                                 Rafael Martinez
             JPMorgan Chase Bank, N.A. - Structured Finance Services
                              600 Travis, 9TH FLOOR
                              Houston, Texas 77002
                    Tel: (713) 216-4391 / Fax: (713) 216-4880
                     Email: RAFAEL.TEXAS.MARTINEZ@CHASE.COM

(JPMORGAN LOGO)

<PAGE>

                                                                     Page 2 of 5


                ORIGEN MANUFACTURED HOUSING CONTRACT TRUST 2005-A
                                 APRIL 17, 2006

                             DISTRIBUTION IN DOLLARS

<TABLE>
<CAPTION>
            ORIGINAL         BEGINNING                                                                            ENDING
              FACE           PRINCIPAL                                                  REALIZED   DEFERRED      PRINCIPAL
CLASS        VALUE            BALANCE        PRINCIPAL      INTEREST         TOTAL       LOSSES    INTEREST       BALANCE
------   --------------   --------------   ------------   ------------   ------------   --------   --------   --------------
<S>      <C>              <C>              <C>            <C>            <C>            <C>        <C>        <C>
A1        44,500,000.00    26,379,286.70   2,500,924.54      89,249.92   2,590,174.46     0.00       0.00      23,878,362.16
A2        43,000,000.00    43,000,000.00           0.00     160,891.67     160,891.67     0.00       0.00      43,000,000.00
A3        14,300,000.00    14,300,000.00           0.00      59,225.83      59,225.83     0.00       0.00      14,300,000.00
A4        21,225,000.00    21,225,000.00           0.00      95,689.38      95,689.38     0.00       0.00      21,225,000.00
M1        17,575,000.00    17,575,000.00           0.00      79,966.25      79,966.25     0.00       0.00      17,575,000.00
M2        13,300,000.00    13,300,000.00           0.00      64,948.33      64,948.33     0.00       0.00      13,300,000.00
B         11,400,000.00    11,400,000.00           0.00      62,225.00      62,225.00     0.00       0.00      11,400,000.00
CERT               0.00             0.00           0.00     547,004.08     547,004.08     0.00       0.00               0.00
         --------------   --------------   ------------   ------------   ------------     ----       ----     --------------
TOTALS   165,300,000.00   147,179,286.70   2,500,924.54   1,159,200.46   3,660,125.00     0.00       0.00     144,678,362.16
         ==============   ==============   ============   ============   ============     ====       ====     ==============
</TABLE>

                  FACTOR INFORMATION PER $1000 OF ORIGINAL FACE

<TABLE>
<CAPTION>
                                                                                                 CURRENT
                        BEGINNING                                                   ENDING      PASS-THRU
CLASS      CUSIP        PRINCIPAL      PRINCIPAL     INTEREST       TOTAL         PRINCIPAL       RATE
------   ---------   --------------   -----------   ----------   -----------   --------------   --------
<S>      <C>         <C>              <C>           <C>          <C>           <C>              <C>
A1       68619ABG1     592.79295955    56.20055146  2.00561618   58.20616764     536.59240809   4.060000%
A2       68619ABH9   1,000.00000000     0.00000000  3.74166674    3.74166674   1,000.00000000   4.490000%
A3       68619ABJ5   1,000.00000000     0.00000000  4.14166643    4.14166643   1,000.00000000   4.970000%
A4       68619ABK2   1,000.00000000     0.00000000  4.50833357    4.50833357   1,000.00000000   5.410000%
M1       68619ABL0   1,000.00000000     0.00000000  4.55000000    4.55000000   1,000.00000000   5.460000%
M2       68619ABM8   1,000.00000000     0.00000000  4.88333308    4.88333308   1,000.00000000   5.860000%
B        68619ABN6   1,000.00000000     0.00000000  5.45833333    5.45833333   1,000.00000000   6.550000%
                       ------------    -----------  ----------   -----------     ------------
TOTALS                 890.37681004    15.12961004  7.01270696   22.14231700     875.24720000
                       ============    ===========  ==========   ===========     ============
</TABLE>

(JPMORGAN LOGO)       COPYRIGHT 2005 J.P.MORGAN CHASE & CO. ALL RIGHTS RESERVED.

<PAGE>

                                                                     Page 3 of 5


                ORIGEN MANUFACTURED HOUSING CONTRACT TRUST 2005-A
                                 APRIL 17, 2006

<TABLE>
<S>                    <C>                                                   <C>
Section 7.05(a)(i)     Principal Payment Allocable to Holders                  2,500,924.54

Section 7.05(a)(ii)    Interest Payment Allocable to Holders                     612,196.38

Section 7.05(a)(iii)   Servicing Fee                                             180,030.51
                       Indenture Trustee Fee                                       2,690.24
                       Indenture Trustee Expenses                                    843.05
                       Owner Trustee Fee                                               0.00
                       Monthly Backup Servicing Fee                                5,000.00

Section 7.05(a)(iv)    Beginning Balance of Contracts                        172,829,286.70
                       Ending Balance of Contracts                           170,328,362.16

Section 7.05(a)(v)     Number of Contracts                                            3,744
                       Weighted Average Remaining Term                                  209
                       Weighted Average Contract Rate:                               9.355%

Section 7.05(a)(vi)    Number and Aggregate Principal Amounts of Contracts
                          in Delinquency including Repossessions
</TABLE>

                               Delinquency Totals
                                  Group Totals

<TABLE>
<CAPTION>
Period       Number   Principal Balance   Percentage
------       ------   -----------------   ----------
<S>          <C>      <C>                 <C>
30-59 days     18          528,032.15        0.31%
60-89 days      9          319,787.90        0.19%
90+days        25        1,132,810.46        0.67%
              ---        ------------        ----
Total          52        1,980,630.51        1.16%
              ===        ============        ====
</TABLE>

Number and Aggregate Principal Amounts of Contracts Repossessed During Reporting
                                     Period

                               Repossession Totals

<TABLE>
<CAPTION>
Number of    Principal
  Loans       Balance    Percentage
---------   ----------   ----------
<S>         <C>          <C>
    4       170,444.05      0.10%
</TABLE>

        Number and Aggregate Principal Amounts of Contracts in Inventory

                               Repossession Totals

<TABLE>
<CAPTION>
Number of    Principal
  Loans       Balance    Percentage
---------   ----------   ----------
<S>         <C>          <C>
    15      731,545.67      0.43%
</TABLE>

(JPMORGAN LOGO)       COPYRIGHT 2005 J.P.MORGAN CHASE & CO. ALL RIGHTS RESERVED.

<PAGE>

                                                                     Page 4 of 5


                ORIGEN MANUFACTURED HOUSING CONTRACT TRUST 2005-A
                                 APRIL 17, 2006

        Number and Aggregate Principal Amounts of Contracts in Bankruptcy

                             REO Group Total Report

<TABLE>
<CAPTION>
Number of     Principal
  Loans        Balance     Percentage
---------   ------------   ----------
<S>         <C>            <C>
    45      2,047,424.61      1.20%
</TABLE>

<TABLE>
<S>                     <C>                                                 <C>
Section 7.05(a)(viii)   Principal Prepayments                                1,610,250.09
                        Liquidation Proceeds                                   143,719.90

Section 7.05(a)(viii)   Realized Losses
                           Current Period                                      151,282.86
                           Cumulative                                          594,603.16

Section 7.05(a)(ix)     Adjusted Note Balances
                           Class M1                                         17,575,000.00
                           Class M2                                         13,300,000.00
                           Class B                                          11,400,000.00

Section 7.05(a)(x)      Interest Payment Amount
                           Interest Distribution - A-1                          89,249.92
                           Interest Distribution - A-2                         160,891.67
                           Interest Distribution - A-3                          59,225.83
                           Interest Distribution - A-4                          95,689.38
                           Available Funds Cap Carry-Forward Amount - A-4            0.00
                           Interest Reduction Amount - A-4                           0.00
                           Interest Distribution - M-1                          79,966.25
                           Available Funds Cap Carry-Forward Amount - M-1            0.00
                           Liquidation Loss Interest Amount - M-1                    0.00
                           Interest Reduction Amount - M-1                           0.00
                           Interest Distribution - M-2                          64,948.33
                           Available Funds Cap Carry-Forward Amount - M-2            0.00
                           Liquidation Loss Interest Amount - M-2                    0.00
                           Interest Reduction Amount - M-2                           0.00
                           Interest Distribution - B                            62,225.00
                           Available Funds Cap Carry-Forward Amount - B              0.00
                           Liquidation Loss Interest Amount - B                      0.00
</TABLE>

(JPMORGAN LOGO)       COPYRIGHT 2005 J.P.MORGAN CHASE & CO. ALL RIGHTS RESERVED.

<PAGE>

                                                                     Page 5 of 5


                ORIGEN MANUFACTURED HOUSING CONTRACT TRUST 2005-A
                                 APRIL 17, 2006

<TABLE>
<S>                                <C>                                   <C>
                                   Interest Reduction Amount - B                  0.00

Section 7.05(a)(xi)                Overcollateralization Target Amount   25,650,000.00

Section 7.05(a)(xii)               Overcollateralization Amount          25,650,000.00

Section 7.05(a)(xiv)               Trust Certificate Distribution           547,004.08

Expense Paid to LLC and DRS                                                      13.40
Servicing Fee Adjustment                                                    -42,715.50
Miscellaneous Servicing Expenses                                                  0.00
</TABLE>

(JPMORGAN LOGO)       COPYRIGHT 2005 J.P.MORGAN CHASE & CO. ALL RIGHTS RESERVED.