RESIDENTIAL ASSET FUNDING CORP
8-K, 2000-01-07
ASSET-BACKED SECURITIES
Previous: ABGENIX INC, 8-K, 2000-01-07
Next: MACATAWA BANK CORP, S-8, 2000-01-07




                                  UNITED STATES
                       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):  December 27, 1999

                     MORTGAGE LENDERS HOME EQUITY LOAN TRUST
                 Asset Backed Certificates, Series 1999-1 Trust


New York (governing law of          333-64775      N/A
Pooling and Servicing Agreement)    (Commission    IRS EIN
(State or other                     File Number)
jurisdiction


        c/o Norwest Bank Minnesota, N.A.
        11000 Broken Land Parkway                            21044
        Columbia, MD                                        (Zip Code)
        (Address of principal executive offices)


       Registrant's telephone number, including area code:  (410) 884-2000



          Former name or former address, if changed since last report)


ITEM 5.  Other Events

On December 27, 1999 a distribution was made to holders of MORTGAGE LENDERS
HOME EQUITY LOAN TRUST, Asset Backed Certificates, Series 1999-1 Trust.



  ITEM 7.  Financial Statements and Exhibits

        (c)  Exhibits furnished in accordance with Item 601(a) of
  Regulation S-K

             Exhibit Number                      Description
                                 Monthly report distributed to holders of
             EX-99.1             Asset Backed Certificates, Series 1999-1
                                 Trust, relating to the December 27, 1999
                                 distribution.






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 hereunto duly authorized.



                      MORTGAGE LENDERS HOME EQUITY LOAN TRUST
                  Asset Backed Certificates, Series 1999-1 Trust

              By:   Wilmington Trust Company as Owner Trustee
              By:   /s/ Rosemary Pantano, Officer
              By:   Rosemary Pantano, Officer
              Date: 1/5/00


                                INDEX TO EXHIBITS

Exhibit Number                   Description

EX-99.1        Monthly report distributed to holders of Asset Backed
               Certificates, Series 1999-1 Trust, relating to the December 27,
               1999 distribution.






<TABLE>
<CAPTION>
Mortgage Lenders Network
Mortgage Pass-Through Certificates
Record Date:            11/30/99
Distribution Date:     12/27/99


MLN  Series: 1999-1
Contact: Customer Service - CTSLink
         Norwest Bank Minnesota, N.A.
         Securities Administration Services
         7485 New Horizon Way
         Frederick, MD 21703
         Telephone: (301) 815-6600
         Fax:       (301) 846-8152


                                             Certificateholder Distribution Summary

                         Certificate        Certificate        Beginning
                               Class       Pass-Through      Certificate       Interest        Principal
Class            CUSIP   Description              Rate           Balance   Distribution     Distribution
<S>          <C>        <C>            <C>            <C>               <C>             <C>
     A1        61913JAE6         SEN          6.94500%     93,772,238.25      542,706.83    1,835,697.60
     A2        61913JAF3         SEN          6.99500%     40,719,343.86      237,359.84      562,976.46
     OC        MLN9901OC         OC           0.00000%      1,569,904.08            0.00            0.00
     R         MLN99001R         RES          0.00000%              0.00            0.00            0.00
Totals                                                    136,061,486.19      780,066.67    2,398,674.06
</TABLE>
<TABLE>
<CAPTION>

                                       Certificateholder Distribution Summary (continued)


                          Current                Ending                                            Cumulative
                         Realized           Certificate                      Total                   Realized
Class                        Loss               Balance               Distribution                     Losses
<S>           <C>                  <C>                     <C>                      <C>
A1                             0.00          91,936,540.65             2,378,404.43                      0.00
A2                             0.00          40,156,367.40               800,336.30                      0.00
OC                        43,934.11           1,836,632.00                     0.00                 43,934.11
R                              0.00                   0.00                     0.00                      0.00
Totals                    43,934.11         133,929,540.05             3,178,740.73                 43,934.11
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.

</FN>
</TABLE>
<TABLE>
<CAPTION>

                                                Principal Distribution Statement

                          Original         Beginning           Scheduled     Unscheduled
                              Face       Certificate           Principal       Principal                       Realized
Class                       Amount           Balance        Distribution    Distribution       Accretion       Loss (1)
<S>             <C>               <C>                 <C>               <C>             <C>             <C>
A1                  100,538,000.00      93,772,238.25          73,376.08    1,762,321.52           0.00            0.00
A2                   44,572,000.00      40,719,343.86          27,319.91      535,656.55           0.00            0.00
OC                        1,252.34       1,569,904.08               0.00            0.00           0.00       43,934.11
R                             0.00               0.00               0.00            0.00           0.00            0.00
Totals              145,111,252.34     136,061,486.19         100,695.99    2,297,978.07           0.00       43,934.11
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                          Principal Distribution Statement (continued)

                                   Total                 Ending                Ending            Total
                               Principal            Certificate           Certificate        Principal
Class                          Reduction                Balance            Percentage     Distribution
<S>               <C>                     <C>                    <C>                 <C>
A1                            1,835,697.60         91,936,540.65           0.91444569      1,835,697.60
A2                              562,976.46         40,156,367.40           0.90093259        562,976.46
OC                               43,934.11          1,836,632.00        1466.56019931              0.00
R                                     0.00                  0.00           0.00000000              0.00
Totals                        2,442,608.17        133,929,540.05           0.92294386      2,398,674.06
</TABLE>
<TABLE>
<CAPTION>


                                              Principal Distribution Factors Statement

                          Original          Beginning           Scheduled          Unscheduled
                              Face        Certificate           Principal            Principal
Class (2)                   Amount            Balance        Distribution         Distribution        Accretion
<S>          <C>                    <C>                 <C>                 <C>                <C>
A1                    100,538,000.00        932.70443265         0.72983429         17.52890967        0.00000000
A2                     44,572,000.00        913.56331015         0.61293884         12.01778134        0.00000000
OC                          1,252.34    1253576.56866346         0.00000000          0.00000000        0.00000000
R                               0.00          0.00000000         0.00000000          0.00000000        0.00000000
<FN>
(2) Per $1,000 Denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                      Principal Distribution Factors Statement (continued)

                                              Total                    Ending              Ending             Total
                        Realized          Principal               Certificate         Certificate         Principal
Class                   Loss (3)          Reduction                   Balance          Percentage      Distribution
<S>            <C>                 <C>                 <C>                    <C>                 <C>
A1                      0.00000000         18.25874396            914.44568869          0.91444569        18.25874396
A2                      0.00000000         12.63072018            900.93258997          0.90093259        12.63072018
OC                  35081.61521632      35081.61521632       1,466,560.1993069       1466.56019931         0.00000000
R                       0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
    Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                                 Interest Distribution Statement

                                                         Beginning                         Payment of
                      Original          Current        Certificate/            Current         Unpaid           Current
                          Face      Certificate            Notional            Accrued        Interest         Interest
Class                   Amount             Rate             Balance           Interest       Shortfall        Shortfall
<S>           <C>               <C>             <C>                 <C>                <C>             <C>
A1                100,538,000.00        6.94500%      93,772,238.25          542,706.83           0.00             0.00
A2                 44,572,000.00        6.99500%      40,719,343.86          237,359.84           0.00             0.00
OC                      1,252.34        0.00000%       1,569,904.08                0.00           0.00             0.00
R                           0.00        0.00000%               0.00                0.00           0.00             0.00
Totals            145,111,252.34                                             780,066.67           0.00             0.00

</TABLE>
 <TABLE>
 <CAPTION>

                                            Interest Distribution Statement (continued)

                                                                                       Remaining            Ending
                       Non-Supported                                    Total             Unpaid      Certificate/
                            Interest            Realized             Interest           Interest           Notional
 Class                     Shortfall          Losses (4)         Distribution           Shortfall           Balance
 <S>            <C>                  <C>                 <C>                 <C>                 <C>
 A1                             0.00                0.00           542,706.83                0.00      91,936,540.65
 A2                             0.00                0.00           237,359.84                0.00      40,156,367.40
 OC                             0.00                0.00                 0.00                0.00       1,836,632.00
 R                              0.00                0.00                 0.00                0.00               0.00
 Totals                         0.00                0.00           780,066.67                0.00
 <FN>
 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
     Please Refer to the Prospectus Supplement for a Full Description.
 </FN>
 </TABLE>
<TABLE>
<CAPTION>

                                            Interest Distribution Factors Statement

                                                             Beginning                          Payment of
                        Original          Current          Certificate/          Current            Unpaid          Current
                            Face      Certificate             Notional           Accrued           Interest          Interest
Class (5)                 Amount             Rate              Balance          Interest          Shortfall        Shortfall
<S>           <C>                 <C>             <C>                  <C>               <C>               <C>
A1                  100,538,000.00        6.94500%         932.70443265        5.39802692        0.00000000        0.00000000
A2                   44,572,000.00        6.99500%         913.56331015        5.32531275        0.00000000        0.00000000
OC                        1,252.34        0.00000%     1253576.56866346        0.00000000        0.00000000        0.00000000
R                             0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
<FN>
(5) Per $1,000 Denomination.

</FN>

</TABLE>
<TABLE>
<CAPTION>
                                       Interest Distribution Factors Statement (continued)

                                                                               Remaining                 Ending
                  Non-Supported                                 Total             Unpaid            Certificate/
                       Interest         Realized             Interest           Interest               Notional
Class                 Shortfall       Losses (6)         Distribution          Shortfall                Balance
<S>           <C>               <C>               <C>                 <C>                 <C>
A1                    0.00000000        0.00000000         5.39802692          0.00000000          914.44568869
A2                    0.00000000        0.00000000         5.32531275          0.00000000          900.93258997
OC                    0.00000000        0.00000000         0.00000000          0.00000000      1466560.19930690
R                     0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
    Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>

                                             Certificateholder Component Statement

                      Component        Beginning           Ending          Beginning            Ending          Ending
                   Pass-Through         Notional          Notional         Component          Component       Component
     Class                 Rate          Balance           Balance           Balance            Balance      Percentage
<S>             <C>             <C>               <C>               <C>               <C>               <C>
      MBIA          1,200.00000%        22,420.00          22,020.00             0.00               0.00     91.02935097%
</TABLE>
<TABLE>
<CAPTION>
                                             CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           2,956,968.95
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                              347,085.84
    Realized Losses                                                                               (43,934.11)
Total Deposits                                                                                   3,260,120.68

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                          81,379.95
    Payment of Interest and Principal                                                            3,178,740.73
Total Withdrawals (Pool Distribution Amount)                                                     3,260,120.68

Ending Balance                                                                                           0.00

</TABLE>
<TABLE>
<CAPTION>

                                            PREPAYMENT/CURTAILMENT INTEREST SHORTFALL


<S>                                                                                   <C>
Total Prepayment/Curtailment Interest Shortfall                                                          0.00
Servicing Fee Support                                                                                    0.00
Non-Supported Prepayment/Curtailment Interest Shortfall                                                  0.00
</TABLE>
<TABLE>
<CAPTION>

                                                         SERVICING FEES


<S>                                                                                   <C>
Gross Servicing Fee                                                                                 56,692.27
MBIA Insurance Premium                                                                              22,420.00
Trustee Fee                                                                                          2,267.68
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                   81,379.95

</TABLE>
<TABLE>
<CAPTION>

                                                         OTHER ACCOUNTS

                                               Beginning             Current          Current           Ending
Account Type                                     Balance         Withdrawals         Deposits           Balance
<S>                                    <C>                 <C>               <C>              <C>
Group 1 MBIA Financial Guaranty                       0.00              0.00              0.00             0.00
Group 2 MBIA Financial Guaranty                       0.00              0.00              0.00             0.00
Reserve Fund                                          0.00              0.00              0.00             0.00

</TABLE>
<TABLE>
<CAPTION>                           CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
                                                       DELINQUENCY STATUS

                                                                            Percentage Delinquent
                                                                                  Based On
                                     Current           Unpaid
                                      Number        Principal                 Number            Unpaid
                                    Of Loans          Balance               Of Loans           Balance
<S>                        <C>                 <C>                   <C>                <C>
30 Days                                 103      6,854,328.06               5.215190%          5.117861%
60 Days                                  20      1,298,671.45               1.012658%          0.969668%
90+ Days                                  1         53,662.99               0.050633%          0.040068%
Foreclosure                              80      4,909,380.15               4.050633%          3.665644%
REO                                       2        176,353.68               0.101266%          0.131676%
Totals                                  206     13,292,396.33              10.430380%          9.924917%
</TABLE>
<TABLE>
<CAPTION>

                                                       OTHER INFORMATION
<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                      43,934.11
Cumulative Realized Losses - Includes Interest Shortfall                                        43,934.11
Current Period Class A Insufficient Funds                                                            0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                               347,085.84
</TABLE>
<TABLE>

<S>                         <C>       <C>                       <C>     <C>               <C>            <C>
Class    OC                 0.00      0.00000000%               0.00    0.00000000%       1.371342%      0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
</TABLE>



 <TABLE>
 <CAPTION>
                               COLLATERAL STATEMENT
 <S>                                                                       <C>
 Collateral Description                                        Mixed Fixed & Arm

 Weighted Average Gross Coupon                                        10.337462%
 Weighted Average Net Coupon                                           9.837461%
 Weighted Average Pass-Through Rate                                    9.817462%
 Weighted Average Maturity(Stepdown Calculation )                            265
 Beginning Scheduled Collateral Loan Count                                 2,005

 Number Of Loans Paid In Full                                                 30
 Ending Scheduled Collateral Loan Count                                    1,975
 Beginning Scheduled Collateral Balance                           136,061,486.19
 Ending Scheduled Collateral Balance                              133,929,540.05
 Ending Actual Collateral Balance at 30-Nov-1999                  134,004,236.82
 Monthly P &I Constant                                              1,272,592.63
 Ending Scheduled Balance for Premium Loans                       133,929,540.05
 </TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
Principal Balance of Three largest Loans                          702,129.58
- - Group 1
Principal Balance of Three Largest Loans                        1,128,029.23
- - Group 2
Delinquency Percentage - Group 1                                   4.302348%
Delinquency Percentage - Group 2                                   3.242533%
Rolling Loss Percentage - Group 1                                    0.0455%
Rolling Loss Percentage - Group 2                                    0.0000%
Servicer Advances - Group 1                                       247,730.90
Servicer Advances - Group 2                                        99,354.94
</TABLE>
 <TABLE>
 <CAPTION>
                                      Group Level Collateral Statement
 <S>                                                                <C>
 Group ID                                                                     1                         2                   Total
 Collateral Description                                       Fixed 15/30 & ARM         Fixed 15/30 & ARM
 Weighted Average Coupon Rate                                         10.337574                 10.337204
 Weighted Average Net Rate                                             9.817574                  9.817204
 Weighted Average Maturity                                               263.00                    268.00
 Beginning Loan Count                                                     1,470                       535                   2,005
 Loans Paid In Full                                                          23                         7                      30
 Ending Loan Count                                                        1,447                       528                   1,975
 Beginning Scheduled Balance                                      94,820,624.37             41,240,861.82          136,061,486.19
 Ending scheduled Balance                                         93,157,003.85             40,772,536.20          133,929,540.05
 Record Date                                                           11/30/99                  11/30/99
 Principal And Interest Constant                                     890,010.06                382,582.57            1,272,592.63
 Scheduled Principal                                                  73,376.08                 27,319.91              100,695.99
 Unscheduled Principal                                             1,590,244.44                441,005.71            2,031,250.15
 Scheduled Interest                                                  816,845.99                355,262.66            1,172,108.65


 Servicing Fees                                                       39,508.59                 17,183.68               56,692.27
 Master Servicing Fees                                                     0.00                      0.00                    0.00
 Trustee Fee                                                               0.00                      0.00                    0.00
 FRY Amount                                                                0.00                      0.00                    0.00
 Special Hazard Fee                                                        0.00                      0.00                    0.00
 Other Fee                                                             1,580.34                    687.34                2,267.68
 Pool Insurance Fee                                                        0.00                      0.00                    0.00
 Spread Fee 1                                                              0.00                      0.00                    0.00
 Spread Fee 2                                                              0.00                      0.00                    0.00
 Spread Fee 3                                                              0.00                      0.00                    0.00
 Net Interest                                                        775,757.06                337,391.64            1,113,148.70
 Realized Loss Amount                                                 45,341.15                 (1,407.04)              43,934.11
 Cumulative Realized Loss                                             45,341.15                 (1,407.04)              43,934.11
 Percentage of Cumulative Losses                                           0.00                      0.00                    0.00

 Group ID
 Required Overcollateralization Amount                                        1                         2                   Total
                                                                   6,431,856.10              2,855,264.05            9,287,120.15
 Overcollateralization Increase Amount                               217,418.23                 93,243.80              310,662.03
 Overcollateralization Reduction Amount                                    0.00                      0.00                    0.00
 Specified Overcollateralization Amount                            6,431,856.10              2,855,264.05            9,287,120.15
 Overcollateralization AmountOvercollateralization
 Deficiency Amount                                                 1,220,463.20                616,168.80            1,836,632.00
 Base Overcollateralization Amount                                         0.00                      0.00                    0.00
 Extra Principal Distribution Amount                               6,431,856.10              2,855,264.05            9,287,120.15
 Excess Cash Amount                                                  217,418.23                 93,243.80              310,662.03
                                                                     217,418.23                 93,243.80              310,662.03

 </TABLE>

    <TABLE>
    <CAPTION>                                           Delinquency Status By Groups

       <S>                          <C>             <C>             <C>             <C>             <C>            <C>
 Group                             30 Days        60 Days         90 + Days     Foreclosure         REO         Bankruptcy

  1     Principal Balance      4,432,900.89    1,121,640.50        53,662.99   3,477,926.46       31,907.50   1,194,106.14
        Percentage Of Balance        4.759%          1.204%           0.058%         3.733%          0.034%         1.282%
        Loan Count                       73              16                1             55               1             19
        Percentage Of Loans          5.045%          1.106%           0.069%         3.801%          0.069%         1.313%

  2     Principal Balance      2,421,427.17      177,030.95             0.00   1,431,453.69      144,446.18     103,687.33
        Percentage Of Balance        5.939%          0.434%           0.000%         3.511%          0.354%         0.254%
        Loan Count                       30               4                0             25               1              2
        Percentage Of Loans          5.682%          0.758%           0.000%         4.735%          0.189%         0.379%

 Totals:Principal Balance      6,854,328.06    1,298,671.45        53,662.99   4,909,380.15      176,353.68   1,297,793.47
        Percentage of Balance        5.118%          0.970%           0.040%         3.666%          0.132%         0.969%
        Loan Count                      103              20                1             80               2             21
        Percentage Of Loans          5.215%          1.013%           0.051%         4.051%          0.101%         1.063%

 </TABLE>









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