CHEC ASSET RECEIVABLES CORP
8-K, 1999-04-08
ASSET-BACKED SECURITIES
Previous: OPPENHEIMER STABLE VALUE FUND, N-1A/A, 1999-04-08
Next: SURGICAL SAFETY PRODUCTS INC, 4, 1999-04-08




                                  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):  March 25, 1999
                                        
                         CENTEX HOME EQUITY CORPORATION
            Home Equity Loan Asset-Backed Certs., Series 1999-1 Trust


New York (governing law of          333-54027      PENDING
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 March 25, 1999 a distribution was made to holders of CENTEX HOME EQUITY 
CORPORATION, Home Equity Loan Asset-Backed Certs., 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             Home Equity Loan Asset-Backed Certs., 
                                 Series 1999-1 Trust, relating to the March 
                                 25, 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.



                          CENTEX HOME EQUITY CORPORATION
             Home Equity Loan Asset-Backed Certs., Series 1999-1 Trust

              By:   Norwest Bank Minnesota, N.A., as Trustee
              By:   /s/ Sherri J. Sharps, Vice President
              By:   Sherri J. Sharps, Vice President
              Date: 04/07/1999


                                INDEX TO EXHIBITS
               
Exhibit Number                   Description
                                         
EX-99.1        Monthly report distributed to holders of Home Equity Loan 
               Asset-Backed Certs., Series 1999-1 Trust, relating to the 
               March 25, 1999 distribution. 
                





<TABLE>
<CAPTION>
Centex Home Equity Corporation 
Mortgage Pass-Through Certificates
Record Date:           02/28/1999
Distribution Date:     03/25/1999

CHEC  Series: 1999-1

Contact: Customer Service - Columbia,  MD
         Norwest Bank Minnesota, N.A.
         Securities Administration Services
         11000 Broken Land Parkway
         Columbia, MD 21044
         Telephone: (301) 815-6600
         Fax:       (410) 884-2369


                                             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>
    A-1        152314AW0         SEQ          6.07000%     65,000,000.00      328,791.66      987,516.63
    A-2        152314AX8         SEQ          6.04500%     20,000,000.00      100,750.00            0.00
    A-3        152314AY6         SEQ          6.24000%     33,000,000.00      171,600.00            0.00
    A-4        152314AZ3         SEQ          6.39000%     27,000,000.00      143,775.00            0.00
    A-5        152314BA7         SEQ          6.83500%     19,267,000.00      109,741.62            0.00
    A-6        152314BB5         SEQ          6.45000%     18,000,000.00       96,750.00            0.00
    A-7        152314BC3         SEQ          5.25688%     58,863,000.00      240,672.23      743,759.08
    A-8        152314BD1         SEQ          6.00000%     20,000,000.00      100,000.00            0.00
    X-IO       CTX991XIO         SEQ          0.00000%              0.00            0.00            0.00
     OC        CTX9901OC         SUB          0.00000%         14,482.41            0.00            0.00
    R-1        CTX9901R1         SEQ          0.00000%              0.00            0.00            0.00
    R-2        CTX9901R2         SEQ          0.00000%              0.00            0.00            0.00
    MBIA       CTX9901FS         SUB      1,200.00000%              0.00       32,641.00            0.00
Totals                                                    261,144,482.41    1,324,721.51    1,731,275.71
</TABLE>
<TABLE> 
<CAPTION> 

                                       Certificateholder Distribution Summary (continued)

                          Current                Ending                                       Cumulative
                         Realized           Certificate                   Total                 Realized
Class                        Loss               Balance            Distribution                   Losses
<S>           <C>                  <C>                     <C>                      <C>
A-1                            0.00          64,012,483.37             1,316,308.29                      0.00
A-2                            0.00          20,000,000.00               100,750.00                      0.00
A-3                            0.00          33,000,000.00               171,600.00                      0.00
A-4                            0.00          27,000,000.00               143,775.00                      0.00
A-5                            0.00          19,267,000.00               109,741.62                      0.00
A-6                            0.00          18,000,000.00                96,750.00                      0.00
A-7                            0.00          58,119,240.92               984,431.31                      0.00
A-8                            0.00          20,000,000.00               100,000.00                      0.00
X-IO                           0.00                   0.00                     0.00                      0.00
OC                             0.00             508,102.74                     0.00                      0.00
R-1                            0.00                   0.00                     0.00                      0.00
R-2                            0.00                   0.00                     0.00                      0.00
MBIA                           0.00                   0.00                32,641.00                      0.00
Totals                         0.00         259,906,827.03             3,055,997.22                      0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
Edward M. Frere, Jr.
Vice President, Norwest Bank Minnesota, N.A.
</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>
A-1                  65,000,000.00      65,000,000.00              0.00       987,516.63           0.00            0.00
A-2                  20,000,000.00      20,000,000.00              0.00             0.00           0.00            0.00
A-3                  33,000,000.00      33,000,000.00              0.00             0.00           0.00            0.00
A-4                  27,000,000.00      27,000,000.00              0.00             0.00           0.00            0.00
A-5                  19,267,000.00      19,267,000.00              0.00             0.00           0.00            0.00
A-6                  18,000,000.00      18,000,000.00              0.00             0.00           0.00            0.00
A-7                  58,863,000.00      58,863,000.00              0.00       743,759.08           0.00            0.00
A-8                  20,000,000.00      20,000,000.00              0.00             0.00           0.00            0.00
X-IO                          0.00               0.00              0.00             0.00           0.00            0.00
OC                       14,482.41          14,482.41              0.00             0.00           0.00            0.00
R-1                           0.00               0.00              0.00             0.00           0.00            0.00
R-2                           0.00               0.00              0.00             0.00           0.00            0.00
MBIA                          0.00               0.00              0.00             0.00           0.00            0.00
Totals              261,144,482.41     261,144,482.41              0.00     1,731,275.71            0.00           0.00
<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>
A-1                             987,516.63         64,012,483.37           0.98480744        987,516.63
A-2                                   0.00         20,000,000.00           1.00000000              0.00
A-3                                   0.00         33,000,000.00           1.00000000              0.00
A-4                                   0.00         27,000,000.00           1.00000000              0.00
A-5                                   0.00         19,267,000.00           1.00000000              0.00
A-6                                   0.00         18,000,000.00           1.00000000              0.00
A-7                             743,759.08         58,119,240.92           0.98736457        743,759.08
A-8                                   0.00         20,000,000.00           1.00000000              0.00
X-IO                                  0.00                  0.00           0.00000000              0.00
OC                                    0.00            508,102.74          35.08412895              0.00
R-1                                   0.00                  0.00           0.00000000              0.00
R-2                                   0.00                  0.00           0.00000000              0.00
MBIA                                  0.00                  0.00           0.00000000              0.00
Totals                        1,731,275.71        259,906,827.03           0.99526065      1,731,275.71
</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>
A-1                    65,000,000.00       1000.00000000         0.00000000         15.19256354        0.00000000
A-2                    20,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-3                    33,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                    27,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                    19,267,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-6                    18,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-7                    58,863,000.00       1000.00000000         0.00000000         12.63542599        0.00000000
A-8                    20,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
X-IO                            0.00          0.00000000         0.00000000          0.00000000        0.00000000
OC                         14,482.41       1000.00000000         0.00000000          0.00000000        0.00000000
R-1                             0.00          0.00000000         0.00000000          0.00000000        0.00000000
R-2                             0.00          0.00000000         0.00000000          0.00000000        0.00000000
MBIA                            0.00          0.00000000         0.00000000          0.00000000        0.00000000
<FN>
(2)  All Classes are 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>
A-1                     0.00000000         15.19256354            984.80743646          0.98480744        15.19256354
A-2                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-3                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-4                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-5                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-6                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
A-7                     0.00000000         12.63542599            987.36457401          0.98736457        12.63542599
A-8                     0.00000000          0.00000000          1,000.00000000          1.00000000         0.00000000
X-IO                    0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
OC                      0.00000000          0.00000000         35,084.12895368         35.08412895         0.00000000
R-1                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
R-2                     0.00000000          0.00000000              0.00000000          0.00000000         0.00000000
MBIA                    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>
A-1                65,000,000.00        6.07000%      65,000,000.00          328,791.67           0.00             0.00
A-2                20,000,000.00        6.04500%      20,000,000.00          100,750.00           0.00             0.00
A-3                33,000,000.00        6.24000%      33,000,000.00          171,600.00           0.00             0.00
A-4                27,000,000.00        6.39000%      27,000,000.00          143,775.00           0.00             0.00
A-5                19,267,000.00        6.83500%      19,267,000.00          109,741.62           0.00             0.00
A-6                18,000,000.00        6.45000%      18,000,000.00           96,750.00           0.00             0.00
A-7                58,863,000.00        5.25688%      58,863,000.00          240,672.23           0.00             0.00
A-8                20,000,000.00        6.00000%      20,000,000.00          100,000.00           0.00             0.00
X-IO                        0.00        0.00000%               0.00                0.00           0.00             0.00
OC                     14,482.41        0.00000%          14,482.41                0.00           0.00             0.00
R-1                         0.00        0.00000%               0.00                0.00           0.00             0.00
R-2                         0.00        0.00000%               0.00                0.00           0.00             0.00
MBIA                        0.00    1,200.00000%               0.00           32,641.00           0.00             0.00
Totals            261,144,482.41                                           1,324,721.52           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>
 A-1                            0.00                0.00           328,791.66                0.00      64,012,483.37
 A-2                            0.00                0.00           100,750.00                0.00      20,000,000.00
 A-3                            0.00                0.00           171,600.00                0.00      33,000,000.00
 A-4                            0.00                0.00           143,775.00                0.00      27,000,000.00
 A-5                            0.00                0.00           109,741.62                0.00      19,267,000.00
 A-6                            0.00                0.00            96,750.00                0.00      18,000,000.00
 A-7                            0.00                0.00           240,672.23                0.00      58,119,240.92
 A-8                            0.00                0.00           100,000.00                0.00      20,000,000.00
 X-IO                           0.00                0.00                 0.00                0.00               0.00
 OC                             0.00                0.00                 0.00                0.00         508,102.74
 R-1                            0.00                0.00                 0.00                0.00               0.00
 R-2                            0.00                0.00                 0.00                0.00               0.00
 MBIA                           0.00                0.00            32,641.00                0.00               0.00
 Totals                         0.00                0.00         1,324,721.51                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>
A-1                  65,000,000.00        6.07000%        1000.00000000        5.05833338        0.00000000        0.00000000
A-2                  20,000,000.00        6.04500%        1000.00000000        5.03750000        0.00000000        0.00000000
A-3                  33,000,000.00        6.24000%        1000.00000000        5.20000000        0.00000000        0.00000000
A-4                  27,000,000.00        6.39000%        1000.00000000        5.32500000        0.00000000        0.00000000
A-5                  19,267,000.00        6.83500%        1000.00000000        5.69583329        0.00000000        0.00000000
A-6                  18,000,000.00        6.45000%        1000.00000000        5.37500000        0.00000000        0.00000000
A-7                  58,863,000.00        5.25688%        1000.00000000        4.08868440        0.00000000        0.00000000
A-8                  20,000,000.00        6.00000%        1000.00000000        5.00000000        0.00000000        0.00000000
X-IO                          0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
OC                       14,482.41        0.00000%        1000.00000000        0.00000000        0.00000000        0.00000000
R-1                           0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
R-2                           0.00        0.00000%           0.00000000        0.00000000        0.00000000        0.00000000
MBIA                          0.00    1,200.00000%           0.00000000     1000.00000000        0.00000000        0.00000000
<FN>
(5)  All Classes are 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>
A-1                   0.00000000        0.00000000         5.05833323          0.00000000          984.80743646
A-2                   0.00000000        0.00000000         5.03750000          0.00000000         1000.00000000
A-3                   0.00000000        0.00000000         5.20000000          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         5.32500000          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         5.69583329          0.00000000         1000.00000000
A-6                   0.00000000        0.00000000         5.37500000          0.00000000         1000.00000000
A-7                   0.00000000        0.00000000         4.08868440          0.00000000          987.36457401
A-8                   0.00000000        0.00000000         5.00000000          0.00000000         1000.00000000
X-IO                  0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
OC                    0.00000000        0.00000000         0.00000000          0.00000000        35084.12895368
R-1                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
R-2                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
MBIA                  0.00000000        0.00000000      1000.00000000          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>

                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           3,165,895.53
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                                    0.00
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   3,165,895.53

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                         109,898.30
    Payment of Interest and Principal                                                            3,055,997.23
Total Withdrawals (Pool Distribution Amount)                                                     3,165,895.53

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                                                                                108,810.20
Trustee Fee                                                                                          1,088.10
Pool Insurance Fee                                                                                       0.00
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                  109,898.30

</TABLE>
<TABLE>
<CAPTION>
                                                         OTHER ACCOUNTS

                                               Beginning          Current          Current          Ending
Account Type                                     Balance      Withdrawals         Deposits         Balance
<S>                                    <C>                 <C>               <C>              <C>
Financial Guaranty                                    0.00              0.00              0.00             0.00
Financial Guaranty                                    0.00              0.00              0.00             0.00

</TABLE>
<TABLE>
<CAPTION>
                                                       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                                  20      1,181,064.90               0.545405%          0.454419%
60 Days                                   2         88,800.00               0.054540%          0.034166%
90+ Days                                  0              0.00               0.000000%          0.000000%
Foreclosure                               0              0.00               0.000000%          0.000000%
REO                                       0              0.00               0.000000%          0.000000%
Totals                                   22      1,269,864.90               0.599945%          0.488585%
</TABLE>
<TABLE>
<CAPTION>
                                                       OTHER INFORMATION

<S>                                                                             <C>
Current Period Realized Loss - Includes Interest Shortfall                                           0.00
Cumulative Realized Losses - Includes Interest Shortfall                                             0.00
Principal Balance of Contaminated Properties                                                         0.00
Periodic Advance                                                                                11,342.03
</TABLE>






<TABLE>
<CAPTION>
                              COLLATERAL STATEMENT
<S>                                                                       <C>
Collateral Description                               Fixed Mixed & 6 Month LIBOR

Weighted Average Gross Coupon                                         8.860575%
Weighted Average Net Coupon                                           8.360575%
Weighted Average Pass-Through Rate                                    8.355575%
Weighted Average Maturity(Stepdown Calculation )                            357
Begin Scheduled Collateral Loan Count                                     3,678

Number Of Loans Paid In Full                                                 11
End Scheduled Collateral Loan Count                                       3,667
Begining Scheduled Collateral Balance                            261,130,000.00
Ending Scheduled Collateral Balance                              259,906,827.03
Ending Actual Collateral Balance at 28-Feb-1999                  259,906,827.03
Monthly P &I Constant                                              2,074,370.55
Ending Scheduled Balance for Premium Loans                       259,906,827.03
</TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
Largest Loan Balance - Group 1                                    749,168.99
Largest Loan Balance - Group 2                                    477,295.20
Number and Balance of Balloon Loans -                         7   307,948.85
Group 1
Number and Balance of Balloon Loans -                               0   0.00
Group 2
Annual Loss Percentage - Group 1                                       0.00%
Annual Loss Percentage - Group 2                                       0.00%
90+ Delinquency Percentage - Group 1                                   0.00%
90+ Delinquency Percentage - Group 2                                   0.00%
</TABLE>
 <TABLE>
 <CAPTION>
                                      Group Level Collateral Statement
 <S>                                                                <C> 
 Group ID                                                                     1                         2
 Collateral Description                                             Mixed Fixed                 Mixed ARM
 Weighted Average Coupon Rate                                          8.895893                  8.778942
 Weighted Average Net Rate                                             8.390893                  8.273943
 Weighted Average Maturity                                               319.00                    357.00
 Beginning Loan Count                                                     2,887                       791
 Loans Paid In Full                                                           6                         5
 Ending Loan Count                                                        2,881                       786
 Beginning Scheduled Balance                                     182,280,562.19             78,863,918.50
 Ending scheduled Balance                                        181,593,434.90             78,313,392.13
 Record Date                                                         02/28/1999                02/28/1999
 Principal And Interest Constant                                   1,473,364.02                601,006.53
 Scheduled Principal                                                 122,073.64                 24,055.03
 Unscheduled Principal                                               565,053.65                526,471.34
 Scheduled Interest                                                1,351,290.38                576,951.50
 
 
 Servicing Fees                                                       75,950.24                 32,859.96
 Master Servicing Fees                                                     0.00                      0.00
 Trustee Fee                                                               0.00                      0.00
 FRY Amount                                                                0.00                      0.00
 Special Hazard Fee                                                        0.00                      0.00
 Other Fee                                                               759.51                    328.59
 Pool Insurance Fee                                                        0.00                      0.00
 Spread Fee 1                                                              0.00                      0.00
 Spread Fee 2                                                              0.00                      0.00
 Spread Fee 3                                                              0.00                      0.00
 Net Interest                                                      1,274,580.63                543,762.95
 Realized Loss Amount                                                      0.00                      0.00
 Cumulative Realized Loss                                                  0.00                      0.00
 
 
                                                                             1                          2
 Group ID                                                            13,562.19                     918.50
 Subordinate Amount                                                       0.00                       0.00
 Subordinate Reduction Amount                                     3,827,891.84               3,430,580.46
 Required Subordinate Amount                                      3,814,329.65               3,429,661.96
 Subordinate Increase Amount                                        300,389.34                 193,232.70
 Extra Principal Distribution Amount                                300,389.34                 193,232.70
 Excess Cash Amount
 
 
 </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           639,463.33        88,800.00            0.00           0.00            0.00           0.00
     Percentage Of Balance           0.352%           0.049%          0.000%         0.000%          0.000%         0.000%
     Loan Count                          12                2               0              0               0              0
     Percentage Of Loans             0.417%           0.069%          0.000%         0.000%          0.000%         0.000%
 
  2  Principal Balance           541,601.57             0.00            0.00           0.00            0.00           0.00
     Percentage Of Balance           0.692%           0.000%          0.000%         0.000%          0.000%         0.000%
     Loan Count                           8                0               0              0               0              0
     Percentage Of Loans             1.018%           0.000%          0.000%         0.000%          0.000%         0.000%
</TABLE>


   


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