CENTEX HOME EQUITY LOAN TRUST 1999-2
8-K, 1999-09-03
ASSET-BACKED SECURITIES
Previous: DELTATHREE COM INC, S-1, 1999-09-03
Next: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1999-15 TRUST, 8-K, 1999-09-03




                                  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):  August 25, 1999

                         CENTEX HOME EQUITY CORPORATION
                   Mortgage Pass-Through Certs, Series 1999-2 Trust


New York (governing law of          333-54027-02   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 August 25, 1999 a distribution was made to holders of CENTEX HOME EQUITY
CORPORATION, Mortgage Pass-Through Certs., Series 1999-2 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             Mortgage Pass-Through Certs.,
                                 Series 1999-2 Trust, relating to the
                                 August 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
             Mortgage Pass-Through Certs., Series 1999-2 Trust

              By:   Norwest Bank Minnesota, N.A., as Trustee
              By:   /s/ Sherri J. Sharps, Vice President
              By:   Sherri J. Sharps, Vice President
              Date: 8/31/99


                                INDEX TO EXHIBITS

Exhibit Number                   Description

EX-99.1        Monthly report distributed to holders of Mortgage Pass Through
               Certs., Series 1999-2 Trust, relating to the August 25, 1999
               distribution.






<TABLE>
<CAPTION>
Centex Home Equity Corporation
Mortgage Pass-Through Certificates
Record Date:            7/31/99
Distribution Date:     8/25/99

CHEC  Series: 1999-2

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        152314BE9         SEN          5.91000%     70,984,716.58      349,599.73    1,496,291.60
    A-2        152314BF6         SEN          6.10000%     13,366,000.00       67,943.83            0.00
    A-3        152314BG4         SEN          6.26000%     31,185,000.00      162,681.75            0.00
    A-4        152314BH2         SEN          6.60000%     29,916,000.00      164,538.00            0.00
    A-5        152314BJ8         SEN          7.00000%     19,506,000.00      113,785.00            0.00
    A-6        152314BK5         SEN          6.60000%     18,600,000.00      102,300.00            0.00
    A-7        152314BL3         SEN          5.41375%     81,883,260.79      369,412.92      810,187.51
    A-8        152314BM1         SEN          6.04000%     15,000,000.00       75,500.00            0.00
    X-IO       CTX992XIO         IO           0.00000%              0.00      338,703.46            0.00
     OC        CTX9902OC         SUB          0.00000%      1,004,095.29            0.00            0.00
    R-1        CTX9902R1         RES          0.00000%              0.00            0.00            0.00
    R-2        CTX9902R2         RES          0.00000%              0.00            0.00            0.00
Totals                                                    281,445,072.66    1,744,464.69    2,306,479.11
</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          69,488,424.98             1,845,891.33                      0.00
A-2                            0.00          13,366,000.00                67,943.83                      0.00
A-3                            0.00          31,185,000.00               162,681.75                      0.00
A-4                            0.00          29,916,000.00               164,538.00                      0.00
A-5                            0.00          19,506,000.00               113,785.00                      0.00
A-6                            0.00          18,600,000.00               102,300.00                      0.00
A-7                            0.00          81,073,073.28             1,179,600.43                      0.00
A-8                            0.00          15,000,000.00                75,500.00                      0.00
X-IO                           0.00                   0.00               338,703.46                      0.00
OC                             0.00           1,717,464.39                     0.00                      0.00
R-1                            0.00                   0.00                     0.00                      0.00
R-2                            0.00                   0.00                     0.00                      0.00
Totals                         0.00         279,851,962.65             4,050,943.80                      0.00
<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>
A-1                  73,427,000.00      70,984,716.58        160,876.16     1,335,415.44           0.00            0.00
A-2                  13,366,000.00      13,366,000.00              0.00             0.00           0.00            0.00
A-3                  31,185,000.00      31,185,000.00              0.00             0.00           0.00            0.00
A-4                  29,916,000.00      29,916,000.00              0.00             0.00           0.00            0.00
A-5                  19,506,000.00      19,506,000.00              0.00             0.00           0.00            0.00
A-6                  18,600,000.00      18,600,000.00              0.00             0.00           0.00            0.00
A-7                  84,000,000.00      81,883,260.79         39,254.18       770,933.33           0.00            0.00
A-8                  15,000,000.00      15,000,000.00              0.00             0.00           0.00            0.00
X-IO                          0.00               0.00              0.00             0.00           0.00            0.00
OC                        2,100.59       1,004,095.29              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
Totals              285,002,100.59     281,445,072.66        200,130.34     2,106,348.77           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                           1,496,291.60         69,488,424.98           0.94636067      1,496,291.60
A-2                                   0.00         13,366,000.00           1.00000000              0.00
A-3                                   0.00         31,185,000.00           1.00000000              0.00
A-4                                   0.00         29,916,000.00           1.00000000              0.00
A-5                                   0.00         19,506,000.00           1.00000000              0.00
A-6                                   0.00         18,600,000.00           1.00000000              0.00
A-7                             810,187.51         81,073,073.28           0.96515563        810,187.51
A-8                                   0.00         15,000,000.00           1.00000000              0.00
X-IO                                  0.00                  0.00           0.00000000              0.00
OC                                    0.00          1,717,464.39         817.61047610              0.00
R-1                                   0.00                  0.00           0.00000000              0.00
R-2                                   0.00                  0.00           0.00000000              0.00
Totals                        2,306,479.11        279,851,962.65           0.98192947      2,306,479.11
</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                    73,427,000.00        966.73861904         2.19096736         18.18698081        0.00000000
A-2                    13,366,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-3                    31,185,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-4                    29,916,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-5                    19,506,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-6                    18,600,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
A-7                    84,000,000.00        974.80072369         0.46731167          9.17777774        0.00000000
A-8                    15,000,000.00       1000.00000000         0.00000000          0.00000000        0.00000000
X-IO                            0.00          0.00000000         0.00000000          0.00000000        0.00000000
OC                          2,100.59     478006.31727277         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
<FN>

</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         20.37794817            946.36067087          0.94636067        20.37794817
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          9.64508940            965.15563429          0.96515563         9.64508940
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        817,610.47610433        817.61047610         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
<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                73,427,000.00        5.91000%      70,984,716.58          349,599.73           0.00             0.00
A-2                13,366,000.00        6.10000%      13,366,000.00           67,943.83           0.00             0.00
A-3                31,185,000.00        6.26000%      31,185,000.00          162,681.75           0.00             0.00
A-4                29,916,000.00        6.60000%      29,916,000.00          164,538.00           0.00             0.00
A-5                19,506,000.00        7.00000%      19,506,000.00          113,785.00           0.00             0.00
A-6                18,600,000.00        6.60000%      18,600,000.00          102,300.00           0.00             0.00
A-7                84,000,000.00        5.41375%      81,883,260.79          369,412.92           0.00             0.00
A-8                15,000,000.00        6.04000%      15,000,000.00           75,500.00           0.00             0.00
X-IO                        0.00        0.00000%     280,442,482.79                0.00           0.00             0.00
OC                      2,100.59        0.00000%       1,004,095.29                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
Totals            285,002,100.59                                           1,405,761.23           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           349,599.73                0.00      69,488,424.98
 A-2                            0.00                0.00            67,943.83                0.00      13,366,000.00
 A-3                            0.00                0.00           162,681.75                0.00      31,185,000.00
 A-4                            0.00                0.00           164,538.00                0.00      29,916,000.00
 A-5                            0.00                0.00           113,785.00                0.00      19,506,000.00
 A-6                            0.00                0.00           102,300.00                0.00      18,600,000.00
 A-7                            0.00                0.00           369,412.92                0.00      81,073,073.28
 A-8                            0.00                0.00            75,500.00                0.00      15,000,000.00
 X-IO                           0.00                0.00           338,703.46                0.00     278,135,991.24
 OC                             0.00                0.00                 0.00                0.00       1,717,464.39
 R-1                            0.00                0.00                 0.00                0.00               0.00
 R-2                            0.00                0.00                 0.00                0.00               0.00
 Totals                         0.00                0.00         1,744,464.69                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                  73,427,000.00        5.91000%         966.73861904        4.76118771        0.00000000        0.00000000
A-2                  13,366,000.00        6.10000%        1000.00000000        5.08333308        0.00000000        0.00000000
A-3                  31,185,000.00        6.26000%        1000.00000000        5.21666667        0.00000000        0.00000000
A-4                  29,916,000.00        6.60000%        1000.00000000        5.50000000        0.00000000        0.00000000
A-5                  19,506,000.00        7.00000%        1000.00000000        5.83333333        0.00000000        0.00000000
A-6                  18,600,000.00        6.60000%        1000.00000000        5.50000000        0.00000000        0.00000000
A-7                  84,000,000.00        5.41375%         974.80072369        4.39777286        0.00000000        0.00000000
A-8                  15,000,000.00        6.04000%        1000.00000000        5.03333333        0.00000000        0.00000000
X-IO                          0.00        0.00000%         984.00342938        0.00000000        0.00000000        0.00000000
OC                        2,100.59        0.00000%      478006.31727277        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
<FN>
(5) All Factors are per $1000 denominations.

</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         4.76118771          0.00000000          946.36067087
A-2                   0.00000000        0.00000000         5.08333308          0.00000000         1000.00000000
A-3                   0.00000000        0.00000000         5.21666667          0.00000000         1000.00000000
A-4                   0.00000000        0.00000000         5.50000000          0.00000000         1000.00000000
A-5                   0.00000000        0.00000000         5.83333333          0.00000000         1000.00000000
A-6                   0.00000000        0.00000000         5.50000000          0.00000000         1000.00000000
A-7                   0.00000000        0.00000000         4.39777286          0.00000000          965.15563429
A-8                   0.00000000        0.00000000         5.03333333          0.00000000         1000.00000000
X-IO                  0.00000000        0.00000000         1.18842681          0.00000000          975.91052001
OC                    0.00000000        0.00000000         0.00000000          0.00000000       817610.47610433
R-1                   0.00000000        0.00000000         0.00000000          0.00000000            0.00000000
R-2                   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
                          Rate         Balance           Balance         Balance           Balance      Percentage
Class
<S>             <C>             <C>               <C>               <C>               <C>               <C>
      FSA           1,200.00000%        39,729.00          39,402.00             0.00               0.00     97.59009288%
</TABLE>
<TABLE>
<CAPTION>

                                                      CERTIFICATE ACCOUNT

<S>                                                                                   <C>
Beginning Balance                                                                                        0.00
Deposits
    Payments of Interest and Principal                                                           4,146,033.82
    Liquidations, Insurance Proceeds, Reserve Funds                                                      0.00
    Proceeds from Repurchased Loans                                                                      0.00
    Other Amounts (Servicer Advances)                                                               63,080.41
    Realized Losses                                                                                      0.00
Total Deposits                                                                                   4,209,114.23

Withdrawals
    Reimbursement for Servicer Advances                                                                  0.00
    Payment of Service Fee                                                                         158,170.43
    Payment of Interest and Principal                                                            4,050,943.80
Total Withdrawals (Pool Distribution Amount)                                                     4,209,114.23

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                                                                                117,268.91
Trustee Fee - Norwest Bank                                                                           1,172.38
FSA Premium                                                                                         39,729.14
Supported Prepayment/Curtailment Interest Shortfall                                                      0.00
Net Servicing Fee                                                                                  158,170.43

</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
Reserve Fund                                          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                                  72      4,197,638.23               1.757813%          1.499950%
60 Days                                  21      1,429,025.14               0.512695%          0.510636%
90+ Days                                  3        220,230.85               0.073242%          0.078695%
Foreclosure                              10        617,662.51               0.244141%          0.220710%
REO                                       0              0.00               0.000000%          0.000000%
Totals                                  106      6,464,556.73               2.587891%          2.309992%
</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                                                                                63,080.41
</TABLE>






<TABLE>
<CAPTION>
                              COLLATERAL STATEMENT
<S>                                                                       <C>
Collateral Description                                                 Mixed ARM

Weighted Average Gross Coupon                                        11.153882%
Weighted Average Net Coupon                                          10.653881%
Weighted Average Pass-Through Rate                                   10.648882%
Weighted Average Maturity(Stepdown Calculation )                            354
Begin Scheduled Collateral Loan Count                                     4,118

Number Of Loans Paid In Full                                                 22
End Scheduled Collateral Loan Count                                       4,096
Begining Scheduled Collateral Balance                            281,445,072.66
Ending Scheduled Collateral Balance                              279,851,962.60
Ending Actual Collateral Balance at 31-Jul-1999                  279,851,962.60
Monthly P &I Constant                                              2,816,134.52
Ending Scheduled Balance for Premium Loans                       279,851,962.60
Scheduled Principal                                                  200,130.34
Unscheduled Principal                                              1,392,979.72
</TABLE>
<TABLE>
<CAPTION>
           <S>                                        <C>
</TABLE>
 <TABLE>
 <CAPTION>
                                      Group Level Collateral Statement
 <S>                                                                <C>
 Group ID                                                                     1                         2                      Total
 Collateral Description                                             Mixed Fixed                 Mixed ARM
 Weighted Average Coupon Rate                                         11.354596                 10.774454
 Weighted Average Net Rate                                            10.849596                 10.269454
 Weighted Average Maturity                                               312.00                    354.00
 Beginning Loan Count                                                     3,114                     1,004                      4,118
 Loans Paid In Full                                                          17                         5                         22
 Ending Loan Count                                                        3,097                       999                      4,096
 Beginning Scheduled Balance                                     184,072,376.57             97,372,696.09             281,445,072.66
 Ending scheduled Balance                                        182,914,788.43             96,937,174.17             279,851,962.60
 Record Date                                                            7/31/99                   7/31/99
 Principal And Interest Constant                                   1,902,599.01                913,535.51               2,816,134.52
 Scheduled Principal                                                 160,876.16                 39,254.18                 200,130.34
 Unscheduled Principal                                               996,711.98                396,267.74               1,392,979.72
 Scheduled Interest                                                1,741,722.85                874,281.33               2,616,004.18


 Servicing Fees                                                       76,696.81                 40,571.96                 117,268.77
 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                                                               766.97                    405.72                      1,172
 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                                                      1,664,259.07                833,303.65               2,497,562.72
 Realized Loss Amount                                                      0.00                      0.00                       0.00
 Cumulative Realized Loss                                                  0.00                      0.00                       0.00
 Percentage of Cumulative Losses                                           0.00                      0.00                       0.00


                                                                             1                          2
 Group ID                                                           853,363.36                 864,100.89               1,717,464.25
 Subordinate Amount                                                       0.00                       0.00                       0.00
 Subordinate Reduction Amount                                     3,720,003.98               4,207,580.82               7,927,584.80
 Required Subordinate Amount                                      3,205,343.99               3,718,145.53               6,923,489.51
 Subordinate Increase Amount                                        338,703.46                 374,665.73                 713,369.19
 Extra Principal Distribution Amount                                338,703.46                 374,665.59                 713,369.19
 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         3,117,128.55       912,430.27      220,230.85     285,912.51            0.00     387,594.41
     Percentage Of Balance           1.704%           0.499%          0.120%         0.156%          0.000%         0.212%
     Loan Count                          58               13               3              7               0              7
     Percentage Of Loans             1.873%           0.420%          0.097%         0.226%          0.000%         0.226%

  2  Principal Balance         1,080,509.68       516,594.87            0.00     331,750.00            0.00     199,673.29
     Percentage Of Balance           1.115%           0.533%          0.000%         0.342%          0.000%         0.206%
     Loan Count                          14                8               0              3               0              3
     Percentage Of Loans             1.401%           0.801%          0.000%         0.300%          0.000%         0.300%

Totals

     Principal Balance         4,197,638.23     1,429,025.14      220,230.85     617,662.51            0.00     587,267.70
     Percentage Of Balance           1.500%           0.511%          0.079%         0.221%          0.000%         0.210%
     Loan Count                          72               21               3             10               0             10
     Percentage Of Loans             1.758%           0.513%          0.073%         0.244%          0.000%         0.244%



 </TABLE>




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