RESIDENTIAL ASSET SECURITIES CORP
8-K, 1996-03-06
ASSET-BACKED SECURITIES
Previous: DEAN WITTER BALANCED GROWTH FUND, 24F-2NT, 1996-03-06
Next: BURLINGTON NORTHERN SANTA FE CORP, DEF 14A, 1996-03-06







             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)
                    February 25, 1996


       RESIDENTIAL ASSET SECURITIES CORP
 (Exact name of the registrant as specified in its charter)

                   33-56893
           (Commission File Number)

  Delaware                             51-0362653
(State or other                       (I.R.S Employee
jurisdiction of                       Identification No.)
incorporation)

8400 Normandale Lake Boulevard                 55437
Minneapolis, Minnesota                       (Zip Code)
(Address of Principal
 Executive Offices)

Registrant's telephone number, including area code
(612) 832-7000




Item 5.  Other Events

See the respective monthly reports, each reflecting the
required information for the February 1996 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.

Master Serviced by Residential Funding Corporation

    


1995-KS1    
1995-KS2    
1995-KS3    
1995-KS4    


Item 7.  Financial Statements and Exhibits
(a)  See attached monthly reports




                         SIGNATURES

Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this
report to be signed onits behalf by the undersigned
thereunto duly authorized.

RESIDENTIAL ASSET
SECURITIES CORP

   By:                                       
                 
 Name:  Scott Young
Title:  Vice President
        and Controller
Dated: February 25, 1996


Run:        02/28/96     15:55:58                                    REPT1B.FRG
Page:         1 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
        MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-KS1 (POOL # 4173)
STATEMENT TO CERTIFICATEHOLDERS

DISTRIBUTION SUMMARY FOR POOL#   4173 
_______________________________________________________________________________
                                       PRINCIPAL       CURRENT
                     ORIGINAL       BALANCE BEFORE   PASS-THROUGH    PRINCIPAL
CLASS   CUSIP       FACE VALUE       DISTRIBUTION       RATE       DISTRIBUTION
_______________________________________________________________________________
A     76110WAB2    94,350,062.00    75,400,572.44     6.275000  %  1,246,618.38
R                           0.00     1,636,971.18     0.000000  %          0.00

- -------------------------------------------------------------------------------
                   94,350,062.00    77,037,543.62                  1,246,618.38
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         407,394.50  1,654,012.88             0.00         0.00  74,153,954.06
R               0.00          0.00             0.00         0.00   1,886,222.64

- -------------------------------------------------------------------------------
          407,394.50  1,654,012.88             0.00         0.00  76,040,176.70
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      799.157635  13.212693     4.317904    17.530597   0.000000    785.944943

_______________________________________________________________________________


DETERMINATION DATE       20-February-96 
DISTRIBUTION DATE        26-February-96 

Run:     02/28/96     15:55:58                                        rept2.frg
Page:      2 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
           MORTGAGE PASS-THROUGH CERTIFICATES 1995-KS1 (POOL # 4173)
                    STATEMENT TO CERTIFICATEHOLDERS
              ADDITIONAL RELATED INFORMATION FOR POOL 4173 
_______________________________________________________________________________

SERVICING COMPENSATION RECEIVED BY SUB-SERVICER                       30,486.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                     1,451.86

SUBSERVICER ADVANCES THIS MONTH                                      137,463.51
MASTER SERVICER ADVANCES THIS MONTH                                    4,020.66


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    51   5,653,365.65

 (B)  TWO MONTHLY PAYMENTS:                                   19   2,389,803.97

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          4     265,241.57


FORECLOSURES
  NUMBER OF LOANS                                                            50
  AGGREGATE PRINCIPAL BALANCE                                      6,015,397.12

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      76,040,176.70

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          720

NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS                                       3

BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS                 398,619.83

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

CLASS A SHORTFALL (PRINCIPAL)                                              0.00
CLASS A SHORTFALL (INTEREST)                                               0.00

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                      963,731.33

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          97.87509950 %     2.12490050 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             97.51943940 %     2.48056060 %

      BANKRUPTCY AMOUNT AVAILABLE                         100,000.00
      FRAUD AMOUNT AVAILABLE                            2,830,502.00 
      SPECIAL HAZARD AMOUNT AVAILABLE                   1,238,927.00 

ENDING GROSS WEIGHTED AVERAGE INTEREST RATE                         10.93936955
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              345.29

POOL TRADING FACTOR:                                                80.59366903


 ................................................................................


Run:        02/28/96     15:55:59                                    REPT1B.FRG
Page:         1 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
        MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-KS2 (POOL # 4179)
STATEMENT TO CERTIFICATEHOLDERS

DISTRIBUTION SUMMARY FOR POOL#   4179 
_______________________________________________________________________________
                                       PRINCIPAL       CURRENT
                     ORIGINAL       BALANCE BEFORE   PASS-THROUGH    PRINCIPAL
CLASS   CUSIP       FACE VALUE       DISTRIBUTION       RATE       DISTRIBUTION
_______________________________________________________________________________
A     76110WAC0   105,461,520.00    96,449,739.10     6.125000  %  1,609,681.22
R                           0.00       992,672.13     0.000000  %          0.00

- -------------------------------------------------------------------------------
                  105,461,520.00    97,442,411.23                  1,609,681.22
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         508,593.41  2,118,274.63             0.00         0.00  94,840,057.88
R               0.00          0.00       271,661.00         0.00   1,264,333.13

- -------------------------------------------------------------------------------
          508,593.41  2,118,274.63       271,661.00         0.00  96,104,391.01
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      914.549109  15.263209     4.822550    20.085759   0.000000    899.285900

_______________________________________________________________________________


DETERMINATION DATE       20-February-96 
DISTRIBUTION DATE        26-February-96 

Run:     02/28/96     15:55:59                                        rept2.frg
Page:      2 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
           MORTGAGE PASS-THROUGH CERTIFICATES 1995-KS2 (POOL # 4179)
                    STATEMENT TO CERTIFICATEHOLDERS
              ADDITIONAL RELATED INFORMATION FOR POOL 4179 
_______________________________________________________________________________

SERVICING COMPENSATION RECEIVED BY SUB-SERVICER                       39,204.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                     2,395.61

SUBSERVICER ADVANCES THIS MONTH                                      104,213.27
MASTER SERVICER ADVANCES THIS MONTH                                      851.24


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    63   7,981,873.41

 (B)  TWO MONTHLY PAYMENTS:                                   19   2,054,494.55

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          4     291,683.62


FORECLOSURES
  NUMBER OF LOANS                                                            21
  AGGREGATE PRINCIPAL BALANCE                                      1,520,265.19

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      96,104,391.01

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          864

NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS                                       2

BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS                 103,621.80

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

CLASS A SHORTFALL (PRINCIPAL)                                              0.00
CLASS A SHORTFALL (INTEREST)                                               0.00

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    1,292,701.81

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          98.98127300 %     1.01872700 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             98.68441690 %     1.31558310 %

      BANKRUPTCY AMOUNT AVAILABLE                         100,000.00
      FRAUD AMOUNT AVAILABLE                            3,163,846.00 
      SPECIAL HAZARD AMOUNT AVAILABLE                   1,798,026.00 

ENDING GROSS WEIGHTED AVERAGE INTEREST RATE                         10.44638959
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              349.56

POOL TRADING FACTOR:                                                91.12744690


 ................................................................................


Run:        02/28/96     15:52:17                                    REPT1B.FRG
Page:         1 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
        MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-KS3 (POOL # 4181)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL#   4181 
_______________________________________________________________________________
                                       PRINCIPAL       CURRENT
                     ORIGINAL       BALANCE BEFORE   PASS-THROUGH    PRINCIPAL
CLASS   CUSIP       FACE VALUE       DISTRIBUTION       RATE       DISTRIBUTION
_______________________________________________________________________________
A1-I  76110WAD8    36,305,000.00    29,959,997.67     8.000000  %  1,698,801.82
A2-I  76110WAE6    26,280,000.00    26,280,000.00     8.000000  %          0.00
A3-I  76110WAF3    19,819,000.00    19,819,000.00     8.000000  %          0.00
A4-I  76110WAG1    16,482,000.00    16,482,000.00     8.000000  %          0.00
A5-I  76110WAH9    11,122,743.00    11,122,743.00     8.000000  %          0.00
A-II  76110WAJ5    41,561,444.00    38,966,366.79     8.000000  %    490,997.01
R     76110WAK2           100.00             0.00     8.000000  %          0.00
B1-I                1,946,488.25     1,934,455.94     8.120000  %      3,092.92
B2-I                  760,800.00       756,097.07     8.120000  %      1,208.89
B3-I                  988,100.00       851,268.84     8.120000  %      1,361.06
B1-I                1,125,622.41     1,117,507.51     8.120000  %        847.72
B2-I                  259,759.02       257,886.35     8.120000  %        195.63
B3-I                  346,345.37       341,181.85     8.120000  %        258.81
SPRE                        0.00             0.00     1.962926  %          0.00

- -------------------------------------------------------------------------------
                  156,997,402.05   147,888,505.02                  2,196,763.86
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A1-I      199,703.05  1,898,504.87             0.00         0.00  28,261,195.85
A2-I      175,173.45    175,173.45             0.00         0.00  26,280,000.00
A3-I      132,106.65    132,106.65             0.00         0.00  19,819,000.00
A4-I      109,863.35    109,863.35             0.00         0.00  16,482,000.00
A5-I       74,140.38     74,140.38             0.00         0.00  11,122,743.00
A-II      259,767.31    750,764.32             0.00         0.00  38,475,369.78
R               0.00          0.00             0.00         0.00           0.00
B1-I       13,087.84     16,180.76             0.00         0.00   1,931,363.02
B2-I        5,115.48      6,324.37             0.00         0.00     754,888.18
B3-I        5,759.38      7,120.44             0.00         0.00     808,862.78
B1-II       7,561.55      8,409.27             0.00         0.00   1,116,659.79
B2-II       1,744.97      1,940.60             0.00         0.00     257,690.72
B3-II       2,308.58      2,567.39             0.00         0.00     340,923.05
SPRED     241,883.05    241,883.05             0.00         0.00           0.00

- -------------------------------------------------------------------------------
        1,228,215.04  3,424,978.90             0.00         0.00 145,650,696.17
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A1-I   825.230620  46.792503     5.500704    52.293207   0.000000    778.438117
A2-I  1000.000000   0.000000     6.665656     6.665656   0.000000   1000.000000
A3-I  1000.000000   0.000000     6.665657     6.665657   0.000000   1000.000000
A4-I  1000.000000   0.000000     6.665656     6.665656   0.000000   1000.000000
A5-I  1000.000000   0.000000     6.665656     6.665656   0.000000   1000.000000
A-II   937.560466  11.813762     6.250199    18.063961   0.000000    925.746704
R        0.000000   0.000000     0.000000     0.000000   0.000000      0.000000
B1-I   993.818452   1.588974     6.723822     8.312796   0.000000    992.229478
B2-I   993.818441   1.588972     6.723817     8.312789   0.000000    992.229469
B3-I   861.520939   1.377452     5.828742     7.206194   0.000000    818.604166
B1-I   992.790744   0.753112     6.717661     7.470773   0.000000    992.037632
B2-I   992.790741   0.753121     6.717649     7.470770   0.000000    992.037620
B3-I   985.091413   0.747260     6.665543     7.412803   0.000000    984.344169

_______________________________________________________________________________


DETERMINATION DATE       20-February-96 
DISTRIBUTION DATE        26-February-96 

Run:     02/28/96     15:52:18                                        rept2.frg
Page:      2 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
           MORTGAGE PASS-THROUGH CERTIFICATES 1995-KS3 (POOL # 4181)
                    STATEMENT TO CERTIFICATEHOLDERS
              ADDITIONAL RELATED INFORMATION FOR POOL 4181 
_______________________________________________________________________________

SERVICING COMPENSATION RECEIVED BY SUB-SERVICER                       48,437.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                      205,522.39
MASTER SERVICER ADVANCES THIS MONTH                                        0.00


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    49  13,374,032.87

 (B)  TWO MONTHLY PAYMENTS:                                   14   3,627,435.12

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          8   1,673,540.31


FORECLOSURES
  NUMBER OF LOANS                                                             8
  AGGREGATE PRINCIPAL BALANCE                                      2,641,093.79

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                     145,650,696.17

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          578

NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS                                       0

BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS                       0.00

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

CLASS A SHORTFALL (PRINCIPAL)                                              0.00
CLASS A SHORTFALL (INTEREST)                                               0.00

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    1,829,543.89

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          96.44435010 %     3.55565000 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             96.42268270 %     3.57731730 %

      BANKRUPTCY AMOUNT AVAILABLE                         100,000.00
      FRAUD AMOUNT AVAILABLE                            1,569,974.00 
      SPECIAL HAZARD AMOUNT AVAILABLE                   3,579,541.00 

ENDING GROSS WEIGHTED AVERAGE INTEREST RATE                         10.52928600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              271.03

POOL TRADING FACTOR:                                                92.77267921


 ................................................................................


Run:        02/28/96     15:56:02                                    REPT1B.FRG
Page:         1 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
        MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-KS4 (POOL # 4190)
STATEMENT TO CERTIFICATEHOLDERS

DISTRIBUTION SUMMARY FOR POOL#   4190 
_______________________________________________________________________________
                                       PRINCIPAL       CURRENT
                     ORIGINAL       BALANCE BEFORE   PASS-THROUGH    PRINCIPAL
CLASS   CUSIP       FACE VALUE       DISTRIBUTION       RATE       DISTRIBUTION
_______________________________________________________________________________
A     76110WAL0    98,996,689.00    97,967,430.87     6.125000  %  2,452,113.67
R                   4,664,765.74     4,927,128.59     0.000000  %          0.00

- -------------------------------------------------------------------------------
                  103,661,454.74   102,894,559.46                  2,452,113.67
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         516,696.75  2,968,810.42             0.00         0.00  95,515,317.20
R               0.00          0.00       289,718.34         0.00   5,216,846.93

- -------------------------------------------------------------------------------
          516,696.75  2,968,810.42       289,718.34         0.00 100,732,164.13
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      989.603106  24.769653     5.219334    29.988987   0.000000    964.833452
R     1056.243521   0.000000     0.000000     0.000000  62.107801   1118.351321

_______________________________________________________________________________


DETERMINATION DATE       20-February-96 
DISTRIBUTION DATE        26-February-96 

Run:     02/28/96     15:56:02                                        rept2.frg
Page:      2 of 2
               RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
               RESIDENTIAL ASSET SECURITIES CORPORATION (COMPANY)
           MORTGAGE PASS-THROUGH CERTIFICATES 1995-KS4 (POOL # 4190)
                    STATEMENT TO CERTIFICATEHOLDERS
              ADDITIONAL RELATED INFORMATION FOR POOL 4190 
_______________________________________________________________________________

SERVICING COMPENSATION RECEIVED BY SUB-SERVICER                       38,966.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                       86,194.31
MASTER SERVICER ADVANCES THIS MONTH                                        0.00


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    72   7,693,990.41

 (B)  TWO MONTHLY PAYMENTS:                                   19   2,407,183.80

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          3     283,193.63


FORECLOSURES
  NUMBER OF LOANS                                                             0
  AGGREGATE PRINCIPAL BALANCE                                              0.00

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                     100,732,164.13

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          968

NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS                                       0

BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS                       0.00

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

CLASS A SHORTFALL (PRINCIPAL)                                              0.00
CLASS A SHORTFALL (INTEREST)                                               0.00

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    2,026,786.97

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                       77,302.99

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          95.21147800 %     4.78852200 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             94.82107130 %     5.17892870 %

      BANKRUPTCY AMOUNT AVAILABLE                         100,000.00
      FRAUD AMOUNT AVAILABLE                            3,109,844.00 
      SPECIAL HAZARD AMOUNT AVAILABLE                   1,697,474.00 

ENDING GROSS WEIGHTED AVERAGE INTEREST RATE                         10.22455469
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              341.60

POOL TRADING FACTOR:                                                97.17417567


 ................................................................................




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