RESIDENTIAL ASSET SECURITIES CORP
8-K, 1996-02-09
ASSET-BACKED SECURITIES
Previous: IPS FUNDS, N-30D, 1996-02-09
Next: 1838 INVESTMENT ADVISORS FUNDS, 497J, 1996-02-09







             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)
                    January 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 January 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:  /s/Scott Young                                  
  
                 
 Name:  Scott Young
Title:  Controller
Dated:  January 25, 1996


Run:        01/26/96     15:34:17                                    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    80,287,431.23     6.525000  %  4,886,858.79
R                           0.00     1,395,814.59     0.000000  %          0.00

- -------------------------------------------------------------------------------
                   94,350,062.00    81,683,245.82                  4,886,858.79
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         442,491.46  5,329,350.25             0.00         0.00  75,400,572.44
R               0.00          0.00             0.00         0.00   1,636,971.18

- -------------------------------------------------------------------------------
          442,491.46  5,329,350.25             0.00         0.00  77,037,543.62
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      850.952607  51.794972     4.689891    56.484863   0.000000    799.157635

_______________________________________________________________________________


DETERMINATION DATE       22-January-96  
DISTRIBUTION DATE        25-January-96  

Run:     01/26/96     15:34:17                                        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                       31,591.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                      128,949.76
MASTER SERVICER ADVANCES THIS MONTH                                    2,750.34


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    58   6,521,126.85

 (B)  TWO MONTHLY PAYMENTS:                                    8   1,205,753.27

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          6     391,450.27


FORECLOSURES
  NUMBER OF LOANS                                                            44
  AGGREGATE PRINCIPAL BALANCE                                      5,027,798.01

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      77,037,543.62

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          729

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                 285,260.97

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

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

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    4,612,123.58

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          98.29118620 %     1.70881380 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             97.87509950 %     2.12490050 %

      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                         10.94332478
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              346.35

POOL TRADING FACTOR:                                                81.65076099


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


Run:        01/26/96     15:34:33                                    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   100,297,681.16     6.375000  %  3,847,942.06
R                           0.00       744,901.40     0.000000  %          0.00

- -------------------------------------------------------------------------------
                  105,461,520.00   101,042,582.56                  3,847,942.06
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         549,178.20  4,397,120.26             0.00         0.00  96,449,739.10
R               0.00          0.00       247,770.73         0.00     992,672.13

- -------------------------------------------------------------------------------
          549,178.20  4,397,120.26       247,770.73         0.00  97,442,411.23
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      951.035801  36.486693     5.207380    41.694073   0.000000    914.549109

_______________________________________________________________________________


DETERMINATION DATE       22-January-96  
DISTRIBUTION DATE        25-January-96  

Run:     01/26/96     15:34:33                                        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                       40,173.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                       85,149.31
MASTER SERVICER ADVANCES THIS MONTH                                        0.00


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    66   7,192,941.83

 (B)  TWO MONTHLY PAYMENTS:                                   15   1,465,540.73

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          1      36,936.92


FORECLOSURES
  NUMBER OF LOANS                                                            17
  AGGREGATE PRINCIPAL BALANCE                                      1,096,140.59

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      97,442,411.23

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          875

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                    3,554,409.02

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          99.26278470 %     0.73721530 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             98.98127300 %     1.01872700 %

      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                         10.35533896
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              350.58

POOL TRADING FACTOR:                                                92.39617526


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


Run:        01/26/96     15:35:14                                    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    31,598,510.14     8.000000  %  1,638,512.47
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    39,762,491.12     8.000000  %    796,124.33
R     76110WAK2           100.00             0.00     8.000000  %          0.00
B1-I                1,946,488.25     1,937,531.66     8.120000  %      3,075.72
B2-I                  760,800.00       757,299.24     8.120000  %      1,202.17
B3-I                  988,100.00       983,553.34     8.120000  %      1,561.34
B1-I                1,125,622.41     1,118,340.47     8.120000  %        832.96
B2-I                  259,759.02       258,078.57     8.120000  %        192.22
B3-I                  346,345.37       341,436.15     8.120000  %        254.31
SPRE                        0.00             0.00     1.967381  %          0.00

- -------------------------------------------------------------------------------
                  156,997,402.05   150,460,983.69                  2,441,755.52
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A1-I      210,610.74  1,849,123.21             0.00         0.00  29,959,997.67
A2-I      175,161.75    175,161.75             0.00         0.00  26,280,000.00
A3-I      132,097.83    132,097.83             0.00         0.00  19,819,000.00
A4-I      109,856.01    109,856.01             0.00         0.00  16,482,000.00
A5-I       74,135.43     74,135.43             0.00         0.00  11,122,743.00
A-II      265,073.38  1,061,197.71             0.00         0.00  38,966,366.79
R               0.00          0.00             0.00         0.00           0.00
B1-I       13,107.77     16,183.49             0.00         0.00   1,934,455.94
B2-I        5,123.27      6,325.44             0.00         0.00     756,097.07
B3-I        6,653.93      8,215.27             0.00         0.00     851,268.84
B1-II       7,567.16      8,400.12             0.00         0.00   1,117,507.51
B2-II       1,746.26      1,938.48             0.00         0.00     257,886.35
B3-II       2,310.29      2,564.60             0.00         0.00     341,181.85
SPRED     246,636.70    246,636.70             0.00         0.00           0.00

- -------------------------------------------------------------------------------
        1,250,080.52  3,691,836.04             0.00         0.00 147,888,505.02
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A1-I   870.362488  45.131868     5.801150    50.933018   0.000000    825.230620
A2-I  1000.000000   0.000000     6.665211     6.665211   0.000000   1000.000000
A3-I  1000.000000   0.000000     6.665212     6.665212   0.000000   1000.000000
A4-I  1000.000000   0.000000     6.665211     6.665211   0.000000   1000.000000
A5-I  1000.000000   0.000000     6.665211     6.665211   0.000000   1000.000000
A-II   956.715823  19.155358     6.377867    25.533225   0.000000    937.560466
R        0.000000   0.000000     0.000000     0.000000   0.000000      0.000000
B1-I   995.398590   1.580138     6.734061     8.314199   0.000000    993.818452
B2-I   995.398580   1.580139     6.734056     8.314195   0.000000    993.818441
B3-I   995.398583   1.580144     6.734065     8.314209   0.000000    861.520942
B1-I   993.530744   0.739999     6.722645     7.462644   0.000000    992.790744
B2-I   993.530735   0.739994     6.722615     7.462609   0.000000    992.790741
B3-I   985.825651   0.734267     6.670480     7.404747   0.000000    985.091408

_______________________________________________________________________________


DETERMINATION DATE       22-January-96  
DISTRIBUTION DATE        25-January-96  

Run:     01/26/96     15:35:16                                        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                       49,398.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                       213.57

SUBSERVICER ADVANCES THIS MONTH                                      164,200.75
MASTER SERVICER ADVANCES THIS MONTH                                        0.00


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    52  11,066,791.33

 (B)  TWO MONTHLY PAYMENTS:                                   13   3,128,067.66

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          5   1,401,830.57


FORECLOSURES
  NUMBER OF LOANS                                                             5
  AGGREGATE PRINCIPAL BALANCE                                      1,492,459.42

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                     147,888,505.02

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          587

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                    2,099,638.45

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          96.41352910 %     3.58647090 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             96.44435000 %     3.55565000 %

      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                         10.53017700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              271.80

POOL TRADING FACTOR:                                                94.19805875


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


Run:        01/26/96     15:34:55                                    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    98,996,689.00     6.437500  %  1,029,258.13
R                   4,664,765.74     4,664,765.74     0.000000  %          0.00

- -------------------------------------------------------------------------------
                  103,661,454.74   103,661,454.74                  1,029,258.13
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         548,754.04  1,578,012.17             0.00         0.00  97,967,430.87
R               0.00          0.00       262,362.85         0.00   4,927,128.59

- -------------------------------------------------------------------------------
          548,754.04  1,578,012.17       262,362.85         0.00 102,894,559.46
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A     1000.000000  10.396894     5.543155    15.940049   0.000000    989.603106
R     1000.000000   0.000000     0.000000     0.000000  56.243521   1056.243520

_______________________________________________________________________________


DETERMINATION DATE       22-January-96  
DISTRIBUTION DATE        25-January-96  

Run:     01/26/96     15:34:56                                        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                       39,589.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                     5,317.65

SUBSERVICER ADVANCES THIS MONTH                                       92,368.64
MASTER SERVICER ADVANCES THIS MONTH                                        0.00


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    93  10,963,328.43

 (B)  TWO MONTHLY PAYMENTS:                                    7     635,660.85

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          0           0.00


FORECLOSURES
  NUMBER OF LOANS                                                             0
  AGGREGATE PRINCIPAL BALANCE                                              0.00

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                     102,894,559.46

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          985

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                      706,061.86

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          95.49999970 %     4.50000030 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             95.21147800 %     4.78852200 %

      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                         10.16299488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              342.62

POOL TRADING FACTOR:                                                99.26019244


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




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