RESIDENTIAL ASSET SECURITIES CORP
8-K, 1996-04-10
ASSET-BACKED SECURITIES
Previous: FIRST OMAHA FUNDS INC, AW, 1996-04-10
Next: DEAN WITTER INTERMEDIATE TERM US TREASURY TRUST, 485BPOS, 1996-04-10







             SECURITIES AND EXCHANGE COMMISSION

                   Washington, D.C. 20549


                          Form 8-K


                       CURRENT REPORT

           Pursuant to Section 13 or 15(d) of the
               Securities Exchange Act of 1934


      Date of Report (Date of earliest event reported)
                    March 25, 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 March 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:  March 25, 1996


Run:        03/29/96     14:03:12                                    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    74,153,954.06     6.025000  %  2,295,495.09
R                           0.00     1,886,222.64     0.000000  %          0.00

- -------------------------------------------------------------------------------
                   94,350,062.00    76,040,176.70                  2,295,495.09
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         359,358.52  2,654,853.61             0.00         0.00  71,858,458.97
R               0.00          0.00       287,906.45         0.00   2,174,129.09

- -------------------------------------------------------------------------------
          359,358.52  2,654,853.61       287,906.45         0.00  74,032,588.06
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      785.944943  24.329556     3.808779    28.138335   0.000000    761.615387

_______________________________________________________________________________


DETERMINATION DATE       20-March-96    
DISTRIBUTION DATE        25-March-96    

Run:     03/29/96     14:03:12                                        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                       29,826.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                      143,246.08
MASTER SERVICER ADVANCES THIS MONTH                                    4,020.73


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    55   5,838,210.33

 (B)  TWO MONTHLY PAYMENTS:                                   14   1,932,955.58

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          7     877,690.49


FORECLOSURES
  NUMBER OF LOANS                                                            50
  AGGREGATE PRINCIPAL BALANCE                                      6,311,362.57

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      74,032,588.06

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          699

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                 398,499.49

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

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

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    1,973,461.75

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          97.51943940 %     2.48056060 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             97.06328100 %     2.93671900 %

      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                         10.92946955
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              344.23

POOL TRADING FACTOR:                                                78.46586053


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


Run:        03/29/96     14:03:20                                    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    94,840,057.88     5.875000  %  3,598,606.10
R                           0.00     1,264,333.13     0.000000  %          0.00

- -------------------------------------------------------------------------------
                  105,461,520.00    96,104,391.01                  3,598,606.10
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         448,609.77  4,047,215.87             0.00         0.00  91,241,451.78
R               0.00          0.00       328,059.16         0.00   1,592,392.29

- -------------------------------------------------------------------------------
          448,609.77  4,047,215.87       328,059.16         0.00  92,833,844.07
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      899.285900  34.122456     4.253777    38.376233   0.000000    865.163443

_______________________________________________________________________________


DETERMINATION DATE       20-March-96    
DISTRIBUTION DATE        25-March-96    

Run:     03/29/96     14:03:20                                        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                       38,203.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                       81,986.72
MASTER SERVICER ADVANCES THIS MONTH                                    1,423.75


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    54   5,405,323.61

 (B)  TWO MONTHLY PAYMENTS:                                   13   1,334,891.98

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          7     615,908.26


FORECLOSURES
  NUMBER OF LOANS                                                            22
  AGGREGATE PRINCIPAL BALANCE                                      1,634,736.58

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      92,833,844.07

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          839

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                 165,181.13

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

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

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    2,943,843.50

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                      284,026.08

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          98.68441690 %     1.31558310 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             98.28468560 %     1.71531440 %

      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                         10.48732565
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              348.50

POOL TRADING FACTOR:                                                88.02627130


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


Run:        03/29/96     14:03:49                                    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    28,261,195.85     8.000000  %    815,644.21
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    38,475,369.78     8.000000  %  1,287,109.76
R     76110WAK2           100.00             0.00     8.000000  %          0.00
B1-I                1,946,488.25     1,931,363.02     8.120000  %      3,139.68
B2-I                  760,800.00       754,888.18     8.120000  %      1,227.17
B3-I                  988,100.00       808,862.78     8.120000  %      1,314.91
B1-I                1,125,622.41     1,116,659.79     8.120000  %        838.46
B2-I                  259,759.02       257,690.72     8.120000  %        193.49
B3-I                  346,345.37       340,923.05     8.120000  %        255.99
SPRE                        0.00             0.00     1.963545  %          0.00

- -------------------------------------------------------------------------------
                  156,997,402.05   145,650,696.17                  2,109,723.67
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A1-I      188,395.59  1,004,039.80             0.00         0.00  27,445,551.64
A2-I      175,188.49    175,188.49             0.00         0.00  26,280,000.00
A3-I      132,117.99    132,117.99             0.00         0.00  19,819,000.00
A4-I      109,872.78    109,872.78             0.00         0.00  16,482,000.00
A5-I       74,146.75     74,146.75             0.00         0.00  11,122,743.00
A-II      256,496.29  1,543,606.05             0.00         0.00  37,188,260.02
R               0.00          0.00             0.00         0.00           0.00
B1-I       13,068.03     16,207.71             0.00         0.00   1,928,223.34
B2-I        5,107.74      6,334.91             0.00         0.00     753,661.01
B3-I        5,472.94      6,787.85             0.00         0.00     807,547.88
B1-II       7,555.88      8,394.34             0.00         0.00   1,115,821.33
B2-II       1,743.67      1,937.16             0.00         0.00     257,497.23
B3-II       2,306.85      2,562.84             0.00         0.00     340,667.06
SPRED     238,313.50    238,313.50             0.00         0.00           0.00

- -------------------------------------------------------------------------------
        1,209,786.50  3,319,510.17             0.00         0.00 143,540,972.51
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A1-I   778.438117  22.466443     5.189246    27.655689   0.000000    755.971675
A2-I  1000.000000   0.000000     6.666229     6.666229   0.000000   1000.000000
A3-I  1000.000000   0.000000     6.666229     6.666229   0.000000   1000.000000
A4-I  1000.000000   0.000000     6.666229     6.666229   0.000000   1000.000000
A5-I  1000.000000   0.000000     6.666229     6.666229   0.000000   1000.000000
A-II   925.746704  30.968841     6.171496    37.140337   0.000000    894.777862
R        0.000000   0.000000     0.000000     0.000000   0.000000      0.000000
B1-I   992.229478   1.612997     6.713644     8.326641   0.000000    990.616481
B2-I   992.229469   1.612999     6.713644     8.326643   0.000000    990.616470
B3-I   818.604170   1.330746     5.538852     6.869598   0.000000    817.273429
B1-I   992.037632   0.744886     6.712624     7.457510   0.000000    991.292746
B2-I   992.037620   0.744883     6.712645     7.457528   0.000000    991.292737
B3-I   984.344182   0.739118     6.660548     7.399666   0.000000    983.605076

_______________________________________________________________________________


DETERMINATION DATE       20-March-96    
DISTRIBUTION DATE        25-March-96    

Run:     03/29/96     14:03:49                                        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                       47,748.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                         0.00

SUBSERVICER ADVANCES THIS MONTH                                      235,900.57
MASTER SERVICER ADVANCES THIS MONTH                                    3,192.21


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    51  12,511,919.54

 (B)  TWO MONTHLY PAYMENTS:                                   21   6,217,456.06

 (C)  THREE OR MORE MONTHLY PAYMENTS:                          8   1,640,453.37


FORECLOSURES
  NUMBER OF LOANS                                                            13
  AGGREGATE PRINCIPAL BALANCE                                      4,019,805.66

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                     143,540,972.51

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          571

NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS                                       1

BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS                 360,142.42

REMAINING SUBCLASS INTEREST SHORTFALL                                      0.00

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

TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION                    1,908,107.19

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                            0.00

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          96.42268270 %     3.57731730 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             96.37495990 %     3.62504010 %

      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                         10.53483000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              270.04

POOL TRADING FACTOR:                                                91.42888394


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


Run:        03/29/96     14:03:32                                    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    95,515,317.20     5.875000  %  2,344,215.80
R                   4,664,765.74     5,216,846.93     0.000000  %          0.00

- -------------------------------------------------------------------------------
                  103,661,454.74   100,732,164.13                  2,344,215.80
===============================================================================
_______________________________________________________________________________
                                                                      REMAINING
            INTEREST         TOTAL         DEFERRED    REALIZED       PRINCIPAL
           DISTRIBUTION   DISTRIBUTION     INTEREST     LOSSES         BALANCE
_______________________________________________________________________________
A         452,025.25  2,796,241.05             0.00         0.00  93,171,101.40
R               0.00          0.00       342,664.62         0.00   5,559,511.55

- -------------------------------------------------------------------------------
          452,025.25  2,796,241.05       342,664.62         0.00  98,730,612.95
===============================================================================
_______________________________________________________________________________



AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
       BEGINNING                                                        ENDING
       BALANCE    PRINCIPAL     INTEREST      TOTAL      DEFERRED       BALANCE
CLASS  FACTOR     FACTOR        FACTOR     DISTRIBUTION  INTEREST       FACTOR
_______________________________________________________________________________
A      964.833452  23.679739     4.566064    28.245803   0.000000    941.153713
R     1118.351322   0.000000     0.000000     0.000000  73.458055   1191.809377

_______________________________________________________________________________


DETERMINATION DATE       20-March-96    
DISTRIBUTION DATE        25-March-96    

Run:     03/29/96     14:03:32                                        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                       38,275.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER                       115.46

SUBSERVICER ADVANCES THIS MONTH                                      100,865.85
MASTER SERVICER ADVANCES THIS MONTH                                        0.00


                                                          NUMBER OF   PRINCIPAL
DELINQUENCIES:                                              LOANS      BALANCE

 (A)  ONE MONTHLY PAYMENT:                                    79   9,484,012.28

 (B)  TWO MONTHLY PAYMENTS:                                    8     897,830.35

 (C)  THREE OR MORE MONTHLY PAYMENTS:                         10   1,322,117.26


FORECLOSURES
  NUMBER OF LOANS                                                             3
  AGGREGATE PRINCIPAL BALANCE                                        293,191.60

SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION                                                      98,730,612.95

AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE                                                          953

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                    1,882,519.31

TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION                       61,657.01

DISTRIBUTION PERCENTAGES:
                                               SENIOR          SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION          94.82107130 %     5.17892870 %
CURRENT PREPAYMENT PERCENTAGE               100.00000000 %     0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION             94.36900940 %     5.63099060 %

      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                         10.28264916
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS                              340.43

POOL TRADING FACTOR:                                                95.24332183


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




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