1
EXHIBIT 99.1
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (DEPOSITOR)
FIRSTPLUS HOME LOAN TRUST 1996-2
THE FIRSTPLUS ASSET-BACKED CERTIFICATES SERIES 1996-2
AGREEMENT DATED JUNE 1, 1996
SERVICER'S MONTHLY REMITTANCE
- ------------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL CURRENT PRINCIPAL PRINCIPAL INTEREST
ORIGINAL BALANCE BEFORE PASS REMITTANCE CARRY INTEREST CARRY
CLASS FACE VALUE DISTRIBUTION THROUGH (INCLUDING TURBO) FORWARD REMITTANCE FORWARD
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 71,160,000.00 61,416,277.59 6.80% 2,568,347.54 0.00 348,025.57 0.00
A-2 17,200,000.00 17,194,901.55 6.95% 0.00 0.00 99,587.14 0.00
A-3 39,080,000.00 39,068,415.84 7.15% 0.00 0.00 232,782.64 0.00
A-4 10,630,000.00 10,626,849.04 7.35% 0.00 0.00 65,089.45 0.00
A-5 25,460,000.00 25,452,453.11 7.47% 0.00 0.00 158,441.52 0.00
A-6 30,380,000.00 30,370,994.71 7.85% 0.00 0.00 198,676.92 0.00
A-7 27,060,000.00 27,051,978.83 8.00% 0.00 0.00 180,346.53 0.00
A-8 20,655,000.00 20,648,877.41 8.22% 0.00 0.00 141,444.81 0.00
B 8,375,000.00 8,375,000.00 8.00% 0.00 0.00 55,833.33 0.00
R 0.00 5,074,321.34 0.00% 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
Totals 250,000,000.00 245,280,069.42 2,568,347.54 1,480,227.91
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
TOTAL OVER ALLOCATED ENDING POOL
CLASS DISTRIBUTION COLLATERAL LOSSES BALANCE FACTOR
- ------------------------------------------------------------------------------------------
A-1 2,916,373.11 0.00 0.00 58,847,930.05 82.698047%
A-2 99,587.14 0.00 0.00 17,194,901.55 99.970358%
A-3 232,782.64 0.00 0.00 39,068,415.84 99.970358%
A-4 65,089.45 0.00 0.00 10,626,849.04 99.970358%
A-5 158,441.52 0.00 0.00 25,452,453.11 99.970358%
A-6 198,676.92 0.00 0.00 30,370,994.71 99.970358%
A-7 180,346.53 0.00 0.00 27,051,978.83 99.970358%
A-8 141,444.81 0.00 0.00 20,648,877.41 99.970358%
B 55,833.33 0.00 0.00 8,375,000.00 100.000000%
R 0.00 964,425.75 0.00 6,038,747.09 0.000000%
- ------------------------------------------------------------------------------------------
Totals 4,048,575.45 243,676,147.63
- ------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------
PRINCIPAL
BALANCE BEFORE PRINCIPAL INTEREST TOTAL END
CLASS CUSIP DISTRIBUTION REMITTANCE REMITTANCE DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------------------
A-1 337925AA9 863.073041 36.092574 4.890747 40.983321 826.980467
A-2 337925AB7 999.703578 0.000000 5.789950 5.789950 999.703578
A-3 337925AC5 999.703578 0.000000 5.956567 5.956567 999.703578
A-4 337925AD3 999.703579 0.000000 6.123184 6.123184 999.703579
A-5 337925AE1 999.703579 0.000000 6.223155 6.223155 999.703579
A-6 337925AF8 999.703578 0.000000 6.539727 6.539727 999.703578
A-7 337925AG6 999.703578 0.000000 6.664691 6.664691 999.703578
A-8 337925AH4 999.703578 0.000000 6.847969 6.847969 999.703578
B
Determination Date December 13, 1996
Distribution Date December 20, 1996
2
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (DEPOSITOR)
FIRSTPLUS HOME LOAN TRUST 1996-2
THE FIRSTPLUS ASSET-BACKED CERTIFICATES SERIES 1996-2
AGREEMENT DATED JUNE 1, 1996
SERVICER'S MONTHLY REMITTANCE
- -----------------------------------------------------------------------------------------------------------------------
Available Remittance 4,174,874.26
COLLECTIONS ON THE MORTGAGE LOANS:
Interest Principal Total
--------- ---------- -----
Scheduled Monthly Payments 1,968,006.50 355,361.69 2,323,368.19
Recovery of Delinquent Scheduled Payments 519,095.44 61,953.22 581,048.66
Principal Prepayments 237,150.57 1,186,606.88 1,423,757.45
FHA Claims 0.00 0.00 0.00
Foreclosure Collections 0.00 0.00 0.00
Total 2,724,252.51 1,603,921.79 4,328,174.30
FEES:
Servicing Fee 153,300.04
Excess Servicing Fee 51,100.01
Trustee Fee 1,788.50
Custodian Fee 3,270.40
Certificate Guaranty Insurance 56,103.04
FHA Insurance Premium Acct. Deposit 19,508.33
Total Fees: 285,070.32
FHA INSURANCE FOR THE RELATED DUE PERIOD:
Beginning FHA Insurance Amount 0.00
Ending FHA Insurance Amount 0.00
Aggregate Number of Claims Submitted 4
Aggregate Number of Claims rejected by FHA 0.00
Aggregate Balance of Loans with Claims rejected by FHA 0.00
Cumulative FHA Insurance Proceeds Received 0.00
FHA Insurance Proceeds this Due Period 0.00
OVERCOLLATERALIZATION INFORMATION:
Current Class A Overcollateralization (Including Class B Certificates) 14,413,747.09
Required Class A Overcollateralization Level (Including Class B Certificates) N/A
COLLATERAL INFORMATION:
Title 1 Conventional Total
------- ------------ -----
Beg. Weighted Avg. Rem. Maturity 207 206 206
End. Weighted Avg. Rem. Maturity 205 210 209
Beg. Weighted Average Coupon 13.886% 14.377% 14.282%
End. Weighted Average Coupon 13.877% 14.380% 14.284%
Beg. Remaining Number of Loans 2,345 7,654 9,999
End. Remaining Number of Loans 2,306 7,632 9,938
Beg. Remaining Dollar Amount of Loans 47,331,630.74 197,948,438.68 245,280,069.42
End. Remaining Dollar Amount of Loans 47,613,220.93 197,062,926.70 243,676,147.63
DELINQUENCIES:
30 Days 60 Days 90 Days Total
------- ------- ------- -----
$ % $ % $ % $ %
- - - - - - - -
Conventionals 1,618,239.46 0.821% 336,120.00 0.171% 802,739.53 0.407% 2,757,098.99 1.399%
Title 1's 1,279,015.56 2.744% 322,142.43 0.691% 604,211.36 1.296% 2,205,369.35 4.731%
Combined 2,897,255.02 1.189% 658,262.43 0.270% 1,406,950.89 0.577% 4,962,468.34 2.037%
LIQUIDATED LOANS:
Liquidation Proceeds Written Off Net Losses/Gains
-------------------- ----------- ----------------
Principle Interest
Title 1 0.00 0.00 0.00 0.00
Conventional 0.00 0.00 0.00 0.00
3
FHA INSURANCE PREMIUM ACCOUNT:
Beginning Balance 70,206.98
FHA Insurance Premium Acc. Dep. 19,508.33
Earnings Current Due Period 225.6
Less Payment for FHA Premiums 0.00
---------
Ending Balance 89,940.91
4
BACKUP CALCULATIONS:
AMOUNT AVAILABLE 4,180,345.73
----------------
FHA Insurance Prem. 19,508.33 4,160,837.40 Principle Collections 1,603,921.79
Cert. Ins. Prem. 56,103.04 4,104,734.36 Interest Collections 2,724,252.51
Trustee Fee 1,788.50 4,102,945.86 Less Servicing Fee 153,300.04
Cust. Fee 3,270.40 4,099,675.46 ------------
A1-A8 INT 1,424,394.58 2,675,280.88 WIRE FROM FFI TO FIRST TRUST 4,174,874.26
A-1 Prin 1,603,921.79 1,071,359.09
A-2 Prin 0.00 1,071,359.09 Certificate Acct Earning 5,471.47
A-3 Prin 0.00 1,071,359.09 ------------
A-4 Prin 0.00 1,071,359.09 Amount Available 4,180,345.73
A-5 Prin 0.00 1,071,359.09
A-6 Prin 0.00 1,071,359.09
A-7 Prin 0.00 1,071,359.09
A-8 Prin 0.00 1,071,359.09
Cert Ins. Reimb 0.00 1,071,359.09
B-Int 55,833.33 1,015,525.76
B-Prin 0.00 1,015,525.76
Excess Servicing 51,100.01 964,425.75
O.C to Class A-1 964,425.75 0.00
O.C to Class A-2 0.00 0.00
O.C to Class A-3 0.00 0.00
O.C to Class A-4 0.00 0.00
O.C to Class A-5 0.00 0.00
O.C to Class A-6 0.00 0.00
O.C to Class A-7 0.00 0.00
O.C to Class A-8 0.00 0.00