1
EXHIBIT 99.1
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (SELLER)
FIRSTPLUS HOME LOAN OWNER TRUST 1996-3 (ISSUER)
THE FIRSTPLUS ASSET-BACKED NOTES AND CERTIFICATES SERIES 1996-3
AGREEMENT DATED SEPTEMBER 27, 1996
SERVICER'S MONTHLY REMITTANCE REPORT
Principal Current Principal Principal
Original Balance Before Pass Remittance Carry Interest
Class Face Value Distribution Through (Including Turbo) Forward Remittance
- -----------------------------------------------------------------------------------------------------
A-1 65,000,000.00 59,372,125.26 6.75% 2,305,661.13 0.00 333,968.20
A-2 49,000,000.00 49,000,000.00 6.85% 0.00 0.00 279,708.33
A-3 22,000,000.00 22,000,000.00 7.05% 0.00 0.00 129,250.00
A-4 32,000,000.00 32,000,000.00 7.20% 0.00 0.00 192,000.00
A-5 20,000,000.00 20,000,000.00 7.25% 0.00 0.00 120,833.33
A-6 47,000,000.00 47,000,000.00 7.60% 0.00 0.00 297,666.67
A-7 29,000,000.00 29,000,000.00 7.80% 0.00 0.00 188,500.00
A-8 24,750,000.00 24,750,000.00 8.00% 0.00 0.00 165,000.00
CERTIFICATES 11,250,000.00 11,250,000.00 8.30% 0.00 0.00 77,812.50
R 0.00 3,784,641.56 0.00% 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------
Totals 300,000,000.00 298,156,766.82 2,305,661.13 1,784,739.03
- -----------------------------------------------------------------------------------------------------
Interest Over
Carry Total Collateral. Allocated Ending Pool
Class Forward Distribution (From Turbo) Losses Balance Factor
- -------------------------------------------------------------------------------------------------------
A-1 0.00 2,639,629.33 0.00 0.00 57,066,464.13 87.794560%
A-2 0.00 279,708.33 0.00 0.00 49,000,000.00 100.000000%
A-3 0.00 129,250.00 0.00 0.00 22,000,000.00 100.000000%
A-4 0.00 192,000.00 0.00 0.00 32,000,000.00 100.000000%
A-5 0.00 120,833.33 0.00 0.00 20,000,000.00 100.000000%
A-6 0.00 297,666.67 0.00 0.00 47,000,000.00 100.000000%
A-7 0.00 188,500.00 0.00 0.00 29,000,000.00 100.000000%
A-8 0.00 165,000.00 0.00 0.00 24,750,000.00 100.000000%
CERTIFICATES 0.00 77,812.50 0.00 0.00 11,250,000.00 100.000000%
R 0.00 0.00 1,488,487.42 0.00 5,273,128.98 0.000000%
- -------------------------------------------------------------------------------------------------------
Totals 4,090,400.16 297,339,593.11
- -------------------------------------------------------------------------------------------------------
AMOUNTS PER 1,000 Principal
Balance Before Principal Interest Total End
CLASS CUSIP Distribution Remittance Remittance Distribution Balance
- ---------------------------------------------------------------------------------------------------
A-1 337928 AA 3 913.417312 35.471710 5.137972 40.609682 877.945602
A-2 337928 AB 1 1000.000000 0.000000 5.708333 5.708333 1000.000000
A-3 337928 AC 9 1000.000000 0.000000 5.875000 5.875000 1000.000000
A-4 337928 AD 7 1000.000000 0.000000 6.000000 6.000000 1000.000000
A-5 337928 AE 5 1000.000000 0.000000 6.041667 6.041667 1000.000000
A-6 337928 AF 2 1000.000000 0.000000 6.333333 6.333333 1000.000000
A-7 337928 AG 0 1000.000000 0.000000 6.500000 6.500000 1000.000000
A-8 337928 AJ 4 1000.000000 0.000000 6.666667 6.666667 1000.000000
Certificates 337928 AH 8 1000.000000 0.000000 6.916667 6.916667 1000.000000
Determination Date January 13, 1997
Distribution Date January 20, 1997
Original weighted average sercurities rate = 7.27%
Current weighted average sercurities rate = 7.28%
2
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (SELLER)
FIRSTPLUS HOME LOAN OWNER TRUST 1996-3 (ISSUER)
THE FIRSTPLUS ASSET-BACKED NOTES AND CERTIFICATES SERIES 1996-3
AGREEMENT DATED SEPTEMBER 27, 1996
SERVICER'S MONTHLY REMITTANCE REPORT
- --------------------------------------------------------------------------------
COLLECTIONS ON THE MORTGAGE LOANS:
Interest Principal Total
-------- --------- -----
Scheduled Monthly Payments 2,620,910.71 247,251.35 2,868,162.06
Recovery of Delinquent Scheduled Payments 599,145.52 36,877.57 636,023.09
Principal Prepayments 298,407.75 527,441.93 825,849.68
FHA Claims 0.00 0.00 0.00
Foreclosure Collections 0.00 0.00 0.00
Total Collections on Mortgage Loans 3,518,463.98 811,570.85 4,330,034.83
Collection Account Earnings 16,723.71 0.00 16,723.71
Note Distribution Account Earnings 2,368.46 0.00 2,368.46
Capitalized Interest Release 862.72 0.00 862.72
Prefunding Account Withdrawal 0.00 5,602.86 5,602.86
Available Collection Amount 3,538,418.87 817,173.71 4,349,989.72
FEES:
Servicing Fee 186,231.98
Trustee Fee 1,862.32
Custodian Fee 2,979.71
Certificate Guaranty Insurance 68,515.55
Owner Trustee Fee 0.00
Total Fees: 259,589.56
OVERCOLLATERALIZATION INFORMATION:
Current Overcollateralization Amount 5,273,128.98
Interim Required Overcollaterlization Amount 15,000,000.00
Required Overcollaterlization Amount for Due Period 26,249,509.75
Current Credit Support Multiple 1.00
Is Due Period a Step Down Date No
RESERVE ACCOUNT INFORMATION
Original Reserve Account Deposit 11,250,000.00
Current Reserve Account Balance 11,250,000.00
Reserve Account Requirement 11,250,000.00
AMOUNT IN PREFUNDING ACCOUNT: 0.00
CAPITALIZED INTEREST ACCOUNT INFORMATION:
Amount Remaining in Capitalized Interest Account 0.00
Amount to be Disbursed from Capitalized Interest Account to Note Distribution Account 862.72
COLLATERAL INFORMATION:
Beg. Weighted Avg. Rem. Maturity 228
End. Weighted Avg. Rem. Maturity 227
Beg. Weighted Average Coupon 14.610%
End. Weighted Average Coupon 14.611%
Beg. Number of Loans 10,229
End. Number of Loans 10,212
Beginning Unpaid Principle Balance of Home Loans 297,971,163.96
Remaining Unpaid Principle Balance of Home Loans 297,339,593.11
Loans Paid in Full 0
DELINQUENCIES:
# $ % of $
- - ------
30-59 Days 49 1,410,730.00 0.4745%
60-89 Days 17 507,110.00 0.1705%
Over 90 8 206,053.00 0.0693%
Total 74 2,123,893.00 0.7143%
LIQUIDATED LOANS:
Pincipal Interest Total
-------- -------- -----
Liquidation Proceeds 0.00 0.00 0.00
Write-Offs/Net Losses 0.00 0.00 0.00
0.00
3
RESERVE ACCOUNT:
- ----------------
Beginning Balance 11,250,000.00
Current Deposits 0.00
Current Earnings 48,366.80
Withdraw of Excess Reserve Account Amount to Residual Holder 48,366.80
Ending Balance 11,250,000.00
CAPITALIZED INTEREST:
- ---------------------
Beginning Balance: 663.37
Less Amount to be released to Residual Interest 790.49
Holder on Oct. 21 pursuant to Section 5.04(d)
Less Amount to be Distributed to Note Distribution 862.72
Account on Oct. 16 Required by Section 5.04(a)
Plus Account Earnings Posted in Due Period 768.67
Prefunding Account Earnings posted in Due Period 221.17
Ending Balance on Distribution Date 0.00
Cap Interest Acct Requirement (Projected Interest Shortfall) 0.00
PREFUNDING ACCOUNT:
- -------------------
Beginning Balance 185,602.86
Less Draw for First funding 180,000.00
Less Amount to be Distributed to Note Distribution 5,602.86
Account Required by Setion 5.03 (c)
Less Amount to be Distributed to Certificate Distribution 0.00
Account Required by Setion 5.03 (c)
Ending Balance (0.00)
4
BACKUP CALCULATIONS:
DEPOSIT TO NOTE DISTRIBUTION ACCOUNT:
Available Collection Amount 4,349,989.72
Guranteed Payment 0.00
Reserve Account Withdrawal 0.00
------------
Note Distribution Account balance 4,349,989.72
WITHDRAWS FROM NOTE DISTRIBUTION ACCOUNT:
To The Note Distribution Account for Disbursement
on Distribution Date Pursuant to Sections
5.01(c) paragraphs (i) to (iv)
Remaining Balance
-----------------
ServIcing Fee 186,231.98 4,163,757.74
Guaranty Insurance Premium 68,515.55 4,095,242.19
Indenture Trustee Fee 1,862.32 4,093,379.87
Owner Trustee Fee 0.00 4,093,379.87
Custodial Fee 2,979.71 4,090,400.16
Noteholders Interest Distributable Amount 1,706,926.53 2,383,473.63
Regular Principal Distributable Amount 817,173.71 1,566,299.92
Excess Spread to Class A-1 note as a part or the 1,488,487.42 77,812.50
Noteholders Monthly Principal distributable Amount
To the Certificate Distribution Account for Disbursement
pursuant to section 5.06 on the distribution date.
Certificateholder Interest Distributable Amount 77,812.50 0.00
Certificateholder Principal Distributable Amount 0.00 0.00
Securities Insurer Reimbursement Amount 0.00 0.00
OverCollateralization Reduction Amount 0.00 0.00
Reimbured Servcing Advances 0.00 0.00