AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST
SERIES 1996-1
STATEMENT TO CERTIFICATEHOLDERS
- ---------------------------------------------------------------------------------------------------------------------
DISTRIBUTIONS IN DOLLARS
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ---------------------------------------------------------------------------------------------------------------------
A-1 62,239,000.00 48,787,568.08 249,019.88 3,194,900.16 3,443,920.04 0.00 0.00 45,592,667.92
A-2 48,683,000.00 48,683,000.00 246,457.69 0.00 246,457.69 0.00 0.00 48,683,000.00
A-3 20,123,000.00 20,123,000.00 107,741.90 0.00 107,741.90 0.00 0.00 20,123,000.00
A-4 24,091,000.00 24,091,000.00 136,013.77 0.00 136,013.77 0.00 0.00 24,091,000.00
A-5 19,216,000.00 19,216,000.00 112,894.00 0.00 112,894.00 0.00 0.00 19,216,000.00
A-6 100,592,000.00 87,949.798.75 428,377.08 2,652,381.60 3,080,758.68 0.00 0.00 85,297,417.15
B-IO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- --------------------------------------------------------------------------------------------------------------------
TOTALS 274,944,000.00 248,850,366.83 1,280,504.32 5,847,281.76 7,127,786.08 0.00 0.00 243,003,085.07
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- -----------------------------------------------------------------------------------------------------------------------
A-1 03215PAA7 783.874549 4.001026 51.332768 55.333795 732.541781 6.125000% 6.125000%
A-2 03215PAB5 1,000.000000 5.062500 0.000000 5.062500 1,000.000000 6.075000% 6.075000%
A-3 03215PAC3 1,000.000000 5.354167 0.000000 5.354167 1,000.000000 6.425000% 6.425000%
A-4 03215PAD1 1,000.000000 5.645833 0.000000 5.645833 1,000.000000 6.775000% 6.775000%
A-5 03215PAE9 1,000.000000 5.875000 0.000000 5.875000 1,000.000000 7.050000% 7.050000%
A-6 03215PAF6 874.322001 4.258560 26.367719 30.626279 847.954282 5.844840% 5.817500%
B-IO 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
- -----------------------------------------------------------------------------------------------------------------------
DEPOSITOR: AMRESCO Residential Securities Corporation ADMINISTRATOR: Timothy Lewis
SERVICERS: Long Beach Mortgage/Option One Mortgage Bankers Trust Company
LEAD UNDERWRITER: Prudential Securities Incorporated 3 Park Plaza
RECORD DATE: June 26, 1996 Irvine, CA 92714
DISTRIBUTION DATE: July 25, 1996 FACTOR INFORMATION: (800) 735-7777
- -----------------------------------------------------------------------------------------------------------------------
Page 1 of 4 -C- COPYRIGHT 1996 Bankers Trust Company
AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST
SERIES 1996-1
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE: July 25, 1996
- --------------------------------------------------------------------------------------------------------------------
GROUP 1 GROUP 2
------- -------
SERVICER ADVANCES: 675,389.86 216,661.21
ACCRUED SERVICING FEE FOR THE CURRENT PERIOD: 68,143.19 37,303.84
PLUS ADDITIONAL SERVICING COMPENSATION: 0.00 0.00
--------- ---------
TOTAL SERVICING FEES DUE MASTER SERVICER: 68,143.19 37,303.84
LESS: AMOUNTS TO COVER INTEREST SHORTFALLS: 3,272.25 3,616.37
LESS: DELINQUENT SERVICE FEES: 30,516.56 9,785.19
--------- ---------
COLLECTED SERVICING FEES FOR CURRENT PERIOD: 34,354.38 23,902.28
0.124950 0.086935
- --------------------------------------------------------------------------------------------------------------------
DELINQUENT AND LOANS LOANS
FORECLOSURE LOAN 30 TO 59 60 TO 89 90 PLUS IN IN
INFORMATION* DAYS DAYS DAYS BANKRUPTCY FORECLOSURE
- --------------------------------------------------------------------------------------------------------------------
GROUP 1 (Fixed Rate)
- --------------------
PRINCIPAL BALANCE 6,688,681.12 1,779,526.73 3,486,651.13 534,025.33 3,096,413.98
NUMBER OF LOANS 76 22 41 8 38
4.16% 1.11% 2.17% 0.33% 1.92%
- --------------------------------------------------------------------------------------------------------------------
GROUP 2 (Adjustable Rate)
- -------------------------
PRINCIPAL BALANCE 4,379,959.23 1,787,400.13 2,226,022.28 484,907.65 1,667,169.22
NUMBER OF LOANS 40 16 17 2 14
5.02% 2.05% 2.55% 0.56% 1.91%
- --------------------------------------------------------------------------------------------------------------------
TOTAL
- -----------------
PRINCIPAL BALANCE 11,068,640.35 3,566,926.86 5,712,673.41 1,018,932.98 4,763,583.20
NUMBER OF LOANS 116 38 58 10 52
4.46% 1.44% 2.30% 0.41% 1.92%
- --------------------------------------------------------------------------------------------------------------------
*Delinquencies are inclusive of Foreclosures and Bankruptcies
REALIZED LOSS INFORMATION:
--------------------------------------------------------------------
GROUP 1 GROUP 2 TOTAL
----------------------------------
PRIOR REALIZED LOSSES: 0.00 0.00 0.00
PLUS: CURRENT REALIZED LOSSES 0.00 0.00 0.00
----------------------------------
CUMULATIVE REALIZED LOSSES: 0.00 0.00 0.00
----------------------------------
----------------------------------
--------------------------------------------------------------------
Page 2 of 4 -C- COPYRIGHT 1996 Bankers Trust Company
AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST
SERIES 1996-1
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE: July 25, 1996
- --------------------------------------------------------------------------------------------------------------------
GROUP 1 GROUP 2
-------------- -------------
BEGINNING NUMBER OF LOANS: 1865 921
ENDING NUMBER OF LOANS: 1839 898
BEGINNING PRINCIPAL BALANCE OF POOL: 163,543,649.53 89,529,209.93
ENDING PRINCIPAL BALANCE OF POOL: 160,891,036.08 87,200,230.94
GROUP FACTOR: 92.279434% 86.686406%
LARGEST LOAN BALANCE 0.00 0.00
WEIGHTED AVERAGE TERM TO MATURITY: 340.44 347.80
CURRENT WEIGHTED AVERAGE MORTGAGE RATE: 10.880325% 10.725043%
NEXT WEIGHTED AVERAGE MORTGAGE RATE: 10.872889% 10.733467%
PRINCIPAL PREPAYMENTS:
NUMBER OF LOANS (IF PAID IN FULL): 26 23
PRINCIPAL BALANCE: 2,570,203.67 2,288,534.00
AMOUNT PER $1000 CERTIFICATE: 41.295710 47.008894
PREPAYMENT INTEREST SHORTFALL AMOUNT INCLUDED IN DISTRIBUTION: 3,272.25 3,616.37
NONCOVERED PREPAYMENT INTEREST SHORTFALL FOR THIS DISTRIBUTION: 0.00 0.00
REO PROPERTY INFORMATION:
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE: 0.00 0.00
AGGREGATE PRINCIPAL BALANCE OF REO LOANS: 0.00 0.00
NUMBER OF REO LOANS: 0 0
AVAILABLE FUNDS: 4,067,310.33 3,091,845.66
INSURED PAYMENT: 0.00 0.00
CLASS A PRINCIPAL DISTRIBUTION BREAKDOWN:
SCHEDULED PRINCIPAL: 82,409.78 40,444.99
PRINCIPAL PREPAYMENTS: 2,551,075.79 2,284,077.98
CURTAILMENTS: 19,127.88 4,456.02
SUBORDINATION INCREASE AMOUNT: 542,286.71 323,402.61
PRE-FUNDED AMOUNTS DISTRIBUTED AS PREPAYMENTS: 0.00 0.00
REMAINING PRE-FUNDING AMOUNT AVAILABLE (GROUP 1 ONLY): 0.00 0.00
- ---------------------------------------------------------------------------------------------------
Page 3 of 4 -C- COPYRIGHT 1996 Bankers Trust Company
AMRESCO RESIDENTIAL SECURITIES CORPORATION
MORTGAGE LOAN TRUST
SERIES 1996-1
TRUSTEE DISTRIBUTION DATE STATEMENT
- --------------------------------------------------------------------------------------------------------------------
DISTRIBUTION DATE: July 25, 1996
- --------------------------------------------------------------------------------------------------------------------
GROUP 1 GROUP 2
------------ ------------
SUBORDINATION AMOUNTS:
SUBORDINATION AMOUNT: 3,185,368.16 1,902,813.79
REQUIRED SUBORDINATION AMOUNT: 3,922,919.94 2,263,336.64
EXCESS SUBORDINATION AMOUNT: 0.00 0.00
SUBORDINATION DEFICIT: 0.00 0.00
UNREIMBURSED MONTHLY ADVANCES: 0.00 0.00
CUMULATIVE LOSS PERCENTAGE 0.000000% 0.000000%
90+DELINQUENCY PERCENTAGE 1.625581% 1.333616%
INSURER PREMIUM AMOUNT: 20,112.57 10,993.72
TRUSTEE FEE AMOUNT: 170.36 93.26
INTEREST ADJUSTMENT TO SCHEDULED INTEREST 0.00 0.00
- ---------------------------------------------------------------------------------------------------
Page 4 of 4 -C- COPYRIGHT 1996 Bankers Trust Company