Page 1 of 4 FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER) FIRSTPLUS INVESTMENT CORPORATION (SELLER) FIRSTPLUS HOME LOAN OWNER TRUST 1996-4 (ISSUER) FIRSTPLUS ASSET-BACKED SECURITIES, SERIES 1996-4 SALE AND SERVICING AGREEMENT DATED NOVEMBER 1,...
1
EXHIBIT 99.1
Page 1 of 4
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (SELLER)
FIRSTPLUS HOME LOAN OWNER TRUST 1996-4 (ISSUER)
FIRSTPLUS ASSET-BACKED SECURITIES, SERIES 1996-4
SALE AND SERVICING AGREEMENT DATED NOVEMBER 1, 1996
SERVICER'S MONTHLY REMITTANCE REPORT
------------------------------------------------------------------------------------------------------------------------------------
PRINCIPAL CURRENT PRINCIPAL PRINCIPAL INTEREST
ORIGINAL BALANCE BEFORE PASS REMITTANCE CARRY INTEREST CARRY
CLASS FACE VALUE DISTRIBUTION THROUGH (INCLUDING TURBO) FORWARD REMITTANCE FORWARD
------------------------------------------------------------------------------------------------------------------------------------
A-1 100,750,000.00 100,750,000.00 6.12% 2,654,152.99 0.00 513,825.00 0.00
A-2 37,740,000.00 37,740,000.00 6.14% 0.00 0.00 193,103.00 0.00
A-3 50,270,000.00 50,270,000.00 6.28% 0.00 0.00 263,079.67 0.00
A-4 27,520,000.00 27,520,000.00 6.45% 0.00 0.00 147,920.00 0.00
A-5 37,100,000.00 37,100,000.00 6.53% 0.00 0.00 201,885.83 0.00
A-6 56,620,000.00 56,620,000.00 6.87% 0.00 0.00 324,149.50 0.00
A-7 44,340,000.00 44,340,000.00 7.09% 0.00 0.00 261,975.50 0.00
A-8 21,950,000.00 21,950,000.00 7.31% 0.00 0.00 133,712.08 0.00
Certificates 23,710,000.00 23,710,000.00 7.60% 0.00 0.00 150,163.33 0.00
R 0.00 0.00 0.00% 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
Totals 400,000,000.00 400,000,000.00 2,654,152.99 2,189,813.91
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
TOTAL OVER ALLOCATED ENDING POOL
CLASS DISTRIBUTION COLLATERAL LOSSES BALANCE FACTOR
------------------------------------------------------------------------------------------
A-1 3,167,977.99 0.00 0.00 98,095,847.01 97.365605%
A-2 193,103.00 0.00 0.00 37,740,000.00 100.000000%
A-3 263,079.67 0.00 0.00 50,270,000.00 100.000000%
A-4 147,920.00 0.00 0.00 27,520,000.00 100.000000%
A-5 201,885.83 0.00 0.00 37,100,000.00 100.000000%
A-6 324,149.50 0.00 0.00 56,620,000.00 100.000000%
A-7 261,975.50 0.00 0.00 44,340,000.00 100.000000%
A-8 133,712.08 0.00 0.00 21,950,000.00 100.000000%
Certificates 150,163.33 0.00 0.00 23,710,000.00 100.000000%
R 0.00 1,859,588.11 0.00 1,859,588.11 0.000000%
------------------------------------------------------------------------------------------
Totals 4,843,966.90 399,205,435.12
------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------
PRINCIPAL
BALANCE BEFORE PRINCIPAL INTEREST TOTAL END
CLASS CUSIP DISTRIBUTION REMITTANCE REMITTANCE DISTRIBUTION BALANCE
--------------------------------------------------------------------------------------------------------------
A-1 000000XX0 1000.000000 26.343950 5.100000 31.443950 973.656050
A-2 000000XX0 1000.000000 0.000000 5.116667 5.116667 1000.000000
A-3 000000XX0 1000.000000 0.000000 5.233333 5.233333 1000.000000
A-4 000000XX0 1000.000000 0.000000 5.375000 5.375000 1000.000000
A-5 000000XX0 1000.000000 0.000000 5.441667 5.441667 1000.000000
A-6 000000XX0 1000.000000 0.000000 5.725000 5.725000 1000.000000
A-7 000000XX0 1000.000000 0.000000 5.908333 5.908333 1000.000000
A-8 000000XX0 1000.000000 0.000000 6.091667 6.091667 1000.000000
Certificates 1000.000000 0.000000 6.333333 6.333333 1000.000000
Original weighted average securities rate = 7.27%
Current weighted average securities rate = 7.27%
Determination Date December 3, 1996
Distribution Date December 10, 1996
2
Page 2 of 4
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (SELLER)
FIRSTPLUS HOME LOAN TRUST 1996-4 (ISSUER)
THE FIRSTPLUS ASSET-BACKED CERTIFICATES SERIES 1996-4
AGREEMENT DATED NOVEMBER 1, 1996
SERVICER'S MONTHLY REMITTANCE REPORT
-----------------------------------------------------------------------------------------------------------------------
Available Collection Amount 5,064,428.91
COLLECTIONS ON THE MORTGAGE LOANS:
Interest Principal Total
--------- ---------- -----
Scheduled Monthly Payments 3,307,160.94 336,979.27 3,644,140.21
Recovery of Delinquent Scheduled Payments 400,064.31 35,832.74 435,897.05
Principal Prepayments 291,292.84 421,752.87 713,045.71
Repurchases 0.00 0.00 0.00
FHA Claims 0.00 0.00 0.00
Foreclosure Collections 0.00 0.00 0.00
Total 3,998,518.09 794,564.88 4,793,082.97
FEES:
Servicing Fee 219,060.02
Trustee Fee 350.50
Custodian Fee 1,051.49
Certificate Guaranty Insurance 0.00
Owner Trustee Fee 0.00
Total Fees: 220,462.01
OVERCOLLATERALIZATION INFORMATION:
Original Overcollateralization Amount 0.00
Current Overcollateralization Amount 1,859,588.11
Interim Required Overcollateralization Amount 16,000,000.00
Required Overcollateralization Amount 29,000,000.00
Current Credit Support Multiple 1.00
Is Due Period a Step Down Date? No
RESERVE ACCOUNT INFORMATION
Original Reserve Account Deposit 13,000,000.00
Current Reserve Fund Balance 13,000,000.00
Reserve Fund Requirement 13,000,000.00
AMOUNT IN PREFUNDING ACCOUNT: 49,560.902.82
CAPITAL ACCOUNT INFORMATION:
Amount Remaining in Capitalized Interest Account 280,156,77
Amount to be Disbursed from Capitalized Interest Account to Note Distribution Account 271,345.94
COLLATERAL INFORMATION:
Beginning Unpaid Principle Balance of Home Loans 350,439,097.18
Weighted Average Remaining Maturity 226
Weighted Average Coupon 14.510%
Remaining Number of Loans 12,192
Remaining Unpaid Principle Balance of Home Loans 349,701,467.59
Loans Paid in Full 17
Delinquencies: # $ % of $
- - ------
30-59 Days 54 1,382,035.78 0.3952%
60-89 Days 0 0.00 0.0000
Over 90 0 0.00 0.0000
Total 54 1,382,035.78 0.3952%
LIQUIDATED LOANS:
Principal Interest
Liquidation Proceeds 0.00 0.00
Write-Offs 0.00 0.00
Net Losses 0.00 0.00
3
Page 3 of 4
BACKUP CALCULATIONS:
DEPOSIT TO NOTE DISTRIBUTION ACCOUNT:
Available Collection Amount: P & I 4,793,082.97 Principal Collections 794,564.88
Cap Interest Release 271,345.94 Interest Collections 3,998,518.09
Guaranteed Payment 0.00 ------------
Reserve Account Withdraws 0.00 WIRE FROM FFI TO FIRST TRUST 4,793,082.97
------------
Total Deposits 5,064,428.91
Note Distribution Account earnings 0.00
Note Distribution Account balance
------------
5,064,428.91
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 219,060.02 4,845,368.89
Guaranty Insurance Premium 0.00 4,845,368.89
Indenture Trustee Fee 350.50 4,845,018.39
Owner Trustee Fee 0.00 4,845,018.39
Custodian Fee 1,051.49 4,843,966.90
Noteholders Interest Distributable Amount 2,039,650.58 2,804,316.32
Regular Principal Distributable Amount 794,564.88 2,009,751.44
Excess Spread to Class A-1 note as a part of the 1,859,588.11 150,163.33
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 150,163.33 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
Reimbursed Servicing Advances 0.00 0.00
4
Page 4 of 4
RESERVE ACCOUNT:
Beginning balance 13,000,000.00
Current deposits 0.00
Current earnings 16,081.11
Withdraw of excess reserve account amount to residual holder 0.00
Ending balance 13,016,081.11
CAPITALIZED INTEREST:
Beginning balance: 526,018.77
Capitalized interest acct requirement (projected interest shortfall) 280,156.77
Less amount to be released to residual interest 36,474.02
Holder on Dec. 10 pursuant to Section 5.04(d)
Less Amount to be distributed to note distribution 271,345.94
Account on Dec. 5 required by Section 5.04(a)
Plus Account earnings posted in due period 650.68
Prefunding account earning posted in due period 61,307.28
Ending Balance on distribution date 280,156.77
PREFUNDING ACCOUNT:
Beginning balance 49,560,902.82
Less draw for first funding 0.00
Less amount to be distributed to note distribution 0.00
Account required by section 5.03(c)
Less amount to be distributed to certificate distribution 0.00
Account required by section 5.03(c)
Ending balance 49,560,902.82
