1 EXHIBIT 99.1 FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER) FIRSTPLUS INVESTMENT CORPORATION (SELLER) FIRSTPLUS HOME LOAN OWNER TRUST 1997-1 (ISSUER) THE FIRSTPLUS ASSET-BACKED NOTES AND CERTIFICATES SERIES 1997-1 AGREEMENT DATED FEBRUARY 21,...
1
EXHIBIT 99.1
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (SELLER)
FIRSTPLUS HOME LOAN OWNER TRUST 1997-1 (ISSUER)
THE FIRSTPLUS ASSET-BACKED NOTES AND CERTIFICATES SERIES 1997-1
AGREEMENT DATED FEBRUARY 21, 1997
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-1 139,980,000.00 139,980,000.00 6.05% 2,865,296.02 0.00 705,732.50 0.00
A-2 64,680,000.00 64,680,000.00 6.28% 0.00 0.00 338,492.00 0.00
A-3 65,160,000.00 65,160,000.00 6.45% 0.00 0.00 350,235.00 0.00
A-4 49,750,000.00 49,750,000.00 6.60% 0.00 0.00 273,625.00 0.00
A-5 49,170,000.00 49,170,000.00 6.70% 0.00 0.00 274,532.50 0.00
A-6 93,110,000.00 93,110,000.00 6.95% 0.00 0.00 539,262.08 0.00
A-7 61,330,000.00 61,330,000.00 7.16% 0.00 0.00 365,935.67 0.00
A-8 37,570,000.00 37,570,000.00 7.33% 0.00 0.00 229,490.08 0.00
Certificates 39,250,000.00 39,250,000.00 7.64% 0.00 0.00 249,891.67 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------
Totals 600,000,000.00 600,000,000.00 2,865,296.02 3,327,196.50
------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
Total Over Allocated Ending Pool
Class Distribution Collateral. Losses Balance Factor
------------------------------------------------------------------------------------------------
A-1 3,571,028.52 0.00 0.00 137,114,703.98 97.953068%
A-2 338,492.00 0.00 0.00 64,680,000.00 100.000000%
A-3 350,235.00 0.00 0.00 65,160,000.00 100.000000%
A-4 273,625.00 0.00 0.00 49,750,000.00 100.000000%
A-5 274,532.50 0.00 0.00 49,170,000.00 100.000000%
A-6 539,262.08 0.00 0.00 93,110,000.00 100.000000%
A-7 365,935.67 0.00 0.00 61,330,000.00 100.000000%
A-8 229,490.08 0.00 0.00 37,570,000.00 100.000000%
Certificates 249,891.67 0.00 0.00 39,250,000.00 100.000000%
R 0.00 1,933,865.96 0.00 1,933,865.96 0.000000%
------------------------------------------------------------------------------------------------
Totals 6,192,492.52 599,068,569.94
------------------------------------------------------------------------------------------------
AMOUNTS PER 1,000 Principal
Balance Before Principal Interest Total End
CLASS CUSIP Distribution Remittance Remittance Distribution Balance
---------------------------------------------------------------------------------------------------------
A-1 1000.000000 20.469324 5.041667 25.510991 979.530676
A-2 1000.000000 0.000000 5.233333 5.233333 1000.000000
A-3 1000.000000 0.000000 5.375000 5.375000 1000.000000
A-4 1000.000000 0.000000 5.500000 5.500000 1000.000000
A-5 1000.000000 0.000000 5.583333 5.583333 1000.000000
A-6 1000.000000 0.000000 5.791667 5.791667 1000.000000
A-7 1000.000000 0.000000 5.966667 5.966667 1000.000000
A-8 1000.000000 0.000000 6.108333 6.108333 1000.000000
Certificates 1000.000000 0.000000 6.366667 6.366667 1000.000000
Original weighted average sercurities rate = 6.65%
Current weighted average sercurities rate = 6.65%
Determination Date 03/04/96
Distribution Date 03/10/96
2
FIRSTPLUS FINANCIAL, INC. (TRANSFEROR AND SERVICER)
FIRSTPLUS INVESTMENT CORPORATION (SELLER)
FIRSTPLUS HOME LOAN OWNER TRUST 1997-1 (ISSUER)
THE FIRSTPLUS ASSET-BACKED NOTES AND CERTIFICATES SERIES 1997-1
AGREEMENT DATED FEBRUARY 21, 1997
SERVICER'S MONTHLY REMITTANCE REPORT
--------------------------------------------------------------------------------
Available Collection Amount 6,443,547.97
COLLECTIONS ON THE MORTGAGE LOANS:
Interest Principal Total
-------- --------- -----
Scheduled Monthly Payments 3,892,805.87 564,056.33 4,456,862.20
Recovery of Delinquent Scheduled Payments 0.00 0.00 0.00
Principal Prepayments 514,030.77 367,373.73 881,404.50
FHA Claims 0.00 0.00 0.00
Foreclosure Collections 0.00 0.00 0.00
Total Collections on Mortgage Loans 4,406,836.64 931,430.06 5,338,266.70
Repurchases 0.00 0.00 0.00
Collection Account Earnings 0.00 0.00 0.00
Note Distribution Account Earnings 0.86 0.00 0.86
Capitalized Interest Release 1,105,281.27 0.00 1,105,281.27
Available Collection Amounts 5,512,118.77 931,430.06 6,443,548.83
FEES:
Servicing Fee 250,344.22
Trustee Fee 178.02
Custodian Fee 534.07
Guaranty Insurance 0.00
Owner Trustee Fee 0.00
Total Fees: 251,056.31
OVERCOLLATERALIZATION INFORMATION:
Original Overcollateralization Amount 0.00
Current Overcollateralization Amount 1,933,865.96
Interim Required Overcollaterlization Amount 24,000,000.00
Required Overcollaterlization Amount 45,000,000.00
Current Credit Support Multiple 1.00
Is Due Period a Step Down Date? No
RESERVE ACCOUNT INFORMATION
Original Reserve Account Deposit 14,019,276.18
Current Reserve Fund Balance 14,019,276.18
Reserve Fund Requirement 14,019,276.18
AMOUNT IN PREFUNDING ACCOUNT: 199,449,252.38
Capital Account Information:
Amount Remaining in Capitalized Interest Account 1,980,320.24
Amount to be Disbursed from Capitalized Interest Account to Note Distribution Account 1,105,281.27
COLLATERAL INFORMATION:
Beginning Weighted Average Remaining Maturity 0
Ending Weighted Average Remaining Maturity 234
Beginning Weighted Average Coupon 0.000%
Ending Weighted Average Coupon 14.100%
Beginning Number of Loans 0
Ending Number of Loans 13,019
Beginning Unpaid Principle Balance of Home Loans 400,550,747.62
Ending Unpaid Principle Balance of Home Loans 399,619,317.56
Loans Paid in Full 0
DELINQUENCIES:
# $ % of $
- - ------
30-59 Days 31 915,132.00 0.2285%
60-89 Days 1 20,417.00 0.0051%
Over 90 0 0.00 0.0000%
Total 32 935,549.00 0.2336%
LIQUIDATED LOANS:
Principal Interest
Liquidation Proceeds 0.00 0.00
Write-Offs 0.00 0.00
Net Losses 0.00 0.00
3
RESERVE ACCOUNT:
Beginning balance 14,019,276.18
Current deposits 0.00
Current earnings 3,848.01
Withdraw of excess reserve account amount to residual interest holders 3,848.01
Ending balance 14,019,276.18
CAPITALIZED INTEREST:
Beginning balance: 3,030,025.00
Capitalized interest acct requirement (projected interest shortfall) 1,980,320.24
Less amount to be released to residual interest 0.00
Holder on Dec. 10 pursuant to section 5.04(d)
Less amount to be distributed to note distribution 1,105,281.27
Account on Dec. 6 required by section 5.04(a)
Plus Account earnings posted in due period 831.68
Prefunding account earnings posted in due period 54,744.83
Ending balance on distribution date 1,980,320.24
PREFUNDING ACCOUNT:
Beginning balance 199,449,252.38
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 199,449,252.38
4
Servicing Trustee Cust Cert
Fee Fee Fee Ins*
Bal Days 0.75% 0.0040% 0.012% 0.024%
Beginning Pool Principal Balance 400,550,747.62 4 250,344.22 178.02 534.07 0.00
