AMRESCO RES SC CORP AMR RS SE CP MT LN TR 1996-2
8-K, 1997-01-21
ASSET-BACKED SECURITIES
Previous: SOVEREIGN CREDIT FINANCE I INC, S-1/A, 1997-01-21
Next: REMEDYTEMP INC, DEFR14A, 1997-01-21





                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C.  20549
                                
                            Form 8-K
                                
                         CURRENT REPORT
                                
             Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934
                                
                                
        Date of Report (Date of earliest event reported):
                         April 26, 1996
                                
                                
    AMRESCO Residential Securities Corporation on behalf of:
                                
   AMRESCO Residential Securities Corporation Mortgage Loan Trust
                             1996-2
     (Exact name of registrant as specified in its charter)
                                
                                
                                
                                
                                                      
                                                      
          New York             33-99346.02       33-0711440
(State or Other Jurisdiction   (Commission    (I.R.S. Employer
      of Incorporation)       File Number)  Identification No.)
              
  c/o Bankers Trust Company                           
     of California, N.A.                              
  3 Park Plaza, 16th Floor                            
     Irvine, California                            92714
                                                      
    (Address of Principal                        (Zip Code)
     Executive Offices)
                                
Registrant's telephone number, including area code (909) 605-7600
                                
                                          No Change
  (Former name or former address, if changed since last report)
                                
1
                                

Item 5.   Other Events.
        Information    relating   to   the    distributions    to
Certificateholders  for  the period from  November  29,  1996  to
December   26,  1996  (the  "Monthly  Period")  of  the   AMRESCO
Residential  Securities Corporation Mortgage  Loan  Trust  1996-2
(the  "Registrant"  or "Trust") in respect of the  Mortgage  Loan
Asset   Backed   Certificates,  Series  1996-2,  Class   A   (the
"Certificates") issued by the Registrant and the  performance  of
the  Trust  (including distributions of principal  and  interest,
delinquent  balances  of  mortgage loans,  and  the  subordinated
amount   remaining),  together  with  certain  other  information
relating to the Certificates, is contained in the Monthly  Report
for the Monthly Period provided to Certificateholders pursuant to
the  Pooling and Servicing Agreement dated as of April  1,  1996,
among  AMRESCO Residential Securities Corporation in its capacity
as  Depositor,  AMRESCO Residential Mortgage Corporation  in  its
capacity  as the Seller, Long Beach Mortgage Company  and  Option
One  Mortgage  Corporation as the Servicers,  and  Bankers  Trust
Company  of California, N.A., a national banking association,  in
its capacity as the trustee.


Item 7.   Exhibit.

      Monthly  Report  for  the Monthly Period  relating  to  the
Certificates issued by the Trust.


                           SIGNATURE


      Pursuant to the requirements of the Securities Exchange Act
of  1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned hereunto duly authorized.


                          By:    AMRESCO  Residential  Securities
Corporation

                          By: /s/Ronald B. Kirkland
                             Name:      Ronald B. Kirkland
                             Title:     Vice President and
                                   Chief Accounting Officer



Dated:  January 17, 1997






<TABLE>
                                                      AMRESCO Residential Securities Corporation
                                                                  Mortgage Loan Trust
                                                                     Series 1996-2

                                                            Statement To Certificateholders

                                                             DISTRIBUTIONS IN DOLLARS
<CAPTION>
                                 PRIOR                                                                                   CURRENT
              ORIGINAL         PRINCIPAL                                                        REALIZED   DEFERRED     PRINCIPAL
CLASS        FACE VALUE         BALANCE           INTEREST       PRINCIPAL         TOTAL        LOSSES     INTEREST      BALANCE

<S>       <C>                <C>               <C>               <C>              <C>              <C>        <C>     <C>
A1         32,442,000.00      29,668,968.15      183,576.74      1,241,730.02      1,425,306.76    0.00       0.00     28,427,238.13
A2        225,000,000.00     183,179,842.23      904,628.56      9,224,377.61     10,129,006.17    0.00       0.00    173,955,464.62
B-10                0.00               0.00      541,359.93              0.00        541,359.93    0.00       0.00              0.00
R                   0.00               0.00            0.00              0.00              0.00    0.00       0.00              0.00





TOTALS    257,442,000.00     212,848,810.38    1,629,565.23      10,466,107.63    12,095,672.86    0.00       0.00    202,382,702.75
</TABLE>

<TABLE>
                FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                                PASS-THROUGH
                                                                                                                RATES
<CAPTION>
                           PRIOR                                                       CURRENT
                         PRINCIPAL                                                    PRINCIPAL
CLASS         CUSIP       BALANCE      INTEREST     PRINCIPAL           TOTAL          BALANCE         CURRENT         NEXT
<S>      <C>           <C>             <C>          <C>              <C>            <C>                <C>             <C>
A1       03215PAG4     914.523400      5.658614     38.275384        43.933998      876.248016         7.425000%       7.425000%
A2       03215PAH2     814.132632      4.020571     40.997234        45.017805      773.135398         5.735000%       6.027970%
B-10                     0.000000      2.102842      0.000000         2.102842        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:             November 29, 1996                                                               Irvine, CA 92714

DISTRIBUTION DATE:       December 26, 1996                                         FACTOR INFORMATION:   (800) 735-7777 


                                  Page 1 of 4
</TABLE>
                                          
<TABLE>
                                  AMRESCO Residential Securities Corporation
                                                 Mortgage Loan Trust
                                                     Series 1996-2


                                         Statement To Certificateholders


Distribution Date:  December 26, 1996
<CAPTION>
                                                                    GROUP 1          GROUP 2            TOTALS
<S>                                                               <C>              <C>               <C>
SERVICER ADVANCES:
  INTEREST                                                           128,821.91        871,580.83      1,000,402.74
  PRINCIPAL                                                            8,680.72         41,601.16         50,281.88

ACCRUED SERVICING FEE FOR THE CURRENT PERIOD:                         12,547.07         78,294.62         90,841.69
PLUS ADDITIONAL SERVICING COMPENSATION:                                    0.00              0.00              0.00
TOTAL SERVICING FEES DUE MASTER SERVICER:                             12,547.07         78,294.62         90,841.69

  LESS: AMOUNTS TO COVER INTEREST SHORTFALLS:                            934.54          8,037.15          8,971.69
  LESS: DELINQUENT SERVICE FEES:                                       6,454.71         40,234.38         46,689.09

COLLECTED SERVICING FEES FOR CURRENT PERIOD:                           5,157.82         30,023.09         35,180.91
                                                                       0.020035          0.116621          0.136656

BEGINNING NUMBER OF LOANS:                                                  348             2,004             2,352
ENDING NUMBER OF LOANS:                                                     337             1,907             2,244

BEGINNING PRINCIPAL BALANCE OF POOL:                              30,112,972.32    187,907,102.18    218,020,074.50
ENDING PRINCIPAL BALANCE OF POOL:                                 29,140,976.78    178,680,464.62    207,821,441.40
  GROUP FACTOR:                                                      89.823004%        79.426739%        80.737056%

LARGEST LOAN BALANCE:                                                459,711.01        497,733.03

WEIGHTED AVERAGE TERM TO MATURITY:                                       335.86            345.27

CURRENT WEIGHTED AVERAGE MORTGAGE RATE:                              10.377190%        11.186255%        11.074507%
NEXT WEIGHTED AVERAGE MORTGAGE RATE:                                 10.354969%        11.213613%        11.093213%

PRINCIPAL PREPAYMENTS:
  NUMBER OF LOANS (IF PAID IN FULL):                                        11                 97               108
  PRINCIPAL BALANCE:                                                 632,461.39      7,141,881.74      7,774,343.13
  AMOUNT PER $1000 CERTIFICATE:                                       19.495142         31.741697         30.198426

PREPAYMENT INTEREST SHORTFALL AMOUNT INCLUDED IN DISTRIBUTION:           934.54          8,037.15          8,971.69
NONCOVERED PREPAYMENT INTEREST SHORTFALL FOR THIS DISTRIBUTION:            0.00              0.00              0.00

AVAILABLE FUNDS:                                                   1,219,855.16     10,899,990.30     12,119,845.46

INSURED PAYMENT:                                                           0.00             0.00               0.00

REMAINING PRE-FUNDING AMOUNT AVAILABLE (GROUP 2 ONLY):                                      0.00               0.00







                                  Page 2 of 4 
</TABLE>

<TABLE>
                                        AMRESCO Residential Securities Corporation
                                                  Mortgage Loan Trust
                                                     Series 1996-2


                                            Statement To Certificateholders


Distribution Date:  December 26, 1996

<CAPTION>
                                                           GROUP 1               GROUP 2               TOTALS
<S>                                                     <C>                   <C>                   <C>
CLASS A PRINCIPAL DISTRIBUTION BREAKDOWN:
  SCHEDULED PRINCIPAL:                                     17,819.05             78,447.51              96,266.56  
  PRINCIPAL PREPAYMENTS:                                  628,333.43          7,128,656.82           7,756,990.25
  CURTAILMENTS:                                             4,127.96             13,224.92              17,352.88
  REPURCHASES:                                            321,715.10          2,006,308.31           2,328,023.41    
  LIQUIDATION PROCEEDS:                                         0.00                  0.00                   0.00    
  SUBORDINATION INCREASE AMOUNT:                           60,913.75                  0.00              60,913.75
  PRE-FUNDED AMOUNTS DISTRIBUTED AS PREPAYMENTS:                0.00                  0.00                   0.00   
                                                        1,032,909.29          9,226,637.56          10,259,546.85   
<CAPTION>
DELINQUENT AND                                                                                         LOANS             LOANS
FORECLOSURE LOAN                     30 TO 59         60 TO 89            90             91+            IN                IN
INFORMATION*                           DAYS             DAYS             DAYS           DAYS        BANKRUPTCY        FORECLOSURE
<S>                                <C>              <C>             <C>             <C>             <C>              <C>
  GROUP 1 (Fixed Rate)
PRINCIPAL BALANCE                   1,599,160.41      463,117.27      156,184.67      977,427.77      607,276.20       409,777.72
NUMBER OF LOANS                               17               5               1               7               3                4
% OF TOTAL GROUP 1 LOAN BALANCE            5.49%           1.59%           0.54%           3.35%           2.08%            1.41%

  GROUP 2 (Adjustable Rate)
PRINCIPAL BALANCE                  11,975,786.01    2,741,584.68    2,521,188.72    7,928,449.46    1,943,536.89     6,882,391.82
NUMBER OF LOANS                              125              33              27              92              28               76
% OF TOTAL GROUP 2 LOAN BALANCE            6.70%           1.53%           1.41%           4.44%           1.09%            3.85%

TOTAL PRINCIPAL BALANCE            13,574,946.42    3,204,701.95    2,677,373.39    8,905,877.23    2,550,813.09     7,292,169.54
TOTAL NUMBER OF LOANS                        142              38              28              99              31               80
% OF TOTAL LOAN BALANCE                    6.53%           1.54%           1.29%           4.29%           1.23%            3.51%

*Delinquencies are inclusive of Foreclosures, Bankruptcies and REO Property       

<CAPTION>
                                                                       GROUP 1        GROUP 2         TOTALS
<S>                                                                   <C>           <C>             <C>        
REO PROPERTY INFORMATION:
  BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE:             168,561.31    1,299,477.27    1,468,038.58
  AGGREGATE PRINCIPAL BALANCE OF REO LOANS:                           167,504.00    1,292,449.80    1,459,953.80
  NUMBER OF REO LOANS:                                                         1              12              13


NEW REO PROPERTIES:   TOTAL NUMBER:   5

<CAPTION>
                              DATE OF                               SCH. PRIN.
GROUP      LOAN NUMBER      ACQUISITION        BOOK VALUE            BALANCE
  <S>        <C>             <C>             <C>                  <C>
  2          1985456         11/19/96        $386,279.34          $380,903.78
  2          2013019         11/20/96        $151,835.18          $151,445.85
  2          2104834         11/27/96        $ 96,992.95          $ 96,004.65
  2          2098887         11/06/96        $ 90,900.91          $ 90,530.17
  2          2145795         11/07/96        $ 26,396.20          $ 26,549.30




                                  Page 3 of 4
</TABLE>

<TABLE>
                             AMRESCO Residential Securities Corporation
                                        Mortgage Loan Trust
                                            Series 1996-2

                                     Statement To Certificateholders

Distribution Date:  December 26, 1996

LIQUIDATED LOANS:   TOTAL NUMBER:   0

  GROUP             LOAN NUMBER            ACQUISITION           BALANCE




<CAPTION>
                                          GROUP 1            GROUP 2            TOTALS
<S>                                     <C>               <C>                <C>
SUBORDINATION AMOUNTS:
  SUBORDINATED AMOUNT after all
    distributions and transfers:        713,738.65        4,725,000.00       5,438,738.65
  REQUIRED SUBORDINATION AMOUNT:        713,738.65        4,725,000.00       5,438,738.65
  EXCESS SUBORDINATION AMOUNT:                0.00                0.00               0.00
  SUBORDINATION DEFICIT:                      0.00                0.00               0.00

UNREIMBURSED MONTHLY ADVANCES:                0.00                0.00               0.00


CUMULATIVE LOSS PERCENTAGE:              0.000000%           0.000000%
90+ DELINQUENCY PERCENTAGE:              3.918985%           4.973653%

INSURER PREMIUM AMOUNT:                   3,337.76           20,607.73          23,945.49
TRUSTEE FEE AMOUNT:                          31.37              195.74             227.11

REALIZED LOSS INFORMATION:   
                                                                              
<CAPTION>
                                                              GROUP 1     GROUP 2      TOTAL
                   <S>                                        <C>         <C>          <C>
                   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 4 of 4
                      COPYRIGHT 1996 Bankers Trust Company
</TABLE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission