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):January 27, 1997
FINANCIAL ASSET SECURITIES CORP.,
(as depositor under the Pooling and Servicing
Agreement, dated as of March 1, 1996, providing
for the issuance of Financial Asset Securities Corp.,
Mego Mortgage FHA Title I Loan Trust 1996-1,
FHA Title I Loan Asset-Backed Certificates,
Series 1996-1).
(Exact name of registrant as specified in its charter)
Delaware 33-99018-03 41-1836604
(State or Other Jurisdiction (Commission (I.R.S.
Employer
of Incorporation) File Number) Identification No.)
600 Steamboat Road
Greenwich, Connecticut 06830
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (203) 625-2700
Item 5. Other Events
On behalf of Mego Mortgage FHA Title I Loan
Trust 1996-1, FHA Title I Loan Asset-Backed
Certificates, Series 1996-1, a Trust created
pursuant to the Pooling and Servicing
Agreement, dated March 1, 1996, by First Trust
of New York, National Association, as trustee for
the Trust, the Trustee has caused to be filed with
the Commission, the Monthly Report dated
January 27, 1997. The Monthly Report is filed
pursuant to and in accordance with (1) numerous
no-action letters (2) current Commission policy in
the area. The filing of the Monthly Report will
occur subsequent to each monthly distribution to
the holders of the Certificates, Due September
25, 2017.
A. Monthly Report Information:
Aggregate distribution information for the current
distribution date January 27, 1997.
Principal Interest Ending Balance
Cede & Co $1,124,207.95 $484,620.49 $72,696,626.45
B. No delinquency in payment under the Certificate
Guaranty Insurance Policy has occurred.
C. Have any deficiencies occurred? NO.
Date:
Amount:
D. Were any amounts paid or are any amounts payable
under the Certificate Guaranty Insurance Policy? NO
Amount:
E. Are there any developments with respect to the
Certificate Insurance Guaranty Policy? NONE.
F. Item 1: Legal Proceedings: NONE
G. Item 2: Changes in Securities: NONE
H Item 4: Submission of Matters to a Vote of
Certificatholders: NONE
I. Item 5: Other Information - Form 10-Q, Part II - Items
1,2,4,5 if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1. Monthly Distribution Report dated January 27, 1997.
MEGO MORTGAGE CORPORATION
FHA TITLE I LOAN ASSET-BACKED CERTIFICATES
SERIES 1996-1
CERTIFICATE HOLDERS' REPORT
Distribution Date: 27-Jan-97
Beginning Ending
Certificate Principal Interest Total Certificate
Class Balance DistributionDistribution Distribution Balance
A-1 45430000.00 1124207.95 193649.85 1317857.80 34353626.45
A-2 21580000.00 0.00 124085.00 124085.00 21580000.00
A-3 16763000.00 0.00 104768.75 104768.75 16763000.00
S 84193740.73 NA 62116.89 62116.89 72996418.91
R NA NA 0.00 0.00 NA
Total 83773000.00 1124207.95 484620.49 1608828.44 72696626.45
AMOUNTS PER $1,000 UNIT
Ending Current
Principal Interest Total Certificate Pass-Through
ClassDistribution DistributionDistribution Balance Interest Rate
A-1 24.74593771 4.26259850 29.00853621 756.18812349 6.5500%
A-2 0.00000000 5.75000000 5.75000000 1000.00000000 6.9000%
A-3 0.00000000 6.25000000 6.25000000 1000.00000000 7.5000%
S (a) 0.00000000 0.73778513 0.73778513 867.00529371 1.0000%
Trustee's Certificate
Pooling and Servicing Agreement Dated March 21, 1996
i) Interest from Mortgagors / Master Servicer 891235.53
Interest from Purchased Loans 0.00
Interest from Defaulted Mortgage Loans 442.25
891677.78
Principal Collections (Regular Installments) 137419.97
Principal Collections (Curtailments and Paid in Fulls) 729719.41
Principal from Purchased Loans 0.00
Principal from Defaulted Mortgage Loans 10056.31
877195.69
Collected Amount 1768873.47
Deposits Pursuant to Sec. 4.03 (e) - Reserve Account Deposits 0.00
Amount Deposited Pursuant to Section 2.04 (d) Substitutions 741.37
Distribution Amount 1769614.84
Insured Payments 0.00
Amount Available 1769614.84
ii) Pool Balance Information:
Beginning Pool Balance 74540271.20
less: Principal Collections 867139.38
less: Defaulted Loans 676712.91
Ending Pool Balance 72996418.91
Before After
iii) Class A Factors: Distributions Distributions
Class A-1 0.78093406 0.75618812
Class A-2 1.00000000 1.00000000
Class A-3 1.00000000 1.00000000
Computed Distributed
Amount Amount Shortfall
iv) Class A Monthly Interest Amount 422503.60 422503.60 0.00
Class A Principal Distribution Amount 2409111.27 1124207.95 1284903.32
(limited to the Overcolleralization Amount)
Class A Distribution of 0.00 0.00 0.00
Distributable Excess Spread
Class A Guaranteed Distribution 0.00 0.00 0.00
v) Excess Spread 0.00
Distributable Excess Spread 0.00
vi) FHA Premium Account Deposit 14853.14
Servicer Fee 77646.12
Master Servicer Fee 4969.35
Master Servicer Reimbursement 38096.11
Trustee Fee 2484.68
Premium 22737.00
Reimbursement Amount distributed to the Certificate Insurer 0.00
Successor Master Servicer Fees 0.00
Priority Expenses 0.00
Excess Claim Amount 0.00
vii) Collateral Performance Percentages
30+ Delinquency Percentage (Rolling Three Month) 7.7324%
60+ Delinquency Percentage (Rolling Three Month) 3.0695%
Annual Default Percentage (Three Month Average) 7.8422%
Cumulative Default Percentage 3.6059%
viii) Overcollateralization Information:
OC Multiple 2.50
Required OC Amount 7366952.31
Overcollateralization Amount (before distributions) 719436.80
Overcollateralization Amount (after distributions) 299792.46
ix) Default Information:
Current Period Cumulative
Principal Balance of Defaulted Loans 676712.91 2887656.94
Principal Balance of Credit Support Multiple 676712.91 2887656.94
x) FHA Insurance Information:
Trust Designated Insurance Amount (at the Cut-off Date) 8419374.00
Number Number Balance Balance
Current Period Cumulative Current Period Cumulative
Claims Filed 36 43 679199.44 813346.53
Claims Pending 67 NA 1192207.15 NA
Claims Paid 0 0 0.00 0.00
SIGNATURES
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 thereunto duly authorized.
FINANCIAL ASSET SECURITIES CORPORATION
By
Name: Lynn Steiner
Title: Assistant Vice President, First Trust
of New York, National Association
Dated: January 31, 1997
