|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MORGAN J P COMM MORT FN COR COM MT PS THRU CERT SER 1996-C2, 8-K, 1998-09-08 |
Next: FT 278, 497J, 1998-09-08 |
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):
August 25, 1998
AMRESCO Residential Securities Corporation on behalf of:
AMRESCO Residential Securities Corporation Mortgage Loan Trust
1998-1
(Exact name of registrant as specified in its charter)
New York 333-30759-10 Application Pending
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification No.)
c/o Bankers Trust Company
3 Park Plaza 16th Floor
Irvine, CA 92614
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code (714) 253-7575
No Change
(Former name or former address, if changed since last report)
Item 5. Other Events.
Information relating to the distributions to
Certificateholders for the period from July 1, 1998 to July 31,
1998 (the "Monthly Period") of the AMRESCO Residential Securities
Corporation Mortgage Loan Trust 1998-1 (the "Registrant" or
"Trust") in respect of the Mortgage Loan Asset Backed
Certificates, Series 1998-1, 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 February 1, 1998, among AMRESCO Residential
Securities Corporation in its capacity as Depositor, AMRESCO
Residential Capital Markets, Inc. in its capacity as the Seller,
Advanta Mortgage Corp. USA, Ameriquest Mortgage Company and
Wendover Financial Services Corporation as the Servicers, and
Bankers Trust Company, 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
Mortgage Loan Trust 1998-1
By: /s/Ron B. Kirkland
Name: Ron B. Kirkland
Title: Vice President and
Chief Accounting Officer
Dated: September 4, 1998
<TABLE>
<CAPTION>
AMRESCO Residential Securities Corporation
Mortgage Loan Trust
Series 1998-1
Statement to Certificateholders
Distributions in Dollars
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
LT-A-1 156,000,000.00 138,529,606.04 1,158,097.07 6,428,569.68 7,586,666.75 0.00 0.00 132,101,036.36
LT-A-2 25,000,000.00 25,000,000.00 208,333.33 0.00 208,333.33 0.00 0.00 25,000,000.00
LT-A-3 78,500,000.00 78,500,000.00 654,166.67 0.00 654,166.67 0.00 0.00 78,500,000.00
LT-A-4 22,500,000.00 22,500,000.00 187,500.00 0.00 187,500.00 0.00 0.00 22,500,000.00
LT-A-5 32,000,000.00 32,000,000.00 266,666.67 0.00 266,666.67 0.00 0.00 32,000,000.00
LT-A-6 30,000,000.00 30,000,000.00 250,000.00 0.00 250,000.00 0.00 0.00 30,000,000.00
LT-A-7 486,000,000.00 435,736,784.83 3,633,854.85 14,752,625.49 18,386,480.34 0.00 0.00 420,984,159.34
LT-M-1F 22,000,000.00 22,000,000.00 183,918.34 0.00 183,918.34 0.00 0.00 22,000,000.00
LT-M-1A 48,000,000.00 48,000,000.00 400,299.08 0.00 400,299.08 0.00 0.00 48,000,000.00
LT-M-2F 18,000,000.00 18,000,000.00 150,478.64 0.00 150,478.64 0.00 0.00 18,000,000.00
LT-M-2A 36,000,000.00 36,000,000.00 300,224.31 0.00 300,224.31 0.00 0.00 36,000,000.00
LT-B-1F 16,000,000.00 16,000,000.00 133,758.79 0.00 133,758.79 3,088.47 0.00 15,996,911.53
LT-B-1A 30,000,000.00 29,988,612.85 250,091.96 0.00 250,091.96 982.00 0.00 29,987,630.85
LT-R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 1,000,000,000.00 932,255,003.72 7,777,389.71 21,181,195.17 28,958,584.88 4,070.47 0.00 911,069,738.08
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
RATES
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
LT-A-1 888.010295 7.423699 41.208780 48.632479 846.801515 10.031910% 10.020576%
LT-A-2 1,000.000000 8.333333 0.000000 8.333333 1,000.000000 10.031910% 10.020576%
LT-A-3 1,000.000000 8.333333 0.000000 8.333333 1,000.000000 10.031910% 10.020576%
LT-A-4 1,000.000000 8.333333 0.000000 8.333333 1,000.000000 10.031910% 10.020576%
LT-A-5 1,000.000000 8.333333 0.000000 8.333333 1,000.000000 10.031910% 10.020576%
LT-A-6 1,000.000000 8.333333 0.000000 8.333333 1,000.000000 10.031910% 10.020576%
LT-A-7 896.577747 7.477068 30.355196 37.832264 866.222550 10.007477% 10.001686%
LT-M-1F 1,000.000000 8.359925 0.000000 8.359925 1,000.000000 10.031910% 10.020576%
LT-M-1A 1,000.000000 8.339564 0.000000 8.339564 1,000.000000 10.007477% 10.001686%
LT-M-2F 1,000.000000 8.359924 0.000000 8.359924 1,000.000000 10.031910% 10.020576%
LT-M-2A 1,000.000000 8.339564 0.000000 8.339564 1,000.000000 10.007477% 10.001686%
LT-B-1F 1,000.000000 8.359924 0.000000 8.359924 999.806971 10.031910% 10.020576%
LT-B-1A 999.620428 8.336399 0.000000 8.336399 999.587695 10.007477% 10.001686%
LT-R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
Statement To Certificateholders
Distributions in Dollars
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
A-1 156,000,000.00 136,189,530.35 738,828.20 6,995,341.44 7,734,169.64 0.00 0.00 129,194,188.91
A-2 25,000,000.00 25,000,000.00 131,250.00 0.00 131,250.00 0.00 0.00 25,000,000.00
A-3 78,500,000.00 78,500,000.00 418,666.67 0.00 418,666.67 0.00 0.00 78,500,000.00
A-4 22,500,000.00 22,500,000.00 122,812.50 0.00 122,812.50 0.00 0.00 22,500,000.00
A-5 32,000,000.00 32,000,000.00 188,533.33 0.00 188,533.33 0.00 0.00 32,000,000.00
A-6 30,000,000.00 30,000,000.00 162,750.00 0.00 162,750.00 0.00 0.00 30,000,000.00
A-7 486,000,000.00 430,237,182.44 2,029,658.85 16,320,977.50 18,350,636.35 0.00 0.00 413,916,204.94
M-1F 22,000,000.00 22,000,000.00 128,333.33 0.00 128,333.33 0.00 0.00 22,000,000.00
M-1A 48,000,000.00 48,000,000.00 235,335.00 0.00 235,335.00 0.00 0.00 48,000,000.00
M-2F 18,000,000.00 18,000,000.00 108,600.00 0.00 108,600.00 0.00 0.00 18,000,000.00
M-2A 36,000,000.00 36,000,000.00 182,881.25 0.00 182,881.25 0.00 0.00 36,000,000.00
B-1F 16,000,000.00 16,000,000.00 101,466.67 0.00 101,466.67 0.00 0.00 16,000,000.00
B-1A 30,000,000.00 30,000,000.00 165,692.71 0.00 165,692.71 0.00 0.00 30,000,000.00
C-FIO* 40,000,000.00 40,000,000.00 500,000.00 0.00 500,000.00 0.00 0.00 40,000,000.00
C-AIO* 66,000,000.00 66,000,000.00 362,534.11 0.00 362,534.11 0.00 0.00 66,000,000.00
D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S 0.00 0.00 69,004.39 0.00 69,004.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 1,000,000,000.00 924,426,712.79 5,646,347.01 23,316,318.94 28,962,665.95 0.00 0.00 901,110,393.85
*Represents a Notional Balance
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
RATES
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
A-1 03215PDH9 873.009810 4.736078 44.841932 49.578011 828.167878 6.510000% 6.510000%
A-2 03215PDJ5 1,000.000000 5.250000 0.000000 5.250000 1,000.000000 6.300000% 6.300000%
A-3 03215PDK2 1,000.000000 5.333333 0.000000 5.333333 1,000.000000 6.400000% 6.400000%
A-4 03215PDL0 1,000.000000 5.458333 0.000000 5.458333 1,000.000000 6.550000% 6.550000%
A-5 03215PDM8 1,000.000000 5.891667 0.000000 5.891667 1,000.000000 7.070000% 7.070000%
A-6 03215PDN6 1,000.000000 5.425000 0.000000 5.425000 1,000.000000 6.510000% 6.510000%
A-7 03215PDS5 885.261692 4.176253 33.582258 37.758511 851.679434 5.856250% 5.848440%
M-1F 03215PDP1 1,000.000000 5.833333 0.000000 5.833333 1,000.000000 7.000000% 7.000000%
M-1A 03215PDT3 1,000.000000 4.902813 0.000000 4.902813 1,000.000000 6.086250% 6.078440%
M-2F 03215PDQ9 1,000.000000 6.033333 0.000000 6.033333 1,000.000000 7.240000% 7.240000%
M-2A 03215PDU0 1,000.000000 5.080035 0.000000 5.080035 1,000.000000 6.306250% 6.298440%
B-1F 03215PDR7 1,000.000000 6.341667 0.000000 6.341667 1,000.000000 7.610000% 7.610000%
B-1A 03215PDV8 1,000.000000 5.523090 0.000000 5.523090 1,000.000000 6.856250% 6.848440%
C-FIO* AO9801114 1,000.000000 12.500000 0.000000 12.500000 1,000.000000 15.000000% 15.000000%
C-AIO* AO9801115 1,000.000000 5.492941 0.000000 5.492941 1,000.000000 6.820000% 6.820000%
D AO9801116 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
S AO9801117 0.000000 0.069004 0.000000 0.069004 0.000000 0.000000% 0.000000%
R AO9801118 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
</TABLE>
<TABLE>
<CAPTION>
SELLER: AMRESCO Residential Securities Corporation ADMINISTRATOR: Tito Escobedo
SERVICER: Advanta/Ameriquest/Wendover Funding, Inc. Bankers Trust Company
LEAD UNDERWRITER: Credit Suisse First Boston 3 Park Plaza
RECORD DATE: July 31, 1998 Irvine, CA 92614
DISTRIBUTION DATE: August 25, 1998 FACTOR INFORMATION: (800) 735-7777
Statement To Certificateholders
Distribution Date: August 25, 1998
Group I Group II Totals
<S> <C> <C> <C>
SERVICER ADVANCES:
INTEREST 524,449.93 888,457.01 1,412,906.94
PRINCIPAL 34,694.22 43,110.28 77,804.50
ACCRUED SERVICING FEE FOR THE CURRENT PERIOD: 129,916.37 188,012.40 317,928.77
PLUS ADDITIONAL SERVICING COMPENSATION: 0.00 0.00 0.00
TOTAL SERVICING FEES DUE MASTER SERVICER: 129,916.37 188,012.40 317,928.77
LESS: AMOUNTS TO COVER INTEREST SHORTFALLS: 7,730.82 21,285.05 29,015.87
LESS: DELINQUENT SERVICE FEES: 19,353.05 34,070.43 53,423.48
COLLECTED SERVICING FEES FOR CURRENT PERIOD: 102,832.50 132,656.92 235,489.42
BEGINNING NUMBER OF LOANS: 5,384 5,375 10,759
ENDING NUMBER OF LOANS: 5,285 5,237 10,522
BEGINNING LOAN BALANCE: 382,528,952.27 549,725,397.67 932,254,349.94
ENDING LOAN BALANCE: 376,097,928.32 534,971,790.18 911,069,718.50
BEGINNING PRE-FUNDING BALANCE 0.00 0.00 0.00
ENDING LOAN PRE-FUNDING BALANCE 0.00 0.00 0.00
WEIGHTED AVERAGE COUPON RATE: 10.438998% 10.417891% 10.426552%
EXTRA PRINCIPAL DISTRIBUTION AMOUNT 566,771.76 1,568,352.01 2,135,123.77
OVERCOLLATERALIZED AMOUNT 2,903,739.41 7,055,585.24 9,959,324.65
TARGETED OVERCOLLATERALIZATION AMOUNT 7,000,000.00 14,400,000.00 21,400,000.00
SUBSITIUTION AMOUNTS 0.00 0.00 0.00
LOAN PURCHASE PRICE AMOUNTS 0.00 0.00 0.00
SENIOR ENHANCEMENT PERCENTAGE 15.6618% 22.6284%
IS TRIGGER EVENT OCCURRING? No No
AGGREGATE AMOUNT ON DEPOSIT IN CERTIFICATE ACCOUNT 28,962,665.95
CLASS D DISBRIBUTION AMOUNT 0.00
CURRENT PERIODS ONE-MONTH LIBOR 5.6563%
NEXT PERIODS ONE-MONTH LIBOR 5.6484%
</TABLE>
<TABLE>
<CAPTION>
DELINQUENT AND LOANS LOANS
FORECLOSURE LOAN 30 TO 59 60 TO 89 90 91+ IN IN
INFORMATION* DAYS DAYS DAYS DAYS BANKRUPTCY FORECLOSURE
GROUP 1 (Fixed Rate)
<S> <C> <C> <C> <C> <C> <C>
PRINCIPAL BALANCE 9,616,122.85 4,604,353.06 3,370,960.06 10,327,413.96 4,060,483.06 14,249,370.62
% OF TOTAL GROUP I LOAN BALANCE 2.56% 1.22% 0.90% 2.75% 1.08% 3.79%
NUMBER OF LOANS 131 74 58 185 69 246
% OF TOTAL GROUP I LOANS 2.48% 1.40% 1.10% 3.50% 1.31% 4.65%
GROUP II (Adjustable Rate)
PRINCIPAL BALANCE 16,546,115.27 9,330,241.32 5,841,233.69 22,527,600.15 7,259,641.79 29,467,138.07
% OF TOTAL GROUP II LOAN BALANCE 3.09% 1.74% 1.09% 4.21% 1.36% 5.51%
NUMBER OF LOANS 152 100 70 216 74 302
% OF TOTAL GROUP 2 LOANS 2.90% 1.91% 1.34% 4.12% 1.41% 5.77%
TOTAL PRINCIPAL BALANCE 26,162,238.12 13,934,594.38 9,212,193.75 32,855,014.11 11,320,124.85 43.716.508.69
% OF TOTAL LOAN BALANCE 2.87% 1.53% 1.01% 3.61% 1.24% 4.80%
TOTAL NUMBER OF LOANS 283 174 128 401 143 548
% OF TOTAL LOAN BALANCE 2.69% 1.65% 1.22% 3.81% 1.36% 5.21%
*Delinquencies are inclusive of Foreclosures, Bankruptcies And REO Property
MORTGAGE LOAN SERVICING GROUP: ADVANTA
PRINCIPAL BALANCE 4,802,991.75 24,723,485.13
NUMBER OF LOANS 63 287
MORTGAGE LOAN SERVICING GROUP: AMERIQUEST
PRINCIPAL BALANCE 1,079,244.37 398,432.73
NUMBER OF LOANS 13 6
MORTGAGE LOAN SERVICING GROUP: WENDOVER
PRINCIPAL BALANCE 3,329,957.63 7,733,096.25
NUMBER OF LOANS 52 108
GROUP I 60+ DAY DELINQUENT BALANCE 18,302,727.08
GROUP II 60+ DAY DELINQUENT BALANCE 37,699,075.16
REO LOAN INFROMATION: GROUP I GROUP II TOTAL
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH FORECLOSURE: 0.00 0.00 0.00
AGGREGATE PRINCIPAL BALANCE OF REO LOANS 703,033.67 1,608,287.88 2,311,321.55
NUMBER OF REO LOANS 12 14 26
ADVANTA 90+ DELINQUENT PERCENTAGE 5.75%
AMERIQUEST 90+ DELINQUENT PERCENTAGE 1.44%
WENDOVER 90+ DELINQUENT PERCENTAGE 1.77%
GROUP I GROUP II TOTAL
ADVANTA ENDING LOAN BALANCE: 167,716,728.57 279,223,906.98 446,940,635.55
WENDOVER ENDING LOAN BALANCE: 180,140,853.49 200,971,241.35 381,112,094.84
GROUP I GROUP II TOTAL
CLASS A PRINCIPAL DISTRIBUTION BREAKDOWN:
SCHEDULED PRINCIPAL: 285,379.25 257,001.61 542,380.86
PRINCIPAL PREPAYMENTS: 5,947,945.69 13,918,992.38 19,866,938.07
CURTAILMENTS: 28,547.45 37,089.09 65,636.54
REPURCHASES: 137,693.28 506,490.97 644,184.25
LIQUIDATION PROCEEDS: 28,369.81 33,051.44 61,421.25
EXTRA PRINCIPAL DISTRIBUTION AMOUNT 566,771.76 1,568,352.01 2,135,123.77
PRE-FUNDED AMOUNTS DISTRIBUTED AS PREPAYMENTS: 0.00 0.00 0.00
6,994,707.24 16,320,977.50 23,315,684.74
REALIZED LOSS INFORMATION: Group I Group II Total
CURRENT PERIODS REALIZED LOSS AMOUNT 3,088.47 982.00 4,070.47
CUMULATIVE REALIZED LOSSES SINCE INCEPTION 0.00 0.00 0.00
APPLIED REALIZED LOSS AMOUNT 0.00 0.00 0.00
UNPAID REALIZED LOSS AMOUNT 0.00 0.00 0.00
ANNUAL LOSS PERCENTAGE 0.00% 0.00%
ADVANTA AMERIQUEST WENDOVER
CURRENT PERIODS REALIZED LOSS AMOUNT 0.00 0.00 0.00
CUMULATIVE REALIZED LOSSES SINCE INCEPTION 0.00 0.00 0.00
ANNUAL LOSS PERCENTAGE 0.00% 0.00% 0.00%
INTEREST CARRY-FORWARD AMOUNT
Class A-1 0.00
Class A-2 0.00
Class A-3 0.00
Class A-4 0.00
Class A-5 0.00
Class A-6 0.00
Class A-7 0.00
Class M-1F 0.00
Class M-1A 0.00
Class M-2F 0.00
Class M-2A 0.00
Class B-1F 0.00
Class B-1A 0.00
Class C-FIO 0.00
Class C-AIO 0.00
0.00
CASH REMITTANCE RECONCILIATION: ADVANTA AMERIQUEST WENDOVER TOTAL
SCHEDULED INTEREST AMOUNT: 3,960,353.05 724,185.74 3,408,492.79 8,093,031.58
REPURCHASE INTEREST: 6,245.00 156.57 0.00 6,401.56
LIQUIDATION INTEREST: 0.00 0.00 732.04 732.04
TOTAL INTEREST: 3,966,598.05 724,342.30 3,409,224.84 8,100,165.19
LESS: CURRENT SERVICING FEES (115,076.31) (23,095.28) (97,317.82) (235,489.42)
LESS: CURRENT TRUSTEE FEES 0.00 0.00 0.00 0.00
LESS: CURRENT INSURANCE PREMIUM 0.00 0.00 0.00 0.00
LESS: DELINQUENT INTEREST (1,024,387.62) (70,075.15) (371,867.66) (1,466,330.43)
LESS: PREPAYMENT INTEREST SHORTFALLS 0.00 (9,453.76) (19,562.11) (29,015.87)
LESS: NON RECOVERABLE ADVANCES 0.00 0.00 0.00 0.00
PLUS: INTEREST ADVANCED 986,777.40 66,737.63 359,391.91 1,412,906.95
3,813,911.52 688,455.74 3,279,869.17 7,782,236.43
SCHEDULE: 256,555.32 61,887.37 224,591.95 543,034.64
PRINCIPAL PREPAYMENTS: 10,217,044.68 3,028,622.97 6,621,270.42 19,866,938.07
CURTAILMENTS: 17,501.36 3,920.66 44,214.52 65,636.54
LIQUIDATIONS: (982.00) 0.00 65,491.72 64,509.72
REPURCHASES: 627,846.99 16,337.26 0.00 644,184.25
TOTAL PRINCIPAL: 11,117,966.35 3,110,768.26 6,955,568.61 21,184,303.22
LESS: DELINQUENT PRINCIPAL (56,890.58) (4,938.99) (15,974.93) (77,804.50)
PLUS: PRINCIPAL ADVANCED 56,890.58 4,938.99 15,974.93 77,804.50
11,117,966.35 3,110,768.26 6,955,568.61 21,184,303.22
TOTAL REMITTANCE AMOUNTS: 14,931,877.87 3,799,224.00 10,235,437.78 28,966,539.65
LIQUIDATED LOANS: TOTAL NUMBER 3
GROUP LOAN NUMBER ACQUISITION BALANCE REALIZED LOSS
1 10032019* 08/01/98 $41.20
1 10005015 07/29/98 $31,458.28 $3,047.27
2 10015071 07/30/98 $34,033.44 $982.00
</TABLE>
|
|