Exhibit 99.3
Bankers Trust Company
                                
              AMRESCO Residential Securities Corp.
                          Series 1996-1
                     1996 - Annual Statement
                                
                        DISTRIBUTION DOLLARS
                                                               ENDING
PERIOD      CLASS      CUST      INTEREST     PRINCIPAL       BALANCE
199602       A-1     03215PAA7   $317,678.23  $1,796,292.13  $60,442,707.87
199603       A-1     03215PAA7   $308,509.65  $2,578,783.02  $57,863,924.85
199604       A-1     03215PAA7   $295,347.12  $2,607,839.53  $55,256,085.32
199605       A-1     03215PAA7   $282,036.27  $2,295,626.51  $52,960,458.82
199606       A-1     03215PAA7   $270,319.01  $4,172,890.74  $48,787,568.08
199607       A-1     03215PAA7   $249,019.88  $3,194,900.16  $45,592,667.92
199608       A-1     03215PAA7   $232,712.58  $3,347,880.53  $42,244,787.39
199609       A-1     03215PAA7   $215,624.44  $2,772,200.68  $39,472,586.71
199610       A-1     03215PAA7   $201,474.66  $3,150,263.49  $36,322,323.22
199611       A-1     03215PAA7   $185,395.19  $2,046,609.18  $34,275,714.04
199612       A-1     03215PAA7   $174,948.96  $3,386,691.79  $30,889,022.25
             Total by Class    $2,733,065.99 $31,349,977.75             
                                                         
199602       A-2     03215PAB5   $246,457.99        $0.00  $48,683,000.000
199603       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199604       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199605       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199606       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199607       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199608       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199609       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199610       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199611       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
199612       A-2     03215PAB5   $246,457.69        $0.00  $48,683,000.00
          Total by Class       $2,711,034.59        $0.00 
                                                         
199602       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199603       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199604       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199605       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199606       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199607       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199608       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199609       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199610       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199611       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
199612       A-3     03215PAC3   $107,741.90        $0.00  $20,123,000.00
          Total by Class       $1,185,160.90        $0.00             
                                                                     
199602       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199603       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199604       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199605       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199606       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199607       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199608       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199609       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199610       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199611       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
199612       A-4     03215PAD1   $136,013.77        $0.00  $24,091,000.00
          Total by Class       $1,496,151.47        $0.00             
                                                                     
199602       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199603       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199604       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199605       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199606       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199607       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199608       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199609       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199610       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199611       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
199612       A-5     03215PAE9   $112,894.00        $0.00  $19,216,000.00
          Total by Class       $1,241,834.00        $0.00             
                                        .00
                                                                     
199602       A-6     03215PAF6   $514,701.32  $1,264,411.29  $99,327,588.71
199603       A-6     03215PAF6   $439,722.90  $1,914,078.78  $97,413,509.93
199604       A-6     03215PAF6   $485,044.97  $2,731,272.12  $94,682,237.81
199605       A-6     03215PAF6   $504,912.76  $2,292,743.99  $92,389,493.82
199606       A-6     03215PAF6   $417,755.83  $4,439,695.07  $87,949,798.75
199607       A-6     03215PAF6   $428,377.08  $2,652,381.60  $85,297,417.15
199608       A-6     03215PAF6   $441,082.42  $3,208,783.71  $82,088,633.44
199609       A-6     03215PAF6   $395,821.13  $3,203,870.09  $78,884,763.35
199610       A-6     03215PAF6   $386,535.34  $3,764,682.07  $75,120,081.28
199611       A-6     03215PAF6   $372,272.17  $5,181,980.75  $69,938,100.53
199612       A-6     03215PAF6   $346,591.86  $4,094,992.46  $65,843,108.07
          Total by Class       $4,732,867.78 $34,748,891.93  $65,843,108.07
                                                                     
199610      B-10     AO9610102   $707,862.11        $0.00        $0.00
199611      B-10     AO9610102   $817,628.94        $0.00        $0.00
199612      B-10     AO9610102   $659,212.34        $0.00        $0.00
          Total by Class       $2,184,703.39        $0.00        $0.00
                                                                     
199610        R      AO9610101   $109,520.82        $0.00        $0.00
199611        R      AO9610101         $0.00        $0.00        $0.00
199612        R      AO9610101         $0.00        $0.00        $0.00
          Total by Class         $109,520.82        $0.00