NEWCOURT RECEIVABLES CORP
10-K, 1997-03-28
ASSET-BACKED SECURITIES
Previous: MATZEL & MUMFORD MORTGAGE FUNDING INC, 10KSB, 1997-03-28
Next: FIRST UNION NATIONAL BANK OF GEORGIA , 8-K, 1997-03-28





                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549
                            ______________________

                                  FORM 10-K
                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                           _______________________

                 For the fiscal year ended December 31, 1996

                       Commission file number 33-98378

                       Newcourt Receivables Corporation

            (Exact name of registrant as specified in its charter)

          United States                                            77-041305
          ------------------------------------------------------------------
          (State or other jurisdiction                        (IRS Employer
          of incorporation or organization)              Identification No.)

          Bank One Tower
          111 Monument Circle - Suite 300
          Indianapolis, Indiana                                  46204-5787
          ------------------------------------------------------------------
          (Address of principal executive offices)               (Zip Code)

          Registrant's telephone number, including area code:   800/639-2687

          Securities registered pursuant to Section 12(b)
          of the Act:                                                 None.

          Securities registered pursuant to Section 12(g)
          of the Act:                                                 None.

          Indicate by check mark whether the registrant: (1) has
          filed all reports required to be filed by Section 13 or
          15(d) of the Securities Exchange Act of 1934 during the
          preceding 12 months (or for such shorter period that the
          registrant was required to file such reports) and (2) has
          been subject to such filing requirements for the past 90
          days. Yes  X  No    .

          Indicate by check mark if disclosure of delinquent filers
          pursuant to Item 405 of Regulation S-K is not contained
          herein, and will not be contained, to the best of
          registrant's knowledge, in definitive proxy or
          information statements incorporated by reference in Part
          III of this Form 10-K or any amendment to this Form 10-K
          [X].

          State the aggregate market value of the voting stock held
          by non-affiliates of the registrant.  None.

          Indicate the number of share outstanding of the
          registrant's classes of common stock, as of the latest
          practicable date.  None.

          Documents incorporated by Reference.  None.


          PART I

          Item 1.        Business
               Not applicable.

          Item 2.        Properties
               Not applicable.

          Item 3.        Legal Proceedings
               There are no material pending legal proceedings with
          respect to Newcourt Receivables Asset Trust (the "Trust")
          or the Registrant involving the Trust, the Registrant or
          Newcourt Credit Group Inc., as Servicer, other than
          ordinary or routine litigation incidental to the Trust
          assets or the Servicer's duties under the Pooling and
          Servicing Agreement.

          Item 4.        Submission of Matters to a Vote of Security
                         Holders
               None.

          PART II

          Item 5.        Market for the Registrant's Common Equity
                         and Related Stockholder Matters
               (a)  Market Information.  The Registrant has issued
                    three Series of Notes.  There is no established
                    public trading market for the Notes.

               (b)  Holders.  Since each Series of the Notes was
                    issued in book entry form only, there is only
                    one holder of record of each Series of Notes.

               (c)  Dividends.  Not applicable.

          Item 6.        Selected Financial Data
               Not applicable.

          Item 7.        Management's Discussion and Analysis of
                         Financial Condition and Results of
                         Operations
               Not applicable.

          Item 8.        Financial Statements and Supplementary Data
               Not applicable.

          Item 9.        Changes in and Disagreements with
                         Accountants on Accounting and Financial
                         Disclosure
               None.

          PART III

          Item 10.       Directors and Executive Officers of the Registrant
               Not applicable.

          Item 11.       Executive Compensation
               Not applicable.

          Item 12.       Security Ownership of Certain Beneficial Owners
                         and Management
               The Notes are represented by one or more notes
          registered in the name of Cede & Co., the nominee of The
          Depository Trust Company ("DTC").  An investor holding
          Notes is not entitled to receive a certificate
          representing such Note except in limited circumstances. 
          Accordingly, Cede & Co. is the sole holder of record of
          the Notes, which it holds on behalf of brokers, dealers,
          banks and other participants in the DTC system.   Such
          participants may hold Notes for their own accounts or for
          the accounts of their customers.  The address of Cede &
          Co. is:

                                   Cede & Co.
                                   c/o The Depository Trust Company
                                   Seven Hanover Square
                                   New York, New York 10004

          Item 13.  Certain Relationships and Related Transactions
               There has not been, and there is not currently
          proposed, any transaction or series of transactions, to
          which any of the Trust, the Registrant, Chase Manhattan
          Bank Delaware, as Trustee, or Newcourt Credit Group,
          Inc., as Servicer, is a party with any Noteholder who, to
          the knowledge of the Registrant and the Servicer, owns of
          record or beneficially more than five percent of the
          Notes.

          PART IV

          Item 14.  Exhibits, Financial Statement Schedules, and
          Reports on Form 8-K

               (a)  1.   Not applicable.
                    2.   Not applicable.
                    3.   Exhibits:
                         99.1 Annual Summary Statement
                         99.2 Annual Statement as to Compliance.
                         99.3 Annual Independent Public
                         Accountant's Servicing Report.
                          
               (b)  Reports on Form 8-K.
               The Registrant has filed Current Reports on Form 8-K
          with the Securities and Exchange Commission dated  June
          26, 1996, July 23, 1996, August 29, 1996, September 24,
          1996, October 28, 1996, November 21, 1996 and December
          23, 1996.

               (c)  See (a)3 above.

               (d)  Not applicable.


                                  SIGNATURES

                    Pursuant to the requirements of Section 13 or
          15(d) of the Securities Exchange Act of 1934, as amended,
          the registrant has duly caused this report to be signed
          on its behalf by the undersigned, thereunto duly
          authorized.

                                   NEWCOURT RECEIVABLES CORPORATION
                                             (Registrant)

                                   By: /s/Daniel A. Jaurenig        
                                       -----------------------------
                                        Daniel A Jauernig
                                        Vice President, Chief
                                         Financial Officer and  
                                         Director  (Duly Authorized
                                         Officer and Principal    
                                         Financial Officer)

                                              March  27, 1997      
                                              --------------------- 
                                              (Date)

                    Pursuant to the requirements of the Securities
          Exchange Act of 1934, as amended, this report has been
          signed below by the following persons on behalf of the
          registrant and in the capacities and on the dates
          indicated.

               Signature                Title                    Date

          /s/Bradley D. Nullmeyer    Principal Executive     March 27, 1997
          ------------------------   Officer and
          Bradley D. Nullmeyer       Director

          /s/Daniel A. Jauuernig     Principal Financial     March 27, 1997
          ------------------------   Officer, Principal
          Daniel A. Jauernig         Accounting Officer
                                     and Director

          /s/Peter H. Sorensen       Director                March 27, 1997
          ------------------------
          Peter H. Sorensen



                                EXHIBIT INDEX

          Exhibit No.            Description of Exhibit

          99.1                   Annual Summary Statement.

          99.2                   Annual Statement as to Compliance

          99.3                   Annual Independent Public Accountant's
                                 Report




                                                   Exhibit No. 99.1

                           Annual Summary Statement


       NEWCOURT RECEIVABLES ASSET TRUST
       SUMMARY OF PERFORMANCE TO DECEMBER 31,1996



  i)   OUTSTANDING BALANCES,
       PRINCIPAL AND INTEREST
       PAID
<TABLE>
<CAPTION>

       ------------------------------------------------------------------------------------------------------------------
       CLASS A NOTES

                                   Opening           Mar-96           Apr-96            May-96            Jun-96         

       Outstanding Balances

<S>                              <C>              <C>               <C>               <C>              <C>               
       Series 1996-1             119,656,814.00   117,058,069.45    114,067,111.96    109,618,786.94   105,486,274.38    
       Series 1996-2                       0.00             0.00              0.00              0.00             0.00    
       Series 1996-3                       0.00             0.00              0.00              0.00             0.00    

       Total                     119,656,814.00   117,058,069.45    114,067,111.96    109,618,786.94   105,486,274.38    


       Principal Paid

       Series 1996-1                                2,598,744.55      2,990,957.49      4,448,325.02     4,132,512.56    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                                        2,598,744.55      2,990,957.49      4,448,325.02     4,132,512.56    


       Interest Paid

       Series 1996-1                                  677,058.14        662,353.58        645,429.74       620,259.64    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                                          677,058.14        662,353.58        645,429.74       620,259.64    


       ---------------------------------------------------------------------------------------------------------------------------

       CLASS A NOTES                                                                                                              
                                                                                                                                  
                                 Jul-96            Aug-96           Sep-96          Oct-96            Nov-96          Dec-96      
                                                                                                                                  
       Outstanding Balances                                                                                                       
                                                                                                                                  
<S>                            <C>               <C>               <C>             <C>               <C>             <C>          
       Series 1996-1           101,897,526.11    98,973,086.43     95,352,731.61   91,142,688.14     87,913,535.83   85,632,689.93
       Series 1996-2                     0.00   166,284,468.18    163,045,052.34  159,104,291.62    155,445,092.94  150,516,984.31
       Series 1996-3                     0.00             0.00              0.00            0.00    183,416,224.44  178,196,827.44
                                                                                                                                  
       Total                   101,897,526.11   265,257,554.61    258,397,783.95  250,246,979.76    426,774,853.21  414,346,501.68
                                                                                                                                  
                                                                                                                                  
       Principal Paid                                                                                                             
                                                                                                                                  
       Series 1996-1             3,588,748.27     2,924,439.68      3,620,354.82    4,210,043.47      3,229,152.31    2,280,845.90
       Series 1996-2                     0.00     3,526,393.82      3,239,415.84    3,940,760.72      3,659,198.68    4,928,108.63
       Series 1996-3                     0.00             0.00              0.00            0.00      4,756,648.56    5,219,397.00
                                                                                                                                  
       Total                     3,588,748.27     6,450,833.50      6,859,770.66    8,150,804.19     11,644,999.55   12,428,351.53
                                                                                                                                  
                                                                                                                                  
       Interest Paid                                                                                                              
                                                                                                                                  
       Series 1996-1               596,876.50       576,570.17        560,022.71      539,537.54        515,715.71      497,444.09
       Series 1996-2                     0.00       972,167.18        951,978.58      933,432.92        910,872.07      889,923.16
       Series 1996-3                     0.00             0.00              0.00            0.00        978,498.94      953,764.37
                                                                                                                                  
       Total                       596,876.50     1,548,737.35      1,512,001.29    1,472,970.46      2,405,086.72    2,341,131.62
                                                                                                                                  
       ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
       CLASS B NOTES

                                   Opening           Mar-96           Apr-96            May-96            Jun-96         

       Outstanding Balances

<S>                              <C>              <C>               <C>               <C>              <C>               
       Series 1996-1               5,202,470.00     5,202,470.00      5,202,470.00      4,922,304.56     4,797,281.23    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                       5,202,470.00     5,202,470.00      5,202,470.00      4,922,304.56     4,797,281.23    


       Principal Paid

       Series 1996-1                                        0.00              0.00        280,165.44       125,023.33    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                                                0.00              0.00        280,165.44       125,023.33    


       Interest Paid

       Series 1996-1                                   32,645.50         32,645.50         32,645.50        30,887.46    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                                           32,645.50         32,645.50         32,645.50        30,887.46    

       ---------------------------------------------------------------------------------------------------------------------------
       CLASS B NOTES                                                                                                              
                                                                                                                                  
                                 Jul-96            Aug-96           Sep-96          Oct-96            Nov-96          Dec-96      
                                                                                                                                  
       Outstanding Balances                                                                                                       
                                                                                                                                  
<S>                            <C>               <C>               <C>             <C>               <C>             <C>          
       Series 1996-1             4,684,747.79     4,589,290.08      4,467,414.48    4,331,812.36      4,220,216.48    4,162,261.24
       Series 1996-2                     0.00     7,276,464.23      7,191,066.09    7,098,087.07      6,988,547.91    6,842,357.15
       Series 1996-3                     0.00             0.00              0.00            0.00      8,027,678.26    7,878,205.85
                                                                                                                                  
       Total                     4,684,747.79    11,865,754.31     11,658,480.57   11,429,899.43     19,236,442.65   18,882,824.24
                                                                                                                                  
                                                                                                                                  
       Principal Paid                                                                                                             
                                                                                                                                  
       Series 1996-1               112,533.44        95,457.71        121,875.60      135,602.12        111,595.88       57,955.24
       Series 1996-2                     0.00       106,616.77         85,398.14       92,979.02        109,539.16      146,190.76
       Series 1996-3                     0.00             0.00              0.00            0.00        153,750.74      149,472.41
                                                                                                                                  
       Total                       112,533.44       202,074.48        207,273.74      228,581.14        374,885.78      353,618.41
                                                                                                                                  
                                                                                                                                  
       Interest Paid                                                                                                              
                                                                                                                                  
       Series 1996-1                30,102.94        29,396.79         28,797.80       28,033.03         27,182.12       26,481.86
       Series 1996-2                     0.00        46,390.36         45,720.45       45,183.87         44,599.65       43,911.38
       Series 1996-3                     0.00             0.00              0.00            0.00         47,111.40       46,226.05
                                                                                                                                  
       Total                        30,102.94        75,787.15         74,518.25       73,216.90        118,893.17      116,619.29
                                                                                                                                  
       ---------------------------------------------------------------------------------------------------------------------------
       CLASS C NOTES

                                   Opening           Mar-96           Apr-96            May-96            Jun-96         

       Outstanding Balances

<S>                              <C>              <C>               <C>               <C>              <C>               
       Series 1996-1               5,202,470.00     5,202,470.00      5,202,470.00      4,922,304.56     4,797,281.23    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                       5,202,470.00     5,202,470.00      5,202,470.00      4,922,304.56     4,797,281.23    


       Principal Paid

       Series 1996-1                                        0.00              0.00        280,165.44       125,023.33    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                                                0.00              0.00        280,165.44       125,023.33    


       Interest Paid

       Series 1996-1                                   24,436.45              0.00         93,846.94        37,122.38    
       Series 1996-2                                        0.00              0.00              0.00             0.00    
       Series 1996-3                                        0.00              0.00              0.00             0.00    

       Total                                           24,436.45              0.00         93,846.94        37,122.38    

       ---------------------------------------------------------------------------------------------------------------------------
       CLASS C NOTES                                                                                                              
                                                                                                                                  
                                 Jul-96            Aug-96           Sep-96          Oct-96            Nov-96          Dec-96      
                                                                                                                                  
       Outstanding Balances                                                                                                       
                                                                                                                                  
<S>                            <C>               <C>               <C>             <C>               <C>             <C>          
       Series 1996-1             4,684,747.79     4,589,290.08      4,467,414.48    4,331,812.36      4,220,216.48    4,162,261.24
       Series 1996-2                     0.00     7,276,464.23      7,191,066.09    7,098,087.07      6,988,547.91    6,842,357.15
       Series 1996-3                     0.00             0.00              0.00            0.00      8,027,678.26    7,878,205.85
                                                                                                                                  
       Total                     4,684,747.79    11,865,754.31     11,658,480.57   11,429,899.43     19,236,442.65   18,882,824.24
                                                                                                                                  
                                                                                                                                  
       Principal Paid                                                                                                             
                                                                                                                                  
       Series 1996-1               112,533.44        95,457.71        121,875.60      135,602.12        111,595.88       57,955.24
       Series 1996-2                     0.00       106,616.77         85,398.14       92,979.02        109,539.16      146,190.76
       Series 1996-3                     0.00             0.00              0.00            0.00        153,750.74      149,472.41
                                                                                                                                  
       Total                       112,533.44       202,074.48        207,273.74      228,581.14        374,885.78      353,618.41
                                                                                                                                  
                                                                                                                                  
       Interest Paid                                                                                                              
                                                                                                                                  
       Series 1996-1                36,179.50        35,330.81         34,610.90       33,691.75         32,669.08       31,827.47
       Series 1996-2                     0.00        56,726.67         55,907.50       55,251.36         54,536.97       53,695.34
       Series 1996-3                     0.00             0.00              0.00            0.00         59,042.65       57,933.08
                                                                                                                                  
       Total                        36,179.50        92,057.48         90,518.40       88,943.11        146,248.70      143,455.89
                                                                                                                                  
       ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  

 ii)   PORTFOLIO PERFORMANCE

       ------------------------------------------------------------------------------------------------------------------
                                                     Mar-96           Apr-96            May-96            Jun-96         

       Delinquency

<S>                                                    <C>               <C>               <C>              <C>          
       31-60 days past due                             5,963,751         5,335,288         5,567,100        5,429,413    
       61-90 days past due                               998,846           841,986           740,468          708,654    
       over 90 days past due                             214,687           443,094           724,549          543,102    


       Losses

       Gross Charge-Offs                                 214,687           188,037           632,132          429,472    
       Recoveries                                        180,000           138,000           624,792          372,639    
       Net Charge-Offs                                    34,687            50,037             7,340           56,833    

       ------------------------------------------------------------------------------------------------------------------
                                 Jul-96            Aug-96           Sep-96          Oct-96            Nov-96          Dec-96      
                                                                                                                                  
       Delinquency                                                                                                                
                                                                                                                                  
<S>                                 <C>             <C>               <C>             <C>               <C>             <C>       
       31-60 days past due          4,984,964       11,535,809        11,533,731      11,498,540        19,265,159      19,340,875
       61-90 days past due            636,137        1,495,513         1,978,633       1,988,977         3,367,053       3,359,164
       over 90 days past due          374,889          460,084           788,411         939,431         1,092,315       1,079,062
                                                                                                                                  
                                                                                                                                  
       Losses                                                                                                                     
                                                                                                                                  
       Gross Charge-Offs              189,272          165,884           452,195         308,381           297,294         257,953
       Recoveries                     162,200          132,000           327,081         196,321           271,600         115,811
       Net Charge-Offs                 27,072           33,884           125,114         112,060            25,694         142,142
                                                                                                                                  
       ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
       NOTE:  The Gross                                                                                                           
       Charge-Off amount in                                                                                                       
       the Losses section                                                                                                         
       identified in the                                                                                                          
       respective month is                                                                                                        
       included in the                                                                                                            
       balance of "over 90                                                                                                        
       days past due"                                                                                                             
       reported in the                                                                                                            
       Delinquency section                                                                                                        
                                                                                                                                  
                                                                                                                                  
       ------------------------------------------------------------------------------------------------------------------

 iii)  RESERVE ACCOUNT

       ------------------------------------------------------------------------------------------------------------------
                                                     Mar-96           Apr-96            May-96            Jun-96         


<S>                                                 <C>               <C>               <C>              <C>             
       Beginning Balance                            1,300,617.54      1,275,719.27      1,263,133.05     1,230,576.18    



       Additional Reserve for                               0.00              0.00              0.00             0.00    
       Series 1996-2

       Additional Reserve for                               0.00              0.00              0.00             0.00    
       Series 1996-3

       Interest Earnings                                    0.00            378.46          6,191.77         5,774.89    

       Interest Earnings
       to Newcourt                                          0.00          (378.46)        (6,191.77)       (5,774.89)    


       Reserve Repatriation                          (24,898.27)       (12,586.22)       (32,556.87)      (31,255.83)    


       Ending Balance                               1,275,719.27      1,263,133.05      1,230,576.18     1,199,320.35    


       ---------------------------------------------------------------------------------------------------------------------------
                                 Jul-96            Aug-96           Sep-96          Oct-96            Nov-96          Dec-96      
                                                                                                                                  
                                                                                                                                  
<S>                              <C>              <C>               <C>             <C>               <C>             <C>         
       Beginning Balance         1,199,320.35     1,112,670.22      2,889,890.64    2,817,147.46      2,731,067.79    2,657,761.58
                                                                                                                                  
                                                                                                                                  
                                                                                                                                  
       Additional Reserve for            0.00     1,845,770.00              0.00            0.00              0.00            0.00
       Series 1996-2                                                                                                              
                                                                                                                                  
       Additional Reserve for            0.00             0.00              0.00            0.00              0.00    2,045,357.00
       Series 1996-3                                                                                                              
                                                                                                                                  
       Interest Earnings             5,802.63         4,942.43          4,998.77       13,565.83         11,947.47       12,174.51
                                                                                                                                  
       Interest Earnings                                                                                                          
       to Newcourt                 (5,802.63)       (4,942.43)        (4,998.77)     (13,565.83)       (11,947.47)     (12,174.51)
                                                                                                                                  
                                                                                                                                  
       Reserve Repatriation       (86,650.13)      (68,549.58)       (72,743.18)     (86,079.67)       (73,306.21)    (181,997.07)
                                                                                                                                  
                                                                                                                                  
       Ending Balance            1,112,670.22     2,889,890.64      2,817,147.46    2,731,067.79      2,657,761.58    4,521,121.51
                                                                                                                                  
       ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
 iii)  CASH COLLATERAL ACCOUNT

       ---------------------------------------------------------------------------------------------------------------------------
                                                     Mar-96           Apr-96            May-96            Jun-96         

       Beginning Balance                                                                                                 


       Interest Earnings                                                                                                 

       Interest Earnings                                                                                                 
       to Newcourt


       Cash Collateral                                                                                                   
       Repatriation


       Ending Balance                                                                                                    

                                                                                                                                  
       ---------------------------------------------------------------------------------------------------------------------------
                                 Jul-96            Aug-96           Sep-96          Oct-96            Nov-96          Dec-96      
                                                                                                                                  
<S>                                                                                                   <C>             <C>         
       Beginning Balance                                                                              1,640,227.00    1,626,781.26
                                                                                                                                  
                                                                                                                                  
       Interest Earnings                                                                                      0.00            0.00
                                                                                                                                  
       Interest Earnings                                                                                      0.00            0.00
       to Newcourt                                                                                                                
                                                                                                                                  
                                                                                                                                  
       Cash Collateral                                                                                 (13,445.74)     (14,710.93)
       Repatriation                                                                                                               
                                                                                                                                  
                                                                                                                                  
       Ending Balance                                                                                 1,626,781.26    1,612,070.33

</TABLE>





                                                   Exhibit No. 99.2

                      Annual Statement as to Compliance

                          Newcourt Credit Group Inc.

                       Newcourt Receivables Asset Trust

               The undersigned, a duly authorized representative of
          Newcourt Credit Group Inc. ("Newcourt"), as Servicer
          pursuant to the Pooling, Collateral Agency and Servicing
          Agreement dated as of April 15, 1996 (the "Pooling and
          Servicing Agreement"), among Newcourt Receivables
          Corporation, as Seller, Newcourt Credit Group Inc., as
          Servicer, Fleet National Bank, as Collateral Agent, and
          Chase Manhattan Bank Delaware, as Issuer Trustee, does
          hereby certify that:

               1.   Capitalized terms used in this Officer's
                    Certificate have their respective meanings set
                    forth in the Pooling and Servicing Agreement.

               2.   Newcourt is as of the date hereof the Servicer
                    under the Pooling and Servicing Agreement.

               3.   The undersigned is duly authorized pursuant to
                    the Pooling and Servicing Agreement to execute
                    and deliver this Officer's Certificate.

               4.   This certificate is delivered pursuant to
                    Section 3.11 of the Pooling and Servicing
                    Agreement.

               5.   A review of the activities of the Servicer
                    during the year ended December 31, 1996 and of
                    its performance under the Pooling and Servicing
                    Agreement was made under my supervision.

               6.   Based on such review, to the best of the
                    undersigned's knowledge, the Servicer has
                    performed or has caused to be performed in all
                    material respects all of its obligations under
                    the Pooling and Servicing Agreement throughout
                    such year and no Servicer Default has occurred
                    or is continuing except as set forth in
                    paragraph 7 below.

               7.   The following is a description of each Servicer
                    Default under the provisions of the Pooling and
                    Servicing Agreement known to me to have been
                    made during the year ended December 31, 1996,
                    which sets forth in detail the (i) nature of
                    each such Servicer Default, (ii) the action
                    taken by the Servicer, if any, to remedy each
                    such Servicer Default and (iii) the current
                    status of each such Servicer Default: None.

               IN WITNESS WHEREOF, the undersigned, a duly
               authorized officer of the Servicer, has duly
               executed this Certificate this 27th  day of March,
               1997.

                                        By: /s/Daniel A. Jaurenig
                                            ---------------------
                                             Daniel A. Jauernig
                                             Treasurer




                                                       Exhibit 99.3

           Annual Independent Public Accountant's Servicing Report

               (X)  CHARTERED ACCOUNTANTS     (X)  Phone: (416) 864-1234
                    Ernst & Young Tower       Fax: (416) 864-1174
                    Toronto-Dominion Center
                    P.O. Box 251
                    Toronto, Canada M5K 1J7

     March 10, 1997

     Board of Directors
     Newcourt Credit Group Inc.
     181 Bay Street, Suite 3500
     Toronto, Ontario
     M5J2T3

     To the Board of Directors

     At your request, we have performed the procedures enumerated
     below with respect to the monthly trust reporting of Newcourt
     Receivables Asset Trust for the month ended December 31, 1996. 
     This report is solely for your information and the information of
     the Issuer Trustee, the Collateral Agent, each Indenture Trustee,
     each Rating Agency, and each Credit Enhancer.  The procedures we
     performed were as follows:

     1. We read the requirement of Section 3.12 of the Pooling and
        Servicing Agreement of Newcourt Asset Receivables Trust
        relating to monthly reporting.

     2. We compared the amounts listed on the Monthly Servicer
        Certificate - Accounts and the Monthly Servicer Certificate -
        Schedules issued for the month ended December 31, 1996 to the
        books and records of the Company and found the amounts to be
        in agreement.

     The above procedures do not constitute an audit conducted in
     accordance with generally accepted auditing standards and we do
     not express an opinion on any of the accounts or items referred to
     above.  Had we performed additional procedures, other matters
     might have come to our attention that would have been reported to
     you.  This report relates only to the accounts and items specified
     above and does not extend to any financial statements of the
     company taken as a whole for any date or period.

     Yours Sincerely,

     Ernst & Young





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