<PAGE> 1
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)
February 1, 1997
FIRST SIERRA RECEIVABLES II, INC.
-----------------------------------------------------
(exact name of Registrant as specified in its charter)
Delaware 33-988288 76-0543174
- ------------------------------- ---------------- ------------------
(State or Other Jurisdiction of (Commission File (IRS Employer
Incorporation) Number) Identification No.
Suite 7050
600 Travis Street
Houston, TX 77002
- ------------------------------- ----------
(Address of Principal Executive) (Zip Code)
Registrant's telephone number, including area code: 713-221-8822
<PAGE> 2
Item 1. Business
The Registrant is a wholly-owned subsidiary of First Sierra Financial, Inc.
formed solely for the purpose of acquiring from First Sierra Financial, Inc.
certain leases (the "Leases") and interests in equipment underlying the leases
(together the "Receivables") and securitizing the Receivables through the
issuance of Certificates. As a bankruptcy remote entity, the Registrant's
operations are restricted so that (a) it does not engage in business with, or
incur liabilities to, any other entity which may bring bankruptcy proceedings
against the Registrant and (b) the risk is diminished that it will be
consolidated into the bankruptcy proceedings of any other entity. The
Registrant has no other assets except the Receivables and proceeds thereof.
Item 2. Acquisition or Disposition of Assets
None
Item 7. Financial Statements, Pro Forma Financial Information and
Exhibits
(a) Not Applicable
(b) Not Applicable
(c) Exhibits
1.1 Servicing Reports for the collection periods ending in February 1,
1997.
<PAGE> 3
SIGNATURES
Pursuant to the requirements 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.
First Sierra Receivables II, Inc.
By: /s/ E.R. GEBHART
------------------------------
Name: E.R. Gebhart
Title: Vice President
2
<PAGE> 4
INDEX TO EXHIBITS
1.1 Servicing Reports for the collection periods ending in February 1,
1997.
<PAGE> 1
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
ADCPB BALANCE
- -------------
<S> <C>
Prior Month ADCPB 85,794,809.15
Initial ADCPB 85,790,915.00
Current Month ADCPB (Before addition of New Property) 83,455,713.32
Base Principal Amount (Prior - Current) 2,339,095.83
Add: ADCPB of New Transferred Property 2,339,226.94
Ending ADCPB (Current + ADCPB of New Property) 85,794,940.26
CLASS A INTEREST SCHEDULE
- -------------------------
Prior Month Class A Principal Balance 73,780,187.00
Class A Certificate Rate 6.85%
One twelfth of Class A Certificate Rate 0.57%
Class A Certificate Interest 421,161.90
Prior Month Class A Overdue Interest 0.00
Class A Interest Due 421,161.90
Class A Interest Paid 421,161.90
Current Month Class A Overdue Interest 0.00
CLASS A PRINCIPAL SCHEDULE
- --------------------------
Prior Month Activities related to Collection Period Ended 1/1/97 73,780,187.00
Class A Percentage 86.00%
Base Principal Amount 2,339,095.83
Class A Base Principal Distribution Amount 0.00
Prior Month Class A Overdue Principal 0.00
Total A Note Principal Due 0.00
Class A Principal Paid 0.00
Class A Overdue Principal 0.00
-------------
Current Month Class A Principal Balance 73,780,187.00
</TABLE>
Page 1
<PAGE> 2
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
CLASS B-1 INTEREST SCHEDULE
- ---------------------------
<S> <C>
Prior Month Class B-1 Principal Balance 3,431,637.00
Class B-1 Certificate Rate 7.63%
One twelfth of Class B-1 Certificate Rate 0.64%
Class B-1 Certificate Interest 21,819.49
Prior Month Class B-1 Overdue Interest 0.00
Class B-1 Interest Due 21,819.49
Class B-1 Interest Paid 21,819.49
Current Month Class B-1 Overdue Interest 0.00
CLASS B-1 PRINCIPAL SCHEDULE
- ----------------------------
Prior Month Class B-1 Principal Balance 3,431,637.00
Class B-1 Percentage 4.00%
Base Principal Amount 2,339,095.83
Class B-1 Base Principal Distribution Amount 0.00
Prior Month B-1 Overdue Principal 0.00
Total B-1 Note Principal Due 0.00
------------
Class B-1 Principal Paid 0.00
Class B-1 Overdue Principal 0.00
Current Month Class B-1 Principal Balance 3,431,637.00
</TABLE>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
CLASS B-2 INTEREST SCHEDULE
<S> <C>
Prior Month Class B-2 Principal Balance 3,431,637.00
Class B-2 Certificate Rate 8.17%
One twelfth of Class B-2 Certificate Rate 0.68%
Class B-2 Certificate Interest 23,363.73
Prior Month Class B-2 Overdue Interest 0.00
Class B-2 Interest Due 23,363.73
Class B-2 Interest Paid 23,363.73
Current Month Class B-2 Overdue Interest 0.00
CLASS B-2 PRINCIPAL SCHEDULE
Prior Month Class B-2 Principal Balance 3,431,637.00
Class B-2 Percentage 4.00%
Base Principal Amount 2,339,095.83
Class B-2 Base Principal Distribution Amount 0.00
Prior Month B-1 Overdue Principal 0.00
Total B-1 Note Principal Due 0.00
Class B-2 Principal Paid 0.00
Class B-2 Overdue Principal 0.00
Current Month Class B-2 Principal Balance 3,431,637.00
</TABLE>
Page 2
<PAGE> 3
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
SERVICING FEE SCHEDULE
- ----------------------
<S> <C>
Prior Month ADCPB 85,794,809
Servicer Fee Rate 0.5000%
One-twelfth 0.0417%
Servicer Fee 35,747.84
Prior Servicer Fee Arrearage 0.00
Servicer Fee Due 35,747.84
Servicer Fee Paid 35,747.84
Current Servicing Fee Arrearage 0.00
BACK-UP SERVICING FEE SCHEDULE
- ------------------------------
Prior Month ADCPB 85,794,809
Back-Up Servicer Fee Rate 0.0130%
One-twelfth 0.0011%
Back-up Servicer Fee 929.44
Prior Back-Up Servicer Fee Arrearage 0.00
Total Back-Up Servicer Fee Due 929.44
Back-Up Servicer Fee Paid 929.44
Current Back-Up Servicing Fee Arrearage 0.00
TRUSTEE FEE SCHEDULE
- --------------------
Trustee Fee 291.67
Trustee Fee Rate 0.0100%
Prior Trustee Fee Arrearage 0.00
Total Trustee Fee Due 291.67
Trustee Fee Paid 291.67
Current Trustee Fee Arrearage 0.00
CERTIFICATE PREMIUM SCHEDULE
- ----------------------------
Class A Certificate Principal Balance 73,780,187.00
Monthly Premium Rate 0.0208%
Prior Premium Arrearage 0.00
Premium Amount Due 15,371.00
Premium Amount Paid 15,371.00
Current Premium Arrearage 0.00
</TABLE>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
EARLY AMORTIZATION EVENTS
- -------------------------
(a) Default in the payment to the Class A Certificateholders or the Class B
Certificateholders of any interest or principal due hereunder in
accordance with the provisions of Section 6.06 when such payment becomes
due and payable and continuance of such default for a period of five
business days; or [10.01 (a)]
(b) Default in the performance, or breach, of the any covenant or agreement of
the Depositor in this Agreement (other than a coveneant or agreement a
default in whose performance or whose breach is elsewhere in this section
10.01 specifically dealt with), and continuance of such default or breach
for a period of 30 days after there has been given, by registered or
certified mail, to the Depositor by the
Page 3
<PAGE> 4
Service, the Certificate Insurer or the Trustee, or to the Depositor, the
Certificate Insurer and the Trustee by the Certificateholders of at least
50% in aggregate principal amount of the outstanding Class A Certificates a
written notice specifying such default or breach and requiring it to be
remedied and stating that such notice is a "Notice of default" hereunder,
or it, in any such case, the Depositor have consented in writing that any
such event shall be an Early Amortization Event; or [10.01 (b)]
(c) Any proceeding shall be instituted against the Depositor (or, if the
Depositor is actively contesting the merits thereof, such proceeding is
not dismissed within 90 days) seeking to adjudicate it a bankrupt or
insolvent, or seeking liquidation, winding up, reorganization,
arrangement, adjustment, protection, relief or composition of it or any of
its Indebtedness under any law relating to bankruptcy, insolvency or
reorganization or relief of debtors, or seeking the entry of an order for
relief or the appointment of a receiver, trustee, custodian or other
similar official for it or for any substantial part of its property, or
any of the actions sought in such proceeding (including, without
limitation, the entry of an order for relief against, or the appointment
of a receiver, trustee, custodian or other similar official for, it or for
any substantial part of its property) shall occur; or [10.01 (c)]
(d) The commencement by the Depositor of a voluntary case or proceeding under
any applicable Federal or state bankruptcy, insolvency, reorganization or
other similar law or of any other case or proceeding to be adjudicated a
bankrupt or insolvent, or the consent by it to the entry of a decree or
order for relief in respect of the Depositor in an involuntary case or
proceeding under any applicable Federal or state bankruptcy, insolvency,
reorganization or other similar law or to the commencement of any
bankruptcy or insolvency case or proceeding against it, or the filing by
it of a petition or answer or consent seeking reorganization or relief
under any applicable Federal or State law, or to the consent by it to the
filing of such petition or to the appointment or taking possession by a
custodian, receiver, liquidator, assignee, trustee, sequestrator or
similar official of the Depositor or of any substantial part of its
property, or the making by it of an assignment for the benefit of
creditors, or the making by it of an admission by it in writing of its
inability to pay its Debts generally as they become due, or the taking of
corporate action by the Depositor in furtherance of any such action; or
[10.01 (d)]
(e) Judgments or orders in respect of money ( other than such judgements or
orders in respect of which adequate insurance is maintained for the
payment thereof) against the Depositor shall remain unpaid, unstayed on
appeal, undischarged, unbonded or undismissed for a period of 30 days or
more; or [10.01 (e)]
(f) There is a material breach of any of the representations and warranties of
the Depositor set forth in Section 3.01 (a) and continuance of such
default or breach for a period of 30 days after there has been given, by
registered or certified mail, to the Depositor by the Servicer, the
Certificate Insurer or the Trustee, or to the Depositor, the Certificate
Insurer and the Trustee by the Certificateholders of at least 50% in
aggregate principal amount of the outstanding Class A Certificates a
written notice specifying such default or breach and requiring it to be
remedied and stating that such notice is a "Notice of Default" hereunder,
our if, in any such case, the Depositor have consented in writing that any
such event shall be an Early Amortization Event; or [10.01 (f)]
(g) The Trust Certificate Percentage Interest is less than the Subordinated
Amount; or [10,01 (g)]
(h) A Gross Charge-Off Event has occurred and is continuing; or [10.01 (h)]
(i) A Delinquency Trigger Event has occurred and is continuing; or
(j) An Event of Servicing Termination has been declared; or [10.01 (j)]
(k) The Certificate Insurer has made an insured Payment under the policy.
[10.01 (k)]
Page 4
<PAGE> 5
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
RESTRICTING EVENT CALCULATIONS
- ------------------------------
<S> <C>
(a) Event of Servicer Termination (Yes/No) No
-------------
(b) Certificate Insurer makes an Insured Payment No
-------------
(a) Gross Charge-Off Event (Yes/No) No
-------------
(b) Delinquency Trigger Event No
-------------
</TABLE>
EVENTS OF SERVICER TERMINATION
- ------------------------------
(i) Any failure by the Servicer to make any payment, deposit, transfer or
delivery required to be made hereunder (other than with respect to the
Monthly Servicer Report, as to which the remedy is set forth in section
11.01 (a)(ii) hereof) on the date of such payment, deposit, transfer or
delivery is required to be made; [11.01 (a)(i)]
(ii) Any failure by the Servicer to submit a Monthly Statement pursuant to
Section 6.07 hereof that continues unremedied for a period of three
business days after the earlier of the date upon which (A) the
Certificate Insurer or a Certificateholder provides written notification
to the Servicer of such failure or (B) the Depositor becomes aware that
the Certificate Insurer and the Certificateholders have not received a
copy of the Monthly Report in accordance with the provisions hereof
(provided that the Servicer shall be granted a two business day grace
period on not more than one occasion during each Collection Period);
[11.01 (a)(ii)]
(iii) Any failure on the part of the Servicer duly to observe or perform in
any material respect any other covenants or agreements of the Servicer
set forth in the Certificates or in this agreement, as in the case may
be, or any breach of representation or warranty of the Servicer set
forth in Section 3.02 of this Agreement, which failure or breach (A)
materially and adversely affects the rights of the Trustee,
Certificateholders, the Certificate Insurer or the Depositor and (B)
continues unremedied for a period of 30 days after the earlier to occur
of (x) the date on which written notice of such failure or breach,
requiring the situation giving rise to such failure or breach to be
remedied, shall have been given to a Servicing Officer of the Servicer
or a Responsible Officer of the Trustee by the Depositor or any Holder
of Certificates or (y) the date on which any Servicing Officer or
Responsible Officer of the Trustee first knows, or reasonably should
have known, of such failure or breach; [11.01 (a)(iii)]
(iv) The Servicer shall consent to the appointment on a custodian, receiver,
trustee or liquidator (or other similar official) of itself, or of a
substantial part of its property, or shall admit in writing its inability
to pay its debts generally as they come due, a court of competent
jurisdiction shall determine that the Servicer is generally not paying
its debts as they come due or the Servicer shall make a general
assignment for the benefit of creditors; [11.01 (a)(iv)]
(v) The Servicer shall file a voluntary petition in bankruptcy or a voluntary
petition or an answer seeking reorganization in a proceeding under any
bankruptcy laws (as now defined hereafter in effect) or an answer
admitting the material allegation of a petition filed against the
Servicer shall, by voluntary petition, answer or consent, seek relief
under the bankruptcy or other similar law providing for the
reorganization or winding up of debtors, or providing for an agreement,
composition, extension or adjustment with its creditors; [11.01 (a)(v)]
(vi) An order, judgment or decree in excess of [$500,000] shall be entered in
any proceeding by any court of competent jurisdiction appointing, without
the consent (express or legally implied) of the Servicer, a custodian,
receiver, trustee or liquidator (or other similar official) of the
Servicer, or any substantial part of its property, or sequestering any
substantial part of its property, and any such order, judgment or decree
or appointment or sequestration shall remain in force undismissed,
unstayed or unvacated for a period of [90] days after the date of entry
thereof; [11.01 (a)(vi)]
(vii) A petition against the Servicer in a proceeding under applicable
bankruptcy laws or their insolvency laws, as now or hereafter in effect,
shall be filed and shall not be stayed, withdrawn or dismissed within 60
days thereafter, or if, under the provisions of any law providing for
reorganization or winding up of debtors which may apply to the Servicer,
or any substantial part of its property, and such jurisdiction, custody
or control shall remain in force unrelinquished, unstayed or unterminated
for a period of 60 days; [11.01 (a)(vii)]
(viii) Any assignment by the Servicer to a delegate of its duties or rights
hereunder, except as specifically permitted hereunder, or any attempt to
make such an assignment; or [11.01 (a)(viii)]
(ix) for so long as the Servicer is First Sierra, its Total Capital is less
than $9 million. [11.01 (a)(ix)]
Page 5
<PAGE> 6
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
GROSS CHARGE-OFFS (>=160 AND ACCOUNTS BOUGHT BACK BY SOURCE)
<TABLE>
<CAPTION>
Gross Gross Monthly
Defaults Recoveries Charge-Offs ADCPB Charge-Offs
-------- ---------- ----------- ----- -----------
<S> <C> <C> <C> <C> <C>
2 months prior 284,791 284,791 0 83,828,578 0.00%
1 month prior 336,294 336,294 0 83,526,023 0.00%
Current 370,630 370,630 0 82,748,627 0.00%
Gross Charge-Off Ratio: 0.00%
Maximum Charge-Off Ratio: 2.50%
</TABLE>
<TABLE>
<CAPTION>
30+ DELINQUENCIES
- -----------------
Monthly
Delinquencies ADCPB Delinquencies
------------- ----- -------------
<S> <C> <C> <C>
2 months prior 4,233,943 83,828,578 5.05%
1 month prior 4,325,063 83,526,023 5.18%
Current month 4,053,347 82,748,627 4.90%
Delinquency Ratio: 5.04%
Maximum Delinquency Ratio: 6.00%
</TABLE>
Page 6
<PAGE> 7
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
ISSUER RESTRICTING EVENT CALCULATIONS
<TABLE>
<S> <C>
(a) Gross Defaults (>=180) No
-------------
(b) Issuer Delinquency Trigger Ratio No
-------------
</TABLE>
<TABLE>
<CAPTION>
GROSS DEFAULTS (>=180)
- ----------------------
Monthly
Gross Defaults ADCPB Charge-Offs
-------------- ----- -----------
<S> <C> <C> <C>
Current 0 82,748,627 0.00%
i A Subordinated Percentage 10.00%
B WAL of Remaining Leases 2.10
ii Two
Ratio (i/ii) 2.38%
</TABLE>
<TABLE>
<CAPTION>
ISSUER DELINQUENCY TRIGGER RATIO (90+ DAYS)
- -------------------------------------------
Monthly
Delinquencies ADCPB Delinquencies
------------- ----- -------------
<S> <C> <C> <C>
2 months prior 636,426 83,926,281 0.76%
1 month prior 303,510 83,526,023 0.36%
Current month 517,583 82,748,627 0.63%
Issuer Delinquency Trigger Ratio: 0.58%
Maximum Ratio Allowed: 2.50%
</TABLE>
<TABLE>
<CAPTION>
EARLY AMORTIZATION EVENT
- ------------------------
<S> <C>
(1) Is Subordinate Interest less than 8.86% of ADCPB? No
----------------
(2) Has a Gross Charge-Off Event Occurred? No
----------------
(3) Has a Delinquency Event Occurred? No
----------------
</TABLE>
Page 7
<PAGE> 8
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
AGING/DELINQUENCY STATISTICS
- ----------------------------
ADCPB Total
<S> <C> <C>
Current 78,695,280 95.10%
31-60 Days Past Due 2,892,251 3.50%
61-90 Days Past Due 643,512 0.78%
91+ Days Past Due 517,583 0.63%
------------
Total 82,748,627 100.00%
CERTIFICATE FACTORS
- -------------------
Class A Notes 1.0000000
Class B-1 Notes 1.0000000
Class B-2 Notes 1.0000000
SUBSTITUTION LIMITS [SECTION 7]
- -------------------------------
ADCPB as of Cut-Off Date 85,790,915.00
Maximum Substitution (10% of Initial) 8,579,091.50
Maximum Substitution for Defaulted Contracts (5% of Initial) 4,289,545.75
Prior month Cumulative ADCPB Substituted 2,363,485.66
Current month ADCPB Substituted 565,077.51
Cumulative ADCPB Substituted 2,928,563.17
Prior month Cumulative ADCPB Substituted for Defaulted Contracts 1,206,527
Current month ADCPB Substituted Defaulted Contracts 370,630
Cumulative ADCPB Substituted for Defaulted Contracts 1,577,158
PORTFOLIO PREPAYMENT STATISTICS
- -------------------------------
Prior month Cumulative ADCPB prepaid 2,363,485.66
Current month ADCPB prepaid 565,077.51
Cumulative ADCPB prepaid 2,928,563.17
Prior month Cumulative ADCPB Defaulted 1,206,527
Current month ADCPB Defaulted 370,630
Cumulative ADCPB Defaulted 1,577,158
</TABLE>
Page 8
<PAGE> 9
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<S> <C> <C>
BEGINNING ACCOUNT BALANCES 195,345.31
- --------------------------
LOCKBOX ACCOUNT
- ---------------
Transfer of prior period Payments not yet transferred to Collection Account (80,910.39)
Transfer of prior period Excluded Amounts not yet transferred (51,570.52)
Collections Received [5.02 (b)(d)] 3,023,705.16
Excluded Amounts [5.02 (d)][Definition] (1,086,360.59)
Collections on Deposit due Collection Account [5.02 (d)] (1,745,849.60)
Ending Balance 254,359.37
COLLECTION ACCOUNT
- ------------------
BEGINNING BALANCE @ 1/1/97 1,539,399.46
--------------------------
ACTIVITIES RELATED TO COLLECTION PERIOD ENDED 1/1/97
----------------------------------------------------
Add: Servicer Advance 1,101,293.38
Add: Payments due Collection Account from last 2 business days prior period 80,910.39
Add: Add'l transfers 0.00
Add: Amounts to Collection Acct from Security deposit account 0.00
Less: Total distributions on 1/10/97 (2,721,603.23)
ACTIVITIES RELATED TO COLLECTION PERIOD ENDED 2/1/97
----------------------------------------------------
Aggregate Amount of Actual Payments [6.01 b(i)] 1,745,849.60
Add: Servicer Advances [5.03][6.01 b(ii)] 0.00
Add: Sch. Payments, Final Payments or Purchase Option from Sec. Deposit Account [6.01 b(iii)] 0.00
Add: Reconveyance Amounts by Servicer [6.01 b(iv)] 0.00
Add: Any Investment Earnings [6.01 b(v)] 5,031.43
Add: Deposits from New Transferred Property Funding Account [6.01 b(vi)] 0.00
Add: Amount Payable to Class A Certificateholders under 6.04 d [6.01 b(vii)] 0.00
Add: Advance Payments Due and Owing for Collection Period [6.01 c] 0.00
Add: Security Deposits Related to Prepayment 0.00
Add: Offset Amount as Provided by 5.12 [6.01 c] 0.00
Less: Amounts transferred to the New Transferred Property Funding Account [6.01 d] 0.00
Less: Amounts Servicer Advanced but deems uncollectible [6.01 d] 0.00
Less: Payments due Collection Acct. from last 2 business days in calendar mo 0.00
Ending Balance @ 1/31/97 and 2/1/97 1,750,881.03
Add: Servicer Advances to be deposited on Determination Date 1,191,744.57
Add: Payments due Collection Acct from last 2 business days 118,397.14
Add: Payments not yet transferred to the Collection Account 0.00
Add: Amounts to Collection Account from Security Deposit Account [6.02 c] 0.00
Adjusted Collection Account Balance 3,061,022.74
</TABLE>
Page 9
<PAGE> 10
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
SECURITY DEPOSIT ACCOUNT
- ------------------------
<S> <C> <C>
Beginning Balance 130,661.72
Add: Balance deposited on closing date 0.00
Add: Security Deposits [6.02 b] 0.00
Less: Amounts to Collection Account [6.02 c] 0.00
Add: Investment Earnings 582.39
----------
Ending Balance @ 1/31/97 131,244.11
Less: Amounts to Collection Account [6.02 c] 0.00
Adjusted Security Deposit Account Balance 131,244.11
NEW TRANSFERRED PROPERTY FUNDING ACCOUNT
- ----------------------------------------
BEGINNING BALANCE 0.00
-----------------
Add: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 i 1] 0.00
Add: Amount Transferred to New Transferred Property Funding Account [6.05 ii] 0.00
Less: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 iii] 0.00
--------------
Ending Balance @ 1/31/97 0.00
Add: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 i 1] 2,339,226.94
Less: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 iii] (2,339,226.94)
--------------
Adjusted New Transferred Property Funding Account Balance 0.00
- ---------------------------------------------------------------------------------------------------------------
</TABLE>
Page 10
<PAGE> 11
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- -------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
<S> <C>
AVAILABLE AMOUNT TO CERTIFICATE HOLDERS 3,061,022.74
- ---------------------------------------
DISBURSEMENTS FROM COLLECTION ACCOUNT (PRIOR TO INITIAL AMORTIZATION DATE]
- --------------------------------------------------------------------------
(i) Initial Unpaid Amts inadvertently dep. in Collection Account [6.06 b(i)] 0.00
(ii) Indemnity payments paid inadvertently dep in Collection Account [6.06 b(ii)] 0.00
(iii) Aggregate of: [6.06 b(iii)]
(A) Unreimbursed Servicer Advances from current collection period 0.00
(B) Unreimbursed Servicer Advances from prior collection period 0.00
(C) Servicing Charges inadvertently deposited in Collection Account 0.00
(iv) Current and unpaid Servicing Fees 35,747.84
(v) Current and unpaid Back-up Servicing Fees [6.06 b(iv)] 929.44
(vi) Premium Amount due on Payment Date and unpaid Premiums [6.06 b(v)] 15,371.00
(vii) Trustee Fee due on Payment Date and unpaid Trustee Fees [6.06 b(vi)] 291.67
(viii) Class A Certificate Interest and Overdue Class A Interest [6.06 b(vii)] 421,161.90
(ix) Class B-1 Certificate Interest and Overdue Class B-1 Interest [6.06 b(viii)] 21,819.49
(x) Class B-2 Certificate Interest and Overdue Class B-2 Interest [6.06 b(ix)] 23,363.73
(xi) Certificate Insurer Reimbursement Amount, if any, due on Payment Date [6.06 b(x)] 0.00
(xii) Any amounts due Servicer under 9.03 [6.06 b(xi)] 0.00
(xiii) To the Servicer Security Deposit Refund under 6.02C 0.00
(ix) To the depositor the lesser of Base Principal Amount or ADCPB new Contracts 2,339,095.83
transferred to the Trust, [6.06 b(xii)]
If less than the Base Principal Amount, the remainder to the New Transferred Property 0.00
Funding Account [6.06 b(xii)]
(x) To the Holder of the Trust Certificate any remaining amounts [6.06 b(xiii)] 203,241.83
</TABLE>
Page 11
<PAGE> 12
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
DISBURSEMENTS FROM COLLECTION ACCOUNT (ON AND AFTER INITIAL AMORTIZATION DATE)
- ------------------------------------------------------------------------------
<S> <C>
(i) Initial Unpaid Amts inadvertently dep. in Collection Account [6.06 c(i)] 0.00
(ii) Indemnity payments paid inadvertently dep in Collection Account [6.06 c(ii)] 0.00
(iii) Aggregate of: [6.06 c(iii)]
(A) Unreimbursed Servicer Advances from prior periods 0.00
(B) Servicer Fee and unpaid Servicer Fee 0.00
(C) Servicing Charges inadvertently deposited in Collection Account 0.00
(iv) Current and unpaid Back-up Servicing Fees [6.06 c(iv)] 0.00
(v) Premium Amount due on Payment Date and unpaid Premiums [6.06 c(v)] 0.00
(vi) Trustee Fee due on Payment Date and unpaid Trustee Fees [6.06 c(vi)] 0.00
(vii) Class A Certificate Interest and Overdue Class A Interest [6.06 c(vii)] 0.00
(viii) Class B-1 Certificate Interest and Overdue Class B-1 Interest [6.06 c(viii)] 0.00
(ix) Class B-2 Certificate Interest and Overdue Class B-2 Interest [6.06 c(ix)] 0.00
(x) Class A Base Principal Distribution Amount and Overdue Class A Principal [6.06 c(x)] 0.00
(xi) Certificate Insurer Reimbursement Amount, if any, due on Payment Date [6.06 b(xi)] 0.00
(xii) Class B-1 Base Principal Distribution Amount and Overdue Class B-1
Principal [6.06 c(xii)] provided no restricting event exists 0.00
(xiii) Class B-2 Base Principal Distribution Amount and Overdue Class B-2
Principal [6.06 c(xiii)] provided no restricting event or issuer
restricting event exists 0.00
(xiv) Any amounts due Servicer under 9.03 [6.06 b(xiv)] 0.00
(xv) Prepayments optionally transferred to collection account and disbursed in 0.00
consideration of the transfer of New Transferred Property not in excess of
$5,000,000 [6.06 c(xv)]
(xvi) To the Holder of the Trust Certificate any remaining amounts [6.06 b(xiii)] 0.00
</TABLE>
REVIEWED BY:
---------------------------------------------------------------------------
CRAIG M. SPENCER
CHIEF ACCOUNTING OFFICER
Page 12
<PAGE> 13
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
ADCPB BALANCE
- -------------
<S> <C>
Prior Month ADCPB 72,024,540.98
Initial ADCPB 72,024,443.60
Current Month ADCPB (Before addition of New Property) 70,254,590.12
Base Principal Amount (Prior - Current) 1,769,950.86
Add: ADCPB of New Transferred Property 1,770,010.68
Ending ADCPB (Current + ADCPB of New Property) 72,024,600.81
CLASS A INTEREST SCHEDULE
- -------------------------
Prior Month Class A Principal Balance 63,381,510.00
Class A Certificate Rate 6.29%
One twelfth of Class A Certificate Rate 0.52%
Class A Certificate Interest 332,224.75
Prior Month Class A Overdue Interest 0.00
Class A Interest Due 332,224.75
Class A Interest Paid 332,224.75
Current Month Class A Overdue Interest 0.00
CLASS A PRINCIPAL SCHEDULE
- --------------------------
Prior Month Class A Principal Balance 63,381,510.00
Class A Percentage 88.00%
Base Principal Amount 1,769,950.86
Class A Base Principal Distribution Amount 0.00
Prior Month Class A Overdue Principal 0.00
Total A Note Principal Due 0.00
Class A Principal Paid 0.00
Class A Overdue Principal 0.00
Current Month Class A Principal Balance 63,381,510.00
</TABLE>
Page 1
<PAGE> 14
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- -------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
CLASS B-1 INTEREST SCHEDULE
- ---------------------------
<S> <C>
Prior Month Class B-1 Principal Balance 2,160,733.00
Class B-1 Certificate Rate 7.01%
One twelfth of Class B-1 Certificate Rate 0.58%
Class B-1 Certificate Interest 12,622.28
Prior Month Class B-1 Overdue Interest 0.00
Class B-1 Interest Due 12,622.28
Class B-1 Interest Paid 12,622.28
Current Month Class B-1 Overdue Interest 0.00
CLASS B-1 PRINCIPAL SCHEDULE
- ----------------------------
Prior Month Class B-1 Principal Balance 2,160,733.00
Class B-1 Percentage 3.00%
Base Principal Amount 1,769,950.86
Class B-1 Base Principal Distribution Amount 0.00
Prior Month B-1 Overdue Principal 0.00
Total B-1 Note Principal Due 0.00
------------
Class B-1 Principal Paid 0.00
Class B-1 Overdue Principal 0.00
Current Month Class B-1 Principal Balance 2,160,733.00
</TABLE>
Page 2
<PAGE> 15
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
CLASS B-2 INTEREST SCHEDULE
- ---------------------------
<S> <C>
Prior Month Class B-2 Principal Balance 1,800,611.00
Class B-2 Certificate Rate 8.22%
One twelfth of Class B-2 Certificate Rate 0.69%
Class B-2 Certificate Interest 12,334.19
Prior Month Class B-2 Overdue Interest 0.00
Class B-2 Interest Due 12,334.19
Class B-2 Interest Paid 12,334.19
Current Month Class B-2 Overdue Interest 0.00
CLASS B-2 PRINCIPAL SCHEDULE
- ----------------------------
Prior Month Class B-2 Principal Balance 1,800,611.00
Class B-2 Percentage 2.50%
Base Principal Amount 1,769,950.86
Class B-2 Base Principal Distribution Amount 0.00
Prior Month B-1 Overdue Principal 0.00
Total B-1 Note Principal Due 0.00
Class B-2 Principal Paid 0.00
Class B-2 Overdue Principal 0.00
Current Month Class B-2 Principal Balance 1,800,611.00
</TABLE>
Page 3
<PAGE> 16
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
SERVICING FEE SCHEDULE
- ----------------------
<S> <C>
Prior Month ADCPB 72,024,541
Servicer Fee Rate 0.5000%
One-twelfth 0.0417%
Servicer Fee 30,010.23
Prior Servicer Fee Arrearage 0.00
Servicer Fee Due 30,010.23
Servicer Fee Paid 30,010.23
Current Servicing Fee Arrearage 0.00
BACK-UP SERVICING FEE SCHEDULE
- ------------------------------
Prior Month ADCPB 72,024,541
Back-Up Servicer Fee Rate 0.0200%
One-twelfth 0.0017%
Back-up Servicer Fee 1,200.41
Prior Back-Up Servicer Fee Arrearage 0.00
Total Back-Up Servicer Fee Due 1,200.41
Back-Up Servicer Fee Paid 1,200.41
Current Back-Up Servicing Fee Arrearage 0.00
TRUSTEE FEE SCHEDULE
- --------------------
Trustee Fee 291.67
Trustee Fee Rate 0.0100%
Prior Trustee Fee Arrearage 0.00
Total Trustee Fee Due 291.67
Trustee Fee Paid 291.67
Current Trustee Fee Arrearage 0.00
CERTIFICATE PREMIUM SCHEDULE
- ----------------------------
Initial Class A Balance 63,381,510.00
Premium Rate 0.0200%
Prior Premium Arrearage 0.00
Premium Amount Due 12,676.00
Premium Amount Paid 12,676.00
Current Premium Arrearage 0.00
</TABLE>
Page 4
<PAGE> 17
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
EARLY AMORTIZATION EVENTS
- -------------------------
(a) Default in the payment to the Class A Certificateholders or the Class B
Certificateholders of any interest or principal due hereunder in
accordance with the provisions of Section 6.06 when such payment becomes
due and payable and continuance of such default for a period of five
business days; or [10.01 (a)]
(b) Default in the performance, or breach, of the any covenant or agreement of
the Depositor in this Agreement (other than a covenant or agreement a
default in whose performance or whose breach is elsewhere in this section
10.01 specifically dealt with), and continuance of such default or breach
for a period of 30 days after there has been given, by registered or
certified mail, to the Depositor by the Service, the Certificate Insurer
or the Trustee, or to the Depositor, the Certificate Insurer and the
Trustee by the Certificateholders of at least 50% in aggregate principal
amount of the outstanding Class A Certificates a written notice specifying
such default or breach and requiring it to be remedied and stating that
such notice is a "Notice of default" hereunder, or it, in any such case,
the Depositor have consented in writing that any such event shall be an
Early Amortization Event; or [10.01 (b)]
(c) Any proceeding shall be instituted against the Depositor (or, if the
Depositor is actively contesting the merits thereof, such proceeding is
not dismissed within 90 days) seeking to adjudicate it a bankrupt or
insolvent, or seeking liquidation, winding up, reorganization,
arrangement, adjustment, protection, relief or composition of it or any of
its Indebtedness under any law relating to bankruptcy, insolvency or
reorganization or relief of debtors, or seeking the entry of an order for
relief or the appointment of a receiver, trustee, custodian or other
similar official for it or for any substantial part of its property, or
any of the actions sought in such proceeding (including, without
limitation, the entry of an order for relief against, or the appointment
of a receiver, trustee, custodian or other similar official for, it or for
any substantial part of its property) shall occur; or [10.01 (c)]
(d) The commencement by the Depositor of a voluntary case or proceeding under
any applicable Federal or state bankruptcy, insolvency, reorganization or
other similar law or of any other case or proceeding to be adjudicated a
bankrupt or insolvent, or the consent by it to the entry of a decree or
order for relief in respect of the Depositor in an involuntary case or
proceeding under any applicable Federal or state bankruptcy, insolvency,
reorganization or other similar law or to the commencement of any
bankruptcy or insolvency case or proceeding against it, or the filing by
it of a petition or answer or consent seeking reorganization or relief
under any applicable Federal or State law, or to the consent by it to the
filing of such petition or to the appointment or taking possession by a
custodian, receiver, liquidator, assignee, trustee, sequestrator or
similar official of the Depositor or of any substantial part of its
property, or the making by it of an assignment for the benefit of
creditors, or the making by it of an admission by it in writing of its
inability to pay its Debts generally as they become due, or the taking of
corporate action by the Depositor in furtherance of any such action; or
[10.01 (d)]
(e) Judgments or orders in respect of money (other than such judgments or
orders in respect of which adequate insurance is maintained for the
payment thereof) against the Depositor shall remain unpaid, unstayed on
appeal, undischarged, unbonded or undismissed for a period of 30 days or
more; or [10.01 (e)]
(f) There is a material breach of any of the representations and warranties of
the Depositor set forth in Section 3.01 (a) and continuance of such
default or breach for a period of 30 days after there has been given, by
registered or certified mail, to the Depositor by the Servicer, the
Certificate Insurer or the Trustee, or to the Depositor, the Certificate
Insurer and the Trustee by the Certificateholders of at least 50% in
aggregate principal amount of the outstanding Class A Certificates a
written notice specifying such default or breach and requiring it to be
remedied and stating that such notice is a "Notice of Default" hereunder,
our if, in any such case, the Depositor have consented in writing that any
such event shall be an Early Amortization Event; or [10.01 (f)]
(g) The Trust Certificate Percentage Interest is less than the Subordinated
Amount; or [10,01 (g)]
(h) A Gross Charge-Off Event has occurred and is continuing; or [10.01 (h)]
(i) A Delinquency Trigger Event has occurred and is continuing; or
(j) An Event of Servicing Termination has been declared; or [10.01 (j)]
(k) The Certificate Insurer has made an insured Payment under the policy.
[10.01 (k)]
Page 5
<PAGE> 18
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
RESTRICTING EVENT CALCULATIONS
- ------------------------------
<S> <C>
(a) Event of Servicer Termination (Yes/No) No
------------
(b) Certificate Insurer makes an Insured Payment No
------------
(a) Gross Charge-Off Event (Yes/No) No
-------------
(b) Delinquency Trigger Event No
-------------
</TABLE>
EVENTS OF SERVICER TERMINATION
- ------------------------------
(i) Any failure by the Servicer to make any payment, deposit, transfer or
delivery required to be made hereunder (other than with respect to the
Monthly Servicer Report, As to which the remedy is set forth in section
11.01(a)(ii) hereof) on the date of such payment, deposit, transfer or
delivery is required to be made; [11.01 (a)(i)]
(ii) Any failure by the Servicer to submit a Monthly Statement pursuant to
Section 6.07 hereof that continues unremedied for a period of three
business days after the earlier of the date upon which (A) the
Certificate Insurer or a Certificateholder provides written notification
to the Servicer of such failure or (B) the Depositor becomes aware that
the Certificate Insurer and the Certificateholders have not received a
copy of the Monthly Report in accordance with the provisions hereof
(provided that the Servicer shall be granted a two business day grace
period on not more than one occasion during each Collection Period);
[11.01 (a)(ii)]
(iii) Any failure on the part of the Servicer duly to observe or perform in any
material respect any other covenants or agreements of the Servicer set
forth in the Certificates or in this agreement, as in the case may be, or
any breach of representation or warranty of the Servicer set forth in
Section 3.02 of this Agreement, which failure or breach (A) materially
and adversely affects the rights of the Trustee, Certificateholders, the
Certificate Insurer or the Depositor and (B) continues unremedied for a
period of 30 days after the earlier to occur of (x) the date on which
written notice of such failure or breach, requiring the situation giving
rise to such failure or breach to be remedied, shall have been given to a
Servicing Officer of the Servicer or a Responsible Officer of the Trustee
by the Depositor or any Holder of Certificates or (y) the date on which
any Servicing Officer or Responsible Officer of the Trustee first knows,
or reasonably should have known, of such failure or breach; [11.01
(a)(iii)]
(iv) The Servicer shall consent to the appointment on a custodian, receiver,
trustee or liquidator (or other similar official) of itself, or of a
substantial part of its property, or shall admit in writing its
inability to pay its debts generally as they come due, a court of
competent jurisdiction shall determine that the Servicer is generally
not paying its debts as they come due or the Servicer shall make a
general assignment for the benefit of creditors; [11.01 (a)(iv)]
(v) The Servicer shall file a voluntary petition in bankruptcy or a voluntary
petition or an answer seeking reorganization in a proceeding under any
bankruptcy laws (as now defined hereafter in effect) or an answer
admitting the material allegation of a petition filed against the
Servicer shall, by voluntary petition, answer or consent, seek relief
under the bankruptcy or other similar law providing for the
reorganization or winding up of debtors, or providing for an agreement,
composition, extension or adjustment with its creditors; [11.01 (a)(v)]
(vi) An order, judgment or decree in excess of [$500,000] shall be entered in
any proceeding by any court of competent jurisdiction appointing, without
the consent (express or legally implied) of the Servicer, a custodian,
receiver, trustee or liquidator (or other similar official) of the
Servicer, or any substantial part of its property, or sequestering any
substantial part of its property, and any such order, judgment or decree
or appointment or sequestration shall remain in force undismissed,
unstayed or unvacated for a period of [90] days after the date of entry
thereof; [11.01 (a)(vi)]
(vii) A petition against he Servicer in a proceeding under applicable
bankruptcy laws or the insolvency laws, as now or hereafter in effect,
shall be filed and shall not be stayed, withdrawn or dismissed within 60
days thereafter, or if, under the provisions of any of any law providing
for reorganization or winding up of debtors which may apply to the
Servicer, or any substantial part of its property, and such
jurisdiction, custody or control shall remain in force unrelinquished,
unstayed or unterminated for a period of 60 days; [11.01(a)(vii)]
(viii) Any assignment by the Servicer to a delegate of its duties or rights
hereunder, except as specifically permitted hereunder, or any attempt to
make such an assignment; or [11.01 (a)(viii)]
(ix) for so long as the Servicer is First Sierra, its Total Capital is less
than $9 million. [11.01 (a)(ix)]
Page 6
<PAGE> 19
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
GROSS CHARGE-OFFS (>=160 AND ACCOUNTS BOUGHT BACK BY SOURCE)
- ------------------------------------------------------------
Gross Gross Monthly
Defaults Recoveries Charge-Offs ADCPB Charge-Offs
-------- ---------- ----------- ----- -----------
<S> <C> <C> <C> <C> <C>
2 months prior 0 0 0 70,488,682 0.00%
1 month prior 0 0 0 70,642,634 0.00%
Current 121,045 121,045 0 69,762,119 0.00%
Gross Charge-Off Ratio: 0.00%
Maximum Charge-Off Ratio: 2.50%
</TABLE>
<TABLE>
<CAPTION>
30+ DELINQUENCIES
- -----------------
Monthly
Delinquencies ADCPB Delinquencies
------------- ----- -------------
<S> <C> <C> <C>
2 months prior 2,591,745 70,488,682 3.68%
1 month prior 2,491,482 70,642,634 3.53%
Current month 3,161,952 69,762,119 4.53%
Delinquency Ratio: 3.91%
Maximum Delinquency Ratio: 7.00%
</TABLE>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- -------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
ISSUER RESTRICTING EVENT CALCULATIONS
- -------------------------------------
<S> <C>
(a) Gross Defaults (>=180) No
---------------
(b) Issuer Delinquency Trigger Ratio No
---------------
</TABLE>
<TABLE>
GROSS DEFAULTS (>=180)
- ----------------------
Monthly
Gross Defaults ADCPB Charge-Offs
-------------- ----- -----------
<S> <C> <C> <C>
Current 0 69,762,119 0.00%
i A Subordinated Percentage 9.00%
B WAL of Remaining Leases 2.13
ii Two
Ratio (i/ii) 2.12%
</TABLE>
<TABLE>
<CAPTION>
ISSUER DELINQUENCY TRIGGER RATIO (90+ DAYS)
- -------------------------------------------
Monthly
Delinquencies ADCPB Delinquencies
------------- ----- -------------
<S> <C> <C>
2 months prior 74,024 70,488,682 0.11%
1 month prior 251,380 70,642,634 0.36%
Current month 447,401 69,762,119 0.64%
Issuer Delinquency Trigger Ratio: 0.37%
Maximum Ratio Allowed: 2.50%
</TABLE>
<TABLE>
<CAPTION>
EARLY AMORTIZATION EVENT
- ------------------------
<S> <C>
(1) Is Subordinate Interest less than 8.86% of ADCPB? No
----------------
(2) Has a Gross Charge-Off Event Occurred? No
----------------
(3) Has a Delinquency Event Occurred? No
----------------
</TABLE>
Page 7
<PAGE> 20
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- -------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
AGING/DELINQUENCY STATISTICS
- ----------------------------
% of
ADCPB Total
----- -----
<S> <C> <C>
Current 66,600,167 95.47%
31-60 Days Past Due 1,965,114 2.82%
61-90 Days Past Due 749,437 1.07%
91+ Days Past Due 447,401 0.64%
-----------
Total 69,762,119 100.00%
CERTIFICATE FACTORS
- -------------------
Class A Notes 1.0000000
Class B-1 Notes 1.0000000
Class B-2 Notes 1.0000000
SUBSTITUTION LIMITS [SECTION 7]
- -------------------------------
ADCPB as of Cut-Off Date 72,024,443.60
Maximum Substitution (10% of Initial) 7,202,444.36
Maximum Substitution for Defaulted Contracts (5% of Initial) 3,601,222.18
Prior month Cumulative ADCPB Substituted 228,857.30
Current month ADCPB Substituted 268,701.17
Cumulative ADCPB Substituted 497,558.47
Prior month Cumulative ADCPB Substituted for Defaulted Contracts 0.00
Current month ADCPB Substituted Defaulted Contracts 121,044.56
Cumulative ADCPB Substituted for Defaulted Contracts 121,044.56
PORTFOLIO PREPAYMENT STATISTICS
- -------------------------------
Prior month Cumulative ADCPB prepaid 228,857.30
Current month ADCPB prepaid 268,701.17
Cumulative ADCPB prepaid 497,558.47
Prior month Cumulative ADCPB Defaulted 0.00
Current month ADCPB Defaulted 121,044.56
Cumulative ADCPB Defaulted 121,044.56
</TABLE>
Page 8
<PAGE> 21
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S> <C> <C>
BEGINNING ACCOUNT BALANCES 154,955.03
- -------------------------
LOCKBOX ACCOUNT
- ---------------
Transfer of prior period Payments not yet transferred to Collection Account (114,016.95)
Transfer of prior period Excluded Amounts not yet transferred (32,226.03)
Collections Received [5.02 (b)(d)] 2,331,155.10
Excluded Amounts [5.02 (d)][Definition] (1,099,451.82)
Collections on Deposit due Collection Account [5.02 (d)] (1,030,713.95)
Ending Balance @ 2/1/97 209,701.38
COLLECTION ACCOUNT
- ------------------
BEGINNING BALANCE @ 1/1/97 930,046.30
--------------------------
ACTIVITIES RELATED TO COLLECTION PERIOD ENDED 1/1/97
----------------------------------------------------
Add: Servicer Advance 1,047,235.46
Add: Payments due Collection Account from last 2 business days prior period 114,016.95
Add: Payments due Collection Account from prior period 0.00
Add: Add'l transfers 0.00
Add: Amounts to Collection Acct from Security deposit account 0.00
Less: Total distributions on 1/10/97 (2,091,298.71)
ACTIVITIES RELATED TO COLLECTION PERIOD ENDED 2/1/97
----------------------------------------------------
Aggregate Amount of Actual Payments [6.01 b(i)] 1,062,775.01
Add: Servicer Advances [5.03][6.01 b(ii)] 0.00
Add: Sch. Payments, Final Payments or Purchase Option from Sec. Deposit Account [6.01 b(iii)] 0.00
Add: Reconveyance Amounts by Servicer [6.01 b(iv)] 0.00
Add: Any Investment Earnings [6.01 b(v)] 3,127.75
Add: Deposits from New Transferred Property Funding Account [6.01 b(vi)] 0.00
Add: Amount Payable to Class A Certificateholders under 6.04 d [6.01 b(vii)] 0.00
Add: Advance Payments Due and Owing for Collection Period [6.01 c] 0.00
Add: Security Deposits Related to Prepayment 0.00
Add: Offset Amount as Provided by 5.12 [6.01 c] 0.00
Less: Amounts transferred to the New Transferred Property Funding Account [6.01 d] 0.00
Less: Amounts Servicer Advanced but deems uncollectible [6.01 d] 0.00
Less: Payments due Collection Acct. from last 2 business days in calendar mo. 0.00
Ending Balance @ 1/31/97 and 2/1/97 1,065,902.76
Add: Servicer Advances to be deposited on Determination Date 1,131,502.68
Add: Payments due Collection Acct from last 2 business days 100,060.40
Add: Payments not yet transferred to the Collection Account 0.00
Add: Amounts to Collection Account from Security Deposit Account [6.02 c] 0.00
Adjusted Collection Account Balance 2,297,465.84
</TABLE>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<CAPTION>
SECURITY DEPOSIT ACCOUNT
- ------------------------
<S> <C>
Beginning Balance 0.00
Add: Balance deposited on closing date 0.00
Add: Security Deposits [6.02 b] 0.00
Less: Amounts to Collection Account [6.02 c] 0.00
Add: Investment Earnings 0.00
--------------
Ending Balance @ 1/31/97 0.00
Less: Amounts to Collection Account [6.02 c] 0.00
Adjusted Security Deposit Account Balance 0.00
NEW TRANSFERRED PROPERTY FUNDING ACCOUNT
- ----------------------------------------
Beginning Balance 0.00
-----------------
Add: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 i 1] 0.00
Add: Amount Transferred to New Transferred Property Funding Account [6.05 ii] 0.00
Less: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 iii] 0.00
--------------
Ending Balance @ 1/31/97 0.00
Add: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 i 1] 1,770,010.68
Less: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 iii] (1,770,010.68)
--------------
Adjusted New Transferred Property Funding Account Balance 0.00
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 9
<PAGE> 22
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
<TABLE>
<S> <C>
AVAILABLE AMOUNT TO CERTIFICATE HOLDERS 2,297,465.84
- ---------------------------------------
DISBURSEMENTS FROM COLLECTION ACCOUNT (PRIOR TO INITIAL AMORTIZATION DATE]
- --------------------------------------------------------------------------
(i) Initial Unpaid Amts inadvertently dep. in Collection Account [6.06 b (i)] 0.00
(ii) Indemnity payments paid inadvertently dep in Collection Account [6.06 b (ii)] 0.00
(iii) Aggregate of: [6.06 b (iii)]
(A) Unreimbursed Servicer Advances from current collection period 0.00
(B) Unreimbursed Servicer Advances from prior collection period 0.00
(C) Servicing Charges inadvertently deposited in Collection Account 0.00
(iv) Current and unpaid Servicing Fees 30,010.23
(v) Current and unpaid Back-up Servicing Fees [6.06 b (iv)] 1,200.41
(vi) Premium Amount due on Payment Date and unpaid Premiums [6.06 b (v)] 12,676.00
(vii) Trustee Fee due on Payment Date and unpaid Trustee Fees [6.06 b (vi)] 291.67
(viii) Class A Certificate Interest and Overdue Class A Interest [6.06 b (vii)] 332,224.75
(ix) Class B-1 Certificate Interest and Overdue Class B-1 Interest [6.06 b (viii)] 12,622.28
(x) Class B-2 Certificate Interest and Overdue Class B-2 Interest [6.06 b (ix)] 12,334.19
(xi) Certificate Insurer Reimbursement Amount, if any, due on Payment Date [6.06 b (x)] 0.00
(xii) Any amounts due Servicer under 9.03 [6.06 b (xi)] 0.00
(xiii) To the Servicer Security Deposit Refund under 6.02C 0.00
(ix) To the depositor the lesser of Base Principal Amount or ADCPB new Contracts 1,769,950.86
transferred to the Trust, [6.06 b (xii)]
If less than the Base Principal Amount, the remainder to the New Transferred Property 0.00
Funding Account [6.06 b (xii)]
(x) To the Holder of the Trust Certificate any remaining amounts [6.06 b (xiii)] 126,155.46
</TABLE>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- -------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 2/1/97
DISBURSEMENTS FROM COLLECTION ACCOUNT (ON AND AFTER INITIAL AMORTIZATION DATE)
- ------------------------------------------------------------------------------
<TABLE>
<S> <C>
(i) Initial Unpaid Amts inadvertently dep. in Collection Account [6.06 c (i)] 0.00
(ii) Indemnity payments paid inadvertently dep in Collection Account [6.06 c (ii)] 0.00
(iii) Aggregate of: [6.06 c (iii)]
(A) Unreimbursed Servicer Advances from prior periods 0.00
(B) Servicer Fee and unpaid Servicer Fee 0.00
(C) Servicing Charges inadvertently deposited in Collection Account 0.00
(iv) Current and unpaid Back-up Servicing Fees [6.06 c (iv)] 0.00
(v) Premium Amount due on Payment Date and unpaid Premiums [6.06 c (v)] 0.00
(vi) Trustee Fee due on Payment Date and unpaid Trustee Fees [6.06 c (vi)] 0.00
(vii) Class A Certificate Interest and Overdue Class A Interest [6.06 c (vii)] 0.00
(viii) Class B-1 Certificate Interest and Overdue Class B-1 Interest [6.06 c (viii)] 0.00
(ix) Class B-2 Certificate Interest and Overdue Class B-2 Interest [6.06 c (ix)] 0.00
(x) Class A Base Principal Distribution Amount and Overdue Class A Principal [6.06 c (x)] 0.00
(xi) Certificate Insurer Reimbursement Amount, if any, due on Payment Date [6.06 b (xi)] 0.00
(xii) Class B-1 Base Principal Distribution Amount and Overdue Class B-1 Principal [6.06 c (xii)] 0.00
provided no restricting event exists
(xiii) Class B-2 Base Principal Distribution Amount and Overdue Class B-2 Principal [6.06 c (xiii)] 0.00
provided no restricting event or issuer restricting event exists
(xiv) Any amounts due Servicer under 9.03 [6.06 b (xiv)] 0.00
(xv) Prepayments optionally transferred to collection account and disbursed in 0.00
consideration of the transfer of New Transferred Property not in excess of
$5,000,000 [6.06 c (xv)]
(xvi) To the Holder of the Trust Certificate any remaining amounts [6.06 b (xiii)] 0.00
</TABLE>
REVIEWED BY:
-----------------------------------------------
CRAIG M. SPENCER
CHIEF ACCOUNTING OFFICER
Page 10
