<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 (Data of earliest event reported)
January 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 January 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 January 1,
1997.
<PAGE> 1
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- -------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
ADCPB BALANCE
<S> <C>
Prior Month ADCPB 85,794,661.74
Initial ADCPB 85,790,915.00
Current Month ADCPB (Before addition of New Property) 84,832,141.62
Base Principal Amount (Prior - Current) 962,520.12
Add: ADCPB of New Transferred Property 962,667.53
Ending ADCPB (Current + ADCPB of New Property) 85,794,809.15
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 962,520.12
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>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA Ending Balance @ 12/31/96 and 1/1/97
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<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 Ending Balance @ 12/31/96 4.00%
Base Principal Amount 962,520.12
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>
Page 1
<PAGE> 2
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC. Ending Balance @ 12/31/96
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
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 962,520.12
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>
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
SERVICING FEE SCHEDULE
<S> <C>
Prior Month ADCPB 85,794,662
Servicer Fee Rate 0.5000%
One-twelfth 0.0417%
Servicer Fee 35,747.78
Prior Servicer Fee Arrearage 0.00
Servicer Fee Due 35,747.78
Servicer Fee Paid 35,747.78
Current Servicing Fee Arrearage 0.00
BACK-UP SERVICING FEE SCHEDULE
Prior Month ADCPB 85,794,662
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>
Page 2
<PAGE> 3
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
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
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, or 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 3
<PAGE> 4
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
RESTRICTING EVENT CALCULATIONS
(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
--------------
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 of 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, judgement 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 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 of 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 4
<PAGE> 5
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
-------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR ENDING BALANCE 1/1/97
<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 140,393 140,393 0 84,082,027 0.00%
1 month prior 284,791 284,791 0 83,828,578 0.00%
Current 336,294 336,294 0 83,526,023 0.00%
Gross Charge-Off Ratio: 0.00%
Maximum Charge-Off Ratio: 2.50%
Ending Balance @ 12/31/96
30+ DELINQUENCIES
Monthly
Delinquencies ADCPB Delinquencies
------------- ----------- ---------------
2 months prior 3,996,394 84,082,027 4.75%
1 month prior 4,233,943 83,828,578 5.05%
Current month 4,325,063 83,526,023 5.18%
Delinquency Ratio: 4.99%
Maximum Delinquency Ratio: 6.00%
</TABLE>
Page 5
<PAGE> 6
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
ISSUER RESTRICTING EVENT CALCULATIONS
(a) Gross Defaults (> = 180) No
--------------
(b) Issuer Delinquency Trigger Ratio No
--------------
GROSS DEFAULTS (> = 180)
<TABLE>
<CAPTION>
Monthly
Gross Default ADCPB Charge-Offs
------------- ----- -----------
<S> <C> <C> <C>
Current 0 83,526,023 0.00%
i A Subordinated Percentage 10.00%
B WAL of Remaining Leases 2.10
ii Two
Ratio (i/ii) 2.38%
ISSUER DELINQUENCY TRIGGER RATIO (90+ DAYS)
<CAPTION>
Monthly
Delinquencies ADCPB Delinquencies
------------- ----- -------------
<S> <C> <C> <C>
2 months prior 392,982 84,082,027 0.47%
1 month prior 636,426 83,828,578 0.76%
Current month 303,510 83,526,023 0.36%
Issuer Delinquency Trigger Ratio: 0.53%
Maximum Ratio Allowed: 2.50%
</TABLE>
EARLY AMORTIZATION EVENT
(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
------------
Page 6
<PAGE> 7
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
Aging/Delinquency Statistics
ADCPB Total
----------- ---------
<S> <C> <C>
Current 79,200,960 94.82%
31-60 Days Past Due 2,960,907 3.54%
61-90 Days Past Due 1,060,646 1.27%
91+ Days Past Due 303,510 0.36%
----------
Total 83,526,023 100.00%
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
Activities related to Collection
Period Ended 1/1/97 1,993,450.01
Current month ADCPB Substituted 370,035.65
Cumulative ADCPB Substituted 2,363,485.66
Prior month Cumulative ADCPB
Substituted for Defaulted Contracts 870,233
Current month ADCPB Substituted
Defaulted Contracts 336,294
Cumulative ADCPB Substituted for
Defaulted Contracts 1,206,527
</TABLE>
Page 7
<PAGE> 8
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
- --------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Beginning Account Balances 309,836.60
Lockbox Account
Transfer of prior period Payments not yet transferred to Collection Account (158,566.24)
Transfer of prior period Excluded Amounts not yet transferred (46,274.91)
Collections Received [5.02 (b)(d)] 2,488,893.50
Excluded Amounts [5.02 (d)][Definition] 1,022,481.99)
Collections on Deposit due Collection Account [5.02 (d)] 1,376,061.65)
Ending Balance 195,345.31
Collection Account
Beginning Balance @ 12/1/96 1,297,139.90
Activities Related To Collection Period Ended 12/1/96
Add: Servicer Advance 931,359.79
Add: Payments due Collection Account from last 2 business days prior period 158,566.24
Add: Add'l transfers 0.00
Add: Amounts to Collection Acct from Security deposit account 0.00
Less: Total distributions on 11/11/96 (2,387,065.93)
Activities Related To Collection Period Ended 1/1/97
Aggregate Amount of Actual Payments [6.01 b (i)] 1,534,627.89
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)] 4,771.57
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 @ 12/31/96 and 1/1/97 1,539,399.46
Add: Servicer Advances to be deposited on Determination Date 1,101,293.38
Add: Payments due Collection Acct from last 2 business days 80,910.39
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 2,721,603.23
</TABLE>
Page 8
<PAGE> 9
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
Security Deposit Account
<S> <C> <C>
Beginning Balance 130,080.24
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 581.48
------
Ending Balance @ 12/31/96 130,661.72
Less: Amounts to Collection Account [6.02 c] 0.00
Adjusted Security Deposit Account Balance 130,661.72
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 @ 12/31/96 0.00
Add: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 i 1] 962,667.53
Less: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 iii] (962,667.53)
------------
Adjusted New Transferred Property Funding Account Balance 0.00
</TABLE>
Page 9
<PAGE> 10
- --------------------------------------------------------------------------------
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<S> <C>
Available Amount To Certificate Holders 2,721,603.23
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 35,747.78
(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
(xiv) To the depositor the lesser of Base Principal Amount or ADCPB new Contracts 962,520.12
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)]
(xv) To the Holder of the Trust Certificate any remaining amounts [6.06 b (xiii)] 1,240,398.11
</TABLE>
Page 10
<PAGE> 11
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-1
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
Disbursements From Collection Account (On and After Initial Amortization Date)
<TABLE>
<S> <C> <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:
- -------------------------------------------------
SANDY B. HO
CHIEF FINANCIAL OFFICER
Page 1
<PAGE> 12
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
ADCPB BALANCE
<S> <C>
Prior Month ADCPB 72,024,491.37
Initial ADCPB 72,024,443.60
Current Month ADCPB (Before addition of New Property) 71,659,253.87
Base Principal Amount (Prior - Current) 365,237.50
Add: ADCPB of New Transferred Property 365,287.11
Ending ADCPB (Current + ADCPB of New Property) 72,024,540.98
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 0.00
Current Month Class A Overdue Interest 332,224.75
CLASS A PRINCIPAL SCHEDULE
Prior Month Class A Principal Balance 63,381,510.00
Class A Percentage 88.00%
Base Principal Amount 365,237.50
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> 13
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<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 365,237.50
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> 14
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<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 365,237.50
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> 15
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
SERVICING FEE SCHEDULE
<S> <C>
Prior Month ADCPB 72,024,491
Servicer Fee Rate 0.5000%
One-twelfth 0.0417%
Servicer Fee 30,010.20
Prior Servicer Fee Arrearage 0.00
Servicer Fee Due 30,010.20
Servicer Fee Paid 30,010.20
Current Servicing Fee Arrearage 0.00
BACK-UP SERVICING FEE SCHEDULE
Prior Month ADCPB 72,024,491
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> 16
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
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 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, or 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> 17
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
RESTRICTING EVENT CALCULATIONS
(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
---------
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 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> 18
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
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 0 0 0 0 0.00%
1 month prior 0 0 0 70,488,682 0.00%
Current 0 0 0 70,642,634 0.00%
Gross Charge-Off Ratio: 0.00%
Maximum Charge-Off Ratio: 2.50%
30+ DELINQUENCIES
MONTHLY
DELINQUENCIES ADCPB DELINQUENCIES
------------- ----- -------------
2 months prior 0 0 0.00%
1 month prior 2,591,745 70,488,682 3.68%
Current month 2,491,482 70,642,634 3.53%
Delinquency Ratio: 2.40%
Maximum Delinquency Ratio: 7.00%
</TABLE>
Page 7
<PAGE> 19
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
ISSUER RESTRICTING EVENT CALCULATIONS
<TABLE>
<S> <C>
(a) Gross Defaults (>=180) No
------------
(b) Issuer Delinquency Trigger Ratio No
------------
GROSS DEFAULTS (>=180)
<CAPTION>
MONTHLY
GROSS DEFAULTS ADCPB CHARGE-OFFS
-------------- ----- ----------
<S> <C> <C> <C>
Current 0 70,642,634 0.00%
i A Subordinated Percentage 9.00%
B WAL of Remaining Leases 2.16
ii Two
Ratio (i/ii) 2.09%
ISSUER DELINQUENCY TRIGGER RATIO (90+ DAYS)
MONTHLY
DELINQUENCIES ADCPB DELINQUENCIES
------------- ----- -------------
2 months prior 0 0 0.00%
1 month prior 74,024 70,488,682 0.11%
Current month 251,380 70,642,634 0.36%
Issuer Delinquency Trigger Ratio: 0.15%
Maximum Ratio Allowed: 2.50%
</TABLE>
EARLY AMORTIZATION EVENT
(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
-----------
Page 8
<PAGE> 20
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
AGING/DELINQUENCY STATISTICS
% of
ADCPB Total
----- -----
<S> <C> <C>
Current 68,151,152 96.47%
31-60 Days Past Due 1,746,807 2.47%
61-90 Days Past Due 493,295 0.70%
91+ Days Past Due 251,380 0.36%
--------
Total 70,642,634 100.00%
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 85,962.49
Current month ADCPB Substituted 142,894.81
Cumulative ADCPB Substituted 228,857.30
Prior month Cumulative ADCPB Substituted for Defaulted Contracts 0.00
Current month ADCPB Substituted Defaulted Contracts 0.00
Cumulative ADCPB Substituted for Defaulted Contracts 0.00
</TABLE>
Page 9
<PAGE> 21
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
- --------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
BEGINNING ACCOUNT BALANCES 134,853.40
LOCKBOX ACCOUNT
Transfer of prior period Payments not yet transferred to Collection Account (113,798.38)
Transfer of prior period Excluded Amounts not yet transferred (32,226.03)
Collections Received [5.02 (b)(d)] 2,103,116.17
Excluded Amounts [5.02 (d)][Definition] (1,123,843.22)
Collections on Deposit due Collection Account [5.02 (d)] (813,146.91)
Ending Balance @ 1/1/97 154,955.03
COLLECTION ACCOUNT
BEGINNING BALANCE @ 12/1/96 841,178.47
ACTIVITIES RELATED TO COLLECTION PERIOD ENDED 12/1/96
Add: Servicer Advance 1,227,529.31
Add: Payments due Collection Account from last 2 business days prior period 113,798.38
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 12/10/96 (2,182,506.16)
ACTIVITIES RELATED TO COLLECTION PERIOD ENDED 1/1/97
Aggregate Amount of Actual Payments [6.01 b (i)] 926,945.29
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)] 3,101.01
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 @ 12/31/96 and 1/1/97 930,046.30
Add: Servicer Advances to be deposited on Determination Date 1,047,235.46
Add: Payments due Collection Acct from last 2 business days 114,016.95
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 2,091,298.71
</TABLE>
Page 10
<PAGE> 22
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<CAPTION>
SECURITY DEPOSIT ACCOUNT
<S> <C> <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 @ 12/31/96 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 @ 12/31/96 0.00
Add: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 i 1] 365,287.11
Less: Amount Transferred from Collection Account in consid. of New Trans. Property [6.05 iii] (365,287.11)
------------
Adjusted New Transferred Property Funding Account Balance 0.00
</TABLE>
Page 11
<PAGE> 23
FIRST SIERRA EQUIPMENT LEASE TRUST 1996-2
- --------------------------------------------------------------------------------
FIRST SIERRA RECEIVABLES INC.
MONTHLY SERVICER CERTIFICATE
FOR THE COLLECTION PERIOD ENDING 1/1/97
<TABLE>
<S> <C>
AVAILABLE AMOUNT TO CERTIFICATE HOLDERS 2,091,298.71
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 30,010.20
(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 365,237.50
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)] 1,324,701.71
</TABLE>
REVIEWED BY:
-----------------------------------
CRAIG M. SPENCER
CHIEF ACCOUNTING OFFICER
Page 12
