<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------------
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Act of 1934
Date of Report (Date of earliest event reported): January 5, 1997
OLYMPIC FINANCIAL LTD.
as Servicer with respect to
OLYMPIC AUTOMOBILE RECEIVABLES TRUST, 1996-A
------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 33-97608 41-1831697
- ------------------------------------------------------------------------------
(State or other jurisdiction (Commission (IRS employer
of incorporation) file number) identification No.)
7825 Washington Avenue South, Minneapolis, Minnesota 55439-2435
---------------------------------------------------------------
(Address of principal executive offices)
Registrant's telephone number, including area code: (612) 942-9880
--------------------------
Not Applicable
- ------------------------------------------------------------------------------
(Former name or former address, if changed since last report
<PAGE>
Item 1. CHANGES IN CONTROL OF REGISTRANT.
Not applicable.
Item 2. ACQUISITION OR DISPOSITION OF ASSETS.
Not applicable.
Item 3. BANKRUPTCY OR RECEIVERSHIP.
Not applicable.
Item 4. CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANTS.
Not applicable.
Item 5. OTHER EVENTS.
Pursuant to the Sale and Servicing Agreement, dated as of March 1,
1996 (the "Agreement"), among Olympic Automobile Receivables
Trust, 1996-A (the "Trust"), as Issuer, Olympic Receivables
Finance Corp., as Seller, Olympic Financial Ltd., in its individual
capacity and as Servicer, and Norwest Bank Minnesota, National
Association, as Backup Servicer, Norwest Bank Minnesota, National
Association, as Indenture Trustee (the "Indenture Trustee"), made
distributions to the Note Distribution Account and to the
Certificate Distribution Account for distribution to the holders
of notes representing indebtedness of the Trust (the
"Noteholders") and to the holders of certificates representing
interests in the Trust (the "Certificateholders"), respectively,
and Mellon Bank, not in its individual capacity but as Owner
Trustee (the "Owner Trustee"), delivered to Certificateholders
and the Indenture Trustee delivered to Noteholders, respectively,
statements required by Section 4.9 of the Agreement, which
statements were prepared from information contained in the
Servicer's Certificate delivered to the Indenture Trustee and the
Owner Trustee pursuant to Section 3.9 of the Agreement and attached
hereto as Exhibit 99.1.
Item 6. RESIGNATIONS OF REGISTRANT'S DIRECTORS.
Not applicable.
<PAGE>
Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.
(a) Financial statements of businesses acquired.
Not applicable.
(b) Pro forma financial information.
Not applicable.
(c) Exhibits.
The following exhibit is filed herewith. The exhibit number
corresponds with Item 601(b) of Regulation S-K.
Exhibit No. Description
----------- -----------
99.1 Servicer's Certificate, dated
January 15, 1997, delivered to the Trustee
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this Report to be signed on its behalf by the
undersigned hereunto duly authorized.
January 15, 1997 OLYMPIC AUTOMOBILE RECEIVABLES TRUST,
1996-A
By OLYMPIC FINANCIAL LTD.,
as Servicer with respect to Olympic
Automobile Receivables Trust, 1996-A
By: /s/ Brian S. Anderson
------------------------------------
Brian S. Anderson
Senior Vice President and Corporate
Controller
<PAGE>
INDEX TO EXHIBITS
Exhibit Number Page
- -------------- ----
99.1 Servicer's Certificate, dated January 15, 1997,
delivered to the Trustee
<PAGE>
OLYMPIC AUTOMOBILE RECEIVABLES TRUST 1996 - A
MONTHLY SERVICER'S CERTIFICATE
Accounting Date: December 31, 1996
-----------------
Determination Date: January 5, 1997
-----------------
Distribution Date: January 15, 1997
-----------------
Monthly Period Ending: December 31, 1996
-----------------
This Certificate is delivered pursuant to Section 3.9 of the Sale and
Servicing Agreement, dated as of March 1, 1996, among Olympic
Automobile Receivables Trust, 1996-A (the "Trust"), Olympic Receivables
Finance Corp., as seller, Olympic Financial Ltd., in its individual
capacity and as Servicer, and Norwest Bank Minnesota, National
Association, as Backup Servicer (the "Sale and Servicing Agreement").
Terms used and not otherwise defined herein have the meaning assigned
them in the Sale and Servicing Agreement.
Olympic Financial Ltd., as Servicer under the Sale and Servicing
Agreement, hereby certifies that the following information is true and
correct for the Distribution Date and the Monthly Period set forth
above.
<TABLE>
<S> <C> <C>
I. Collection Account Summary
Available Funds:
Payments Received $16,575,168.57
Liquidation Proceeds (excluding Purchase Amounts) $2,020,005.43
Current Monthly Advances $220,565.54
Amount of additional deposit, if any, to the Collection Account $0.00
Monthly Advance Recoveries ($979,544.36)
Purchase Amounts-Warranty and Administrative Receivables $0.00
Purchase Amounts - Liquidated Receivables $0.00
Income from investment of funds in Trust Accounts $56,463.81
--------------
Total Available Funds $17,892,658.99
--------------
--------------
Amounts Payable on Distribution Date:
Reimbursement of Monthly Advances $0.00
Backup Servicer Fee $0.00
Basic Servicing Fee $377,199.65
Trustee and other fees $0.00
Class A-1 Interest Distributable Amount $0.00
Class A-2 Interest Distributable Amount $498,149.53
Class A-3 Interest Distributable Amount $498,750.00
Class A-4 Interest Distributable Amount $609,375.00
Class A-5 Interest Distributable Amount $250,000.00
Class A-6 Interest Distributable Amount $87,725.00
Noteholders' Principal Distributable Amount $13,477,611.78
Certificate Interest Distributable Amount $224,048.26
Certificate Principal Distributable Amount $1,508,687.89
Amounts owing and not paid to Security Insurer under
Insurance Agreement $0.00
Supplemental Servicing Fees (not otherwise paid to Servicer) $0.00
Spread Account Deposit $361,111.89
--------------
Total Amounts Payable on Distribution Date $17,892,658.99
--------------
--------------
</TABLE>
Page 1
<PAGE>
<TABLE>
<S> <C> <C>
II. Available Funds
Collected Funds (see V)
Payments Received $16,575,168.57
Liquidation Proceeds (excluding Purchase Amounts) $2,020,005.43 $18,595,174.00
--------------
Purchase Amounts $0.00
Monthly Advances
Monthly Advances - current Monthly Period (net) ($758,978.82)
Monthly Advances - Outstanding Monthly Advances
not otherwise reimbursed to the Servicer $0.00 ($758,978.82)
--------------
Income from investment of funds in Trust Accounts $56,463.81
--------------
Available Funds $17,892,658.99
--------------
--------------
III. Amounts Payable on Distribution Date
(i)(a) Taxes due and unpaid with respect to the Trust
(not otherwise paid by OFL or the Servicer) $0.00
(i)(b) Outstanding Monthly Advances (not otherwise reimbursed
to Servicer and to be reimbursed on the Distribution
Date) $0.00
(i)(c) Insurance Add-On Amounts (not otherwise reimbursed to
Servicer) $0.00
(ii) Accrued and unpaid fees (not otherwise paid by OFL or the
Servicer):
Owner Trustee $0.00
Administrator $0.00
Indenture Trustee $0.00
Indenture Collateral Agent $0.00
Lockbox Bank $0.00
Custodian $0.00
Backup Servicer $0.00
Collateral Agent $0.00 $0.00
--------------
(iii)(a) Basic Servicing Fee (not otherwise paid to Servicer) $377,199.65
(iii)(b) Supplemental Servicing Fees (not otherwise paid to
Servicer) $0.00
(iii)(c) Servicer reimbursements for mistaken deposits or
postings of checks returned for insufficient funds
(not otherwise reimbursed to Servicer) $0.00
(iv) Class A-1 Interest Distributable Amount $0.00
Class A-2 Interest Distributable Amount $498,149.53
Class A-3 Interest Distributable Amount $498,750.00
Class A-4 Interest Distributable Amount $609,375.00
Class A-5 Interest Distributable Amount $250,000.00
Class A-6 Interest Distributable Amount $87,725.00
(v) Noteholders' Principal Distributable Amount
Payable to Class A-1 Noteholders $0.00
Payable to Class A-2 Noteholders $13,477,611.78
Payable to Class A-3 Noteholders $0.00
Payable to Class A-4 Noteholders $0.00
Payable to Class A-5 Noteholders $0.00
Payable to Class A-6 Noteholders $0.00
(vi) Certificate Interest Distributable Amount $224,048.26
(vii) Unpaid principal balance of the Class A-1 Notes after
deposit to the Note Distribution Account of any funds
in the Class A-1 Holdback Subaccount (applies only on
the Class A-1 Final Scheduled Distribution Date) $0.00
(viii) Certificate Principal Distributable Amount $1,508,687.89
(ix) Amounts owing and not paid to Security Insurer under
Insurance Agreement $0.00
--------------
Total amounts payable on Distribution Date $17,531,547.10
--------------
--------------
</TABLE>
Page 2
<PAGE>
<TABLE>
<S> <C>
IV. Calculation of Credit Enhancement Fee (Spread Account Deposit);
withdrawal from Reserve Account; Deficiency Claim Amount;
Pre-Funding Account Shortfall and Class A-1 Maturity Shortfall
Spread Account deposit:
Amount of excess, if any, of Available Funds
over total amounts payable (or amount of such
excess up to the Spread Account Maximum Amount) $361,111.89
Reserve Account Withdrawal on any Determination Date:
Amount of excess, if any, of total amounts payable over Available
Funds (excluding amounts payable under item (vii) of Section III) $0.00
Amount available for withdrawal from the Reserve Account (excluding
the Class A-1 Holdback Subaccount), equal to the difference between
the amount on deposit in the Reserve Account and the Requisite
Reserve Amount (amount on deposit in the Reserve Account calculated
taking into account any withdrawals from or deposits to the Reserve
Account in respect of transfers of Subsequent Receivables) $0.00
(The amount of excess of the total amounts payable (excluding amounts
payable under item (vii) of Section III) payable over Available
Funds shall be withdrawn by the Indenture Trustee from the Reserve
Account, (excluding the Class A-1 Holdback Subaccount) to the extent
of the funds available for withdrawal from in the Reserve Account,
and deposited in the Collection Account.)
Amount of withdrawal, if any, from the Reserve Account $0.00
Reserve Account Withdrawal on Determination Date for Class A-1 Final
Scheduled Distribution Date:
Amount by which (a) the remaining principal balance of the Class A-1
Notes exceeds (b) Available Funds after payment of amounts set forth
in item (v) of Section III $0.00
Amount available in the Class A-1 Holdback Subaccount $0.00
(The amount by which the remaining principal balance of the Class A-1
Notes exceeds Available Funds (after payment of amount set forth in
item (v) of Section III) shall be withdrawn by the Indenture Trustee
from the Class A-1 Holdback Subaccount, to the extent of funds
available for withdrawal from the Class A-1 Holdback Subaccount, and
deposited in the Note Distribution Account for payment to the
Class A-1 Noteholders)
Amount of withdrawal, if any, from the Class A-1 Holdback Subaccount $0.00
Deficiency Claim Amount:
Amount of excess, if any, of total amounts payable over funds
available for withdrawal from Reserve Amount, the Class A-1
Holdback Subaccount and Available Funds $0.00
(on the Class A-1 Final Scheduled Distribution Date, total amounts
payable will not include the remaining principal balance of the
Class A-1 Notes after giving effect to payments made under items (v)
and (vii) of Section III and pursuant to a withdrawal from the
Class A-1 Holdback Subaccount)
Pre-Funding Account Shortfall:
Amount of excess, if any, on the Distribution Date on or immediately
following the end of the Funding Period, of (a) the sum of the
Class A-1 Prepayment Amount, the Class A-2 Prepayment Amount, the
Class A-3 Prepayment Amount, the Class A-4 Prepayment Amount, the
Class A-5 Prepayment Amount, and the Class A-6 Prepayment Amount
over (b) the amount on deposit in the Pre-Funding Account $0.00
Class A-1 Maturity Shortfall:
Amount of excess, if any, on the Class A-1 Final Scheduled Distribution
Date, of (a) the unpaid principal balance of the Class A-1 Notes over
(b) the sum of the amounts deposited in the Note Distribution Account
under item (v) and (vii) of Section III or pursuant to a withdrawal
from the Class A-1 Holdback Subaccount. $0.00
(In the event a Deficiency Claim Amount, Pre-Funding Account Shortfall
or Class A-1 Maturity Shortfall exists, the Trustee shall deliver a
Deficiency Notice to the Collateral Agent, the Security Insurer, the
Fiscal Agent, if any, the Owner Trustee and the Servicer specifying
the Deficiency Claim Amount, the Pre-Funding Account Shortfall or the
Class A-1 Maturity Shortfall.)
</TABLE>
Page 3
<PAGE>
<TABLE>
<S> <C> <C>
V. Collected Funds
Payments Received:
Supplemental Servicing Fees $0.00
Amount allocable to interest $4,926,830.28
Amounts allocable to principal $11,648,338.29
Amount allocable to Insurance Add-On Amounts $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00
--------------
Total Payments Received $16,575,168.57
Liquidation Proceeds:
Gross amount realized with respect to Liquidated Receivables $2,193,157.14
Less: (i) reasonable expenses incurred by Servicer
in connection with the collection of such Liquidated
Receivables and the repossession and disposition
of the related Financed Vehicles and (ii) amounts
required to be refunded to Obligors on such Liquidated
Receivables ($173,151.71)
--------------
Net Liquidation Proceeds $2,020,005.43
Allocation of Liquidation Proceeds:
Supplemental Servicing Fees $0.00
Amount allocable to interest $0.00
Amounts allocable to principal $0.00
Amount allocable to Insurance Add-On Amounts $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed to
the Servicer prior to deposit in the Collection Account) $0.00 $0.00
-------------- --------------
Total Collected Funds $18,595,174.00
--------------
--------------
VI. Purchase Amounts Deposited in Collection Account
Purchase Amounts - Warranty Receivables $0.00
Amount allocable to interest $0.00
Amounts allocable to principal $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00
Purchase Amounts - Administrative Receivables $0.00
Amount allocable to interest $0.00
Amounts allocable to principal $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed to
the Servicer prior to deposit in the Collection Account) $0.00
--------------
Total Purchase Amounts $0.00
--------------
--------------
VII. Reimbursement of Outstanding Monthly Advances
Outstanding Monthly Advances $2,026,428.81
Outstanding Monthly Advances reimbursed to the Servicer prior
to deposit in the Collection Account from:
Payments received from Obligors ($979,544.36)
Liquidation Proceeds $0.00
Purchase Amounts - Warranty Receivables $0.00
Purchase Amounts - Administrative Receivables $0.00
--------------
Outstanding Monthly Advances to be netted against Monthly
Advances for the current Monthly Period ($979,544.36)
Outstanding Monthly Advances to be reimbursed out of
Available Funds on the Distribution Date ($979,544.36)
Remaining Outstanding Monthly Advances $1,046,884.45
Monthly Advances - current Monthly Period $220,565.54
--------------
Outstanding Monthly Advances - immediately following the Distribution Date $1,267,449.99
--------------
--------------
</TABLE>
Page 4
<PAGE>
<TABLE>
<S> <C> <C>
VIII. Calculation of Interest and Principal Payments
A. Calculation of Principal Distribution Amount
Payments received allocable to principal $11,648,338.29
Aggregate of Principal Balances as of the Accounting Date of all
Receivables that became Liquidated Receivables during the
Monthly Period $3,337,961.38
Purchase Amounts - Warranty Receivables allocable to principal $0.00
Purchase Amounts - Administrative Receivables allocable to principal $0.00
Amounts withdrawn from the Pre-Funding Account $0.00
Cram Down Losses $0.00
--------------
Principal Distribution Amount $14,986,299.67
--------------
--------------
B. Calculation of Class A-1 Interest Distributable Amount
Class A-1 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-1 Notes (as of the
immediately preceding Distribution Date after distributions
of principal to Class A-1 Noteholders on such Distribution Date) $0.00
Multiplied by the Class A-1 Interest Rate 5.25%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $0.00
--------------
Plus any unpaid Class A-1 Interest Carryover Shortfall $0.00
--------------
Class A-1 Interest Distributable Amount $0.00
--------------
--------------
C. Calculation of Class A-2 Interest Distributable Amount
Class A-2 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-2 Notes (as
of the immediately preceding Distribution Date after
distributions of principal to Class A-2 Noteholders
on such Distribution Date) $109,684,299.16
Multiplied by the Class A-2 Interest Rate 5.45%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $498,149.53
--------------
Plus any unpaid Class A-2 Interest Carryover Shortfall $0.00
--------------
Class A-2 Interest Distributable Amount $498,149.53
--------------
--------------
D. Calculation of Class A-3 Interest Distributable Amount
Class A-3 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-3 Notes (as
of the immediately preceding Distribution Date after
distributions of principal to Class A-3 Noteholders on
such Distribution Date) $105,000,000.00
Multiplied by the Class A-3 Interest Rate 5.70%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $498,750.00
--------------
Plus any unpaid Class A-3 Interest Carryover Shortfall $0.00
--------------
Class A-3 Interest Distributable Amount $498,750.00
--------------
--------------
E. Calculation of Class A-4 Interest Distributable Amount
Class A-4 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-4 Notes (as of
the immediately preceding Distribution Date after
distributions of principal to Class A-4 Noteholders on such
Distribution Date) $125,000,000.00
Multiplied by the Class A-4 Interest Rate 5.85%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $609,375.00
--------------
Plus any unpaid Class A-4 Interest Carryover Shortfall $0.00
--------------
Class A-4 Interest Distributable Amount $609,375.00
--------------
--------------
</TABLE>
Page 5
<PAGE>
<TABLE>
<S> <C> <C>
F. Calculation of Class A-5 Interest Distributable Amount
Class A-5 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-5 Notes (as of
the immediately preceding Distribution Date after
distributions of principal to Class A-5 Noteholders on
such Distribution Date) $50,000,000.00
Multiplied by the Class A-5 Interest Rate 6.00%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $250,000.00
--------------
Plus any unpaid Class A-5 Interest Carryover Shortfall $0.00
--------------
Class A-5 Interest Distributable Amount $250,000.00
--------------
--------------
G. Calculation of Class A-6 Interest Distributable Amount
Class A-6 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-6 Notes (as of
the immediately preceding Distribution Date after
distributions of principal to Class A-6 Noteholders on such
Distribution Date) $17,400,000.00
Multiplied by the Class A-6 Interest Rate 6.05%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $87,725.00
--------------
Plus any unpaid Class A-6 Interest Carryover Shortfall $0.00
--------------
Class A-6 Interest Distributable Amount $87,725.00
--------------
--------------
H. Calculation of Noteholders' Interest Distributable Amount
Class A-1 Interest Distributable Amount $0.00
Class A-2 Interest Distributable Amount $498,149.53
Class A-3 Interest Distributable Amount $498,750.00
Class A-4 Interest Distributable Amount $609,375.00
Class A-5 Interest Distributable Amount $250,000.00
Class A-6 Interest Distributable Amount $87,725.00
--------------
Noteholders' Interest Distributable Amount $1,943,999.53
--------------
--------------
I. Calculation of Noteholders' Principal Distributable Amount:
Noteholders' Monthly Principal Distributable Amount:
Principal Distribution Amount $14,986,299.67
Multiplied by Noteholders' Percentage ((i) for each
Distribution Date before the principal balance of the
Class A-1 Notes is reduced to zero, 100%, (ii) for the
Distribution Date on which the principal balance of the
Class A-1 Notes is reduced to zero, 100% until the
principal balance of the Class A-1 Notes is reduced to
zero and with respect to any remaining portion of the
Principal Distribution Amount, the initial principal
balance of the Class A-2 Notes over the Aggregate
Principal Balance (plus any funds remaining on deposit in
the Pre-Funding Account) as of the Accounting Date for
the preceding Distribution Date minus that portion of the
Principal Distribution Amount applied to retire the Class
A-1 Notes and (iii) for each Distribution Date
thereafter, outstanding principal balance of the Class
A-2 Notes on the Determination Date over the Aggregate
Principal Balance (plus any funds remaining on deposit in
the Pre-Funding Account) as of the Accounting Date for
the preceding Distribution Date) 89.93% $13,477,611.78
--------------
Unpaid Noteholders' Principal Carryover Shortfall $0.00
--------------
Noteholders' Principal Distributable Amount $13,477,611.78
--------------
--------------
J. Application of Noteholders' Principal Distribution Amount:
Amount of Noteholders' Principal Distributable Amount payable
to Class A-1 Notes (equal to entire Noteholders' Principal
Distributable Amount until the principal balance of the
Class A-1 Notes is reduced to zero) $0.00
--------------
--------------
Amount of Noteholders' Principal Distributable
Amount payable to Class A-2 Notes (no portion of the
Noteholders' Principal Distributable Amount is payable to
the Class A-2 Notes until the principal balance of the
Class A-1 Notes has been reduced to zero; thereafter,
equal to the entire Noteholders' Principal Distributable
Amount) $13,477,611.78
--------------
--------------
</TABLE>
Page 6
<PAGE>
<TABLE>
<S> <C> <C>
K. Calculation of Certificate Interest Distributable Amount
Certificate Monthly Interest Distributable Amount:
Certificate Balance (as of the close of business on the
preceding Distribution Date) $45,569,137.97
Multiplied by the Certificate Pass-Through Rate 5.90%
Multiplied by 1/12 or, in case of the first Distribution Date,
by 31/360 0.08333333 $224,048.26
--------------
Plus any unpaid Certificate Interest Carryover Shortfall $0.00
--------------
Certificate Interest Distributable Amount $224,048.26
--------------
--------------
L. Calculation of Certificate Principal Distributable Amount:
Certificate Monthly Principal Distributable Amount:
Principal Distribution Amount $14,986,299.67
Multiplied by Certificateholders' Percentage ((i) for
each Distribution Date before the principal balance of
the Class A-1 Notes is reduced to zero, 0%, (ii) for the
Distribution Date on which the principal balance of the
Class A-1 Notes is reduced to zero, 0% until the
principal balance of the Class A-1 Notes is reduced to
zero and with respect to any remaining portion of the
Principal Distribution Amount, 100% minus the
Noteholders' Percentage (computed after giving effect to
the retirement of the Class A-1 Notes) and (iii) for each
Distribution Date thereafter, 100% minus Noteholders'
Percentage) 10.07% $1,508,687.89
--------------
Unpaid Certificate Principal Carryover Shortfall $0.00
--------------
Certificate Principal Distributable Amount $1,508,687.89
--------------
--------------
IX. Pre-Funding Account
A. Withdrawals from Pre-Funding Account:
Amount on deposit in the Pre-Funding Account as of the
preceding Distribution Date or, in the case of the first
Distribution Date, as of the Closing Date
Pre-Funded Amount $13,860.51
--------------
$13,860.51
--------------
--------------
Less: withdrawals from the Pre-Funding Account in respect of
transfers of Subsequent Receivables to the Trust occurring
on a Subsequent Transfer Date (an amount equal to
(a) $179,014,214.45 (the aggregate Principal Balance of Subsequent
Receivables transferred to the Trust) plus (b) $0 (an amount
equal to $0 multiplied by (A) one less (B)((i) the Pre-Funded
Amount after giving effect to transfer of Subsequent Receivables
over (ii) $0)) $0.00
Less: any amounts remaining on deposit in the Pre-Funding Account
in the case of the May 1996 Distribution Date or in the case the
amount on deposit in the Pre-Funding Account has been Pre-Funding
Account has been reduced to $100,000 or less as of the Distribution
Date (see B below) $0.00
--------------
Amount remaining on deposit in the Pre-Funding Account after
Distribution Date
Pre-Funded Amount $13,860.51
--------------
$13,860.51
--------------
--------------
</TABLE>
Page 7
<PAGE>
<TABLE>
<S> <C>
IX. Pre-Funding Account (cont.)
B. Distributions to Noteholders and Certificateholders from
certain withdrawals from the Pre-Funding Account:
Amount withdrawn from the Pre-Funding Account as a result
of the Pre-Funded Amount not being reduced to zero on the
Distribution Date on or immediately preceding the end of
the Funding Period (May 1996 Distribution Date) or the
Pre-Funded Amount being reduced to $100,000 or less on
any Distribution Date $0.00
Class A-1 Prepayment Amount (equal to the Class A-1
Noteholders' pro rata share (based on the respective
current outstanding principal balance of each class of
Notes and the current Certificate Balance) of the
Pre-Funded Amount as of the Distribution Date) $0.00
Class A-2 Prepayment Amount (equal to the Class A-2
Noteholders' pro rata share (based on the respective
current outstanding principal balance of each class of
Notes and the current Certificate Balance) of the
Pre-Funded Amount as of the Distribution Date) $0.00
Class A-3 Prepayment Amount (equal to the Class A-3
Noteholders' pro rata share (based on the respective
current outstanding principal balance of each class of
Notes and the current Certificate Balance) of the
Pre-Funded Amount as of the Distribution Date) $0.00
Class A-4 Prepayment Amount (equal to the Class A-4
Noteholders' pro rata share (based on the respective
current outstanding principal balance of each class of
Notes and the current Certificate Balance) of the
Pre-Funded Amount as of the Distribution Date) $0.00
Class A-5 Prepayment Amount (equal to the Class A-5
Noteholders' pro rata share (based on the respective
current outstanding principal balance of each class of
Notes and the current Certificate Balance) of the
Pre-Funded Amount as of the Distribution Date) $0.00
Class A-6 Prepayment Amount (equal to the Class A-6
Noteholders' pro rata share (based on the respective
current outstanding principal balance of each class of
Notes and the current Certificate Balance) of the
Pre-Funded Amount as of the Distribution Date) $0.00
Certificate Prepayment Amount (equal to the
Certificateholders' pro rata share (based on the
respective current outstanding principal balance of each
class of Notes and the current Certificate Balance) of
the Pre-Funded Amount as of the Distribution Date) $0.00
C. Prepayment Premiums:
Class A-1 Prepayment Premium $0.00
Class A-2 Prepayment Premium $0.00
Class A-3 Prepayment Premium $0.00
Class A-4 Prepayment Premium $0.00
Class A-5 Prepayment Premium $0.00
Class A-6 Prepayment Premium $0.00
Certificate Prepayment Premium $0.00
</TABLE>
Page 8
<PAGE>
<TABLE>
<S> <C>
X. Reserve Account
Requisite Reserve Amount:
Portion of Requisite Reserve Amount calculated with
respect to Class A-1 Notes, Class A-2 Notes, Class A-3
Notes, Class A-4 Notes, Class A-5 Notes, Class A-6 Notes
and Certificates:
Product of (x) 5.67% (weighted average interest of the Class
A-1 Interest Rate, Class A-2 Interest Rate, Class A-3
Interest Rate, Class A-4 Interest Rate, Class A-5
Interest Rate, Class A-6 Interest Rate and Certificate
Pass-Through Rate (based on the outstanding Class A-1
principal balance, Class A-2 principal balance, Class A-3
principal balance, Class A-4 principal balance, Class A-5
principal balance, Class A-6 principal balance and
Certificate Balance), divided by 360, (y) $179,014,214.15
(the Pre-Funded Amount on such Distribution Date) and (z)
30 (the number of days until the May 1996 Distribution
Date)) $0.00
Less the product of (x) 2.5% divided by 360,
(y) $179,014,214.15 (the Pre-Funded Amount on such
Distribution Date) and (z) 30 (the number of days until
the May 1996 Distribution Date) $0.00
--------------
Requisite Reserve Amount $0.00
--------------
--------------
Amount on deposit in the Reserve Account (other than the
Class A-1 Holdback Subaccount) as of the preceding
Distribution Date or, in the case of the first
Distribution Date, as of the Closing Date $0.00
Plus the excess, if any, of the Requisite Reserve Amount
over amount on deposit in the Reserve Account (other than
the Class A-1 Holdback Subaccount) (which excess is to be
deposited by the Indenture Trustee in the Reserve Account
from amounts withdrawn from the Pre-Funding Account in
respect of transfers of Subsequent Receivables) $0.00
Less: the excess, if any, of the amount on deposit in the
Reserve Account (other than the Class A-1 Holdback
Subaccount) over the Requisite Reserve Amount (and amount
withdrawn from the Reserve Account to cover the excess,
if any, of total amounts payable over Available Funds,
which excess is to be transferred by the Indenture
Trustee to or upon the order of the General Partners from
amounts withdrawn from the Pre-Funding Account in respect
of transfers of Subsequent Receivables) $0.00
Less: withdrawals from the Reserve Account (other than
the Class A-1 Holdback Subaccount) to cover the excess,
if any, of total amount payable over Available Funds (see
IV above) $0.00
--------------
Amount remaining on deposit in the Reserve Account (other
than the Class A-1 Holdback Subaccount) after the
Distribution Date $0.00
--------------
--------------
XI. Class A-1 Holdback Subaccount:
Class A-1 Holdback Amount:
Class A-1 Holdback Amount as of preceding
Distribution Date or the Closing Date, as applicable, $0.00
Plus deposit to the Class A-1 Holdback Subaccount (equal
to 2.5% of the amount, if any, by which $0 (the Target
Original Pool Balance set forth in the Sale and Servicing
Agreement) is greater than $0 (the Original Pool Balance
after giving effect to the transfer of Subsequent
Receivables on the Distribution Date or on a Subsequent
Transfer Date preceding the Distribution Date)) $0.00
Less withdrawal, if any, of amount from the Class A-1
Holdback Subaccount to cover a Class A-1 Maturity
Shortfall (see IV above) $0.00
Less withdrawal, if any, of amount remaining in the Class
A-1 Holdback Subaccount on the Class A-1 Final Scheduled
Maturity Date after giving effect to any payment out of
the Class A-1 Holdback Subaccount to cover a Class A-1
Maturity Shortfall (amount of withdrawal to be released
by the Indenture Trustee to the General Partners) $0.00
--------------
Class A-1 Holdback Subaccount immediately following the
Distribution Date $0.00
--------------
--------------
</TABLE>
Page 9
<PAGE>
<TABLE>
<S> <C> <C> <C>
XII. Calculation of Servicing Fees
Aggregate Principal Balance as of the first day of the Monthly
Period $452,639,576.62
Multiplied by Basic Servicing Fee Rate 1.00%
Divided by Months per year 0.083333%
--------------
Basic Servicing Fee $377,199.65
Less: Backup Servicer Fees (annual rate of 1 bp) $0.00
Supplemental Servicing Fees $0.00
-----------
Total of Basic Servicing Fees and Supplemental Servicing Fees $377,199.65
-----------
-----------
XIII. Information for Preparation of Statements to Noteholders
a. Aggregate principal balance of the Notes as of first day
of Monthly Period
Class A-1 Notes $0.00
Class A-2 Notes $109,684,299.16
Class A-3 Notes $105,000,000.00
Class A-4 Notes $125,000,000.00
Class A-5 Notes $50,000,000.00
Class A-6 Notes $17,400,000.00
b. Amount distributed to Noteholders allocable to principal
Class A-1 Notes $0.00
Class A-2 Notes $13,477,611.78
Class A-3 Notes $0.00
Class A-4 Notes $0.00
Class A-5 Notes $0.00
Class A-6 Notes $0.00
c. Aggregate principal balance of the Notes (after giving
effect to distributions on the Distribution Date)
Class A-1 Notes $0.00
Class A-2 Notes $96,206,687.38
Class A-3 Notes $105,000,000.00
Class A-4 Notes $125,000,000.00
Class A-5 Notes $50,000,000.00
Class A-6 Notes $17,400,000.00
d. Interest distributed to Noteholders
Class A-1 Notes $0.00
Class A-2 Notes $498,149.53
Class A-3 Notes $498,750.00
Class A-4 Notes $609,375.00
Class A-5 Notes $250,000.00
Class A-6 Notes $87,725.00
e. Remaining Certificate Balance $44,060,450.08
f. 1. Class A-1 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
2. Class A-2 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
3. Class A-3 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
4. Class A-4 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
5. Class A-5 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
6. Class A-6 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
7. Certificate Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
8. Certificate Principal Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
</TABLE>
Page 10
<PAGE>
<TABLE>
<S> <C> <C>
XIV. Information for Preparation of Statements to Noteholders (continued)
g. Amount distributed payable out of amounts withdrawn
from or pursuant to:
1. Reserve Account $0.00
2. Class A-1 Holdback Subaccount $0.00
3. Claim on the Note Policy $0.00
h. Remaining Pre-Funded Amount $13,860.51
i. Remaining Reserve Amount $0.00
j. Amount on deposit on Class A-1 Holdback Subaccount $0.00
k. Prepayment amounts
Class A-1 Prepayment Amount $0.00
Class A-2 Prepayment Amount $0.00
Class A-3 Prepayment Amount $0.00
Class A-4 Prepayment Amount $0.00
Class A-5 Prepayment Amount $0.00
Class A-6 Prepayment Amount $0.00
l. Prepayment Premiums
Class A-1 Prepayment Premium $0.00
Class A-2 Prepayment Premium $0.00
Class A-3 Prepayment Premium $0.00
Class A-4 Prepayment Premium $0.00
Class A-5 Prepayment Premium $0.00
Class A-6 Prepayment Premium $0.00
m. Total of Basic Servicing Fee, Supplemental Servicing Fees
and other fees, if any, paid by the Trustee on behalf of
the Trust $377,199.65
n. Note Pool Factors (after giving effect to distributions on
the Distribution Date)
Class A-1 Notes 0.00000000
Class A-2 Notes 0.52003615
Class A-3 Notes 1.00000000
Class A-4 Notes 1.00000000
Class A-5 Notes 1.00000000
Class A-6 Notes 1.00000000
XV. Information for Preparation of Statements to Certificateholders
a. Aggregate Certificate Balance as of first day of Monthly Period $45,569,137.97
b. Amount distributed to Certificateholders allocable to principal $1,508,687.89
c. Aggregate Certificate Balance (after giving effect to
distributions on the Distribution Date) $44,060,450.08
d. Interest distributed to Certificateholders $224,048.26
e. Remaining Certificate Balance $44,060,450.08
f. Aggregate principal balance of the Notes (after giving effect
to distributions on the Distribution Date)
Class A-1 Notes $0.00
Class A-2 Notes $96,206,687.38
Class A-3 Notes $105,000,000.00
Class A-4 Notes $125,000,000.00
Class A-5 Notes $50,000,000.00
Class A-6 Notes $17,400,000.00
g. 1. Class A-1 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
2. Class A-2 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
3. Class A-3 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
4. Class A-4 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
5. Class A-5 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
6. Class A-6 Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
7. Certificate Interest Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
8. Certificate Principal Carryover Shortfall, if any,
(and change in amount from preceding statement) $0.00
h. Amount distributed payable out of amounts withdrawn from or
pursuant to:
1. Reserve Account $0.00
2. Spread Account $0.00
3. Claim on the Certificate Policy $0.00
i. Remaining Pre-Funded Amount $13,860.51
j. Remaining Reserve Amount $0.00
k. Certificate Prepayment Amount $0.00
l. Certificate Prepayment Premium $0.00
m. Total of Basic Servicing Fee, Supplemental Servicing Fees
and other fees, if any, paid by the Trustee on behalf of
the Trust $377,199.65
n. Certificate Pool Factor (after giving effect to distributions
on the Distribution Date) 0.81593426
</TABLE>
Page 11
<PAGE>
<TABLE>
<S> <C>
XVI. Pool Balance and Aggregate Principal Balance
Original Pool Balance at beginning of Monthly Period $599,986,139.49
Subsequent Receivables $0.00
--------------
Original Pool Balance at end of Monthly Period $599,986,139.49
--------------
--------------
Aggregate Principal Balance as of preceding Accounting Date $452,639,576.62
Aggregate Principal Balance as of current Accounting Date $437,653,276.95
Monthly Period Liquidated Receivables
Loan # Amount
------ ------
see attached listing $11,706.06
$3,321,618.01
$4,637.31
$0.00
$0.00
-------------
$3,337,961.38
-------------
-------------
XVIII. Delinquency Ratio
Sum of Principal Balances (as of the Accounting Date)
of all Receivables delinquent more than 30 days with
respect to all or any portion of a Scheduled Payment
as of the Accounting Date $19,186,896.69
Aggregate Principal Balance as of the Accounting Date $437,653,276.95
--------------
Delinquency Ratio 4.38404045%
--------------
--------------
</TABLE>
IN WITNESS WHEREOF, I, Mike Sherman, a Responsible Officer of Olympic
Financial Ltd., have executed this Certificate as of the Determination Date
set forth above.
OLYMPIC FINANCIAL LTD.
By: /s/ Michael J. Sherman
---------------------------------
Name: Michael J. Sherman
-------------------------------
Title: Vice President / Treasurer
-----------------------------
Page 12
