|
|
|
|
|
|
|
|
|
|
Previous: FIRST TRUST SPE SIT TR SER 57 FIRST TRUST INS CORP TR SER 8, 24F-2NT, 1998-03-18 |
Next: ARCADIA RECEIVABLES FINANCE CORP, 8-K, 1998-03-18 |
<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): February 5, 1998
ARCADIA FINANCIAL LTD.
as Servicer with respect to
ARCADIA AUTOMOBILE RECEIVABLES TRUST, 1997-D
------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 333-14983 41-1743653
- ------------------------------------------------------------------------------
(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
--------------------------
- ------------------------------------------------------------------------------
(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
December 1, 1997 (the "Agreement"), among Arcadia Automobile
Receivables Trust, 1997-D (the "Trust"), as Issuer, Arcadia
Receivables Finance Corp., as Seller, Arcadia Financial Ltd., in
its individual capacity and as Servicer, and The Chase Manhattan
Bank, as Backup Servicer, The Chase Manhattan Bank, as Indenture
Trustee (the "Indenture Trustee"), made distributions to the
Note Distribution Account for distribution to the holders of
notes representing indebtedness of the Trust (the "Noteholders"),
and the Indenture Trustee delivered to Noteholders 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 Wilmington Trust Company,
not in its individual capacity but as 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
February 15, 1998, 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.
February 15, 1998 ARCADIA AUTOMOBILE RECEIVABLES TRUST,
1997-D
By ARCADIA FINANCIAL LTD.,
as Servicer with respect to Arcadia
Automobile Receivables Trust, 1997-D
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 February 15, 1998,
delivered to the Trustee
<PAGE>
ARCADIA AUTOMOBILE RECEIVABLES TRUST 1997 - D
MONTHLY SERVICER'S CERTIFICATE
Accounting Date: January 31, 1998
-----------------
Determination Date: February 6, 1998
-----------------
Distribution Date: February 15, 1998
-----------------
Monthly Period Ending: January 31, 1998
-----------------
This Certificate is delivered pursuant to Section 3.9 of the Sale and
Servicing Agreement, dated as of December 1, 1997, among Arcadia Automobile
Receivables Trust, 1997-D (the "Trust"), Arcadia Receivables Finance Corp.,
as Seller, Arcadia Financial Ltd., in its individual capacity and as
Servicer, and Chase Manhattan Bank, 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.
Arcadia 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>
I. Collection Account Summary
Available Funds:
Payments Received $15,875,971.50
Liquidation Proceeds (excluding Purchase Amounts) $13,536.50
Current Monthly Advances $127,411.95
Amount of withdrawal, if any, from the Reserve Account $0.00
Monthly Advance Recoveries ($42,400.80)
Purchase Amounts-Warranty and Administrative Receivables $719,769.02
Purchase Amounts - Liquidated Receivables $0.00
Income from investment of funds in Trust Accounts $589,106.24
-------------
Total Available Funds $17,283,394.41
--------------
--------------
Amounts Payable on Distribution Date:
Reimbursement of Monthly Advances $0.00
Backup Servicer Fee $0.00
Basic Servicing Fee $406,241.82
Trustee and other fees $0.00
Class A-1 Interest Distributable Amount $299,750.31
Class A-2 Interest Distributable Amount $1,000,416.67
Class A-3 Interest Distributable Amount $1,333,000.00
Class A-4 Interest Distributable Amount $436,033.33
Noteholders' Principal Distributable Amount $9,201,561.18
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 $4,606,391.11
-------------
Total Amounts Payable on Distribution Date $17,283,394.41
--------------
--------------
Page 1 (1997-D)
<PAGE>
II. Available Funds
Collected Funds (see V)
Payments Received $15,875,971.50
Liquidation Proceeds (excluding Purchase Amounts) $13,536.50 $15,889,508.00
--------------
Purchase Amounts $719,769.02
Monthly Advances
Monthly Advances - current Monthly Period (net) $85,011.15
Monthly Advances - Outstanding Monthly Advances
not otherwise reimbursed to the Servicer $0.00 $85,011.15
--------------
Income from investment of funds in Trust Accounts $589,106.24
--------------
Available Funds $17,283,394.41
--------------
--------------
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) $406,241.82
(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 $299,750.31
Class A-2 Interest Distributable Amount $1,000,416.67
Class A-3 Interest Distributable Amount $1,333,000.00
Class A-4 Interest Distributable Amount $436,033.33
(v) Noteholders' Principal Distributable Amount
Payable to Class A-1 Noteholders $9,201,561.18
Payable to Class A-2 Noteholders $0.00
Payable to Class A-3 Noteholders $0.00
Payable to Class A-4 Noteholders $0.00
(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
(ix) Amounts owing and not paid to Security Insurer
under Insurance Agreement $0.00
--------------
Total amounts payable on Distribution Date $12,677,003.30
--------------
--------------
Page 2 (1997-D)
<PAGE>
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) $4,606,391.11
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 and the
Class A-4 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.)
Page 3 (1997-D)
<PAGE>
V. Collected Funds
Payments Received:
Supplemental Servicing Fees $0.00
Amount allocable to interest $7,419,077.79
Amount allocable to principal $8,456,893.71
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 $15,875,971.50
Liquidation Proceeds:
Gross amount realized with respect to Liquidated Receivables $13,614.00
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 ($77.50)
------------
Net Liquidation Proceeds $13,536.50
Allocation of Liquidation Proceeds:
Supplemental Servicing Fees $0.00
Amount allocable to interest $0.00
Amount 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 $15,889,508.00
--------------
--------------
VI. Purchase Amounts Deposited in Collection Account
Purchase Amounts - Warranty Receivables $0.00
Amount allocable to interest $0.00
Amount 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 $719,769.02
Amount allocable to interest $0.00
Amount allocable to principal $719,769.02
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00
------------
Total Purchase Amounts $719,769.02
--------------
--------------
VII. Reimbursement of Outstanding Monthly Advances
Outstanding Monthly Advances $90,540.06
Outstanding Monthly Advances reimbursed to the Servicer prior
to deposit in the Collection Account from:
Payments received from Obligors ($42,400.80)
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 ($42,400.80)
Outstanding Monthly Advances to be reimbursed out of
Available Funds on the Distribution Date ($42,400.80)
Remaining Outstanding Monthly Advances $48,139.26
Monthly Advances - current Monthly Period $127,411.95
--------------
Outstanding Monthly Advances - immediately following the Distribution Date $175,551.21
--------------
--------------
Page 4 (1997-D)
<PAGE>
VIII. Calculation of Interest and Principal Payments
A. Calculation of Principal Distribution Amount
Payments received allocable to principal $8,456,893.71
Aggregate of Principal Balances as of the Accounting Date
of all Receivables that became Liquidated Receivables
during the Monthly Period $24,898.45
Purchase Amounts - Warranty Receivables allocable to principal $0.00
Purchase Amounts - Administrative Receivables allocable to
principal $719,769.02
Amounts withdrawn from the Pre-Funding Account $0.00
Cram Down Losses $0.00
--------------
Principal Distribution Amount $9,201,561.18
--------------
--------------
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) $59,124,778.11
Multiplied by the Class A-1 Interest Rate 5.8875%
Multiplied by actual days in the period or, in the case of the
first Distribution Date, by 29/360 0.086111111 $299,750.31
--------------
Plus any unpaid Class A-1 Interest Carryover Shortfall $0.00
--------------
Class A-1 Interest Distributable Amount $299,750.31
--------------
--------------
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) $196,000,000.00
Multiplied by the Class A-2 Interest Rate 6.125%
Multiplied by actual days in the period or, in the case of the
first Distribution Date, by 29/360 0.083333333 $1,000,416.67
---------------
Plus any unpaid Class A-2 Interest Carryover Shortfall $0.00
--------------
Class A-2 Interest Distributable Amount $1,000,416.67
--------------
---------------
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) $258,000,000.00
Multiplied by the Class A-3 Interest Rate 6.200%
Multiplied by actual days in the period or, in the case of the
first Distribution Date, by 29/360 0.083333333 $1,333,000.00
---------------
Plus any unpaid Class A-3 Interest Carryover Shortfall $0.00
--------------
Class A-3 Interest Distributable Amount $1,333,000.00
--------------
--------------
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) $82,400,000.00
Multiplied by the Class A-4 Interest Rate 6.350%
Multiplied by actual days in the period or, in the case of the first
Distribution Date, by 29/360 0.083333333 $436,033.33
----------------
Plus any unpaid Class A-4 Interest Carryover Shortfall $0.00
--------------
Class A-4 Interest Distributable Amount $436,033.33
--------------
--------------
Page 5 (1997-D)
<PAGE>
F. Calculation of Noteholders' Interest Distributable Amount
Class A-1 Interest Distributable Amount $299,750.31
Class A-2 Interest Distributable Amount $1,000,416.67
Class A-3 Interest Distributable Amount $22,280.00
Class A-4 Interest Distributable Amount $436,033.33
Noteholders' Interest Distributable Amount $3,069,200.31
--------------
--------------
G. Calculation of Noteholders' Principal Distributable Amount:
Noteholders' Monthly Principal Distributable Amount:
Principal Distribution Amount $9,201,561.18
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) 100.00% $9,201,561.18
--------------
Unpaid Noteholders' Principal Carryover Shortfall $0.00
----------------
Noteholders' Principal Distributable Amount $9,201,561.18
----------------
----------------
H. 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) $9,201,561.18
----------------
----------------
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) $0.00
----------------
----------------
Page 6 (1997-D)
<PAGE>
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
$205,532,634.94
-----------------
Pre-Funded Amount $205,532,634.94
-----------------
-----------------
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) $0
(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)) (205,532,632.06)
Less: any amounts remaining on deposit in the Pre-Funding
Account in the case of the February 1998 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
$2.88
-----------------
Pre-Funded Amount $2.88
-----------------
-----------------
B. Distributions to Noteholders 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 (February 1998 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 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 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 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 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
Page 7 (1997-D)
<PAGE>
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 and Class
A-4 Notes;
Product of (x) 6.163% (weighted average interest of
Class A-1 Interest Rate, Class A-2 Interest Rate, Class
A-3 Interest Rate and Class A-4 Interest Rate (based on
outstanding Class A-1 principal balance, Class A-2 principal
balance, Class A-3 principal balance and Class A-4 principal balance)
divided by 360, (y) $0.00 (the Pre-Funded Amount on such
Distribution Date) and (z) 10 (the number of days until the
February 1998 Distribution Date)) $0.00
Less the product of (x) 2.5% divided by 360, (y) $0
(the Pre-Funded Amount on such Distribution Date) and
(z) 10 (the number of days until the February 1998
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
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) $0.00
------------
Class A-1 Holdback Subaccount immediately following the
Distribution Date $0.00
------------
------------
Page 8 (1997-D)
<PAGE>
XII. Calculation of Servicing Fees
Aggregate Principal Balance as of the
first day of the Monthly Period $389,992,143.17
Multiplied by Basic Servicing Fee Rate 1.25%
Multiplied by Months per year 8.3333%
----------------
Basic Servicing Fee $406,241.82
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 $406,241.82
---------------
---------------
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 $59,124,778.11
Class A-2 Notes $196,000,000.00
Class A-3 Notes $258,000,000.00
Class A-4 Notes $82,400,000.00
b. Amount distributed to Noteholders allocable to principal
Class A-1 Notes $9,201,561.18
Class A-2 Notes $0.00
Class A-3 Notes $0.00
Class A-4 Notes $0.00
c. Aggregate principal balance of the Notes (after giving effect to
distributions on the Distribution Date)
Class A-1 Notes $49,923,216.93
Class A-2 Notes $196,000,000.00
Class A-3 Notes $258,000,000.00
Class A-4 Notes $82,400,000.00
d. Interest distributed to Noteholders
Class A-1 Notes $299,750.31
Class A-2 Notes $1,000,416.67
Class A-3 Notes $1,333,000.00
Class A-4 Notes $436,033.33
e. 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
f. Amount distributed payable out of amounts withdrawn from
or pursuant to:
1. Reserve Account $0.00
2. Spread Account Class A-1 Holdback Subaccount $0.00
3. Claim on the Note Policy $0.00
g. Remaining Pre-Funded Amount $2.88
h. Remaining Reserve Amount $0.00
i. Amount on deposit on Class A-1 Holdback Subaccount $0.00
j. 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
k. 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
l. Total of Basic Servicing Fee, Supplemental Servicing
Fees and other fees, if any, paid by the Trustee
on behalf of the Trust $406,241.82
m. Note Pool Factors (after giving effect to distributions on the
Distribution Date)
Class A-1 Notes 0.78495624
Class A-2 Notes 1.00000000
Class A-3 Notes 1.00000000
Class A-4 Notes 1.00000000
Page 9 (1997-D)
<PAGE>
XVI. Pool Balance and Aggregate Principal Balance
Original Pool Balance at beginning of Monthly Period $394,467,365.06
Subsequent Receivables $205,532,632.06
---------------
Original Pool Balance at end of Monthly Period $599,999,997.12
---------------
---------------
Aggregate Principal Balance as of preceding Accounting Date $389,992,143.17
Aggregate Principal Balance as of current Accounting Date $586,323,214.05
</TABLE>
<TABLE>
<CAPTION>
Monthly Period Liquidated Receivables Monthly Period Adminsitrative Receivables
Loan # Amount Loan # Amount
------ ------ ------ ------
<S> <C> <C> <C> <C>
see attached listing $24,898.45 see attached listing $719,769.02
$0.00 $0.00
$0.00 $0.00
----- -----
$24,898.45 $719,769.02
---------- -----------
---------- -----------
</TABLE>
<TABLE>
<S><C>
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 $8,695,110.93
Aggregate Principal Balance as of the Accounting Date $586,323,214.05
---------------
Delinquency Ratio 1.48298937%
-----------
-----------
</TABLE>
IN WITNESS WHEREOF, I, Scott R. Fjellman, a Responsible Officer of Arcadia
Financial Ltd., have executed this Certificate as of the date set forth
above.
ARCADIA FINANCIAL LTD.
By:
---------------------------------
Name: Scott R. Fjellman
---------------------------------
Title: Vice President / Securitization
Page 10 (1997-D)
|
|