|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ARCADIA RECEIVABLES FINANCE CORP, 8-K, 1998-09-21 |
Next: MOUNTAIN BANK HOLDING CO, SB-1, 1998-09-21 |
<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): September 7, 1998
ARCADIA FINANCIAL LTD.
As Servicer with respect to
ARCADIA AUTOMOBILE RECEIVABLES TRUST, 1998-B
--------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 333-48141 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. ACQUISTION 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 June 1, 1998
(the "Agreement"), among Arcadia Automobile Receivables Trust, 1998-B
(the "Trust") as Issuer, Arcadia Receivables Finance Corp., as Seller,
Arcadia Financial Ltd., in its individual capacity and as Servicer,
and Norwest Bank Minnesota, National Association, as Backup Servicer,
Norwest Bank National Association, 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 business 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.
<TABLE>
<CAPTION>
Exhibit No. Description
------------- --------------
<S> <C>
99.1 Servicer's Certificate, dated
September 15, 1998, delivered to the Trustee
</TABLE>
<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.
September 21, 1998 ARCADIA AUTOMOBILE RECEIVABLES TRUST, 1998-B
By ARCADIA FINANCIAL LTD.,
as Servicer with respect to Arcadia
Automobile Receivables Trust, 1998-B
By: /s/ Scott R. Fjellman
------------------------------
Scott R. Fjellman
Vice President, Securitization and
Investor Relations
<PAGE>
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
Exhibit No. Page
----------- -------
<S> <C> <C>
99.1 Servicer's Certificate, dated September 15,
1998, delivered to the Indenture Trustee and
Owner Trustee
</TABLE>
<PAGE>
ARCADIA AUTOMOBILE RECEIVABLES TRUST 1998 - B
MONTHLY SERVICER'S CERTIFICATE
<TABLE>
<S> <C>
Accounting Date: August 31, 1998
-------------------
Determination Date: September 7, 1998
-------------------
Distribution Date: September 15, 1998
-------------------
Monthly Period Ending: August 31, 1998
-------------------
</TABLE>
This Certificate is delivered pursuant to Section 3.9 of the Sale and Servicing
Agreement, dated as of June 1, 1998, among Arcadia Automobile Receivables Trust,
1998-B (the "Trust"), Arcadia Receivables Finance Corp., as seller, Arcadia
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.
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.
I. Collection Account Summary
<TABLE>
<S> <C> <C>
Available Funds:
Payments Received $17,519,820.31
Liquidation Proceeds (excluding Purchase Amounts) $ 307,327.64
Current Monthly Advances 143,315.66
Amount of withdrawal, if any, from the Reserve Account $ 0.00
Monthly Advance Recoveries (68,822.70)
Purchase Amounts-Warranty and Administrative Receivables $ 303,393.55
Purchase Amounts - Liquidated Receivables $ 0.00
Income from investment of funds in Trust Accounts $ 54,321.69
--------------
Total Available Funds $18,259,356.15
--------------
--------------
Amounts Payable on Distribution Date:
Reimbursement of Monthly Advances $ 0.00
Backup Servicer Fee $ 0.00
Basic Servicing Fee $ 557,465.46
Trustee and other fees $ 0.00
Class A-1 Interest Distributable Amount $ 219,804.78
Class A-2 Interest Distributable Amount $ 937,456.74
Class A-3 Interest Distributable Amount $ 701,604.17
Class A-4 Interest Distributable Amount $ 530,000.00
Class A-5 Interest Distributable Amount $ 277,750.00
Noteholders' Principal Distributable Amount $10,499,375.59
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 $ 4,535,899.41
--------------
Total Amounts Payable on Distribution Date $18,259,356.15
--------------
--------------
</TABLE>
Page 1 (1998-B)
<PAGE>
II. Available Funds
<TABLE>
<CAPTION>
<S> <C> <C>
Collected Funds (see V)
Payments Received $17,519,820.31
Liquidation Proceeds (excluding Purchase Amounts) $ 307,327.64 $17,827,147.95
--------------
Purchase Amounts $ 303,393.55
Monthly Advances
Monthly Advances - current Monthly Period (net) $ 74,492.96
Monthly Advances - Outstanding Monthly Advances
not otherwise reimbursed to the Servicer $ 0.00 $ 74,492.96
--------------
Income from investment of funds in Trust Accounts $ 54,321.69
--------------
Available Funds $18,259,356.15
--------------
--------------
</TABLE>
III. Amounts Payable on Distribution Date
<TABLE>
S> <C> <C>
(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) $ 557,465.46
(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 $ 219,804.78
Class A-2 Interest Distributable Amount $ 937,456.74
Class A-3 Interest Distributable Amount $ 701,604.17
Class A-4 Interest Distributable Amount $ 530,000.00
Class A-5 Interest Distributable Amount $ 277,750.00
(v) Noteholders' Principal Distributable Amount
Payable to Class A-1 Noteholders $10,499,375.59
Payable to Class A-2 Noteholders $ 0.00
Payable to Class A-3 Noteholders $ 0.00
Payable to Class A-4 Noteholders $ 0.00
Payable to Class A-5 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 $13,723,456.74
--------------
--------------
</TABLE>
Page 2 (1998-B)
<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
<TABLE>
<S> <C>
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) $ 4,535,899.41
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 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
</TABLE>
(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 (1998-B)
<PAGE>
V. Collected Funds
Payments Received:
<TABLE>
<S> <C> <C>
Supplemental Servicing Fees $ 0.00
Amount allocable to interest 7,832,290.94
Amount allocable to principal 9,687,529.37
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 $ 17,519,820.31
Liquidation Proceeds:
Gross amount realized with respect to Liquidated Receivables 320,169.72
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 (12,842.08)
--------------
Net Liquidation Proceeds $ 307,327.64
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 $ 17,827,147.95
---------------
---------------
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 $ 303,393.55
Amount allocable to interest $ 0.00
Amount allocable to principal $ 303,393.55
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $ 0.00
--------------
Total Purchase Amounts $ 303,393.55
---------------
---------------
VII. Reimbursement of Outstanding Monthly Advances
Outstanding Monthly Advances $ 130,480.57
Outstanding Monthly Advances reimbursed to the Servicer prior
to deposit in the Collection Account from:
Payments received from Obligors ($68,822.70)
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 ($68,822.70)
Outstanding Monthly Advances to be reimbursed out of
Available Funds on the Distribution Date ($68,822.70)
Remaining Outstanding Monthly Advances $ 61,657.87
Monthly Advances - current Monthly Period $ 143,315.66
---------------
Outstanding Monthly Advances - immediately following the Distribution Date $ 204,973.53
---------------
---------------
</TABLE>
Page 4 (1998-B)
<PAGE>
VIII. Calculation of Interest and Principal Payments
<TABLE>
<S> <C> <C>
A. Calculation of Principal Distribution Amount
Payments received allocable to principal $ 9,687,529.37
Aggregate of Principal Balances as of the Accounting Date of all
Receivables that became Liquidated Receivables
during the Monthly Period $ 508,452.67
Purchase Amounts - Warranty Receivables allocable to principal $ 0.00
Purchase Amounts - Administrative Receivables allocable to principal $ 303,393.55
Amounts withdrawn from the Pre-Funding Account $ 0.00
Cram Down Losses $ 0.00
---------------
Principal Distribution Amount $ 10,499,375.59
---------------
---------------
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) $ 44,666,846.91
Multiplied by the Class A-1 Interest Rate 5.6275%
Multiplied by actual days in the period or in the case of the first
Distribution Date, by 22/360 0.08055556 $ 219,804.78
---------------
Plus any unpaid Class A-1 Interest Carryover Shortfall $ 0.00
---------------
Class A-1 Interest Distributable Amount $ 219,804.78
---------------
---------------
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) $188,000,000.00
Multiplied by the Class A-2 Interest Rate 5.789%
Multiplied by actual days in the period or in the case of the first
Distribution Date, by 22/360 0.08055556 $ 937,456.74
---------------
Plus any unpaid Class A-2 Interest Carryover Shortfall $ 0.00
---------------
Class A-2 Interest Distributable Amount $ 937,456.74
---------------
---------------
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) $141,500,000.00
Multiplied by the Class A-3 Interest Rate 5.950%
Multiplied by 1/12 or in the case of the first Distribution Date, by 22/360 0.08333333 $ 701,604.17
---------------
Plus any unpaid Class A-3 Interest Carryover Shortfall $ 0.00
---------------
Class A-3 Interest Distributable Amount $ 701,604.17
---------------
---------------
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) $106,000,000.00
Multiplied by the Class A-4 Interest Rate 6.000%
Multiplied by 1/12 or in the case of the first Distribution Date, by 22/360 0.08333333 $ 530,000.00
---------------
Plus any unpaid Class A-4 Interest Carryover Shortfall $ 0.00
---------------
Class A-4 Interest Distributable Amount $ 530,000.00
---------------
---------------
</TABLE>
Page 5 (1998-B)
<PAGE>
<TABLE>
<CAPTION>
<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) $ 55,000,000.00
Multiplied by the Class A-5 Interest Rate 6.060%
Multiplied by 1/12 or in the case of the first Distribution Date, by 22/360 0.08333333 $ 277,750.00
---------------
Plus any unpaid Class A-5 Interest Carryover Shortfall $ 0.00
--------------
Class A-5 Interest Distributable Amount $ 277,750.00
--------------
--------------
G. Calculation of Noteholders' Interest Distributable Amount
Class A-1 Interest Distributable Amount $ 219,804.78
Class A-2 Interest Distributable Amount $ 937,456.74
Class A-3 Interest Distributable Amount $ 701,604.17
Class A-4 Interest Distributable Amount $ 530,000.00
Class A-5 Interest Distributable Amount $ 277,750.00
Noteholders' Interest Distributable Amount $ 2,666,615.69
--------------
--------------
H. Calculation of Noteholders' Principal Distributable Amount:
Noteholders' Monthly Principal Distributable Amount:
Principal Distribution Amount $ 10,499,375.59
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% $10,499,375.59
---------------
Unpaid Noteholders' Principal Carryover Shortfall $ 0.00
--------------
Noteholders' Principal Distributable Amount $10,499,375.59
--------------
--------------
I. 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) $10,499,375.59
--------------
--------------
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
--------------
--------------
</TABLE>
Page 6 (1998-B)
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
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 Disrtibution Date, as
of the Closing Date
$ 9.37
--------------
$ 9.37
--------------
--------------
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)) $ 0.00
Less: any amounts remaining on deposit in the Pre-Funding Account in the
case of the May 1998 Distribution Date or in the case the amount on
deposit in the 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
$ 9.37
---------------
$ 9.37
--------------
--------------
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 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
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 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
</TABLE>
Page 7 (1998-B)
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <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,
Product of (x) weighted average of the Class A-1, A-2, A-3, A-4, and A-5
Interest Rate (based on outstanding Class A-1, A-2, A-3, A-4, and A-5
principal balance), divided by 360 0.0000%
(y) (the Pre-Funded Amount on such Distribution Date) 0.00
(z) (the number of days until the May 1998 Distribution Date)) 0
$ 0.00
--------------
Less the product of (x) 2.5% divided by 360, 0.00%
(y) the Pre-Funded Amount on such Distribution Date and, 0.00
(z) the number of days until the May 1998 Distribution Date 0 $ 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
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
--------------
--------------
</TABLE>
Page 8 (1998-B)
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C> <C>
XII. Calculation of Servicing Fees
Aggregate Principal Balance as of the first day of the Monthly Period $535,166,837.54
Multiplied by Basic Servicing Fee Rate 1.25%
Multiplied by months per year 0.08333333
---------------
Basic Servicing Fee $557,465.46
Less: Backup Servicer Fees $0.00
Supplemental Servicing Fees $0.00
-----------
Total of Basic Servicing Fees and Supplemental Servicing Fees $557,465.46
-----------
-----------
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 $44,666,846.91
Class A-2 Notes $188,000,000.00
Class A-3 Notes $141,500,000.00
Class A-4 Notes $106,000,000.00
Class A-5 Notes $55,000,000.00
b. Amount distributed to Noteholders allocable to principal
Class A-1 Notes $10,499,375.59
Class A-2 Notes $0.00
Class A-3 Notes $0.00
Class A-4 Notes $0.00
Class A-5 Notes $0.00
c. Aggregate principal balance of the Notes (after giving
effect to distributions on the Distribution Date)
Class A-1 Notes $34,167,471.32
Class A-2 Notes $188,000,000.00
Class A-3 Notes $141,500,000.00
Class A-4 Notes $106,000,000.00
Class A-5 Notes $55,000,000.00
d. Interest distributed to Noteholders
Class A-1 Notes $219,804.78
Class A-2 Notes $937,456.74
Class A-3 Notes $701,604.17
Class A-4 Notes $530,000.00
Class A-5 Notes $277,750.00
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
5. Class A-5 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. Class A-1 Holdback Subaccount $0.00
3. Claim on the Note Policy $0.00
g. Remaining Pre-Funded Amount $9.37
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
Class A-5 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
Class A-5 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 $557,465.46
m. Note Pool Factors (after giving effect to distributions
on the Distribution Date)
Class A-1 Notes 0.57424322
<PAGE>
Class A-2 Notes 1.00000000
Class A-3 Notes 1.00000000
Class A-4 Notes 1.00000000
Class A-5 Notes 1.00000000
</TABLE>
Page 9 (1998-B)
<PAGE>
XVI. Pool Balance and Aggregate Principal Balance
<TABLE>
<CAPTION>
<S> <C>
Original Pool Balance at beginning of Monthly Period $549,999,990.63
Subsequent Receivables --
---------------
Original Pool Balance at end of Monthly Period $549,999,990.63
---------------
---------------
Aggregate Principal Balance as of preceding Accounting Date $535,166,837.54
Aggregate Principal Balance as of current Accounting Date $524,667,461.95
</TABLE>
<TABLE>
<CAPTION>
Monthly Period Liquidated Receivables Monthly Period Adminsitrative Receivables
<S> <C> <C> <C>
Loan # Amount Loan # Amount
------ ------ ------ ------
see attached listing 508,452.67 see attached listing 303,393.55
$0.00 $0.00
$0.00 $0.00
------------ -----------
$508,452.67 $303,393.55
------------ -----------
------------ -----------
</TABLE>
XVIII. Delinquency Ratio
<TABLE>
<CAPTION>
<S> <C> <C>
Sumof 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 11,971,381.96
Aggregate Principal Balance as of the Accounting Date $524,667,461.95
---------------
Delinquency Ratio 2.28170848%
-----------
-----------
</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: /s/ Scott R. Fjellman
-------------------------------------
Name: Scott R. Fjellman
-----------------------------------
Title: Vice President / Securitization
Page 10 (1998-B)
|
|