<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): August 6, 1999
ARCADIA FINANCIAL LTD.
As Servicer with respect to
ARCADIA AUTOMOBILE RECEIVABLES TRUST, 1999-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, 1999
(the "Agreement"), among Arcadia Automobile Receivables Trust, 1999-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.
Exhibit No. Description
------------- --------------
99.1 Servicer's Certificate, dated
August 16, 1999, 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.
August 18, 1999 ARCADIA AUTOMOBILE RECEIVABLES TRUST,
1999-B
By ARCADIA FINANCIAL LTD.,
as Servicer with respect to Arcadia
Automobile Receivables Trust, 1999-B
By: /s/ Scott R. Fjellman
--------------------------------------
Scott R. Fjellman
Vice President, Securitization and
Investor Relations
<PAGE>
INDEX TO EXHIBITS
Exhibit No. Page
------------- -------
99.1 Servicer's Certificate, dated August 16, 1999,
delivered to the Indenture Trustee and Owner
Trustee
<PAGE>
Arcadia Automobile Receivables Trust 1999 - B
Monthly Servicer's Certificate
<TABLE>
<S> <C>
Accounting Date: July 31, 1999
---------------
Determination Date: August 6, 1999
---------------
Distribution Date: August 16, 1999
---------------
Monthly Period Ending: July 31, 1999
---------------
</TABLE>
This Certificate is delivered pursuant to Section 3.9 of the Sale and
Servicing Agreement, dated as of June 1, 1999, among Arcadia
Automobile Receivables Trust, 1999-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>
Available Funds:
Payments Received $19,464,126.19
Liquidation Proceeds (excluding Purchase Amounts) $111,550.68
Current Monthly Advances 118,656.33
Amount of withdrawal, if any, from the Spread Account $0.00
Monthly Advance Recoveries (19,883.45)
Purchase Amounts-Warranty and Administrative Receivables $438,219.69
Purchase Amounts - Liquidated Receivables $0.00
Income from investment of funds in Trust Accounts $602,324.91
--------------
Total Available Funds $20,714,994.35
--------------
--------------
Amounts Payable on Distribution Date:
Reimbursement of Monthly Advances $0.00
Backup Servicer Fee $0.00
Basic Servicing Fee $466,521.97
Trustee and other fees $0.00
Class A-1 Interest Distributable Amount $288,144.24
Class A-2 Interest Distributable Amount $1,072,388.00
Class A-3 Interest Distributable Amount $664,256.25
Class A-4 Interest Distributable Amount $822,701.25
Class A-5 Interest Distributable Amount $495,198.75
Noteholders' Principal Distributable Amount $10,966,967.03
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 $5,938,816.86
--------------
Total Amounts Payable on Distribution Date $20,714,994.35
--------------
--------------
Page 1 (1999-B)
<PAGE>
II. Available Funds
Collected Funds (see V)
Payments Received $19,464,126.19
Liquidation Proceeds (excluding Purchase Amounts) $111,550.68 $19,575,676.87
--------------
Purchase Amounts $438,219.69
Monthly Advances
Monthly Advances - current Monthly Period (net) $98,772.88
Monthly Advances - Outstanding Monthly Advances
not otherwise reimbursed to the Servicer $0.00 $98,772.88
--------------
Income from investment of funds in Trust Accounts $602,324.91
--------------
Available Funds $20,714,994.35
--------------
--------------
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) $466,521.97
(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 $288,144.24
Class A-2 Interest Distributable Amount $1,072,388.00
Class A-3 Interest Distributable Amount $664,256.25
Class A-4 Interest Distributable Amount $822,701.25
Class A-5 Interest Distributable Amount $495,198.75
(v) Noteholders' Principal Distributable Amount
Payable to Class A-1 Noteholders $10,966,967.03
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 $14,776,177.49
--------------
--------------
Page 2 (1999-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
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) $5,938,816.86
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 $0.00
Section III
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
(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 (1999-B)
<PAGE>
V. Collected Funds
Payments Received:
Supplemental Servicing Fees $0.00
Amount allocable to interest 9,084,517.55
Amount allocable to principal 10,379,608.64
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 $19,464,126.19
Liquidation Proceeds:
Gross amount realized with respect to Liquidated Receivables 111,550.68
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 ---------------
Net Liquidation Proceeds $111,550.68
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 $19,575,676.87
---------------
---------------
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 $438,219.69
Amount allocable to interest $0.00
Amount allocable to principal $438,219.69
Amount allocable to Outstanding Monthly Advances (reimbursed to the
Servicer prior to deposit in the Collection Account) $0.00
---------------
Total Purchase Amounts $438,219.69
--------------
--------------
VII. Reimbursement of Outstanding Monthly Advances
Outstanding Monthly Advances $37,345.90
Outstanding Monthly Advances reimbursed to the Servicer prior
to deposit in the Collection Account from:
Payments received from Obligors ($19,883.45)
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 ($19,883.45)
Outstanding Monthly Advances to be reimbursed out of
Available Funds on the Distribution Date ($19,883.45)
Remaining Outstanding Monthly Advances $17,462.45
Monthly Advances - current Monthly Period $118,656.33
--------------
Outstanding Monthly Advances - immediately following the Distribution Date $136,118.78
---------------
---------------
Page 4 (1999-B)
<PAGE>
VIII Calculation of Interest and Principal Payments
A. Calculation of Principal Distribution Amount
Payments received allocable to principal $10,379,608.64
Aggregate of Principal Balances as of the Accounting Date of all
Receivables that became Liquidated Receivables
during the Monthly Period $149,138.70
Purchase Amounts - Warranty Receivables allocable to principal $0.00
Purchase Amounts - Administrative Receivables allocable to principaL 438,219.69
Amounts withdrawn from the Pre-Funding Account $0.00
Cram Down Losses $0.00
---------------
Principal Distribution Amount $10,966,967.03
---------------
---------------
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) $63,573,693.83
Multiplied by the Class A-1 Interest Rate 5.0990%
Multiplied by actual days in the period or in the case of the first 0.08888889 $288,144.24
Distribution Date, by 28/360 ---------------
Plus any unpaid Class A-1 Interest Carryover Shortfall $0.00
---------------
Class A-1 Interest Distributable Amount $288,144.24
---------------
---------------
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) $211,100,000.00
Multiplied by the Class A-2 Interest Rate 5.715%
Multiplied by actual days in the period or in the case of the first 0.08888889 $1,072,388.00
Distribution Date, by 28/360 ---------------
Plus any unpaid Class A-2 Interest Carryover Shortfall -
---------------
Class A-2 Interest Distributable Amount $1,072,388.00
---------------
---------------
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) $126,525,000.00
Multiplied by the Class A-3 Interest Rate 6.300%
Multiplied by 1/12 or in the case of the first Distribution Date, 0.08333333 $664,256.25
by 28/360 ---------------
Plus any unpaid Class A-3 Interest Carryover Shortfall $0.00
---------------
Class A-3 Interest Distributable Amount $664,256.25
---------------
---------------
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) $151,650,000.00
Multiplied by the Class A-4 Interest Rate 6.510%
Multiplied by 1/12 or in the case of the first Distribution Date, 0.08333333 $822,701.25
by 28/360 ---------------
Plus any unpaid Class A-4 Interest Carryover Shortfall $0.00
---------------
Class A-4 Interest Distributable Amount $822,701.25
---------------
---------------
Page 5 (1999-B)
<PAGE>
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) $89,225,000.00
Multiplied by the Class A-5 Interest Rate 6.660%
Multiplied by 1/12 or in the case of the first Distribution Date, 0.08333333 $495,198.75
by 28/360 ---------------
Plus any unpaid Class A-5 Interest Carryover Shortfall $0.00
--------------
Class A-5 Interest Distributable Amount $495,198.75
--------------
--------------
G. Calculation of Noteholders' Interest Distributable Amount
Class A-1 Interest Distributable Amount $288,144.24
Class A-2 Interest Distributable Amount $1,072,388.00
Class A-3 Interest Distributable Amount $664,256.25
Class A-4 Interest Distributable Amount $822,701.25
Class A-5 Interest Distributable Amount $495,198.75
Noteholders' Interest Distributable Amount $3,342,688.49
--------------
--------------
H. Calculation of Noteholders' Principal Distributable Amount:
Noteholders' Monthly Principal Distributable Amount:
Principal Distribution Amount $10,966,967.03
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 100.00% $10,966,967.03
Distribution Date) ---------------
Unpaid Noteholders' Principal Carryover Shortfall $0.00
--------------
Noteholders' Principal Distributable Amount $10,966,967.03
--------------
--------------
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) $10,966,967.03
--------------
--------------
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 (1999-B)
<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 Disrtibution Date,
as of the Closing Date
$194,212,600.77
---------------
$194,212,600.77
---------------
---------------
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 (ii) $0)) ($194,212,600.32)
Less: any amounts remaining on deposit in the Pre-Funding Account in the case of
the August 1999 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
$0.45
--------
$0.45
-------
-------
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
Page 7 (1999-B)
<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, 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 6.0763%
(y) (the Pre-Funded Amount on such Distribution Date) 194,212,600.77
(z) (the number of days until the May 1999 Distribution Date)) 59
$1,934,345.41
Less the product of (x) 2.5% divided by 360, 2.50%
(y) the Pre-Funded Amount on such Distribution Date and, 194,212,600.77
(z) the number of days until the May 1999 Distribution Date 59 ($795,855.10)
-------------
Requisite Reserve Amount $1,138,490.31
--------------
--------------
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 $1,138,490.31
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 $1,138,490.31
-------------
-------------
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
-------------
-------------
Page 8 (1999-B)
<PAGE>
XII. Calculation of Servicing Fees
Aggregate Principal Balance as of the first day of the $447,861,093.06
Multiplied by Basic Servicing Fee Rate 1.25%
Multiplied by months per year 0.08333333
---------------
Basic Servicing Fee $466,521.97
Less: Backup Servicer Fees $0.00
Supplemental Servicing Fees $0.00
-----------
Total of Basic Servicing Fees and Supplemental Servicing Fees $466,521.97
-----------
-----------
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 $63,573,693.83
Class A-2 Notes $211,100,000.00
Class A-3 Notes $126,525,000.00
Class A-4 Notes $151,650,000.00
Class A-5 Notes $89,225,000.00
b. Amount distributed to Noteholders allocable to principal
Class A-1 Notes $10,966,967.03
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 $52,606,726.80
Class A-2 Notes $211,100,000.00
Class A-3 Notes $126,525,000.00
Class A-4 Notes $151,650,000.00
Class A-5 Notes $89,225,000.00
d. Interest distributed to Noteholders
Class A-1 Notes $288,144.24
Class A-2 Notes $1,072,388.00
Class A-3 Notes $664,256.25
Class A-4 Notes $822,701.25
Class A-5 Notes $495,198.75
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 $0.45
h. Remaining Reserve Amount $1,138,490.31
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 $466,521.97
m. Note Pool Factors (after giving effect to distributions on the
Distribution Date)
Class A-1 Notes 0.73575842
Class A-2 Notes 1.00000000
Class A-3 Notes 1.00000000
Class A-4 Notes 1.00000000
Class A-5 Notes 1.00000000
Page 9 (1999-B)
<PAGE>
XVI. Pool Balance and Aggregate Principal Balance
Original Pool Balance at beginning of Monthly Period $455,787,399.23
Subsequent Receivables 194,212,600.32
---------------
Original Pool Balance at end of Monthly Period $649,999,999.55
---------------
---------------
Aggregate Principal Balance as of preceding Accounting Date $447,861,093.06
Aggregate Principal Balance as of current Accounting Date $631,106,726.35
Monthly Period Liquidated Receivables Monthly Period Adminsitrative Receivables
Loan # Amount Loan # Amount
------ ------ ------ ------
see attached listing 149,138.70 see attached listing 438,219.69
$0.00 $0.00
$0.00 $0.00
----------- -----------
$149,138.70 $438,219.69
----------- -----------
XVII.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 8,099,223.13
Aggregate Principal Balance as of the Accounting Date $631,106,726.35
---------------
Delinquency Ratio 1.28333652%
----------
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
</TABLE>
Page 10 (1999-B)
