|
|
|
|
|
|
|
|
|
|
Previous: AMERICREDIT FINANCIAL SERVICES INC, 8-K, 1997-06-12 |
Next: TRANSAMERICA VARIABLE INSURANCE FUND INC, 485APOS, 1997-06-12 |
<PAGE>
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report: June 4, 1997
AmeriCredit Automobile Receivables Trust 1996-B
(Exact Name of Registrant as specified in its charter)
United States 33-98620 88-0359494
------------- -------- ----------
(State or Other Jurisdiction (Commission File Number) (I.R.S. Employer
of Incorporation) Identification Number)
c/o AmeriCredit Financial
Services, Inc.
Attention: Daniel E. Berce
200 Bailey Avenue
Fort Worth, TX 76107
(Address of Principal
Executive Office)
(817) 332-7000
Registrant's phone number
<PAGE>
Item 5. Other Events
Information relating to distributions to Certificateholders for the May,
1997, Collection Period of the Registrant in respect of the Asset Backed
Certificates (the "Certificates") issued by the Registrant, and the
performance of the Receivables held by the Registrant, together with
certain other information relating to the Certificates, is contained in
the Servicer's Certificate for the referenced Collection Period provided
to Certificateholders pursuant to the Pooling and Servicing Agreement
dated as of April 30, 1996 between AFS Funding Corp., as Seller,
AmeriCredit Financial Services, Inc., as Servicer, and LaSalle National
Bank, as Trustee (the "Agreement").
Item 7. Financial Statements, Exhibits
Exhibit No. Exhibit
----------- -------
1. Servicer's Certificate for the May, 1997 Collection Period
relating to the Certificates issued by the Registrant
pursuant to the Agreement.
<PAGE>
SIGNATURE
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 thereunto duly authorized.
AmeriCredit Automobile Receivables Trust 1996-B
By: AmeriCredit Financial Services, Inc., as Servicer
/s/ Daniel E. Berce
Daniel E. Berce
Executive Vice President,
Chief Financial Officer
and Treasurer
June 4, 1997
<PAGE>
EXHIBIT INDEX
Exhibit
- -------
1. Servicer's Certificate for the May, 1997 Collection Period relating
to the Certificates issued by the Registrant.
<PAGE>
AmeriCredit Automobile Receivables Trust 1996-B
6.50% Automobile Receivables - Backed Certificates
Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Pooling and Servicing Agreement, relating to the formation of the AmeriCredit
Automobile Receivables Trust 1996-B, AmeriCredit Financial Services, Inc., as
Servicer, AFS Funding Corp., as Seller, and LaSalle National Bank, as
Trustee, dated as of April 30, 1996. Defined terms have the meanings assigned
to them in the Pooling and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 05/01/97
Monthly Period Ending: 05/31/97
<TABLE>
<S> <C> <C>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
A. Beginning of period Principal Balance $82,607,753
-----------
B. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 2,615,358
----------
(2) Collections on Receivables paid off
during period 1,242,581
----------
(3) Receivables becoming Liquidated Receivables
during period 1,009,630
----------
(4) Receivables becoming Purchased Receivables
during period
----------
(5) Cram Down Losses occurring during period
----------
(6) Other Receivables adjustments 2,751
----------
(7) Less amounts allocable to Interest (1,263,237)
----------
Total Monthly Principal Amounts 3,607,083
-----------
C. End of period Principal Balance $79,000,670
-----------
D. Pool Factor 62.687148%
-----------
II. MONTHLY PERIOD CERTIFICATE BALANCE CALCULATION:
CLASS A CLASS B TOTAL
----------- ---------- -----------
A. Beginning of period Certificate Balance $75,999,133 $6,794,081 $82,793,214
----------- ---------- -----------
B. Certificateholders' Principal Distributable Amount 3,318,516 288,567 3,607,083
(92% of I.B. for Class A and 8% of
I.B. for Class B)
C. Change in Class B Principal Carryover Shortfall 0 108,980 108,980
-----------------------------------------
D. End of period Certificate Balance $72,680,617 $6,396,534 $79,077,151
-----------------------------------------
E. Certificate Factor 62.687148% 63.445743% 62.747836%
-----------------------------------------
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
III. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $3,857,939
----------
(2) Liquidation Proceeds collected
during period 485,487
----------
(3) Purchase Amounts deposited in Collection Account
----------
(4) Investment income 15,775
----------
(5) Collection of Supplemental Servicing Fees 57,949
----------
Total Available Funds 4,417,150
----------
B. Distributions:
(1) Basic Servicing Fee and Supplemental Servicing Fees 227,295
----------
(2) Agent fees 4,130
----------
(3) Class A Interest Distributable Amount 411,662
----------
(4) Class A Principal Distributable Amount 3,318,516
----------
(5) Security Insurer Premiums 21,199
----------
(6) Class B Coupon Interest Amount 36,801
----------
(7) Class B Principal Distributable Amount 288,567
----------
(8) Class B Excess Interest Amount 0
----------
(9) Change in Class B Principal Carryover Shortfall 108,980
----------
Total distributions 4,417,150
----------
C. Deficiency Claim Amount $0
----------
IV. RECONCILIATION OF CLASS B PRINCIPAL CARRYOVER SHORTFALL:
A. Beginning of Period Class B Principal Carryover Shortfall $185,461
----------
B. Current Month Change (108,980)
----------
C. End of Period Class B Principal Carryover Shortfall $76,481
----------
V. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $4,956,465
----------
B. Additions to Spread Account
(1) Distributions to Class B Certificateholders
(Total of III.B. (6), (7), (8) and (9)) 434,348
----------
(2) Investment income 23,344
----------
Total Additions 457,692
----------
C. Spread Account balance prior to withdrawals 5,414,157
----------
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
D. Requisite Amount of Spread Account
(1) 6% of end of period Principal Balance 4,740,040
-----------
(2) $100,000 100,000
-----------
(3) 2.5% of Cut-off Date Principal Balance 3,150,593
-----------
(4) End of period Class A Certificate Balance 72,680,617
-----------
(5) Lesser of (3) or (4) 3,150,593
-----------
(6) Greater of (2) or (5) 3,150,593
-----------
(7) 12% of end of period Principal Balance if Trigger Date 0
-----------
Requisite Amount of Spread Account (greater
of (1) or (6) or (7) if applicable) 4,740,040
----------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount
-----------
(2) Priority Second through Sixth
-----------
(3) Priority Seventh (C. minus D.) 674,117
-----------
Total withdrawals 674,117
----------
F. End of period Spread Account balance $4,740,040
----------
VI. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 30 days
at end of period $10,866,475
-----------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30
days at end of period
-----------
(3) Beginning of period Principal Balance 82,607,753
-----------
(4) Delinquency Ratio (1)+(2) divided by (3) 13.15%
----------
(5) Previous Monthly Period Delinquency Ratio 11.55%
----------
(6) Second previous Monthly Period Delinquency Ratio 11.29%
----------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 12.00%
----------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater than 14%) yes
----------
B. Default Ratio
(1) Receivables becoming Defaulted Receivables
during period $1,189,739
-----------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30
days at end of period
-----------
(3) Beginning of period Principal Balance 82,607,753
-----------
(4) Default Ratio (1)+(2) x 12 divided by (3) 17.28%
----------
(5) Previous Monthly Period Default Ratio 11.51%
----------
(6) Second previous Monthly Period Default Ratio 13.18%
----------
(7) Average Default Ratio (4)+(5)+(6)
divided by 3 13.99%
----------
(8) Compliance (Default Test Failure is a
Default Ratio equal to or greater than 21%) yes
----------
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
C. Net Loss Ratio
(1) Receivables becoming Liquidated Receivables
during period $1,009,630
-----------
(2) Purchased Receivables with Scheduled Payment
delinquent more than 30 days at end of period
-----------
(3) Cram Down Losses occurring during period
-----------
(4) Liquidation Proceeds collected during period (485,487)
-----------
(5) Beginning of period Principal Balance 82,607,753
-----------
(6) Net Loss Ratio (1)+(2)+(3)-(4) x 12
divided by (5) 7.61%
----------
(7) Previous Monthly Period Net Loss Ratio 9.07%
----------
(8) Second previous Monthly Period Net Loss Ratio 7.54%
----------
(9) Average Net Loss Ratio (6)+(7)+(8) divided by 3 8.07%
----------
(10) Compliance (Net Loss Test Failure is a
Net Loss Ratio equal to or greater than 12%) yes
----------
VII. DELINQUENCY:
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 912 $8,179,015
----------- -----------
(2) 61-90 days 203 1,733,302
----------- -----------
(3) over 90 days 97 954,158
----------- -----------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 1,212 $10,866,475
----------- -----------
VIII. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 9,371
-----------
B. Number of Receivables becoming Liquidated Receivables
during period 157
-----------
C. Number of Receivables becoming Purchased Receivables
during period
-----------
D. Number of Receivables paid off during period 167
-----------
E. End of period number of Receivables 9,047
-----------
IX. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 20.25%
-----------
B. Weighted Average Remaining Term of the Receivables 37.11
-----------
C. Average Receivable Balance $8,732
-----------
AmeriCredit Financial Services, Inc.
By:
---------------------------
Name: Daniel E. Berce
Title: Executive Vice-President
Chief Financial Officer &
Treasurer
Date: June 4, 1997
</TABLE>
|
|