|
|
|
|
|
|
|
|
|
|
Previous: AMERICREDIT FINANCIAL SERVICES INC, 8-K, 1997-02-12 |
Next: AMERICREDIT FINANCIAL SERVICES INC, 8-K, 1997-02-12 |
<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: February 12, 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
January, 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 January, 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
February 12, 1997
<PAGE>
EXHIBIT INDEX
Exhibit
-------
1. Servicer's Certificate for the January, 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: 01/01/97
Monthly Period Ending: 01/31/97
<TABLE>
<S> <C> <C> <C>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
A. Beginning of period Principal Balance $99,153,356
-----------
B. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 3,143,531
----------
(2) Collections on Receivables paid off
during period 1,225,314
----------
(3) Receivables becoming Liquidated Receivables
during period 1,071,492
----------
(4) Receivables becoming Purchased Receivables
during period
----------
(5) Cram Down Losses occurring during period
----------
(6) Other Receivables adjustments 4,316
----------
(7) Less amounts allocable to Interest (1,467,844)
----------
Total Monthly Principal Amounts 3,976,809
-----------
C. End of period Principal Balance $95,176,547
-----------
D. Pool Factor 75.522730%
-----------
II. MONTHLY PERIOD CERTIFICATE BALANCE CALCULATION:
CLASS A CLASS B TOTAL
------- ------- -----
A. Beginning of period Certificate Balance $91,221,087 $8,047,990 $99,269,077
-----------------------------------------
B. Certificateholders' Principal Distributable Amount 3,658,664 318,145 3,976,809
(92% of I.B. for Class A and
8% of I.B. for Class B)
C. Change in Class B Principal Carryover Shortfall 0 115,721 115,721
-----------------------------------------
D. End of period Certificate Balance $87,562,423 $7,614,124 $95,176,547
-----------------------------------------
E. Certificate Factor 75.522730% 75.522735% 75.522730%
-----------------------------------------
<PAGE>
III. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $4,368,845
----------
(2) Liquidation Proceeds collected
during period 491,860
----------
(3) Purchase Amounts deposited in Collection
Account
----------
(4) Investment income 14,793
----------
(5) Collection of Supplemental Servicing Fees 87,787
----------
Total Available Funds 4,963,285
----------
B. Distributions:
(1) Basic Servicing Fee and Supplemental
Servicing Fees 291,051
----------
(2) Agent fees 4,958
----------
(3) Class A Interest Distributable Amount 494,114
----------
(4) Class A Principal Distributable Amount 3,658,664
----------
(5) Security Insurer Premiums 25,539
----------
(6) Class B Coupon Interest Amount 43,593
----------
(7) Class B Principal Distributable Amount 318,145
----------
(8) Class B Excess Interest Amount 11,500 0
---------- ----------
(9) Change in Class B Principal Carryover
Shortfall 115,721
----------
Total distributions 4,963,285
----------
C. Deficiency Claim Amount $0
----------
IV. RECONCILIATION OF CLASS B PRINCIPAL CARRYOVER SHORTFALL:
A. Beginning of Period Class B Principal Carryover Shortfall $115,721
----------
B. Current Month Change (115,721)
----------
C. End of Period Class B Principal Carryover Shortfall $0
----------
V. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $5,949,201
----------
B. Additions to Spread Account
(1) Distributions to Class B Certificateholders 488,959
----------
(Total of III.B. (6), (7), (8) and (9))
(2) Investment income 26,164
----------
Total Additions 515,123
----------
C. Spread Account balance prior to withdrawals 6,464,324
----------
<PAGE>
D. Requisite Amount of Spread Account
(1) 6% of end of period Principal Balance 5,710,593
-----------
(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 87,562,423
------------
(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) 5,710,593
----------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount
-----------
(2) Priority Second through Sixth
-----------
(3) Priority Seventh (C. minus D.) 753,731
-----------
Total withdrawals 753,731
----------
F. End of period Spread Account balance $5,710,593
----------
VI. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 30 days
at end of period $11,085,266
-----------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30
days at end of period
-----------
(3) Beginning of period Principal Balance 99,153,356
-----------
(4) Delinquency Ratio (1)+(2) divided by (3) 11.18%
----------
(5) Previous Monthly Period Delinquency Ratio 11.48%
----------
(6) Second previous Monthly Period Delinquency Ratio 10.71%
----------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 11.12%
----------
(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 $1,406,280
-----------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30
days at end of period
-----------
(3) Beginning of period Principal Balance 99,153,356
-----------
(4) Default Ratio (1)+(2) x 12 divided by (3) 17.02%
----------
(5) Previous Monthly Period Default Ratio 14.29%
----------
(6) Second previous Monthly Period Default Ratio 13.51%
----------
(7) Average Default Ratio (4)+(5)+(6)
divided by 3 14.94%
----------
(8) Compliance (Default Test Failure is a
Default Ratio equal to or greater than 21%) yes
----------
<PAGE>
C. Net Loss Ratio
(1) Receivables becoming Liquidated Receivables
during period $1,071,492
-----------
(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 (491,860)
-----------
(5) Beginning of period Principal Balance 99,153,356
-----------
(6) Net Loss Ratio (1)+(2)+(3)-(4) x 12
divided by (5) 7.01%
-----------
(7) Previous Monthly Period Net Loss Ratio 6.34%
-----------
(8) Second previous Monthly Period Net Loss Ratio 10.73%
-----------
(9) Average Net Loss Ratio (6)+(7)+(8)
divided by 3 8.03%
-----------
(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 # 834 $7,826,544
--------------------------
(2) 61-90 days 240 2,296,711
--------------------------
(3) over 90 days 111 962,011
--------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 1,185 $11,085,266
--------------------------
VIII. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 10,611
-----------
B. Number of Receivables becoming Liquidated
Receivables during period 80
-----------
C. Number of Receivables becoming Purchased
Receivables during period
-----------
D. Number of Receivables paid off during period 140
-----------
E. End of period number of Receivables 10,391
-----------
IX. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 20.32%
-----------
B. Weighted Average Remaining Term of the Receivables 40.40
-----------
C. Average Receivable Balance $9,160
-----------
</TABLE>
AmeriCredit Financial Services, Inc.
By:
-----------------------------------
Name: Preston A. Miller
Title: Senior Vice President
and Controller
Date: February 5, 1997
|
|