|
|
|
|
|
|
|
|
|
|
Previous: AMERICREDIT FINANCIAL SERVICES INC, 8-K, 1997-09-12 |
Next: FINANCIAL ASSET SECURITIES CORP, 8-K, 1997-09-12 |
<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: September 10, 1997
AmeriCredit Automobile Receivables Trust 1997-C
(Exact Name of Registrant as specified in its charter)
UNITED STATES 333-17981 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 Noteholders for the August, 1997
Collection Period of the Registrant in respect of the Class A-1 Asset
Backed Notes, Class A-2 Floating Rate Asset Backed Notes and the Class A-3
Asset Backed Notes (collectively, the "Notes") issued by the Registrant,
and the performance of the Receivables held by the Registrant, together
with certain other information relating to the Notes, is contained in the
Preliminary Servicer's Certificate and the Servicer's Certificate for the
referenced Collection Period, both of which Certificates are provided to
Noteholders pursuant to the Sale and Servicing Agreement dated as of August
12, 1997 between the Registrant, AFS Funding Corp., as Seller, AmeriCredit
Financial Services, Inc., as Servicer, and LaSalle National Bank, as Backup
Servicer and Trust Collateral Agent (the "Agreement").
Item 7. Financial Statements, Exhibits
Exhibit No. Exhibit
- ----------- -------
1. Preliminary Servicer's Certificate and Servicer's Certificate for
the August, 1997 Collection Period relating to the Notes 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 1997-C
By: AmeriCredit Financial Services, Inc., as Servicer
/s/ Daniel E. Berce
Daniel E. Berce
Vice Chairman and
Chief Financial Officer
September 10, 1997
<PAGE>
EXHIBIT INDEX
Exhibit
- -------
1. Preliminary Servicer's Certificate and Servicer's Certificate for
the August, 1997 Collection Period relating to the Notes issued
by the Registrant.
<PAGE>
Americredit Automobile Receivables Trust 1997-C
Class A-1 5.660% Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 6.300% Asset Backed Notes
Preliminary Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1997-C, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and LaSalle National Bank, as Backup Servicer and
Trust Collateral Agent, dated as of August 12, 1997. Defined terms have the
meanings assigned to them in the Sale 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: 08/12/97
Monthly Period Ending: 08/31/97
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
A. Beginning of period Aggregate Principal Balance $300,000,000
------------
B. Purchase of Subsequent Receivables 0
------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 4,262,716
------------
(2) Collections on Receivables paid off
during period 713,766
------------
(3) Receivables becoming Liquidated Receivables
during period 280,062
------------
(4) Receivables becoming Purchased Receivables
during period
------------
(5) Cram Down Losses occurring during period
------------
(6) Other Receivables adjustments 90,082
------------
(7) Less amounts allocable to Interest (3,149,924)
------------
Total Monthly Principal Amounts 2,196,702
------------
D. End of period Aggregate Principal Balance $297,803,298
------------
------------
E. Pool Factor 99.267766%
------------
------------
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 TOTAL
A. Beginning of period Note Balance --------- --------- --------- -----
$83,000,000 $135,000,000 $107,000,000 $325,000,000
----------- ------------ ------------ ------------
B. Noteholders' Principal Distributable Amount 2,196,702 0 0 2,196,702
C. Noteholders' Accelerated Principal Amount 1,568,218 0 0 1,568,218
D. Accelerated Payment Amount Shortfall 40,557 0 0 40,557
E. Note Prepayment Amount 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0
----------- ------------ ------------ ------------
G. End of period Note Balance $79,194,523 $135,000,000 $107,000,000 $321,194,523
----------- ------------ ------------ ------------
----------- ------------ ------------ ------------
H. Note Pool Factors 95.415088% 100.000000% 100.000000% 98.829084%
----------- ------------ ------------ ------------
----------- ------------ ------------ ------------
1
<PAGE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
A. Beginning of period Pre-Funding Account balance $25,000,000
------------
B. Purchase of Subsequent Receivables 0
------------
C. Investment Earnings 48,493
------------
D. Investment Earnings Transfer to Collections Account (48,493)
------------
E. Payment of Mandatory Prepayment Amount
------------
0
------------
F. End of period Pre-Funding Account balance $25,000,000
------------
------------
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $2,196,702
------------
B. Required Pro-forma Security Balance 290,522,968
------------
C. Pro-forma Security Balance (Assuming 100% Paydown
of Total Monthly Principal Amounts) 322,803,298
------------
D. Step-down Amount (B. - C.) 0
------------
E. Principal Distributable Amount (A.- D.) $2,196,702
------------
------------
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $170,048
------------
B. Monthly Capitalized Interest Amount (17,073)
------------
C. Investment Earnings 503
------------
D. Investment Earnings Transfer to Collections Account (503)
------------
E. Payment of Overfunded Capitalized Interest Amount (48,807)
------------
F. Payment of Remaining Capitalized Interest Account 0
------------ (65,880)
------------
G. End of period Capitalized Interest Account balance $104,168
------------
------------
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $4,976,482
------------
(2) Liquidation Proceeds collected
during period 21,111
------------
(3) Purchase Amounts deposited in Collection Account
------------
(4) (a) Investment Earnings - Collection Account 9,517
------------
(b) Investment Earnings - Transfer From Prefunding Account 48,493
------------
(c) Investment Earnings - Transfer From Capitalized Interest Account 503
------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees
------------
(b) Repo and Recovery Fees Advanced 580
------------
(c) Other Fees 19,323
------------
(6) Monthly Capitalized Interest Amount 17,073
------------
(7) Mandatory Prepayment Amount
------------
Total Available Funds 5,093,082
------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 373,750
------------
(b) Repo and Recovery Fees 580
------------
(c) Other Fees 19,323
------------
(2) Agent fees 1,850
------------
(3) Noteholders' Interest Distributable Amount
(a) Class A - 1 208,791
------------
(b) Class A - 2 343,969
------------
(c) Class A - 3 299,600
------------
(4) Noteholders' Principal Distributable Amount
(a) Class A - 1 2,196,702
------------
(b) Class A - 2 0
------------
(c) Class A - 3 0
------------
(5) Security Insurer Premiums 80,299
------------
Total distributions 3,524,864
------------
C. Excess Available Funds (or Deficiency Claim Amount) 1,568,218
------------
D. Noteholders' Accelerated Principal Amount (1,568,218)
------------
E. Deposit to Spread Account $0
------------
------------
2
<PAGE>
VII. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) $1,568,218
------------
B. Pro Forma Security Balance (II.A.-II.B.) 322,803,298
------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) 290,522,968
------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) 32,280,330
------------
E. End of Period Class A-1 Note Balance 80,803,298
------------
F. Greater of D. or E. 80,803,298
------------
G. Accelerated Principal Amount (lesser of A. or F.) $1,568,218
------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $322,803,298
------------
B. Required Pro Forma Security Balance 290,522,968
------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 32,280,330
------------
D. End of Period Class A-1 Note Balance 80,803,298
------------
E. Greater of C. or D. 80,803,298
------------
F. Excess Available Funds (VI.C.) 1,568,218
------------
G. Investment Earnings on Collection Account 9,517
------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $79,244,597
------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $24,000,000
------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 0
------------
(2) Investment Earnings 40,557
------------
(3) Deposits Related to Subsequent Receivables Purchases 0
------------
Total Additions 40,557
------------
C. Less Deficiency Claim Amount
------------
D. Spread Account balance available for withdrawals 24,040,557
------------
E. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $24,000,000
------------
(2) Subsequent Spread Account Deposits 0
------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 24,000,000
------------
(4) 8% of end of period Aggregate Principal Balance 23,824,264
------------
(5) $100,000 100,000
------------
(6) 2% of Original Pool Balance 6,000,000
------------
(7) End of period Note Balance 321,194,523
------------
(8) Lesser of (6) or (7) 6,000,000
------------
(9) Greater of (5) or (8) 6,000,000
------------
(10) Aggregate Principal Balance 297,803,298
------------
(11) End of period Note Balance 321,194,523
------------
(12) Line (10) less line (11) (23,391,225)
------------
(13) OC level (12) / (10) , Maximum 10% (7.85%)
------------
(14) 13% less OC level, if OC level is greater than 5% n/a
------------
(15) Percent in (13) or (14)) x End of period Aggregate Principal Balance n/a
------------
(16) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
------------
Requisite Amount of Spread Account (either (3),(4), (9), (15), or (16) as applicable) 24,000,000
------------
F. Withdrawals from Spread Account
(1) Priority Second through Third
------------
(2) Priority Fourth - Accelerated Payment Amount Shortfall 79,244,597
------------
Accelerated Payment Amount Shortfall in Excess of Requisite Amount 40,557
------------
(3) Priority Fifth through Sixth
------------
(4) Priority Seventh - to Servicer
------------
Total withdrawals 40,557
------------
G. End of period Spread Account balance $24,000,000
------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 24,730
------------
B. Number of Subsequent Receivables Purchased 0
------------
C. Number of Receivables becoming Liquidated
Receivables during period 24
------------
D. Number of Receivables becoming Purchased
Receivables during period
------------
E. Number of Receivables paid off during period 79
------------
F. End of period number of Receivables 24,627
------------
------------
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 19.79%
------------
B. Weighted Average Remaining Term of the Receivables 53.97
------------
C. Average Receivable Balance $12,093
------------
D. Aggregate Realized Losses $258,951
------------
</TABLE>
By: __________________________________
Name: Preston A. Miller
Title: Senior Vice President & Treasurer
Date: September 2, 1997
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1997-C
Class A-1 5.660% Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 6.300% Asset Backed Notes
Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1997-C, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and LaSalle National Bank, as Backup Servicer and
Trust Collateral Agent, dated as of August 12, 1997. Defined terms have the
meanings assigned to them in the Sale 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: 08/12/97
Monthly Period Ending: 08/31/97
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 TOTAL
--------- --------- --------- -----
A. Preliminary End of period Note Balance $79,194,523 $135,000,000 $107,000,000 $321,194,523
----------- ------------ ------------ ------------
B. Deficiency Claim Amount 0 0 0 0
C. End of period Note Balance $79,194,523 $135,000,000 $107,000,000 $321,194,523
----------- ------------ ------------ ------------
----------- ------------ ------------ ------------
D. Note Pool Factors 95.415088% 100.000000% 100.000000% 98.829084%
----------- ------------ ------------ ------------
----------- ------------ ------------ ------------
II. RECONCILIATION OF SPREAD ACCOUNT:
A. Preliminary End of period Spread Account balance $24,000,000
------------
B. Priority First - Deficiency Claim Amount from preliminary certificate 0
------------
C. End of period Spread Account balance $24,000,000
------------
X. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 30 days
at end of period $8,252,763
------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30
days at end of period
------------
(3) Beginning of period Principal Balance 300,000,000
------------
(4) Delinquency Ratio (1)+(2) divided by (3) 2.75%
------------
(5) Previous Monthly Period Delinquency Ratio 0.00%
------------
(6) Second previous Monthly Period Delinquency Ratio 0.00%
------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 0.92%
------------
(8) Deposit Level
(a) Ending Spread Account Balance 24,000,000
------------
(b) Aggregate Principal Balance 297,803,298
------------
(c) (a)/(b) 8.06%
------------
(d) End of period Note Balance 321,194,523
------------
(e) Line (8)(b) less line (8)(d) (23,391,225)
------------
(f) OC level (e) / (b) , Maximum 10% (7.85%)
------------
(g) Deposit Level (c)+(f) 0.21%
------------
(9) Compliance (Delinquency Test is Failure if
Deposit Level is less than or =15% and Delinquency Rate is greater than or = 14% or
Deposit Level is greater than 15% & less than or =17% and Delinquency Rate is greater than or = 15% or
Deposit Level is greater than 17% & less than or =25% and Delinquency Rate is
greater than or = 16%) yes
------------
1
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $377,446
------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 377,446
------------
(3) Original Pool Balance 300,000,000
------------
(4) Cumulative Default Rate (2) divided by (3) 0.13%
------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 5.26%.) yes
------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables during period $280,062
------------
(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 (21,111)
------------
(5) Net Losses during period (1)+(2)+(3)-(4) 258,951
------------
(6) Net Losses since Initial Cut-off Date (Beginning of Period) 0
------------
(7) 50% of Receivables with Scheduled Payment delinquent
more than 90 days at end of period 0
------------
(8) Original Aggregate Principal Balance plus Pre-Funded Amount
as of the Closing Date 325,000,000
------------
(9) Cumulative Net Loss Rate (5)+(6)+(7) divided by (8) 0.08%
------------
(10) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than 3.01%.) yes
------------
D. Extension Rate
(1) Principal Balance of Receivables extended during current period 145,092
------------
(2) Beginning of Period Aggregate Principal Balance 300,000,000
------------
(3) Extension Rate (1) divided by (2) 0.05%
------------
(4) Previous Monthly Extension Rate 0.00%
------------
(5) Second previous Monthly Extension Rate 0.00%
------------
(6) Average Extension Rate (3)+(4)+(5)
divided by 3 0.02%
------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
------------
XI. DELINQUENCY:
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 653 $8,132,604
------------ ------------
(2) 61-90 days 10 120,159
------------ ------------
(3) over 90 days 0 0
------------ ------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 663 $8,252,763
------------ ------------
------------ ------------
</TABLE>
By: __________________________________
Name: Daniel E. Berce
Title: Vice Chairman & Chief Financial Officer
Date: September 5, 1997
2
|
|