|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: AMERICREDIT FINANCIAL SERVICES INC, 8-K, 1997-02-12 |
Next: INNOVASIVE DEVICES INC, SC 13G, 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-D
(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 Note and Certificate
holders for the January, 1997, Collection Period of the
Registrant in respect of the Class A-1 Money Market Asset
Backed Notes, Class A-2 Floating Rate Asset Backed Notes,
Class A-3 Asset Backed Notes (collectively, the "Notes") and
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 Notes and the Certificates, is contained in the
Servicer's Certificate for the referenced Collection Period
provided to Note and Certificate holders pursuant to the Sale
and Servicing Agreement dated as of November 1, 1996 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. Servicer's Certificate for the January, 1997
Collection Period relating to the Notes and 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-D
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 Notes and
Certificates issued by the Registrant.
<PAGE>
AmeriCredit Automobile Receivables Trust 1996-D
Class A-1 5.42500% Money Market Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 6.1% Asset Backed Notes
6.3% Asset Backed Certificates
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
1996-D, 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 November 1, 1996. 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 knowlege 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> <C>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
A. Beginning of period Aggregate Principal Balance $165,903,721
------------
B. Purchase of Subsequent Receivables 29,429,188
------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 5,494,622
-----------
(2) Collections on Receivables paid off
during period 1,140,609
-----------
(3) Receivables becoming Liquidated Receivables
during period 163,838
-----------
(4) Receivables becoming Purchased Receivables
during period
-----------
(5) Cram Down Losses occurring during period
-----------
(6) Other Receivables adjustments 46,714
-----------
(7) Less amounts allocable to Interest (3,134,310)
-----------
Total Monthly Principal Amounts 3,711,473
------------
D. End of period Aggregate Principal Balance $191,621,436
------------
------------
E. Pool Factor 95.810880%
------------
------------
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 TOTAL
--------- --------- --------- -----
A. Beginning of period Note Balance $49,645,937 $77,000,000 $58,500,000 $185,145,937
------------------------------------------------
B. Noteholders' Principal Distributable Amount 3,711,473 0 0 3,711,473
C. Noteholders' Accelerated Principal Amount 1,651,162 0 0 1,651,162
D. Accelerated Payment Amount Shortfall 828,894 0 0 828,894
E. Note Prepayment Amount 88 136 103 327
------------------------------------------------
F. End of period Note Balance $43,454,319 $76,999,864 $58,499,897 $178,954,080
------------------------------------------------
------------------------------------------------
G. Note Pool Factors 75.572729% 99.999824% 99.999824% 92.722321%
------------------------------------------------
------------------------------------------------
1
<PAGE>
III. MONTHLY PERIOD CERTIFICATE BALANCE CALCULATION:
A. Beginning of period Certificate Balance $7,000,000
------------
B. Certificateholders' Principal Distributable Amount 0
C. Certificateholders' Accelerated Principal Amount 0
D. Certificate Prepayment Amount 12
------------
E. End of period Certificate Balance $6,999,988
------------
------------
F. Certificate Pool Factor 99.999824%
------------
------------
IV. RECONCILIATION OF PRE-FUNDING ACCOUNT:
A. Beginning of period Pre-Funding Account balance $29,429,527
------------
B. Purchase of Subsequent Receivables (29,429,188)
-----------
C. Investment Earnings 56,214
-----------
D. Investment Earnings Transfer to Collections Account (56,214)
-----------
E. Payment of Mandatory Prepayment Amount (339)
-----------
(29,429,527)
------------
F. End of period Pre-Funding Account balance $0
------------
------------
V. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $3,711,473
------------
B. Required Pro-forma Security Balance 182,040,364
-----------
C. Pro-forma Security Balance (Assuming 100% Paydown of
Total Monthly Principal Amounts) 188,434,464
-----------
D. Step-down Amount (B. - C.) 0
------------
E. Principal Distributable Amount (A.- D.) $3,711,473
------------
------------
VI. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $61,312
------------
B. Monthly Capitalized Interest Amount 65,433
-----------
C. Investment Earnings 395
D. Investment Earnings Transfer to Collections Account (395)
-----------
E. Payment of Overfunded Capitalized Interest Amount 0
-----------
F. Payment of Remaining Capitalized Interest Account (126,745)
-----------
(61,312)
------------
G. End of period Capitalized Interest Account balance $0
------------
------------
VII. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $6,635,231
-----------
(2) Liquidation Proceeds collected
during period 62,365
-----------
(3) Purchase Amounts deposited in Collection
Account
-----------
(4)(a) Investment Earnings - Collection Account 14,029
-----------
(b) Investment Earnings - Transfer From Prefunding Account 56,214
-----------
(c) Investment Earnings - Transfer From Capitalized Interest Account 395
-----------
(5) Collection of Supplemental Servicing Fees 33,260
-----------
(6) Monthly Capitalized Interest Amount (65,433)
-----------
(7) Mandatory Prepayment Amount
-----------
Total Available Funds 6,736,061
------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees 393,812
-----------
(2) Agent fees 7,197
-----------
(3) Noteholders' Interest Distributable Amount
(a) Class A - 1 224,441
-----------
(b) Class A - 2 359,614
-----------
(c) Class A - 3 297,375
-----------
(4) Noteholders' Principal Distributable Amount
(a) Class A - 1 3,711,473
-----------
(b) Class A - 2 0
-----------
(c) Class A - 3 0
-----------
(5) Certificateholders' Interest Distributable Amount 36,750
-----------
(6) Certificateholders' Principal Distributable Amount 0
-----------
(7) Security Insurer Premiums 54,237
-----------
Total distributions 5,084,899
------------
2
<PAGE>
C. Excess Available Funds (or Deficiency Claim Amount) 1,651,162
------------
D. Noteholders' Accelerated Principal Amount (1,651,162)
------------
E. Certificateholders' Accelerated Principal Amount
------------
F. Deposit to Spread Account $0
------------
------------
VIII. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) $1,651,162
-----------
B. Pro Forma Security Balance (II.A.-II.B.+III.A.) 188,434,464
-----------
C. Required Pro Forma Security Balance (89% x (I.D.+IV.F.) 182,040,364
-----------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) 6,394,100
-----------
E. End of Period Class A-1 Note Balance 45,934,376
-----------
F. Greater of D. or E. 45,934,376
-----------
G. Accelerated Principal Amount (lesser of A. or F.) $1,651,162
------------
------------
IX. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $188,434,464
-----------
B. Required Pro Forma Security Balance 182,040,364
-----------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 6,394,100
-----------
D. End of Period Class A-1 Note Balance 45,934,376
-----------
E. Greater of C. or D. 45,934,376
-----------
F. Excess Available Funds (VI.C.) 1,651,162
-----------
G. Investment Earnings on Collection Account 14,029
-----------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $44,297,243
------------
------------
X. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $15,351,343
------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. F.) 0
-----------
(2) Investment Earnings 74,853
-----------
(3) Deposits Related to Subsequent Receivables Purchases 2,648,627
-----------
Total Additions 2,723,480
------------
C. Spread Account balance prior to withdrawals 18,074,823
------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $13,464,641
-----------
(2) Subsequent Spread Account Deposits 4,535,329
-----------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 17,999,970
-----------
(4) 9% of end of period Aggregate Principal Balance 17,245,929
-----------
(5) $100,000 100,000
-----------
(6) 2% of Original Pool Balance 3,999,993
-----------
(7) End of period Note and Certificate Balance 185,954,068
-----------
(8) Lesser of (6) or (7) 3,999,993
-----------
(9) Greater of (5) or (8) 3,999,993
-----------
(10) Aggregate Principal Balance 191,621,436
-----------
(11) End of period Note and Certificate Balance 185,954,068
-----------
(12) Line (10) less line (11) 5,667,368
-----------
(13) OC level (12) / (10) , Maximum 11% 2.96%
-----------
(14) 14% 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) 17,245,929
------------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount
-----------
(2) Priority Second through Third
-----------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 44,297,243
-----------
Accelerated Payment Amount Shortfall in Excess of
Requisite Amount 828,894
-----------
(4) Priority Fifth through Sixth
-----------
(5) Priority Seventh - to Servicer 0
-----------
Total withdrawals 828,894
------------
F. End of period Spread Account balance $17,245,929
------------
------------
3
<PAGE>
XI. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 30 days
at end of period $14,925,334
-----------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30
days at end of period
-----------
(3) Beginning of period Principal Balance 195,332,909
-----------
(4) Delinquency Ratio (1)+(2) divided by (3) 7.64%
------------
(5) Previous Monthly Period Delinquency Ratio 6.24%
------------
(6) Second previous Monthly Period Delinquency Ratio 3.53%
------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 5.80%
------------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater than 14%) yes
------------
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $1,585,704
-----------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 2,170,376
-----------
(3) Original Pool Balance 199,999,661
-----------
(4) Cumulative Default Rate (2) divided by (3) 1.09%
------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 8.74%.) yes
------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables during period $163,838
-----------
(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 (62,365)
-----------
(5) Net Losses during period (1)+(2)+(3)-(4) 101,473
-----------
(6) Net Losses since Initial Cut-off Date (Beginning of Period) 120,851
-----------
(7) 50% of Receivables with Scheduled Payment delinquent
more than 90 days at end of period 369,760
-----------
(8) Original Aggregate Principal Balance plus Pre-Funded Amount
as of the Closing Date 200,000,000
-----------
(9) Cumulative Net Loss Rate (6)+(7)
divided by (8) 0.30%
------------
(10) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than 5.00%.) yes
------------
XII. DELINQUENCY:
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 987 $11,494,115
----------- ------------
(2) 61-90 days 241 2,691,700
----------- ------------
(3) over 90 days 64 739,519
----------- ------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 1,292 $14,925,334
----------- ------------
4
<PAGE>
XIII. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 14,667
------------
B. Number of Subsequent Receivables Purchased 2,515
------------
C. Number of Receivables becoming Liquidated
Receivables during period 375
------------
D. Number of Receivables becoming Purchased
Receivables during period
------------
E. Number of Receivables paid off during period 124
------------
F. End of period number of Receivables 16,683
------------
------------
XIV. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 19.99%
------------
B. Weighted Average Remaining Term of the Receivables 49.60
------------
C. Average Receivable Balance $11,486
------------
D. Aggregate Realized Losses $222,324
------------
</TABLE>
AmeriCredit Financial Services, Inc.
By: ------------------------------------
Name: Preston A. Miller
Title: Senior Vice President
and Controller
Date: February 5, 1997
5
|
|