|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: TRANSWAVE CORP, 10SB12G/A, 2000-05-01 |
Next: AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1999-A, 10-K405, 2000-05-01 |
<PAGE>
FORM 10-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the year ended December 31, 1999.
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the transition period from ________________ to ______________________.
AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1998-D, ISSUER
AMERICREDIT FINANCIAL SERVICES, INC., AS SPONSOR OF THE TRUST
AFS FUNDING CORP., AS SELLER
(Exact name of Registrants as specified in their characters)
801 Cherry Street, Suite 3900
Fort Worth, Texas 76102
(817) 302-7000
(Address and Telephone Number of Principal Executive Office)
Securities Registered Pursuant to Section 12 (b) of the Securities Exchange Act
of 1934: None
Securities Registered Pursuant to Section 12 (g) of the Securities Exchange Act
of 1934: None
Indicate by check mark whether the Registrants (1) have filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.
Yes __X__ No ______
Indicate by check mark if the disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein and will not be contained, to the
best of the Registrants' knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X]
The aggregate market value of the voting stock held by non-affiliates of the
Registrants. None
<PAGE>
As of April 24, 2000, there were 1,000 shares of AmeriCredit Financial
Services, Inc. Common Stock outstanding and 1,000 shares of AFS Funding Corp.
Common Stock outstanding.
The Registrants meet the conditions set forth in General Instruction (I) (1)
(a) and (b) of Form 10-K and is therefore filing this Form 10-K with the
reduced disclosure format permitted thereunder.
PART I
ITEM 1. BUSINESS
AFS Funding Corp. is a wholly-owned bankruptcy-remote subsidiary of
AmeriCredit Financial Services, Inc. AmeriCredit Automobile Receivables
Trust 1998-D is a bankruptcy-remote Delaware Business Trust. The Trust
was formed solely for the purpose of acquiring from AFS Funding Corp.
certain motor vehicle retail installment sales contracts (the
"Contracts") and interests in the automobile underlying the contracts and
securitizing the contracts through the issuance of debt securities (the
"Notes"). As bankruptcy-remote entities, AFS Funding Corp. and the Trust
are restricted so that (a) they do not engage in business with, or incur
liabilities to, any other entity (other than the Trustee on behalf of the
holders of the Notes) which may bring bankruptcy proceedings against AFS
Funding Corp. or the Trust and (b) the risk that they will be
consolidated into the bankruptcy proceedings of any other entity is
diminished. AFS Funding Corp. and the Trust have no other assets other
than the Contracts and an interest in the automobiles underlying the
Contracts and proceeds thereof.
ITEM 2. PROPERTIES
None.
ITEM 3. LEGAL PROCEEDINGS
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None.
PART II
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
STOCKHOLDER MATTERS
The sole holder of AmeriCredit Financial Services, Inc.'s equity shares
is AmeriCredit Corp. and the sole holder of AFS Funding Corp.'s equity
shares is AmeriCredit Financial
<PAGE>
Services, Inc. There is currently no market for the equity shares of
AmeriCredit Financial Services, Inc. or AFS Funding Corp. nor is it
anticipated that such a market will develop.
ITEM 6. SELECTED FINANCIAL DATA
Not Applicable.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
Not Applicable.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA
Not Applicable.
ITEM 9. CHANGE IN AND DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 10. DIRECTORS AND OFFICERS OF THE REGISTRANT
Not Applicable.
ITEM 11. EXECUTIVE COMPENSATION
Not Applicable.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
Not Applicable.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
Not Applicable.
<PAGE>
PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
The exhibits filed in response to Item 601 of Regulation S-K are
listed in the Index to Exhibits.
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, AmeriCredit Automobile Receivables Trusts 1998-D. has
duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1998-D
By: AMERICREDIT FINANCIAL SERVICES, INC.,
as sponsor and as servicer
By: /s/ Preston A. Miller
-------------------------
Name: Preston A. Miller
Title: Executive Vice President and Treasurer
Dated: April 28, 2000
EXHIBIT INDEX
99.1 Servicer's Report for monthly period ended November 30, 1998,
incorporated by reference to the Form 8-K filed with the Securities and
Exchange Commission ("SEC") on December 15, 1998.
99.2 Servicer's Report for monthly period ended December 31, 1998,
incorporated by reference to the Form 8-K filed with the SEC on January
14, 1999.
99.3 Servicer's Report for monthly period ended January 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
February 12, 1999.
99.4 Servicer's Report for monthly period ended February 28, 1999,
incorporated by reference to the Form 8-K filed with the SEC on March
15, 1999.
99.5 Servicer's Report for monthly period ended March 31, 1999, incorporated
by reference to the Form 8-K filed with the SEC on April 14, 1999.
99.6 Servicer's Report for monthly period ended April 30, 1999, incorporated
by reference to the Form 8-K filed with the SEC on May 14, 1999.
99.7 Servicer's Report for monthly period ended May 31, 1999, incorporated
by reference to the Form 8-K filed with the SEC on June 16, 1999.
<PAGE>
99.8 Servicer's Report for monthly period ended June 30, 1999, incorporated
by reference to the Form 8-K filed with the SEC on July 14, 1999.
99.9 Servicer's Report for monthly period ended July 31, 1999, incorporated
by reference to the Form 8-K filed with the SEC on August 16, 1999.
99.10 Servicer's Report for monthly period ended August 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
September 14, 1999.
99.11 Servicer's Report for monthly period ended September 30, 1999,
incorporated by reference to the Form 8-K filed with the SEC on October
15, 1999.
99.12 Servicer's Report for monthly period ended October 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
November 10, 1999.
99.13 Servicer's Report for monthly period ended November 30, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
December 13, 1999.
99.14 Servicer's Report for monthly period ended December 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on January
12, 2000.
99.15 Servicer's Report for monthly period ended January 31, 2000.
99.16 Servicer's Report for monthly period ended February 29, 2000.
99.17 Servicer's Report for monthly period ended March 31, 2000.
<PAGE>
EXHIBIT 99.15
Servicer's Report for Monthly Period
Ended January 31, 2000
<PAGE>
AmeriCredit Automobile Receivables Trust 1998-D
Class A-1 5.199 % Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 Floating Rate Asset Backed Notes
Class A-4 Floating Rate 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
1998-D, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of December 1, 1998. 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: 1/1/2000
Monthly Period Ending: 1/31/2000
<TABLE>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
<S> <C> <C> <C>
A. Beginning of period Aggregate Principal Balance $425,720,499
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 12,559,146
---------------
(2) Collections on Receivables paid off
during period 4,886,523
---------------
(3) Receivables becoming Liquidated
Receivables during period 3,123,885
---------------
(4) Receivables becoming Purchased
Receivables during period
---------------
(5) Cram Down Losses occurring during
period
---------------
(6) Other Receivables adjustments 197,802
---------------
(7) Less amounts allocable to Interest (6,056,574)
---------------
Total Monthly Principal Amounts 14,710,782
---------------
D. End of period Aggregate Principal Balance $411,009,717
===============
E. Pool Factor 65.761684%
===============
</TABLE>
<TABLE>
<CAPTION>
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Beginning of period Note Balance $0 $139,143,781 $100,000,000 $155,000,000 $394,143,781
-------------------------------------------------------------------------
B. Noteholders' Principal Distributable Amount 0 14,710,782 0 0 14,710,782
C. Noteholders' Accelerated Principal Amount 0 0 0 0 0
D. Accelerated Payment Amount Shortfall 0 1,179,794 0 0 1,179,794
E. Note Prepayment Amount 0 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0 0
-------------------------------------------------------------------------
G. End of period Note Balance $0 $123,253,205 $100,000,000 $155,000,000 $378,253,205
=========================================================================
H. Note Pool Factors 0.0000000% 51.3555021% 100.0000000% 100.0000000% 60.5205128%
=========================================================================
</TABLE>
1
<PAGE>
<TABLE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
<S> <C> <C> <C>
A. Beginning of period Pre-Funding Account balance $0
---------------
B. Purchase of Subsequent Receivables 0
----------------
C. Investment Earnings 0
----------------
D. Investment Earnings Transfer to Collections Account 0
----------------
E. Payment of Mandatory Prepayment Amount 0
----------------
0
---------------
F. End of period Pre-Funding Account balance $0
===============
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $14,710,782
---------------
B. Required Pro-forma Security Balance 369,908,745
----------------
C. Pro-forma Security Balance (Assuming 100% Paydown of Total Monthly Principal Amounts) 379,432,999
----------------
D. Step-down Amount (B. - C.) 0
---------------
E. Principal Distributable Amount (A.- D.) $14,710,782
===============
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $0
---------------
B. Monthly Capitalized Interest Amount 0
----------------
C. Investment Earnings 0
----------------
D. Investment Earnings Transfer to Collections Account 0
----------------
E. Payment of Overfunded Capitalized Interest Amount 0
----------------
F. Payment of Remaining Capitalized Interest Account 0
----------------
0
---------------
G. End of period Capitalized Interest Account balance $0
===============
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $17,445,669
----------------
(2) Liquidation Proceeds collected
during period 1,404,965
----------------
(3) Purchase Amounts deposited in Collection
Account
----------------
(4) (a) Investment Earnings - Collection Account 66,109
----------------
(b) Investment Earnings - Transfer From Prefunding Account 0
----------------
(c) Investment Earnings - Transfer From Capitalized Interest Account 0
----------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees 92,858
----------------
(b) Repo and Recovery Fees Advanced 115,147
----------------
(c) Other Fees 132,305
----------------
(6) Monthly Capitalized Interest Amount 0
----------------
(7) Mandatory Prepayment Amount
----------------
Total Available Funds 19,257,053
---------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 798,226
----------------
(b) Repo and Recovery Fees 115,147
----------------
(c) Bank Service Charges 8,404
----------------
(d) Other Fees 132,305
----------------
(2) Agent fees 417
----------------
(3) Refunds of Overpayments paid by AFS 20,552
----------------
(4) Noteholders' Interest Distributable Amount
(a) Class A - 1 0
----------------
(b) Class A - 2 787,293
----------------
(c) Class A - 3 574,979
----------------
(d) Class A - 4 912,530
----------------
(5) Noteholders' Principal Distributable Amount
(a) Class A - 1 0
----------------
(b) Class A - 2 14,710,782
----------------
(c) Class A - 3 0
----------------
(d) Class A - 4 0
----------------
(6) Security Insurer Premiums 85,918
----------------
Total distributions 18,146,553
---------------
C. Excess Available Funds (or Deficiency Claim Amount) 1,110,500
---------------
D. Noteholders' Accelerated Principal Amount 0
---------------
E. Deposit to Spread Account $1,110,500
===============
2
<PAGE>
VlI. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) $1,110,500
----------------
B. Pro Forma Security Balance (II.A.-II.B.) 379,432,999
----------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) 369,908,745
----------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) 9,524,254
----------------
E. End of Period Class A-1 Note Balance (before accel. payments) 0
----------------
F. Lesser of D. or E. 0
----------------
G. Accelerated Principal Amount (lesser of A. or F.) $0
---------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $379,432,999
----------------
B. Required Pro Forma Security Balance 369,908,745
----------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 9,524,254
----------------
D. End of Period Class A-1 Note Balance (before accel. payments) 0
----------------
E. Greater of C. or D. 9,524,254
----------------
F. Excess Available Funds (VI.C.) 1,110,500
----------------
G. Investment Earnings on Collection Account 66,109
----------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $8,479,863
---------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $18,749,964
---------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 1,110,500
----------------
(2) Investment Earnings 69,294
----------------
(3) Deposits Related to Subsequent Receivables Purchases 0
----------------
Total Additions 1,179,794
---------------
C. Spread Account balance available for withdrawals 19,929,758
---------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $14,682,584
----------------
(2) Subsequent Spread Account Deposits 4,067,380
----------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 18,749,964
----------------
(4) $100,000 100,000
----------------
(5) 1 1/2% of Original Pool Balance (total deliveries) $9,374,982
----------------
(6) End of period Note Balance (before accel. principal shortfall calc) 379,432,999
----------------
(7) Lesser of (5) or (6) 9,374,982
----------------
(8) Floor Amount Greater of (4) or (7) 9,374,982
----------------
(9) Aggregate Principal Balance 411,009,717
----------------
(10) End of period Note Balance (before accel. principal shortfall calc) 379,432,999
----------------
(11) Line (9) less line (10) 31,576,718
----------------
(12) OC level (11) / (9) 7.68%
----------------
(13) Spread Ending Balance as a Percent of Aggregate Principal Balance 4.56%
----------------
(14) OC Percentage (12) + (13) 12.24%
----------------
(15) 13% less OC level, if OC percentage is equal to or greater than 13% n/a
----------------
(16) If OC percentage is equal to or greater than 13%, Percent
in (15) x End of Period
Aggregate Principal Balance n/a
----------------
(17) If OC Percentage is less than 13%, 3% of Original Pool Balance
(total deliveries) 18,749,964
----------------
(18) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
----------------
Requisite Amount of Spread Account (either (3), (8), (16), (17), or
(18) as applicable) 18,749,964
---------------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount 0
----------------
(2) Priority Second through Third
----------------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 8,479,863
---------------
Accelerated Payment Amount Shortfall in Excess of
Requisite Amount 1,179,794
----------------
(4) Priority Fifth through Sixth
----------------
(5) Priority Seventh - to Servicer
----------------
Total withdrawals 1,179,794
---------------
F. End of period Spread Account balance $18,749,964
---------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 37,980
---------------
B. Number of Subsequent Receivables Purchased 0
---------------
C. Number of Receivables becoming Liquidated
Receivables during period 282
---------------
D. Number of Receivables becoming Purchased
Receivables during period
---------------
E. Number of Receivables paid off during period 498
---------------
F. End of period number of Receivables 37,200
===============
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 18.28%
---------------
B. Weighted Average Remaining Term of the Receivables 42.53
---------------
C. Average Receivable Balance $11,049
---------------
D. Aggregate Realized Losses $27,058,687
---------------
</TABLE>
By: /s/ Preston A. Miller
--------------------------------------
Name: Preston A. Miller
--------------------------------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: February 2, 2000
--------------------------------------
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1998-D
Class A-1 5.199 % Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 Floating Rate Asset Backed Notes
Class A-4 Floating Rate 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
1998-D, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of December 1, 1998. 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: 1/1/2000
Monthly Period Ending: 1/31/2000
<TABLE>
<CAPTION>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Preliminary End of period Note Balance $0 $123,253,205 $100,000,000 $155,000,000 $378,253,205
-------------------------------------------------------------------------
B. Deficiency Claim Amount 0 0 0 0 0
C. End of period Note Balance $0 $123,253,205 $100,000,000 $155,000,000 $378,253,205
=========================================================================
D. Note Pool Factors 0.0000000% 51.3555021% 100.0000000% 100.0000000% 60.5205128%
=========================================================================
</TABLE>
<TABLE>
II. RECONCILIATION OF SPREAD ACCOUNT:
<S> <C> <C>
A. Preliminary End of period Spread Account
balance $18,749,964
---------------
B. Priority First - Deficiency Claim Amount
from preliminary certificate 0
---------------
C. End of period Spread Account balance $18,749,964
---------------
X. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 60 days at
end of period $15,600,345
---------------
(2) Purchased Receivables with
Scheduled Payment delinquent
more than 60 days at end of
period
---------------
(3) Beginning of period Principal Balance 425,720,499
---------------
(4) Delinquency Ratio (1)+(2) divided
by (3) 3.66%
---------------
(5) Previous Monthly Period Delinquency
Ratio 3.29%
---------------
(6) Second previous Monthly Period
Delinquency Ratio 3.20%
---------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 3.38%
---------------
(8) Compliance (Delinquency Test Failure
is a Delinquency Ratio equal to or
greater than 5.00%) yes
---------------
5
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $3,933,971
----------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 59,594,960
----------------
(3) Original Pool Balance 624,998,767
----------------
(4) Cumulative Default Rate (2) divided by (3) 9.54%
---------------
(5) Compliance (Default Test Failure is a
Cumulative Default Rate equal to or
greater than 17.55%). yes
---------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables
during period $3,123,885
----------------
(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 (1,404,965)
----------------
(5) Net Losses during period (1)+(2)+(3)-(4) 1,718,920
----------------
(6) Net Losses since Initial Cut-off Date
(Beginning of Period) 25,339,767
----------------
(7) Cumulative Net Loss Rate before 50% of 90
Day Delinquencies (5) + (6) divided by (9) 4.33%
---------------
(8) 50% of Receivables with Scheduled Payment
delinquent more than 90 days at end of period 4,802,717
----------------
(9) Original Aggregate Principal Balance plus
Pre-Funded Amount as of the Closing Date 625,000,000
----------------
(10) Cumulative Net Loss Rate (5)+(6)+(7)
divided by (8) 5.10%
---------------
(11) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than
10.03%). yes
---------------
D. Extension Rate
(1) Principal Balance of Receivables extended
during current period $9,695,662
----------------
(2) Beginning of Period Aggregate Principal Balance 425,720,499
----------------
(3) Extension Rate (1) divided by (2) 2.28%
---------------
(4) Previous Monthly Extension Rate 2.65%
---------------
(5) Second previous Monthly Extension Rate 2.03%
---------------
(6) Average Extension Rate (3)+(4)+(5)
divided by 3 2.32%
---------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
---------------
</TABLE>
<TABLE>
XI. DELINQUENCY:
<S> <C> <C> <C>
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 3,756 $44,176,570 10.38%
----------------------------------------------
(2) 61-90 days 982 11,421,065 2.68%
----------------------------------------------
(3) over 90 days 360 4,179,280 0.98%
----------------------------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 5,098 $59,776,915 14.04%
==============================================
</TABLE>
By: /s/ Preston A. Miller
--------------------------------------
Name: Preston A. Miller
--------------------------------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: February 2, 2000
--------------------------------------
6
<PAGE>
EXHIBIT 99.16
Servicer's Report for Monthly Period
Ended February 29, 2000
<PAGE>
AmeriCredit Automobile Receivables Trust 1998-D
Class A-1 5.199 % Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 Floating Rate Asset Backed Notes
Class A-4 Floating Rate 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
1998-D, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of December 1, 1998. 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: 2/1/2000
Monthly Period Ending: 2/29/2000
<TABLE>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
<S> <C> <C>
A. Beginning of period Aggregate Principal Balance $411,009,717
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 12,717,719
---------------
(2) Collections on Receivables paid off
during period 4,929,188
---------------
(3) Receivables becoming Liquidated Receivables
during period 3,633,224
---------------
(4) Receivables becoming Purchased Receivables
during period
---------------
(5) Cram Down Losses occurring during period
---------------
(6) Other Receivables adjustments 163,674
---------------
(7) Less amounts allocable to Interest (5,512,585)
---------------
Total Monthly Principal Amounts 15,931,220
---------------
D. End of period Aggregate Principal Balance $395,078,497
===============
E. Pool Factor 63.212684%
===============
</TABLE>
<TABLE>
<CAPTION>
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Beginning of period Note Balance $0 $123,253,205 $100,000,000 $155,000,000 $378,253,205
-------------------------------------------------------------------------
B. Noteholders' Principal Distributable Amount 0 15,931,220 0 0 15,931,220
C. Noteholders' Accelerated Principal Amount 0 0 0 0 0
D. Accelerated Payment Amount Shortfall 0 6,751,338 0 0 6,751,338
E. Note Prepayment Amount 0 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0 0
-------------------------------------------------------------------------
G. End of period Note Balance $0 $100,570,647 $100,000,000 $155,000,000 $355,570,647
=========================================================================
H. Note Pool Factors 0.0000000% 41.9044363% 100.0000000% 100.0000000% 56.8913035%
=========================================================================
</TABLE>
1
<PAGE>
<TABLE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
<S> <C> <C> <C>
A. Beginning of period Pre-Funding Account balance $0
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Investment Earnings 0
---------------
D. Investment Earnings Transfer to Collections Account 0
---------------
E. Payment of Mandatory Prepayment Amount 0
---------------
0
---------------
F. End of period Pre-Funding Account balance $0
===============
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $15,931,220
---------------
B. Required Pro-forma Security Balance 355,570,647
---------------
C. Pro-forma Security Balance (Assuming 100% Paydown of Total Monthly Principal Amounts) 362,321,985
---------------
D. Step-down Amount (B. - C.) 0
---------------
E. Principal Distributable Amount (A.- D.) $15,931,220
===============
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $0
---------------
B. Monthly Capitalized Interest Amount 0
---------------
C. Investment Earnings 0
---------------
D. Investment Earnings Transfer to Collections Account 0
---------------
E. Payment of Overfunded Capitalized Interest Amount 0
---------------
F. Payment of Remaining Capitalized Interest Account 0
---------------
0
---------------
G. End of period Capitalized Interest Account balance $0
===============
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $17,646,907
---------------
(2) Liquidation Proceeds collected
during period 1,670,500
---------------
(3) Purchase Amounts deposited in Collection
Account
---------------
(4) (a) Investment Earnings - Collection Account 49,956
---------------
(b) Investment Earnings - Transfer From Prefunding Account 0
---------------
(c) Investment Earnings - Transfer From Capitalized Interest Account 0
---------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees 70,986
---------------
(b) Repo and Recovery Fees Advanced 82,476
---------------
(c) Other Fees 142,344
---------------
(6) Monthly Capitalized Interest Amount 0
---------------
(7) Mandatory Prepayment Amount
---------------
Total Available Funds 19,663,169
---------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 770,643
---------------
(b) Repo and Recovery Fees 82,476
---------------
(c) Bank Service Charges 7,797
---------------
(d) Other Fees 142,344
---------------
(2) Agent fees 417
---------------
(3) Refunds of Overpayments paid by AFS 19,561
---------------
(4) Noteholders' Interest Distributable Amount
(a) Class A - 1 0
---------------
(b) Class A - 2 598,788
---------------
(c) Class A - 3 493,597
---------------
(d) Class A - 4 783,159
---------------
(5) Noteholders' Principal Distributable Amount
(a) Class A - 1 0
---------------
(b) Class A - 2 15,931,220
---------------
(c) Class A - 3 0
---------------
(d) Class A - 4 0
---------------
(6) Security Insurer Premiums 74,077
---------------
Total distributions 18,904,079
---------------
C. Excess Available Funds (or Deficiency Claim Amount ) 759,090
---------------
D. Noteholders' Accelerated Principal Amount 0
---------------
E. Deposit to Spread Account $759,090
===============
2
<PAGE>
VlI. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) n/a
---------------
B. Pro Forma Security Balance (II.A.-II.B.) n/a
---------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) n/a
---------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) n/a
---------------
E. End of Period Class A-1 Note Balance (before accel. payments) n/a
---------------
F. Lesser of D. or E. n/a
---------------
G. Accelerated Principal Amount (lesser of A. or F.) $0
---------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $362,321,985
---------------
B. Required Pro Forma Security Balance 355,570,647
---------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 6,751,338
---------------
D. End of Period Class A-1 Note Balance (before accel. payments) 0
---------------
E. Greater of C. or D. 6,751,338
---------------
F. Excess Available Funds (VI.C.) n/a
---------------
G. Investment Earnings on Collection Account n/a
---------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $6,751,338
---------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $18,749,964
---------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 759,090
---------------
(2) Investment Earnings 67,902
---------------
(3) Deposits Related to Subsequent Receivables Purchases 0
---------------
Total Additions 826,992
---------------
C. Spread Account balance available for withdrawals 19,576,956
---------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $14,682,584
---------------
(2) Subsequent Spread Account Deposits 4,067,380
---------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 18,749,964
---------------
(4) $100,000 100,000
---------------
(5) 1 1/2% of Original Pool Balance (total deliveries) $9,374,982
---------------
(6) End of period Note Balance 355,570,647
---------------
(7) Lesser of (5) or (6) 9,374,982
---------------
(8) Floor Amount Greater of (4) or (7) 9,374,982
---------------
(9) Aggregate Principal Balance 395,078,497
---------------
(10) End of period Note Balance 355,570,647
---------------
(11) Line (9) less line (10) 39,507,850
---------------
(12) OC level (11) / (9) 10.00%
---------------
(13) Spread Ending Balance as a Percent of Aggregate Principal
Balance 3.00%
---------------
(14) OC Percentage (12) + (13) 13.00%
---------------
(15) 13% less OC level, if OC percentage is equal to or greater
than 13% 3.00%
---------------
(16) If OC percentage is equal to or greater than 13%, Percent
in (15) x End of Period
Aggregate Principal Balance 11,852,355
---------------
(17) If OC Percentage is less than 13%, 3% of Original Pool
Balance (total deliveries) n/a
---------------
(18) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
---------------
Requisite Amount of Spread Account (either (3), (8), (16), (17), or
(18) as applicable) 11,852,355
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount 0
---------------
(2) Priority Second through Third
---------------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 6,751,338
---------------
Accelerated Payment Amount Shortfall in Excess of
Requisite Amount 6,751,338
---------------
(4) Priority Fifth through Sixth
---------------
(5) Priority Seventh - to Servicer 973,263
---------------
Total withdrawals 7,724,601
---------------
F. End of period Spread Account balance $11,852,355
---------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 37,200
---------------
B. Number of Subsequent Receivables Purchased 0
---------------
C. Number of Receivables becoming Liquidated
Receivables during period 322
---------------
D. Number of Receivables becoming Purchased
Receivables during period
---------------
E. Number of Receivables paid off during period 509
---------------
F. End of period number of Receivables 36,369
===============
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 18.27%
---------------
B. Weighted Average Remaining Term of the Receivables 41.65
---------------
C. Average Receivable Balance $10,863
---------------
D. Aggregate Realized Losses $29,021,411
---------------
</TABLE>
By: /s/ Daniel E. Berce
-------------------
Name: Daniel E. Berce
---------------
Title: Vice Chairman & Chief Financial Officer
---------------------------------------
Date: March 2, 2000
-------------
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1998-D
Class A-1 5.199 % Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 Floating Rate Asset Backed Notes
Class A-4 Floating Rate 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
1998-D, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of December 1, 1998. 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: 2/1/2000
Monthly Period Ending: 2/29/2000
<TABLE>
<CAPTION>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Preliminary End of period Note Balance 0 $100,570,647 $100,000,000 $155,000,000 $355,570,647
-------------------------------------------------------------------------
B. Deficiency Claim Amount 0 0 0 0 0
C. End of period Note Balance $0 $100,570,647 $100,000,000 $155,000,000 $355,570,647
=========================================================================
D. Note Pool Factors 0.0000000% 41.9044363% 100.0000000% 100.0000000% 56.8913035%
=========================================================================
</TABLE>
<TABLE>
II. RECONCILIATION OF SPREAD ACCOUNT:
<S> <C> <C>
A. Preliminary End of period Spread Account
balance $11,852,355
---------------
B. Priority First - Deficiency Claim Amount
from preliminary certificate 0
---------------
C. End of period Spread Account balance $11,852,355
---------------
III. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 60 days
at end of period $14,056,959
---------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than
60 days at end of period
---------------
(3) Beginning of period Principal Balance 411,009,717
---------------
(4) Delinquency Ratio (1)+(2) divided by (3) 3.42%
---------------
(5) Previous Monthly Period Delinquency Ratio 3.66%
---------------
(6) Second previous Monthly Period
Delinquency Ratio 3.29%
---------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 3.46%
---------------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater
than 5.50%) yes
---------------
5
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $2,681,100
---------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 62,276,060
---------------
(3) Original Pool Balance 624,998,767
---------------
(4) Cumulative Default Rate (2) divided by (3) 9.96%
---------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 18.92%). yes
---------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables
during period $3,633,224
---------------
(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 (1,670,500)
---------------
(5) Net Losses during period (1)+(2)+(3)-(4) 1,962,724
---------------
(6) Net Losses since Initial Cut-off Date
(Beginning of Period) 27,058,687
---------------
(7) Cumulative Net Loss Rate before 50% of 90 Day
Delinquencies (5) + (6) divided by (9) 4.64%
---------------
(8) 50% of Receivables with Scheduled Payment
delinquent more than 90 days at end of period 4,281,418
---------------
(9) Original Aggregate Principal Balance plus
Pre-Funded Amount as of the Closing Date 625,000,000
---------------
(10) Cumulative Net Loss Rate (5)+(6)+(7)
divided by (8) 5.33%
---------------
(11) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than 10.81%). yes
---------------
D. Extension Rate
(1) Principal Balance of Receivables extended
during current period $7,072,894
---------------
(2) Beginning of Period Aggregate Principal Balance 411,009,717
---------------
(3) Extension Rate (1) divided by (2) 1.72%
---------------
(4) Previous Monthly Extension Rate 2.28%
---------------
(5) Second previous Monthly Extension Rate 2.65%
---------------
(6) Average Extension Rate (3)+(4)+(5)
divided by 3 2.22%
---------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
---------------
</TABLE>
<TABLE>
IV. DELINQUENCY:
<S> <C> <C> <C>
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 2,961 $34,686,454 8.44%
--------------------------------------------
(2) 61-90 days 891 10,249,924 2.49%
--------------------------------------------
(3) over 90 days 342 3,807,035 0.93%
--------------------------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 4,194 $48,743,413 11.86%
============================================
</TABLE>
By: /S/ Daniel E. Berce
-------------------
Name: Daniel E. Berce
---------------
Title: Vice Chairman & Chief Financial Officer
---------------------------------------
Date: March 2, 2000
-------------
6
<PAGE>
EXHIBIT 99.17
Servicer's Report for Monthly Period
Ended March 31, 2000
<PAGE>
AmeriCredit Automobile Receivables Trust 1998-D
Class A-1 5.199 % Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 Floating Rate Asset Backed Notes
Class A-4 Floating Rate 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
1998-D, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of December 1, 1998. 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: 3/1/2000
Monthly Period Ending: 3/31/2000
<TABLE>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
<S> <C> <C>
A. Beginning of period Aggregate Principal Balance $395,078,497
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 12,345,894
---------------
(2) Collections on Receivables paid off
during period 6,590,563
---------------
(3) Receivables becoming Liquidated
Receivables during period 4,267,382
---------------
(4) Receivables becoming Purchased Receivables
during period
---------------
(5) Cram Down Losses occurring during period
---------------
(6) Other Receivables adjustments 149,555
---------------
(7) Less amounts allocable to Interest (5,688,808)
---------------
Total Monthly Principal Amounts 17,664,586
---------------
D. End of period Aggregate Principal Balance $377,413,911
===============
E. Pool Factor 60.386345%
===============
</TABLE>
<TABLE>
<CAPTION>
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Beginning of period Note Balance $0 $100,570,647 $100,000,000 $155,000,000 $355,570,647
-------------------------------------------------------------------------
B. Noteholders' Principal Distributable Amount 0 15,898,127 0 0 15,898,127
C. Noteholders' Accelerated Principal Amount 0 0 0 0 0
D. Accelerated Payment Amount Shortfall 0 0 0 0 0
E. Note Prepayment Amount 0 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0 0
-------------------------------------------------------------------------
G. End of period Note Balance $0 $84,672,520 $100,000,000 $155,000,000 $339,672,520
=========================================================================
H. Note Pool Factors 0.0000000% 35.2802167% 100.0000000% 100.0000000% 54.3476032%
=========================================================================
</TABLE>
1
<PAGE>
<TABLE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
<S> <C> <C> <C>
A. Beginning of period Pre-Funding Account balance $0
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Investment Earnings 0
---------------
D. Investment Earnings Transfer to Collections Account 0
---------------
E. Payment of Mandatory Prepayment Amount 0
---------------
0
---------------
F. End of period Pre-Funding Account balance $0
===============
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $17,664,586
---------------
B. Required Pro-forma Security Balance 339,672,520
---------------
C. Pro-forma Security Balance (Assuming 100% Paydown of Total Monthly Principal Amounts) 337,906,061
---------------
D. Step-down Amount (B. - C.) 1,766,459
---------------
E. Principal Distributable Amount (A.- D.) $15,898,127
===============
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $0
---------------
B. Monthly Capitalized Interest Amount 0
---------------
C. Investment Earnings 0
---------------
D. Investment Earnings Transfer to Collections Account 0
---------------
E. Payment of Overfunded Capitalized Interest Amount 0
---------------
F. Payment of Remaining Capitalized Interest Account 0
---------------
0
---------------
G. End of period Capitalized Interest Account balance $0
===============
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $18,936,457
---------------
(2) Liquidation Proceeds collected
during period 2,161,714
---------------
(3) Purchase Amounts deposited in Collection
Account
---------------
(4) (a) Investment Earnings - Collection Account 48,765
---------------
(b) Investment Earnings - Transfer From Prefunding Account 0
---------------
(c) Investment Earnings - Transfer From Capitalized Interest Account 0
---------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees 74,281
---------------
(b) Repo and Recovery Fees Advanced 116,177
---------------
(c) Other Fees 132,815
---------------
(6) Monthly Capitalized Interest Amount 0
---------------
(7) Mandatory Prepayment Amount
---------------
Total Available Funds 21,470,209
---------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 740,772
---------------
(b) Repo and Recovery Fees 116,177
---------------
(c) Bank Service Charges 7,549
---------------
(d) Other Fees 132,815
---------------
(2) Agent fees 417
---------------
(3) Refunds of Overpayments paid by AFS 31,962
---------------
(4) Noteholders' Interest Distributable Amount
(a) Class A - 1 0
---------------
(b) Class A - 2 526,844
---------------
(c) Class A - 3 532,188
---------------
(d) Class A - 4 844,266
---------------
(5) Noteholders' Principal Distributable Amount
(a) Class A - 1 0
---------------
(b) Class A - 2 15,898,127
---------------
(c) Class A - 3 0
---------------
(d) Class A - 4 0
---------------
(6) Security Insurer Premiums 70,765
---------------
Total distributions 18,901,882
---------------
C. Excess Available Funds (or Deficiency Claim Amount ) 2,568,327
---------------
D. Noteholders' Accelerated Principal Amount 0
---------------
E. Deposit to Spread Account $2,568,327
===============
2
<PAGE>
VlI. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) n/a
---------------
B. Pro Forma Security Balance (II.A.-II.B.) n/a
---------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) n/a
---------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) n/a
---------------
E. End of Period Class A-1 Note Balance (before accel. payments) n/a
---------------
F. Lesser of D. or E. n/a
---------------
G. Accelerated Principal Amount (lesser of A. or F.) $0
---------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
---------------
A. Pro Forma Security Balance n/a
---------------
B. Required Pro Forma Security Balance n/a
---------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) n/a
---------------
D. End of Period Class A-1 Note Balance (before accel. payments) n/a
---------------
E. Greater of C. or D. n/a
---------------
F. Excess Available Funds (VI.C.) n/a
---------------
G. Investment Earnings on Collection Account n/a
---------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $0
---------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $11,852,355
---------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 2,568,327
---------------
(2) Investment Earnings 50,137
---------------
(3) Deposits Related to Subsequent Receivables Purchases 0
---------------
Total Additions 2,618,464
---------------
C. Spread Account balance available for withdrawals 14,470,819
---------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $14,682,584
---------------
(2) Subsequent Spread Account Deposits 4,067,380
---------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 18,749,964
---------------
(4) $100,000 100,000
---------------
(5) 1 1/2% of Original Pool Balance (total deliveries) $9,374,982
---------------
(6) End of period Note Balance 339,672,520
---------------
(7) Lesser of (5) or (6) 9,374,982
---------------
(8) Floor Amount Greater of (4) or (7) 9,374,982
---------------
(9) Aggregate Principal Balance 377,413,911
---------------
(10) End of period Note Balance 339,672,520
---------------
(11) Line (9) less line (10) 37,741,391
---------------
(12) OC level (11) / (9) 10.00%
---------------
(13) Spread Ending Balance as a Percent of Aggregate Principal Balance 3.00%
---------------
(14) OC Percentage (12) + (13) 13.00%
---------------
(15) 13% less OC level, if OC percentage is equal to or greater than 13% 3.00%
---------------
(16) If OC percentage is equal to or greater than 13%, Percent in (15) x
End of Period
Aggregate Principal Balance 11,322,417
---------------
(17) If OC Percentage is less than 13%, 3% of Original Pool Balance
(total deliveries) n/a
---------------
(18) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
---------------
Requisite Amount of Spread Account (either (3), (8), (16), (17), or
(18) as applicable) 11,322,417
---------------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount 0
---------------
(2) Priority Second through Third
---------------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 0
---------------
Accelerated Payment Amount Shortfall in Excess of Requisite
Amount 0
---------------
(4) Priority Fifth through Sixth
---------------
(5) Priority Seventh - to Servicer 3,148,402
---------------
Total withdrawals 3,148,402
---------------
F. End of period Spread Account balance $11,322,417
---------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 36,369
---------------
B. Number of Subsequent Receivables Purchased 0
---------------
C. Number of Receivables becoming Liquidated
Receivables during period 381
---------------
D. Number of Receivables becoming Purchased
Receivables during period
---------------
E. Number of Receivables paid off during period 679
---------------
F. End of period number of Receivables 35,309
===============
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 18.26%
---------------
B. Weighted Average Remaining Term of the Receivables 40.71
---------------
C. Average Receivable Balance $10,689
---------------
D. Aggregate Realized Losses $31,127,079
---------------
</TABLE>
By: /s/ Preston A. Miller
---------------------
Name: Preston A. Miller
-----------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: April 3, 2000
-------------
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1998-D
Class A-1 5.199 % Asset Backed Notes
Class A-2 Floating Rate Asset Backed Notes
Class A-3 Floating Rate Asset Backed Notes
Class A-4 Floating Rate 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
1998-D, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of December 1, 1998. 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: 3/1/2000
Monthly Period Ending: 3/31/2000
<TABLE>
<CAPTION>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Preliminary End of period Note Balance $0 $84,672,520 $100,000,000 $155,000,000 $339,672,520
-------------------------------------------------------------------------
B. Deficiency Claim Amount 0 0 0 0 0
C. End of period Note Balance $0 $84,672,520 $100,000,000 $155,000,000 $339,672,520
=========================================================================
D. Note Pool Factors 0.0000000% 35.2802167% 100.0000000% 100.0000000% 54.3476032%
=========================================================================
</TABLE>
<TABLE>
II. RECONCILIATION OF SPREAD ACCOUNT:
<S> <C> <C>
A. Preliminary End of period Spread Account
balance $11,322,417
---------------
B. Priority First - Deficiency Claim Amount
from preliminary certificate 0
---------------
C. End of period Spread Account balance $11,322,417
---------------
III. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 60 days at
end of period $12,554,471
---------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than
60 days at end of period
---------------
(3) Beginning of period Principal Balance 395,078,497
---------------
(4) Delinquency Ratio (1)+(2) divided by (3) 3.18%
---------------
(5) Previous Monthly Period Delinquency Ratio 3.42%
---------------
(6) Second previous Monthly Period
Delinquency Ratio 3.66%
---------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 3.42%
---------------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater
than 5.50%) yes
---------------
5
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $2,931,660
---------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 65,207,720
---------------
(3) Original Pool Balance 624,998,767
---------------
(4) Cumulative Default Rate (2) divided by (3) 10.43%
---------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 18.92%). yes
---------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables during period $4,267,382
---------------
(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 (2,161,714)
---------------
(5) Net Losses during period (1)+(2)+(3)-(4) 2,105,668
---------------
(6) Net Losses since Initial Cut-off Date (Beginning of Period) 29,021,411
---------------
(7) Cumulative Net Loss Rate before 50% of 90 Day Delinquencies
(5) + (6) divided by (9) 4.98%
---------------
(8) 50% of Receivables with Scheduled Payment delinquent
more than 90 days at end of period 3,649,745
---------------
(9) Original Aggregate Principal Balance plus Pre-Funded Amount
as of the Closing Date 625,000,000
---------------
(10) Cumulative Net Loss Rate (5)+(6)+(7) divided by (8) 5.56%
---------------
(11) Compliance (Net Loss Test Failure is a Net Loss Rate equal
to or greater than 10.81%). yes
---------------
D. Extension Rate
(1) Principal Balance of Receivables extended during current period $7,041,524
---------------
(2) Beginning of Period Aggregate Principal Balance 395,078,497
---------------
(3) Extension Rate (1) divided by (2) 1.78%
---------------
(4) Previous Monthly Extension Rate 1.72%
---------------
(5) Second previous Monthly Extension Rate 2.28%
---------------
(6) Average Extension Rate (3)+(4)+(5) divided by 3 1.93%
---------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
---------------
</TABLE>
<TABLE>
IV. DELINQUENCY:
<S> <C> <C> <C>
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 3,075 $35,407,208 8.96%
---------------------------------------------
(2) 61-90 days 814 9,259,209 2.34%
---------------------------------------------
(3) over 90 days 288 3,295,262 0.83%
---------------------------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 4,177 $47,961,679 12.13%
=============================================
</TABLE>
By: /s/ Preston A. Miller
---------------------
Name: Preston A. Miller
-----------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: April 3, 2000
-------------
6
|
|