<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
[X] Annual report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the year ended December 31, 1997
OR
[ ] Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the transition period from
Commission file number _________________
NYLIFE SFD Holding Inc. as Master Administrator for
NAFCO Auto Trust-1, NAFCO Auto Trust-2, and NAFCO Auto Trust-3
(Exact name of registrant as specified in its charter)
Delaware 13-3475905
(State or other jurisdiction (I.R.S. Employer
of incorporation or organization Identification No.)
51 Madison Avenue, New York, New York 10010
- --------------------------------------- -----
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (212) 576-6456
Indicate by check mark whether the registrant (1) has 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) has been subject to such filing
requirements for the past 90 days.
Yes [X] No [__]
Indicate by check mark if 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 Registrant's 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 Registrant. None.
<PAGE>
Item 1. Business
As of December 31, 1997, NAFCO Auto Funding L.P. (The "Partnership") was
the originator of three Auto Loan Trusts (the "Trusts") which had issued
publicly registered securities. The Registrant for each of these trusts was,
respectively, NAFCO Auto Trust-1, NAFCO Auto Trust-2 and NAFCO Auto Trust-3.
NAFCO Auto Trust-1 was formed pursuant to an Amended and Restated Pooling and
Servicing Agreement dated August 1, 1994. NAFCO Auto Trust-2 was formed
pursuant to an Amended and Restated Pooling and Servicing Agreement dated
June 1, 1995. NAFCO Auto Trust-3 was formed pursuant to Amended and Restated
Pooling and Servicing Agreement dated October 1, 1995. On August 16, 1996,
the partners of the Partnership sold their partnership interests in the
Partnership. Following the sale, NYLIFE SFD Holding Inc. as the Master
Administrator for each of the Trusts (in such capacity, the "Master
Administrator"), assumed responsibility for filing all reports pursuant to
the Securities and Exchange Act of 1934 and accordingly is filing this report
on behalf of each of the trusts.
The assets of each of the Trusts consists of consumer automobile loans and
certain other rights and properties pertaining thereto, all as more fully
described in the Registration Statements with respect to such Trusts. The
Trusts do not engage in any business except as may be incidental to management
of their assets.
NYLIFE SFD Holding, Inc. (the "Master Administrator") continues: (1)
to discuss certain aspects of the servicing of the Auto Loans with Electronic
Data Systems Corporation, Inc., the servicer (the "Servicer"), in order to
improve servicing functions; and (2) to assess whether an Event of Servicer
Termination has occurred. In addition, the Trusts have received significant
payments from the Insurance Companies resulting from the Master
Administrator's resubmission of certain claims that in its view were, based
on a review of the loan files, incorrectly denied. Separately, the Master
Administrator is engaged in discussions with Triad Financial Corporation,
Inc., the principal orginator of the loans, and with the Servicer concerning
their respective roles at the outset of the program and whether certain loans
in the Trust portfolios were properly underwritten and re-underwritten.
Notwithstanding the foregoing, all payments required to have been made to
date to the holders of the Investor Certificates have been paid on a timely
basis in accordance with the Investor Certificates and the Pooling and
Servicing Agreements. All capitalized terms used in this Report shall have
the same respective meanings as in the Pooling and Servicing Agreements.
Item 2. Properties
None.
Item 3. Legal Proceedings
None.
Item 4. Submission of Matters to a Vote of Securities Holders.
None.
(b) Reports on Form 8-K
None.
2
<PAGE>
PART II
Item 5. Market for Registrant's Common Equity and Related Stockholder
Matters.
Not Applicable.
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.
Not Applicable.
3
<PAGE>
PART III
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
None.
Item 13. Certain Relationships and Related Transactions
Not Applicable.
PART IV
Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
1. Financial Statements - None.
2. All schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission have
been omitted since either (1) the information required is disclosed in
the financial statements and the notes thereto; (2) the schedules are
not required under the related instructions; or (3) the schedules are
inapplicable.
3. Trustee's Reports.
4
<PAGE>
SIGNATURES
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.
NAFCO AUTO TRUST-1
By: NYLIFE SFD Holding Inc.
By: /s/ Kevin M. Micucci
------------------------------------
Name: Kevin M. Micucci
Title: President and Director of
NYLIFE SFD Holding Inc.
Date: March 30, 1998
NAFCO AUTO TRUST-2
By: NYLIFE SFD Holding Inc.
By: /s/ Kevin M. Micucci
------------------------------------
Name: Kevin M. Micucci
Title: President and Director of
NYLIFE SFD Holding Inc.
Date: March 30, 1998
NAFCO AUTO TRUST-3
By: NYLIFE SFD Holding Inc.
By: /s/ Kevin M. Micucci
------------------------------------
Name: Kevin M. Micucci
Title: President and Director of
NYLIFE SFD Holding Inc.
Date: March 30, 1998
Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant by the appropriate officers and directors of the Master Administrator
and in the capacities and on the dates indicated.
5
<PAGE>
Signature Title Date
- --------- ----- ----
/s/ Kevin M. Micucci President and Director of March 30, 1998
- -------------------- NYLIFE SFD Holding Inc.
Kevin M. Micucci
/s/ Jay S. Calhoun Vice President and Treasurer of March 30, 1998
- ------------------ NYLIFE SFD Holding Inc.
Jay S. Calhoun
/s/ Jefferson C. Boyce Director of NYLIFE SFD March 30, 1998
- ---------------------- Holding Inc.
Jefferson C. Boyce
/s/ Scott J. Drath Vice President of Finance March 30, 1998
- ------------------ and Controller and Director
Scott J. Drath of NYLIFE SFD Holding Inc.
/s/ Jean E. Hoystadt Vice President of Investment March 30, 1998
- -------------------- and Director of NYLIFE SFD
Jean E. Hoystadt Holding Inc.
/s/ Richard W. Zuccaro Vice President of NYLIFE SFD March 30, 1998
- ---------------------- Holding Inc.
Richard W. Zuccaro
<PAGE>
INDEX TO EXHIBITS
Exhibit No. Description
99.1 Trust - 1
Master Administrator Report dated November 20, 1997 for the Due
Period beginning August 1, 1997 and ending October 31, 1997; (ii)
Servicer Report for the period beginning November 1, 1997 through
November 30, 1997; (iii) Servicer Report for the period beginning
December 1, 1997 through December 31, 1997.
99.2 Trust - 2
Master Administrator Report dated November 20, 1997 for the Due
Period beginning October 1, 1997 and ending October 31, 1997;
(ii) Master Administrator Report dated December 22, 1997 for the
Due Period beginning November 1, 1997 through November 30, 1997;
(iii) Master Administrator Report dated January 20, 1998 for the
Due Period beginning December 1, 1997 through December 31, 1997.
99.3 Trust - 3
Master Administrator Report dated November 20, 1997 for the Due
Period beginning October 1, 1997 and ending October 31, 1997;
(ii) Master Administrator Report dated December 22, 1997 for the
Due Period beginning November 1, 1997 through November 30, 1997;
(iii) Master Administrator Report dated January 20, 1998 for the
Due Period beginning December 1, 1997 through December 31, 1997.
<PAGE>
MASTER ADMINISTRATOR REPORT
------------------------------------------------------------
NAFCO AUTO TRUST - 1
For the November 20, 1997 Distribution Date
For period beginning on August 1, 1997
and ending on October 31, 1997 (the "Due Period")
------------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of August 1, 1994, as amended, by and among Auto
Funding II L.P., as Seller, the Master Administrator, Electronic Data Systems
Corporation, as Servicer and Bankers Trust Company, as Trustee, does hereby
certify as follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings
set forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is a Officer of the Master Administrator.
4. The date of this Report is November 18, 1997.
5. POOL FACTOR.
(a) The Pool Factor with respect
to August 1, 1997 was . . . . . . . . . . . . . . 0.18351952
--------------
(b) The Pool Factor with respect to
October 31, 1997 was. . . . . . . . . . . . . . . 0.13407080
--------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of August 1, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on
the immediately preceding
Distribution Date) was. . . . . . . . . . . . . . $ 1,879,056.38
--------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of August 1, 1997
(after giving effect to the
disbursements in reduction
of principal, if any, on the
immediately preceding Distribution
Date) was . . . . . . . . . . . . . . . . . . . . $ 152,575.56
--------------
7. COMPUTATION OF THE AVAILABLE SUBORDINATION AMOUNT.
(a) The Maximum Subordination Amount
in respect of such Distribution
Date is . . . . . . . . . . . . . . . . . . . . . $ 831,078.15
--------------
(b) The Cumulative Subordination
Payments with respect to such
Distribution Date is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The Available Subordination Amount
with respect to such Distribution
Date [a - b] is . . . . . . . . . . . . . . . . . $ 831,078.15
--------------
8. THE CASH RESERVE ACCOUNT.
(a) The Required Cash Reserve Amount
(assuming all withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is. . . . . . . . . . $ 93,952.81
--------------
(b) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is. . . . . . . . . . $ 114,472.01
--------------
(c) The amount to be deposited to
(withdrawn from) the Available
Cash Reserve Amount with respect
to the current Distribution Date was. . . . . . . $ (43,725.21)
--------------
(d) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is. . . . . . . . . . $ 70,746.80
--------------
2
<PAGE>
9. AGGREGATE MONTHLY SERVICING FEE.
(a) The aggregate Monthly Servicing Fee
paid to the Servicer on the September 19,
1997 Monthly Fee Date and the October 17,
1997 Monthly Fee Date was . . . . . . . . . . . . $ 21,703.98
--------------
(b) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is. . . . . . . . . . . . . . . $ 13,395.37
--------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . . $ 35,099.35
--------------
10. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The aggregate Monthly Subrogation
Amount paid to the Master
Administrator on the September 19, 1997
Monthly Fee Date and the October 17,
1997 Monthly Fee Date was . . . . . . . . . . . . $ -0-
--------------
(b) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master
Administrator in respect of such
Due Period [a+b] is . . . . . . . . . . . . . . . $ -0-
--------------
11. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The aggregate Monthly Administrator
Fee paid to the Master Administrator
on the September 19, 1997 Monthly
Fee Date and the October 17, 1997
Monthly Fee Date was. . . . . . . . . . . . . . . $ 6,190.69
--------------
(b) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . . $ 3,757.23
--------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . . $ 9,947.92
--------------
3
<PAGE>
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . . $ 536,069.41
--------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . . $ 16,647.89
--------------
(c) Interest earned on and retained in the
Collection Account for the Due Period
and interest earned on the Cash Reserve
Account for the Due Period and
transferred to the Collection Account
on the related Deposit Date was . . . . . . . . . $ 6,987.47
--------------
(d) Total distributable funds with
respect to the related Due Period
[a+b+c] was . . . . . . . . . . . . . . . . . . . $ 559,704.77
--------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was. . . . . . . . . . . . $ - 0 -
--------------
(f) The amount of Available Funds and
interest earned on the Collection Account
and the Cash Reserve Account used to pay
the Monthly Servicing Fee and the Monthly
Administrator Fee on the September 19,
1997 Monthly Fee Date and the October
17, 1997 Monthly Fee Date was . . . . . . . . . . $ 27,894.67
--------------
(g) The amount of Available Funds and
interest earned on the Collection Account
and the Cash Reserve Account remaining
after the purchase of additional Auto
Loans and the payment of the Monthly
Servicing Fee and the Monthly
Administrator Fee with respect to the
related Due Period [d-e-f] is . . . . . . . . . . $ 531,810.10
--------------
4
<PAGE>
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 8.75%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the
Servicer on such Distribution Date
is. . . . . . . . . . . . . . . . . . . . . . . . $ 13,395.37
--------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution Date is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The amount of the Monthly
Administrator Fee to be paid to the
Master Administrator on such
Distribution Date is. . . . . . . . . . . . . . . $ 3,757.23
--------------
(d) The amount of the aggregate
distribution to be made on such
Distribution Date which constitutes
interest on the Investor Certificates
at the Certificate Rate, including
any Shortfall so allocable is . . . . . . . . . . $ 41,104.35
--------------
(e) The amount of the aggregate
distribution to be made on such
Distribution Date which constitutes
payments in reduction of principal
with respect to the Investor
Certificates is . . . . . . . . . . . . . . . . . $ 506,305.45
--------------
(f) The total amount of the
distribution to be made on such
Distribution Date to the Investor
Certificateholders [d+e] is . . . . . . . . . . . $ 547,409.80
--------------
(g) The amount of the aggregate
distribution to be made on such
Distribution Date which constitutes
interest on the Seller Certificate
at the Certificate Rate is. . . . . . . . . . . . $ -0-
--------------
(h) The amount of the aggregate
distribution to be made on such
Distribution Date which constitutes a
reduction of principal with respect to
the Seller Certificate is . . . . . . . . . . . . $ -0-
--------------
5
<PAGE>
(i) The amount to be deposited(withdrawn) from
the Cash Reserve Account is . . . . . . . . . . . $ (43,725.21)
--------------
(j) The amount to be retained in
the Collection Account with the
respect to the Partial Payment
Amount is . . . . . . . . . . . . . . . . . . . . $ 10,972.91
--------------
(k) The amount to be disbursed to
the Seller Certificateholder
(other than the amounts referred
to in clauses (g) and (h) is. . . . . . . . . . . $ -0-
--------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . . $ -0-
--------------
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal
Balance as of October 31, 1997
(after giving effect to the
disbursements in reduction of
principal, if any, made on the
related Distribution Date) is . . . . . . . . . . $ 1,372,750.93
--------------
(b) The Seller Certificate Principal
Balance as of October 31, 1997
(after giving effect to the
disbursements in reduction
of principal, if any, on the
related Distribution Date) is . . . . . . . . . . $ 152,575.56
--------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an Event of
Administrator Termination or would constitute an Event of Administrator
Termination but for the requirement that notice be given or time elapse or
both [except as disclosed on the attached Annex A.]
6
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this certificate this 18th day of November 1997.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
-------------------------------
Name: Scott Drath
Title: Vice President
7
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
EVENT OF ADMINISTRATOR TERMINATION
None
8
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of October 31, 1997 [the close of business on the last day of the
Due Period]
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
-------------- ---------- ---------------------
current (0-29) 229 $ 1,104,896
30 - 59 29 176,981
60 - 89 13 60,808
90 - 120 8 40,274
over 120 138 586,759
------ ------------
Totals: 417 $ 1,969,717
------
------
Aggregate Principal Balance of Defaulted
Auto Loans at October 31, 1997 (485,502)
--------------
Aregate Principal Balance allocable
to Certificateholders $ 1,484,215
--------------
--------------
2. TOTAL AMOUNTS COLLECTED FOR THE DUE PERIOD
AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected on
the Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 441,207.98
--------------
(b) The total amount of Recoveries on Defaulted
Auto Loans collected on the Auto Loans and
deposited into the Collection Account for the
for the Due Period was. . . . . . . . . . . . . . $ 94,861.43
--------------
(c) The total amounts collected on the Auto Loans
and deposited into the Collection Account for the
Due Period was. . . . . . . . . . . . . . . . . . $ 536,069.41
--------------
9
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
26 $186,624.01
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 8.75%.
(a) The amount of the aggregate distribution to
be made on such Distribution Date which
constitutes interest on the Investor Certificates
at the Certificate Rate, including any
Shortfall so allocable stated on the basis of
$1,000 Initial Principal Amount is . . . . . . . $ 4.014489
--------------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate on the
basis of $1,000 Initial Principal Amount is . . . $ 49.448721
--------------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . . $ 53.463210
--------------
10
<PAGE>
SERVICER REPORT
NAFCO AUTO TRUST - 1
- --------------------------------------------------------------------------------
FOR THE PERIOD BEGINNING NOVEMBER 1, 1997 AND ENDING NOVEMBER 30, 1997
The undersigned, a duly authorized representative of Electronic Data
Systems Corporation as Servicer (the "Servicer"), pursuant to section 4.19 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of August 1, 1994 by and among NAFCO Auto
Funding, L.P., as Seller, NAFCO Inc., as Master Administrator, the Servicer,
and Bankers Trust Company, as Trustee, does hereby certify as follows:
1 Capitalized terms used in this Servicer Report (and not otherwise defined
otherwise defined herein) shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
2 Electronic Data Systems Corporation is, as the date hereof, the Servicer
under the Pooling and Servicing Agreement.
3 The undersigned is an Officer of the Servicer.
4 This report is dated 12/12/97.
4.1 Principal Reconciliation:
<TABLE>
<CAPTION>
Number of Accounts Aggregate Prin Balance
------------------ ------------------------------
<S> <C> <C>
Ending Balance 10/31/97 313 $1,484,215.51
Principal Payments ($57,990.14)
Prepayment of Principal -5 ($10,041.62)
Insurance Proceeds $0.00
Redeemed Repos this Reporting Period 2 $15,852.63
Force-Closed 0 ($2.01)
Net Aggregate Principal Balance of $0.00
Defaulted Auto Loans during 11/97 -3 ($22,929.43)
------------------ ------------------------------
------------------ ------------------------------
Ending Balance 11/30/97 307 $1,409,104.94
</TABLE>
4.12 Defaulted Principal Reconciliation
<TABLE>
<CAPTION>
Number of Accounts Aggregate Prin Balance
------------------ ------------------------------
<S> <C> <C>
Ending Balance 10/31/97 104 $485,501.92
New Repossessions 3 $22,929.43
New Skips 0 $0.00
New Gap 0 $0.00
New Repo Prev. Redeemed 0 $0.00
Recoveries on Defaulted Auto Loans -1 ($30,595.08)
Repos Redeemed During Reporting Period -2 ($15,852.63)
Charge Off/ Forced Close/Repurchased -2 ($283.38)
New Repo Prev Reported as Skip 0 $0.00
------------------ ------------------------------
------------------ ------------------------------
Ending Balance 11/30/97 102 $461,700.26
</TABLE>
Page 1
<PAGE>
5 AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS
a. AS of 10/31/97
<TABLE>
<CAPTION>
Number of Days Number of Aggregate Principal Balance
Delinquent Auto Loans of Auto Loans
--------------------- ------------------- ----------------------------
<S> <C> <C>
current (0 - 29) 229 $1,104,895.64
30 - 59 29 $176,981.15
60 - 89 13 $60,807.68
90 - 119 8 $40,274.44
over l20 138 $586,758.52
------------------- ----------------------------
------------------- ----------------------------
Totals: 417 $1,969,717.43
Aggregate Outstanding Principal Balance
of Defaulted Auto Loans as of 10/31/97 ($485,501.92)
----------------------------
Aggregate Principal Pool Balance as of 10/31/97
(Net of Defaulted Auto Loans) $1,484,215.51
----------------------------
----------------------------
</TABLE>
b. AS of 11/30/97
<TABLE>
<CAPTION>
Number of Days Number of Aggregate Principal Balance
Delinquent Auto Loans of Auto Loans
--------------------- ------------------- ----------------------------
<S> <C> <C>
current (0 - 29) 218 $1,034,217.80
30 - 59 28 $131,880.63
60 - 89 14 $82,983.55
90 - 119 7 $21,031.72
over 120 142 $600,691.50
------------------- ----------------------------
------------------- ----------------------------
Totals: 409 $1,870,805.20
Aggregate Outstanding Principal Balance
of Defaulted Auto Loans as of 11/30/97 ($461,700.26)
----------------------------
Aggregate Principal Pool Balance as of 11/30/97
(Net of Defaulted Auto Loans) $1,409,104.94
----------------------------
----------------------------
</TABLE>
Page 2
<PAGE>
6. DEFAULTED AUTO LOANS
a. Auto Loans that became Defaulted Auto Loans during the Reporting Period.
Number of Aggregate Principal Balance
Auto Loans of Auto Loans
---------- ----------------------------
3 Repossessions $22,929.43
0 Skip Claim Filed $0.00
O Gap Claim Filed $0.00
0 Repo Redeemd now repo $0.00
0 prev skip now repo $0.00
---------- ----------------------------
---------- ----------------------------
3 Total $22,929.43
b. Outstanding Defaulted Auto Loans as of 11/30/97
Number of Aggregate Principal Balance
Auto Loans of Auto Loans
---------- ----------------------------
89 Repossessions $381,729.91
7 Skip Claims Filed $60,820.06
2 Gap Claim Filed $747.11
4 repo red from pr period $18,403.18
========== ============================
102 Total $461,700.26
7. AUTO LOANS WITH MODIFIED PAYMENT SCHEDULES
Auto Loans that have had their payment schedules modified in
accordance with the provisions of Section 4.04 (e) of the Pooling and
Servicing Agreement during the Reporting Period
Number of Aggregate Principal
Auto Loans Balance of Auto Loans Description of Modification
---------- ----------------------- ----------------------------
3 $22,222.12 Term Extended 1 month
Page 3
<PAGE>
8. REPURCHASED AUTO LOANS
Information with respect to Repurchased Auto Loans during the
Reporting Period.
<TABLE>
<CAPTION>
Number of Aggregate Principal Balance
Party Auto Loans of Auto Loans Aggregate Repurchase Price
---------------- ------------- ---------------------------- ------------------------------
<S> <C> <C> <C>
Seller
Originator 0 $0.00 $0.00
Master Servicer
------------- ---------------------------- ------------------------------
------------- ---------------------------- ------------------------------
Totals: 0 $0.00 $0.00
</TABLE>
9. RECOVERIES
Information with respect to Recoveries on Defaulted Auto Loans during
the Reporting Period.
Number of Defaulted
Auto Loans on which
there were Aggregate Amount of
Recoveries Source of Recoveries Recoveries
------------------- ------------------------ --------------------
5 Proceeds from $23,050.00
sale of collateral
N/A Proceeds from $4,928.54
insurance claims
N/A Non-Cash insurance $256.75
deductible claims
N/A Paid Ahead/Behind $171.55
N/A Payments / (Reversals) $3,939.81
0 Paid Behind Adj on $0.00
Paid Off Loan
------------------- --------------------
------------------- --------------------
5 $32,346.65
10. REPOSSESSION INFORMATION
<TABLE>
<CAPTION>
Number of Aggregate Principal Balance
Action Auto Loans of Auto Loans Aggregate Amount Realized
---------------- ------------- ---------------------------- ------------------------------
<S> <C> <C> <C>
Repossession 3 $22,929.43
Disposed of after
Repossession * 5 $23,050.00
Repossessions
Redeemed 2 $15,852.63
------------- ---------------------------- ------------------------------
------------- ---------------------------- ------------------------------
Totals: 8 $38,782.06 $23,050.00
</TABLE>
Page 4
<PAGE>
<TABLE>
<S> <C>
11. LOSSES
a. The aggregate outstanding Principal Balance of Auto Loans written-off
during the Reporting Period was. . . . . . . . . . . . . . . . . . . . . . . . . . . $ $285.39
[Force Closed = (0)] -----------------------------------
b. The aggregate amount of uninsured claims (without duplication to
amounts referred to in clause a) during the Reporting Period was . . . . . . . . . . $ N/A
-----------------------------------
c. The total amount of the losses on the Auto Loans during the Reporting
Period was . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $285.39
-----------------------------------
12. TOTAL AMOUNT OF PAYMENTS COLLECTED DURING THE REPORTING
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT
a. The aggregate portion of Payments collected on the Auto Loans allocable
to Scheduled Payments* in Respect of Interest on the Auto Loans during
the Reporting Period was . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $18,271.19
-----------------------------------
b. The aggregate portion of Payments collected on the Auto Loans allocable
to Scheduled Payments in Respect of Principal on the Auto Loans during
the Auto Loans during the Reporting Period was . . . . . . . . . . . . . . . . . . . $ $57,990.14
-----------------------------------
c. The aggregate portion of Payments collected on the Auto Loans allocable
to Prepayments* during the Reporting Period was. . . . . . . . . . . . . . . . . . . $ $10,324.53
[Prin $10041.62 Int $282.91] -----------------------------------
d. Insurance Proceeds received on Active Auto Loans . . . . . . . . . . . . . . . . . . $ $0.00
[Prin $0.00 Int $0.00] -----------------------------------
e. The aggregate portion of Payments collected on the Auto Loans allocable
to Defaulted Auto Loan proceeds during the Reporting Period was. . . . . . . . . . . $ $32,089.90
[Prin..$30338.33 Int...$1751.57] -----------------------------------
f. The total amount of Payments collected on the Auto Loans and the total
deposited into the Collection Account during the Reporting Period
(sum of a+b+c+d+e) was . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $118,675.76
-----------------------------------
g. Total Late charges Received. . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $2,299.02
-----------------------------------
h. Extension Fees on Precomputed Auto Loans. . . . . . . . . . . . . . . . . . . . . . $ $103.85
-----------------------------------
i. Excess Funds on Paid-Off Accounts . . . . . . . . . . . . . . . . . . . . . . . . . $ $0.00
-----------------------------------
j. Insurance Proceeds Excess Funds . . . . . . . . . . . . . . . . . . . . . . . . . . $ $0.00
-----------------------------------
k. Total Cash Received . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $121,078.63
-----------------------------------
-----------------------------------
l. The aggregate portion of Insurance Deductible allocable to Defaulted
Auto Loan proceeds during the Reporting Period was. . . . . . . . . . . . . . . . . $ $256.75
[prin $256.75 int $0.00] -----------------------------------
m. The aggregate portion of Insurance Deductible allocable to Active
Auto Loan proceeds during the Reporting Period was. . . . . . . . . . . . . . . . . $ $0.00
[prin $0.00 int $0.00] ----------------------------------
</TABLE>
Page 5
<PAGE>
<TABLE>
<S> <C>
13. AMOUNT AND COMPUTATION OF MONTHLY SERVICING FEE.
a. The Reimbursable Servicer Expenses with respect to the calendar month
immediately preceding the date of this Servicer Report was . . . . . . . . . . . . . $ $5,074.00
-----------------------------------
b. The Servicer Penalty Payments with respect to the period from
and including the calendar month immediately preceding the
date of this Servicer Report was . . . . . . . . . . . . . . . . . . . . . . . . . . $ $1,149.51
-----------------------------------
c. The Servicer Variable Amount with respect to the calendar month
immediately preceding the date of this Servicer Report was. . . . . . . . . . . . . $ $593.61
-----------------------------------
d. The Monthly Servicing Fee owing to the Master Servicer with respect to
the calendar month immediately preceding the date of this
Servicer Report is [0.15% x the aggregate Principal Balance of the
Auto Loans at the end of the immediately preceding calendar month]. . . . . . . . . $ $2,806.21
-----------------------------------
e. The Monthly Servicing Fee, if any, owing with respect to calendar months
prior to the immediately preceding calendar month is. . . . . . . . . . . . . . . . $ $0.00
-----------------------------------
f. The total amount owing to the Master Servicer on the next following
Monthly Fee Date is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $9,623.33
-----------------------------------
</TABLE>
Page 6
<PAGE>
14. EVENTS OF SERVICING TERMINATION
No event has occurred and is continuing which constitutes an Event of
Servicing Termination or would constitute an Event of Servicing
Termination but for the requirement that notice be given or time elapse or
both [except as disclosed on the attached Annex A].
15. ATTACHED SCHEDULES
Reference is made to the attached schedules that detail Insurance Claims
filed and loan balance reports that detail monthly amortization of unearned
interest on Actuarial and Precomputed loans and earned interest and interest
accruals on Simple interest loans.
To the best of our knowledge all information contained on this Servicer Report
and the attached schedules is accurate. In Witness Whereof, the undersigned has
duly executed and delivered this certificate this day, December 12, 1997.
Electronic Data Systems Corporation
as Servicer
By: /s/ Richard L. Coogan
------------------------------------
Richard L. Coogan, Senior Manager
Electronic Data Systems Corporation
Consumer Asset Management Division
Page 7
<PAGE>
SERVICER REPORT
NAFCO AUTO TRUST - 1
- --------------------------------------------------------------------------------
FOR THE PERIOD BEGINNING DECEMBER 1, 1997 AND ENDING DECEMBER 31, 1997
The undersigned, a duly authorized representative of Electronic Data
Systems Corporation as Servicer (the "Servicer"), pursuant to section 4.19 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of August 1, 1994 by and among NAFCO Auto
Funding, L.P., as Seller, NAFCO Inc., as Master Administrator, the Servicer,
and Bankers Trust Company, as Trustee, does hereby certify as follows:
1 Capitalized terms used in this Servicer Report (and not otherwise defined
otherwise defined herein) shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
2 Electronic Data Systems Corporation is, as the date hereof, the Servicer
under the Pooling and Servicing Agreement.
3 The undersigned is an Officer of the Servicer.
4 This report is dated 1/12/98.
4.1 Principal Reconciliation:
<TABLE>
<CAPTION>
Number of Accounts Aggregate Prin Balance
------------------ ------------------------------
<S> <C> <C>
Ending Balance 11/30/97 307 $1,409,104.94
Principal Payments ($66,158.24)
Prepayment of Principal -11 ($18,364.15)
Insurance Proceeds $0.00
Redeemed Repos this Reporting Period 0 $0.00
Force-Closed 0 ($8.76)
Net Aggregate Principal Balance of $0.00
Defaulted Auto Loans during 12/97 -1 ($5,074.67)
------------------ ------------------------------
------------------ ------------------------------
Ending Balance 12/31/97 295 $1,319,499.12
</TABLE>
4.12 Defaulted Principal Reconciliation
<TABLE>
<CAPTION>
Number of Accounts Aggregate Prin Balance
------------------ ------------------------------
<S> <C> <C>
Ending Balance 11/30/97 102 $461,700.26
New Repossessions 2 $7,050.39
New Skips 0 $0.00
New Gap 0 $0.00
New Repo Prev. Redeemed 0 $0.00
Recoveries on Defaulted Auto Loans -2 ($59,318.20)
Repos Redeemed During Reporting Period 0 $0.00
Charge Off/ Forced Close/Repurchased 0 $0.00
New Repo Prev Reported as Skip -1 ($1,975.72)
------------------ ------------------------------
------------------ ------------------------------
Ending Balance 12/31/97 101 $407,456.73
</TABLE>
Page 1
<PAGE>
5 AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS
a. AS of 11/30/97
<TABLE>
<CAPTION>
Number of Days Number of Aggregate Principal Balance
Delinquent Auto Loans of Auto Loans
--------------------- ------------------- ----------------------------
<S> <C> <C>
current (0 - 29) 218 $1,034,217.80
30 - 59 28 $131,880.63
60 - 89 14 $82,983.55
90 - 119 7 $21,031.72
over l20 142 $600,691.50
------------------- ----------------------------
------------------- ----------------------------
Totals: 409 $1,870,805.20
Aggregate Outstanding Principal Balance
of Defaulted Auto Loans as of 11/30/97 ($461,700.26)
----------------------------
Aggregate Principal Pool Balance as of 11/30/97
(Net of Defaulted Auto Loans) $1,409,104.94
----------------------------
----------------------------
</TABLE>
b. AS of 12/31/97
<TABLE>
<CAPTION>
Number of Days Number of Aggregate Principal Balance
Delinquent Auto Loans of Auto Loans
--------------------- ------------------- ----------------------------
<S> <C> <C>
current (0 - 29) 207 $966,807.58
30 - 59 29 $126,177.67
60 - 89 6 $14,034.73
90 - 119 10 $60,340.77
over 120 144 $559,595.10
------------------- ----------------------------
------------------- ----------------------------
Totals: 396 $1,726,955.85
Aggregate Outstanding Principal Balance
of Defaulted Auto Loans as of 12/31/97 ($407,456.73)
----------------------------
Aggregate Principal Pool Balance as of 12/31/97
(Net of Defaulted Auto Loans) $1,319,499.12
----------------------------
----------------------------
</TABLE>
Page 2
<PAGE>
6. DEFAULTED AUTO LOANS
a. Auto Loans that became Defaulted Auto Loans during the Reporting
Period.
Number of Aggregate Principal Balance
Auto Loans of Auto Loans
---------- ----------------------------
2 Repossessions $7,050.39
0 Skip Claim Filed $0.00
O Gap Claim Filed $0.00
0 Repo Redeemd now repo $0.00
-1 prev skip now repo ($1,975.72)
---------- ----------------------------
---------- ----------------------------
1 Total $5,074.67
b. Outstanding Defaulted Auto Loans as of 12/31/97
Number of Aggregate Principal Balance
Auto Loans of Auto Loans
---------- ----------------------------
90 Repossessions $334,792.64
6 Skip Claims Filed $58,844.34
2 Gap Claim Filed $747.11
3 repo red from pr period $13,072.64
---------- ----------------------------
---------- ----------------------------
101 Total $407,456.73
7. AUTO LOANS WITH MODIFIED PAYMENT SCHEDULES
Auto Loans that have had their payment schedules modified in
accordance with the provisions of Section 4.04 (e) of the Pooling
and Servicing Agreement during the Reporting Period
Number of Aggregate Principal
Auto Loans Balance of Auto Loans Description of Modification
----------- ----------------------- ----------------------------
3 $22,187.13 Term Extended 1 month
Page 3
<PAGE>
8. REPURCHASED AUTO LOANS
Information with respect to Repurchased Auto Loans during the
Reporting Period.
<TABLE>
<CAPTION>
Number of Aggregate Principal Balance
Party Auto Loans of Auto Loans Aggregate Repurchase Price
---------------- ------------- ---------------------------- ------------------------------
<S> <C> <C> <C>
Seller
Originator 0 $0.00 $0.00
Master Servicer
------------- ---------------------------- ------------------------------
------------- ---------------------------- ------------------------------
Totals: 0 $0.00 $0.00
</TABLE>
9. RECOVERIES
Information with respect to Recoveries on Defaulted Auto Loans
during the Reporting Period.
Number of Defaulted
Auto Loans on which
there were Aggregate Amount of
Recoveries Source of Recoveries Recoveries
------------------- ------------------------ --------------------
7 Proceeds from $32,525.00
sale of collateral
N/A Proceeds from $26,796.55
insurance claims
N/A Non-Cash insurance $225.62
deductible claims
N/A Paid Ahead/Behind ($124.52)
N/A Payments / (Reversals) $1,178.39
0 Paid Behind Adj on $0.00
Paid off Loan
------------------- --------------------
------------------- --------------------
7 $60,601.04
10. REPOSSESSION INFORMATION
<TABLE>
<CAPTION>
Number of Aggregate Principal Balance
Action Auto Loans of Auto Loans Aggregate Amount Realized
---------------- ------------- ---------------------------- ------------------------------
<S> <C> <C> <C>
Repossession 2 $7,050.39
Disposed of after
Repossession * 7 $32,525.00
Repossessions
Redeemed 0 $0.00
------------- ---------------------------- ------------------------------
------------- ---------------------------- ------------------------------
Totals: 9 $7,050.39 $32,525.00
</TABLE>
Page 4
<PAGE>
<TABLE>
<S> <C>
11. LOSSES
a. The aggregate outstanding Principal Balance of Auto Loans written-off
during the Reporting Period was . . . . . . . . . . . . . . . . . . . . . . . . . . $ $8.76
[Force Closed = ($8.76)] -----------------------------------
b. The aggregate amount of uninsured claims (without duplication to
amounts referred to in clause a) during the Reporting Period was. . . . . . . . . . $ N/A
-----------------------------------
c. The total amount of the losses on the Auto Loans during the Reporting
Period was. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $8.76
-----------------------------------
12. TOTAL AMOUNT OF PAYMENTS COLLECTED DURING THE REPORTING
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT
a. The aggregate portion of Payments collected on the Auto Loans allocable
to Scheduled Payments* in Respect of Interest on the Auto Loans during
the Reporting Period was . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $19,520.98
-----------------------------------
b. The aggregate portion of Payments collected on the Auto Loans allocable
to Scheduled Payments in Respect of Principal on the Auto Loans during
the Auto Loans during the Reporting Period was . . . . . . . . . . . . . . . . . . . $ $66,158.24
-----------------------------------
c. The aggregate portion of Payments collected on the Auto Loans allocable
to Prepayments* during the Reporting Period was. . . . . . . . . . . . . . . . . . . $ $19,254.60
[Prin $18364.15 Int $890.45] -----------------------------------
d. Insurance Proceeds received on Active Auto Loans . . . . . . . . . . . . . . . . . . $ $0.00
[Prin $0.00 Int $0.00] -----------------------------------
e. The aggregate portion of Payments collected on the Auto Loans allocable
to Defaulted Auto Loan proceeds during the Reporting Period was. . . . . . . . . . . $ $60,375.42
[Prin..$59092.58 Int...$1282.84] -----------------------------------
f. The total amount of Payments collected on the Auto Loans and the total
deposited into the Collection Account during the Reporting Period
(sum of a+b+c+d+e) was . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $165,309.24
-----------------------------------
g. Total Late charges Received. . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $2,160.06
-----------------------------------
h. Extension Fees on Precomputed Auto Loans. . . . . . . . . . . . . . . . . . . . . . $ $139.97
-----------------------------------
i. Excess Funds on Paid-Off Accounts . . . . . . . . . . . . . . . . . . . . . . . . . $ $0.00
-----------------------------------
j. Insurance Proceeds Excess Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . $ $0.00
-----------------------------------
k. Total Cash Received. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $167,609.27
-----------------------------------
-----------------------------------
l. The aggregate portion of Insurance Deductible allocable to Defaulted
Auto Loan proceeds during the Reporting Period was . . . . . . . . . . . . . . . . . $ $225.62
[prin $225.62 int $0.00] -----------------------------------
m. The aggregate portion of Insurance Deductible allocable to Active
Auto Loan proceeds during the Reporting Period was . . . . . . . . . . . . . . . . . $ $0.00
[prin $0.00 int $0.00] -----------------------------------
</TABLE>
Page 5
<PAGE>
<TABLE>
<S> <C>
13. AMOUNT AND COMPUTATION OF MONTHLY SERVICING FEE.
a. The Reimbursable Servicer Expenses with respect to the calendar month
immediately preceding the date of this Servicer Report was . . . . . . . . . . . . . $ $6,762.73
-----------------------------------
b. The Servicer Penalty Payments with respect to the period from and
including the calendar month immediately preceding the date of this
Servicer Report was. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $1,080.03
-----------------------------------
c. The Servicer Variable Amount with respect to the calendar month
immediately preceding the date of this Servicer Report was . . . . . . . . . . . . . $ $1,203.44
-----------------------------------
d. The Monthly Servicing Fee owing to the Master Servicer with respect to
the calendar month immediately preceding the date of this
Servicer Report is [0.15% x the aggregate Principal Balance
of the Auto Loans at the end of the immediately preceding calendar
month] . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $2,590.43
-----------------------------------
e. The Monthly Servicing Fee, if any, owing with respect to calendar months
prior to the immediately preceding calendar month is . . . . . . . . . . . . . . . . $ $0.00
-----------------------------------
f. The total amount owing to the Master Servicer on the next following
Monthly Fee Date is. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ $11,636.63
-----------------------------------
</TABLE>
Page 6
<PAGE>
14. EVENTS OF SERVICING TERMINATION
No event has occurred and is continuing which constitutes an Event of
Servicing Termination or would constitute an Event of Servicing Termination
but for the requirement that notice be given or time elapse or both [except
as disclosed on the attached Annex A].
15. ATTACHED SCHEDULES
Reference is made to the attached schedules that detail Insurance Claims
filed and loan balance reports that detail monthly amortization of unearned
interest on Actuarial and Precomputed loans and earned interest and interest
accruals on Simple interest loans.
To the best of our knowledge all information contained on this Servicer Report
and the attached schedules is accurate. In Witness Whereof, the undersigned has
duly executed and delivered this certificate this day, January 12, 1998.
Electronic Data Systems Corporation
as Servicer
By: /s/ Richard L. Coogan
--------------------------------------
Richard L. Coogan, Senior Manager
Electronic Data Systems Corporation
Consumer Asset Management Division
Page 7
<PAGE>
MASTER ADMINISTRATOR REPORT
---------------------------------------------------------
NAFCO AUTO TRUST - 2
For the November 20, 1997 Distribution Date
For the period beginning on October 1, 1997
and ending on October 31, 1997 (the "Due Period")
---------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of June 1, 1995, by and among Auto Funding II,
L.P., as Seller, the Master Administrator, Electronic Data Systems Corporation,
as Servicer and Bankers Trust Company, as Trustee, does hereby certify as
follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings
set forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is an Officer of the Master Administrator.
4. The date of this Report is November 18, 1997.
5. POOL FACTOR.
(a) The Pool Factor with respect to
October 1, 1997 was . . . . . . . . . . . . . . . .32091706
--------------
(b) The Pool Factor with respect to
October 31, 1997 was. . . . . . . . . . . . . . . .29771412
--------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of October 1, 1997
(after giving effect to the disbursements
in reduction of principal, if any,
on the immediately preceding
Distribution Date) was. . . . . . . . . . . . . .$ 11,939,077.43
---------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of October 1, 1997 (after
giving effect to the disbursements
in reduction of principal, if any, on
the immediately preceding Distribution
Date) was . . . . . . . . . . . . . . . . . . . .$ 1,426,793.47
---------------
7. OCCURRENCE OF A REQUIRED RESERVE EVENT
(a) The Delinquency Ratio is. . . . . . . . . . . . . 4.69%
---------------
(b) The Three Month Delinquency Ratio is. . . . . . . 2.70%
---------------
(c) The Gross Loss Ratio is . . . . . . . . . . . . . *32.28%
---------------
(d) The Three Month Gross Loss Ratio is . . . . . . . *26.25%
---------------
(e) The percentage of eligible claims on the
ALPI policy not paid in a timely manner
is(*) . . . . . . . . . . . . . . . . . . . . . . *44.66%
---------------
(f) The Required Reserve Percentage is. . . . . . . . 10.00%
---------------
(g) *Indicates which Required Reserve Event has occured.
SEE ANNEX C.1 FOR RATIO CALCULATIONS
(*) The percentage of claims on the ALPI policy not paid in a timely manner
includes $323,982.16 of claims which are currently in dispute. Such disputed
claims represent 24.4% of all eligible claims.
8. AGGREGATE MONTHLY SERVICING FEE.
(a) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is. . . . . . . . . . . . . . .$ 67,312.34
---------------
(b) The amount of accrued and unpaid
Monthly Servicing Fees in respect of
prior Due Periods is. . . . . . . . . . . . . . .$ -0-
---------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . .$ 67,312.34
---------------
2
<PAGE>
9. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . .$ -0-
---------------
(b) The amount of accrued and unpaid Monthly
Subrogation Amount in respect of prior
Due Periods is. . . . . . . . . . . . . . . . . .$ -0-
---------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . .$ -0-
---------------
10. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . .$ 19,772.85
---------------
(b) The amount of accrued and unpaid
Monthly Administrator Fees in respect
of prior Due Periods is . . . . . . . . . . . . .$ -0-
---------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . .$ 19,772.85
---------------
11. THE CASH RESERVE ACCOUNT.
(a) The Insurance Reserve Amount/The Insurance
Deductible
(i) The Insurance Reserve Amount as
of the first day of the Due Period. . . . .$ 28,685.38
---------------
(ii) The aggregate amount to be withdrawn
from the Insurance Reserve Amount,
deposited into the Collection Account
and applied against the aggregate
amount of the Insurance Deductible. . . . .$ 8,879.41
---------------
(iii) The aggregate amount of Monthly
Subrogation Amount to be deposited
into the Insurance Reserve Amount
on the related Deposit Date . . . . . . . .$ -0-
---------------
(iv) The Insurance Reserve Amount as of
the end of the Due Period
is. . . . . . . . . . . . . . . . . . . . .$ 19,805.97
---------------
3
<PAGE>
(b) The Available Cash Reserve Amount
(i) The Required Cash Reserve Amount
(assuming all withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is. . . . . . .$ 1,193,907.74
---------------
(ii) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is. . . . . . .$ 1,284,114.21
---------------
(iii) The amount to be deposited to
(withdrawn from) the Available Cash
Reserve Amount with respect to the
current Distribution Date is. . . . . . . .$ (90,206.38)
---------------
(iv) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to be
made with respect to the current
Distribution Date are made) is. . . . . . .$ 1,193,907.74
---------------
(c) The total Cash Reserve Account as of the
end of the Due Period (after giving effect
to the deposits and withdrawals in (a) and
(b) above) is . . . . . . . . . . . . . . . . . .$ 1,213,713.71
---------------
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . .$ 975,821.27
---------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . .$ 90,275.13
---------------
(c) Interest earned on and retained in the
Collection Account for the Due Period
and interest earned on the Cash Reserve
Account and transferred to the Collection
Account for the Due Period on the
related Deposit Date was. . . . . . . . . . . . .$ 11,853.44
---------------
4
<PAGE>
(d) Total distributable funds with respect
to the related Due Period [a+b+c] was . . . . . .$ 1,077,949.84
---------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was. . . . . . . . . . . .$ -0-
---------------
(f) The amount of Available Funds and
interest earned on the Collection
Account remaining after the purchase
of additional Auto Loans with respect
to the related Due Period [d-e] is. . . . . . . .$ 1,077,949.84
---------------
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 7.00%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the Servicer
on such Distribution Date is. . . . . . . . . . .$ 67,312.34
---------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution date is. . . . . . . . . . . . . . .$ -0-
---------------
(c) The amount of the Monthly Administrator
Fee to be paid to the Master Administrator
on such Distribution Date is. . . . . . . . . . .$ 19,772.85
---------------
(d) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Investor
Certificates at the Certificate Rate,
including any Shortfall so allocable is . . . . .$ 69,644.62
---------------
(e) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes payments in
reduction of principal with respect
to the Investor Certificates is . . . . . . . . .$ 863,218.92
---------------
(f) The total amount of the distribution
to be made on such Distribution Date
to the Investor Certificateholders [d+e] is . . .$ 932,863.54
---------------
(g) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Seller
Certificate at the Certificate Rate is. . . . . .$ -0-
---------------
5
<PAGE>
(h) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes a reduction of principal
with respect to the Seller Certificate is . . . .$ -0-
---------------
(i) The amount to be deposited (withdrawn) to
the Cash Reserve Account is . . . . . . . . . . .$ (90,206.38)
---------------
(j) The amount to be retained in the
Collection Account with respect to
the Partial Payment Amount is . . . . . . . . . .$ 89,759.49
---------------
(k) The amount to be disbursed to the
Seller Certificateholder (other than the
amounts referred to in (g) and (h)) is. . . . . .$ 58,448.00
---------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . .$ 58,448.00
---------------
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal Balance
as of October 31, 1997 (after giving
effect to the disbursements in reduction
of principal, if any, on the immediately
preceding Distribution Date) was. . . . . . . . .$ 11,075,858.51
---------------
(b) The Seller Certificate Principal
Balance as of October 31, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on the
related Distribution Date) was. . . . . . . . . .$ 1,426,793.47
---------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an
Event of Administrator Termination or would constitute an
Event of Administrator Termination but for the requirement
that notice be given or time elapse or both [except as disclosed
on the attached Annex A].
6
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this certificate this 18th day of November 1997.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
------------------------------------
Name: Scott Drath
Title: Vice President
7
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
EVENT OF MASTER ADMINISTRATOR TERMINATION
None
8
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of October 31, 1997 [the close of business on the last day of the
Due Period
<TABLE>
<CAPTION>
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
-------------- ---------- ---------------------
<S> <C> <C>
current (0-29) 1,285 $ 9,740,579
30 - 59 186 1,509,894
60 - 89 64 508,271
90 - 120 49 400,307
over 120 550 3,453,936
----- -------------
Totals: 2,134 $ 15,612,987
-----
-----
Aggregate Principal Balance of Defaulted
Auto Loans at October 31, 1997 (3,306,478)
-------------
Aggregate Principal Balance allocable
to Certificateholders $ 12,306,509
-------------
-------------
</TABLE>
2. TOTAL AMOUNTS COLLECTED DURING THE DUE
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected
on the Auto Loans and deposited into the
Collection Account for the Due Period was . . . .$ 814,799.88
---------------
(b) The total amount of Recoveries on
Defaulted Auto Loans collected on the
Auto Loans and deposited into the
Collection Account for the Due Period was . . . .$ 152,657.62
---------------
(c) The total amounts collected on the Auto
Loans and deposited into the Collection
Account for the Due Period was [a+b]. . . . . . .$ 967,457.50
---------------
9
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
51 $376,684.01
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 7%.
(a) The amount of the aggregate distribution to
be made on such Distribution Date which
constitutes interest on the Investor Certificates
at the Certificate Rate, including any
Shortfall so allocable stated on the basis of
$1,000 Initial Principal Amount is. . . . . . . .$ 1.872016
---------------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate on the
basis of $1,000 Initial Principal Amount is . . .$ 23.202938
---------------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . .$ 25.074954
---------------
10
<PAGE>
ANNEX C
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
Calculation of Required Cash Reserve Amount as of the November 20,
1997 Distribution Date.
(i) The Investor Certificate Principal Balance equals
$11,939,077.43.
(ii) Required Reserve Percentage equals 10%.
(iii) The Required Cash Reserve Amount equals (the product of (i) and
(ii)) $1,193,907.74.
For purposes of this Annex C, the following term shall have the
following meaning:
"REQUIRED RESERVE PERCENTAGE" MEANS:
(a) for any Payment Date on which there is not an uncured
Reserve Requirement Event, 5%;
(b) if the Three-Month Delinquency Ratio for any Due Period exceeds
4% (a "Three Month Delinquency Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided, however, that if, for any Due Period following the
third Due Period following the occurrence of a Three Month
Delinquency Test, the Three Month Delinquency Ratio is less
than 4% (a "Three Month Delinquency Cure"), the provisions of
this clause (b) shall no longer apply until another Three Month
Delinquency Test occurs:
(c) if the Delinquency Ratio for any Due Period exceeds 6% (a
"Delinquency Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however, that
if, for any Due Period following the third Due Period following
the occurrence of the less than 6% (a "Delinquency Cure"), the
provisions of this clause (c) shall no longer apply until
another Delinquency Test occurs;
(d) if the Gross Loss Ratio for any Due Period exceeds 18% (a "Loss
Test"), the Required Reserve Percentage on each succeeding
Payment Date shall be 10%; provided, however, that if, for any
Due Period following the third Due Period following the
occurrence of the Loss Test, the Three Month Gross Ratio is
less than 18% (a "Loss Cure"), the provisions of this clause
(d) shall no longer apply until another Test occurs;
11
<PAGE>
(e) if the Three-Month Gross Loss Ratio for any Due Period exceeds
14.5% (a "Three Month Loss Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided however, that if, for any Due Period following the
occurrence of a Three Month Loss Test, the Three Month Gross
Loss Ratio is less than 14.5% (a "Three Month Loss Cure"), the
provisions of this clause (e) shall no longer apply until
another Three Month Loss Test occurs; and
(f) if 20% of more of eligible claims of the Auto Loans Protection
Policy are not paid by the Insurance Companies within the time
specified therein, the Required Reserve Percentage on each
succeeding Payment Date shall be 10% as of the close of
business on the last day of the preceding Due Period.
12
<PAGE>
ANNEX C.1
<TABLE>
<CAPTION>
<S><C>
RATIOS
------
1. DELINQUENCY RATIO:
October Principal Balance 60+ days (net) = 732,713.18 = 4.69%
------------------------------------------ -------------------
October Aggregate Principal Balance 15,612,987.04
2. THREE MONTH DELINQUENCY RATIO:
Sum of August-October Principal Balances
Balances 60+ days (net) = 1,329,577.07 = 2.70%
------------------------------------------ -------------------
Sum of August-October Principal Balances 49,170,525.20
3. GROSS LOSS RATIO:
Twelve times the:
October Principal Balance of Defaulted
Auto Loans repossessed = 420,036.18 = 32.28%
------------------------------------------ -------------------
October Aggregate Principal Balance 15,612,987.04
4. THREE MONTH GROSS LOSS RATIO:
Twelve times the:
Sum of August-October Principal Balances
of Defaulted Auto Loans repossessed = 1,075,675.21 = 26.25%
------------------------------------------ -------------------
Sum of August-October Principal Balances 49,170,525.20
5. ALPI CLAIMS PAYMENT TEST:
Aggregate Principal Balance of
ALPI Claims not paid within timeframe = 1,505,626.04 44.66%
------------------------------------------ -------------------
Principal Balance of Eligible Claims 3,371,368.68
</TABLE>
13
<PAGE>
MASTER ADMINISTRATOR REPORT
------------------------------------------------------------
NAFCO AUTO TRUST - 2
For the December 22, 1997 Distribution Date
For the period beginning on November 1, 1997
and ending on November 30, 1997 (the "Due Period")
------------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of June 1, 1995, by and among Auto Funding II,
L.P., as Seller, the Master Administrator, Electronic Data Systems Corporation,
as Servicer and Bankers Trust Company, as Trustee, does hereby certify as
follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings
set forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is an Officer of the Master Administrator.
4. The date of this Report is December 18, 1997.
5. POOL FACTOR.
(a) The Pool Factor with respect to
November 1, 1997 was. . . . . . . . . . . . . . . .29771412
--------------
(b) The Pool Factor with respect to
November 30, 1997 was . . . . . . . . . . . . . . .28135762
--------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of November 1, 1997
(after giving effect to the disbursements
in reduction of principal, if any,
on the immediately preceding
Distribution Date) was. . . . . . . . . . . . . . $11,075,858.51
--------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of November 1, 1997 (after
giving effect to the disbursements
in reduction of principal, if any, on
the immediately preceding Distribution
Date) was . . . . . . . . . . . . . . . . . . . . $ 1,426,793.47
--------------
7. OCCURRENCE OF A REQUIRED RESERVE EVENT
(a) The Delinquency Ratio is. . . . . . . . . . . . . 3.05%
--------------
(b) The Three Month Delinquency Ratio is. . . . . . . 2.98%
--------------
(c) The Gross Loss Ratio is . . . . . . . . . . . . . *21.72%
--------------
(d) The Three Month Gross Loss Ratio is . . . . . . . *29.01%
--------------
(e) The percentage of eligible claims on the
ALPI policy not paid in a timely manner
is(*) . . . . . . . . . . . . . . . . . . . . . . *42.98%
--------------
(f) The Required Reserve Percentage is. . . . . . . . 10.00%
--------------
(g) *Indicates which Required Reserve Event has occured.
SEE ANNEX C.1 FOR RATIO CALCULATIONS
(*) The percentage of claims on the ALPI policy not paid in a timely manner
includes $410,611.16 of claims which are currently in dispute. Such disputed
claims represent 32.3% of all eligible claims.
8. AGGREGATE MONTHLY SERVICING FEE.
(a) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is. . . . . . . . . . . . . . . $ 77,346.85
--------------
(b) The amount of accrued and unpaid
Monthly Servicing Fees in respect of
prior Due Periods is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . . $ 77,346.85
--------------
2
<PAGE>
9. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . . $ -0-
--------------
(b) The amount of accrued and unpaid Monthly
Subrogation Amount in respect of prior
Due Periods is. . . . . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . . $ -0-
--------------
10. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . . $ 15,055.07
--------------
(b) The amount of accrued and unpaid
Monthly Administrator Fees in respect
of prior Due Periods is . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . . $ 15,055.07
--------------
11. THE CASH RESERVE ACCOUNT.
(a) The Insurance Reserve Amount/The Insurance
Deductible
(i) The Insurance Reserve Amount as
of the first day of the Due Period. . . . . $ 19,805.97
--------------
(ii) The aggregate amount to be withdrawn
from the Insurance Reserve Amount,
deposited into the Collection Account
and applied against the aggregate
amount of the Insurance Deductible. . . . . $ 1,975.51
--------------
(iii) The aggregate amount of Monthly
Subrogation Amount to be deposited
into the Insurance Reserve Amount
on the related Deposit Date . . . . . . . . $ -0-
--------------
(iv) The Insurance Reserve Amount as of
the end of the Due Period
is. . . . . . . . . . . . . . . . . . . . . $ 17,830.46
--------------
3
<PAGE>
(b) The Available Cash Reserve Amount
(i) The Required Cash Reserve Amount
(assuming all withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is. . . . . . . $ 1,107,585.85
--------------
(ii) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is. . . . . . . $ 1,193,907.74
--------------
(iii) The amount to be deposited to
(withdrawn from) the Available Cash
Reserve Amount with respect to the
current Distribution Date is. . . . . . . . $ (86,321.89)
--------------
(iv) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to be
made with respect to the current
Distribution Date are made) is. . . . . . . $ 1,107,585.85
--------------
(c) The total Cash Reserve Account as of the
end of the Due Period (after giving effect
to the deposits and withdrawals in (a) and
(b) above) is . . . . . . . . . . . . . . . . . . $ 1,125,416.31
--------------
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . . $ 822,075.99
--------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . . $ 89,759.49
--------------
(c) Interest earned on and retained in the
Collection Account for the Due Period
and interest earned on the Cash Reserve
Account and transferred to the Collection
Account for the Due Period on the
related Deposit Date was. . . . . . . . . . . . . $ 9,599.67
--------------
4
<PAGE>
(d) Total distributable funds with respect
to the related Due Period [a+b+c] was . . . . . . $ 921,435.15
--------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was . . . . . . . . . . . $ -0-
--------------
(f) The amount of Available Funds and
interest earned on the Collection
Account remaining after the purchase
of additional Auto Loans with respect
to the related Due Period [d-e] is. . . . . . . . $ 921,435.15
--------------
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 7.00%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the Servicer
on such Distribution Date is. . . . . . . . . . . $ 77,346.85
--------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution date is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The amount of the Monthly Administrator
Fee to be paid to the Master Administrator
on such Distribution Date is. . . . . . . . . . . $ 15,055.07
--------------
(d) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Investor
Certificates at the Certificate Rate,
including any Shortfall so allocable is . . . . . $ 64,609.17
--------------
(e) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes payments in
reduction of principal with respect
to the Investor Certificates is . . . . . . . . . $ 608,510.92
--------------
(f) The total amount of the distribution
to be made on such Distribution Date
to the Investor Certificateholders [d+e] is . . . $ 673,120.09
--------------
(g) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Seller
Certificate at the Certificate Rate is. . . . . . $ 8,322.96
--------------
5
<PAGE>
(h) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes a reduction of principal
with respect to the Seller Certificate is . . . . $ 64,564.42
--------------
(i) The amount to be deposited (withdrawn) to
the Cash Reserve Account is . . . . . . . . . . . $ (86,321.89)
--------------
(j) The amount to be retained in the
Collection Account with respect to
the Partial Payment Amount is . . . . . . . . . . $ 83,025.76
--------------
(k) The amount to be disbursed to the
Seller Certificateholder (other than the
amounts referred to in (g) and (h)) is. . . . . . $ 86,321.89
--------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . . $ 159,209.27
--------------
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal Balance
as of November 30, 1997 (after giving
effect to the disbursements in reduction
of principal, if any, on the immediately
preceding Distribution Date) was. . . . . . . . . $10,467,347.59
--------------
(b) The Seller Certificate Principal
Balance as of November 30, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on the
related Distribution Date) was. . . . . . . . . . $ 1,362,229.05
--------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an
Event of Administrator Termination or would constitute an
Event of Administrator Termination but for the requirement
that notice be given or time elapse or both [except as disclosed
on the attached Annex A].
6
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this certificate this 18th day of December 1997.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
---------------------------------
Name: Scott Drath
Title: Vice President
7
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED December 18, 1997
EVENT OF MASTER ADMINISTRATOR TERMINATION
None
8
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED December 18, 1997
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of November 30, 1997 [the close of business on the last day of the
Due Period]
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
-------------- ---------- ---------------------
current (0-29) 1,222 $ 9,022,911
30 - 59 177 1,432,007
60 - 89 66 515,928
90 - 120 50 376,183
over 120 579 3,607,591
------ ------------
Totals: 2,094 $ 14,954,620
------
------
Aggregate Principal Balance of Defaulted
Auto Loans at November 30, 1997. . . . . . . . . . . . (3,324,234)
--------------
Aggregate Principal Balance allocable
to Certificateholders. . . . . . . . . . . . . . . . . $ 11,630,386
--------------
--------------
2. TOTAL AMOUNTS COLLECTED DURING THE DUE
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected
on the Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 637,301.62
--------------
(b) The total amount of Recoveries on
Defaulted Auto Loans collected on the
Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 189,532.59
--------------
(c) The total amounts collected on the Auto
Loans and deposited into the Collection
Account for the Due Period was [a+b]. . . . . . . $ 826,834.21
--------------
9
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
26 $215,593.28
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 7%.
(a) The amount of the aggregate distribution to
be made on such Distribution Date which
constitutes interest on the Investor Certificates
at the Certificate Rate, including any
Shortfall so allocable stated on the basis of
$1,000 Initial Principal Amount is. . . . . . . . $ 1.736666
--------------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate on the
basis of $1,000 Initial Principal Amount is . . . $ 16.356501
--------------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . . $ 18.093167
--------------
10
<PAGE>
ANNEX C
TO
MASTER ADMINISTRATOR REPORT
DATED December 18, 1997
Calculation of Required Cash Reserve Amount as of the December 22,
1997 Distribution Date.
(i) The Investor Certificate Principal Balance equals
$11,075,858.51.
(ii) Required Reserve Percentage equals 10%.
(iii) The Required Cash Reserve Amount equals (the product of (i) and
(ii)) $1,107,585.85.
For purposes of this Annex C, the following term shall have the
following meaning:
"REQUIRED RESERVE PERCENTAGE" MEANS:
(a) for any Payment Date on which there is not an uncured
Reserve Requirement Event, 5%;
(b) if the Three-Month Delinquency Ratio for any Due Period
exceeds 4% (a "Three Month Delinquency Test"), the
Required Reserve Percentage on each succeeding Payment
Date shall be 10%; provided, however, that if, for any Due
Period following the third Due Period following the
occurrence of a Three Month Delinquency Test, the Three
Month Delinquency Ratio is less than 4% (a "Three Month
Delinquency Cure"), the provisions of this clause (b) shall
no longer apply until another Three Month Delinquency Test
occurs:
(c) if the Delinquency Ratio for any Due Period exceeds 6% (a
"Delinquency Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however, that
if, for any Due Period following the third Due Period following
the occurrence of the less than 6% (a "Delinquency Cure"), the
provisions of this clause (c) shall no longer apply until another
Delinquency Test occurs;
(d) if the Gross Loss Ratio for any Due Period exceeds 18%
(a "Loss Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however,
that if, for any Due Period following the third Due Period
following the occurrence of the Loss Test, the Three Month
Gross Ratio is less than 18% (a "Loss Cure"), the provisions
of this clause (d) shall no longer apply until another Test
occurs;
11
<PAGE>
(e) if the Three-Month Gross Loss Ratio for any Due Period exceeds
14.5% (a "Three Month Loss Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided however, that if, for any Due Period following the
occurrence of a Three Month Loss Test, the Three Month
Gross Loss Ratio is less than 14.5% (a "Three Month
Loss Cure"), the provisions of this clause (e) shall no
longer apply until another Three Month Loss Test
occurs; and
(f) if 20% of more of eligible claims of the Auto Loans
Protection Policy are not paid by the Insurance Companies
within the time specified therein, the Required Reserve
Percentage on each succeeding Payment Date shall
be 10% as of the close of business on the last day
of the preceding Due Period.
12
<PAGE>
ANNEX C.1
<TABLE>
<CAPTION>
<S><C>
RATIOS
------
1. DELINQUENCY RATIO:
November Principal Balance 60+ days (net) = 456,784.94 = 3.05%
------------------------------------------ -------------------
November Aggregate Principal Balance 15,612,987.04
2. THREE MONTH DELINQUENCY RATIO:
Sum of September-November Principal Balances
Balances 60+ days (net) = 1,397,454.14 = 2.98%
------------------------------------------ -------------------
Sum of September-November Principal Balances 46,934,139.56
3. GROSS LOSS RATIO:
Twelve times the:
November Principal Balance of Defaulted
Auto Loans repossessed = 270,720.31 = 21.72%
------------------------------------------ -------------------
November Aggregate Principal Balance 14,954,819.89
4. THREE MONTH GROSS LOSS RATIO:
Twelve times the:
Sum of September-November Principal Balances
of Defaulted Auto Loans repossessed = 1,134,668.07 = 29.01%
------------------------------------------ -------------------
Sum of September-November Principal Balances 46,934,139.56
5. ALPI CLAIMS PAYMENT TEST:
Aggregate Principal Balance of
ALPI Claims not paid within timeframe = 546,590.40 = 42.98%
------------------------------------------ -------------------
Principal Balance of Eligible Claims 1,271,727.59
</TABLE>
13
<PAGE>
MASTER ADMINISTRATOR REPORT
--------------------------------------------------------
NAFCO AUTO TRUST - 2
For the January 20, 1998 Distribution Date
For the period beginning on December 1, 1997
and ending on December 31, 1997 (the "Due Period")
--------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of June 1, 1995, by and among Auto Funding II,
L.P., as Seller, the Master Administrator, Electronic Data Systems Corporation,
as Servicer and Bankers Trust Company, as Trustee, does hereby certify as
follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings
set forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is an Officer of the Master Administrator.
4. The date of this Report is January 15, 1998.
5. POOL FACTOR.
(a) The Pool Factor with respect to
December 1, 1997 was. . . . . . . . . . . . . . . .28135762
--------------
(b) The Pool Factor with respect to
December 31, 1997 was . . . . . . . . . . . . . . .26485594
--------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of December 1, 1997
(after giving effect to the disbursements
in reduction of principal, if any,
on the immediately preceding
Distribution Date) was. . . . . . . . . . . . . . $10,467,347.59
--------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of December 1, 1997 (after
giving effect to the disbursements
in reduction of principal, if any, on
the immediately preceding Distribution
Date) was.. . . . . . . . . . . . . . . . . . . . $ 1,362,229.05
--------------
7. OCCURRENCE OF A REQUIRED RESERVE EVENT
(a) The Delinquency Ratio is. . . . . . . . . . . . . 2.52%
--------------
(b) The Three Month Delinquency Ratio is. . . . . . . 3.46%
--------------
(c) The Gross Loss Ratio is . . . . . . . . . . . . . 16.67%
--------------
(d) The Three Month Gross Loss Ratio is . . . . . . . *23.81%
--------------
(e) The percentage of eligible claims on the
ALPI policy not paid in a timely manner
is(*) . . . . . . . . . . . . . . . . . . . . . . *40.46%
--------------
(f) The Required Reserve Percentage is. . . . . . . . 10.00%
--------------
(g) *Indicates which Required Reserve Event has occured.
SEE ANNEX C.1 FOR RATIO CALCULATIONS
(*) The percentage of claims on the ALPI policy not paid in a timely manner
includes $395,428.26 of claims which are currently in dispute. Such disputed
claims represent 28.1% of all eligible claims.
8. AGGREGATE MONTHLY SERVICING FEE.
(a) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is. . . . . . . . . . . . . . . $ 79,149.52
--------------
(b) The amount of accrued and unpaid
Monthly Servicing Fees in respect of
prior Due Periods is . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . . $ 79,149.52
--------------
2
<PAGE>
9. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . . $ -0-
--------------
(b) The amount of accrued and unpaid Monthly
Subrogation Amount in respect of prior
Due Periods is. . . . . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . . $ -0-
--------------
10. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . . $ 16,762.46
--------------
(b) The amount of accrued and unpaid
Monthly Administrator Fees in respect
of prior Due Periods is . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . . $ 16,762.46
--------------
11. THE CASH RESERVE ACCOUNT.
(a) The Insurance Reserve Amount/The Insurance
Deductible
(i) The Insurance Reserve Amount as
of the first day of the Due Period . . . . $ 17,830.46
--------------
(ii) The aggregate amount to be withdrawn
from the Insurance Reserve Amount,
deposited into the Collection Account
and applied against the aggregate
amount of the Insurance Deductible . . . . $ 2,028.24
--------------
(iii) The aggregate Insurance Deductible
deposited by the Seller into the Cash
Reserve Account with respect to Auto
Loans acquired . . . . . . . . . . . . . . $ 147,000.00
--------------
(iv) The Insurance Reserve Amount as of
the end of the Due Period
is . . . . . . . . . . . . . . . . . . . . $ 162,802.22
--------------
3
<PAGE>
(b) The Available Cash Reserve Amount
(i) The Required Cash Reserve Amount
(assuming all withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is . . . . . . $ 1,046,734.76
--------------
(ii) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is . . . . . . $ 1,107,585.85
--------------
(iii) The amount to be deposited to
(withdrawn from) the Available Cash
Reserve Amount with respect to the
current Distribution Date is . . . . . . . $ (60,851.09)
--------------
(iv) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to be
made with respect to the current
Distribution Date are made) is . . . . . . $ 1,046,734.76
--------------
(c) The total Cash Reserve Account as of the
end of the Due Period (after giving effect
to the deposits and withdrawals in (a) and
(b) above) is . . . . . . . . . . . . . . . . . . $ 1,209,536.98
--------------
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . . $ 1,023,891.27
--------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . . $ 83,025.76
--------------
(c) Interest earned on and retained in the
Collection Account for the Due Period
and interest earned on the Cash Reserve
Account and transferred to the Collection
Account for the Due Period on the
related Deposit Date was. . . . . . . . . . . . . $ 11,372.52
--------------
4
<PAGE>
(d) Total distributable funds with respect
to the related Due Period [a+b+c] was . . . . . . $ 1,118,289.55
--------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was. . . . . . . . . . . . $ -0-
--------------
(f) The amount of Available Funds and
interest earned on the Collection
Account remaining after the purchase
of additional Auto Loans with respect
to the related Due Period [d-e] is. . . . . . . . $ 1,118,289.55
--------------
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 7.00%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the Servicer
on such Distribution Date is. . . . . . . . . . . $ 79,149.52
--------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution date is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The amount of the Monthly Administrator
Fee to be paid to the Master Administrator
on such Distribution Date is. . . . . . . . . . . $ 16,762.46
--------------
(d) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Investor
Certificates at the Certificate Rate,
including any Shortfall so allocable is . . . . . $ 61,059.53
--------------
(e) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes payments in
reduction of principal with respect
to the Investor Certificates is . . . . . . . . . $ 613,912.10
--------------
(f) The total amount of the distribution
to be made on such Distribution Date
to the Investor Certificateholders [d+e] is . . . $ 674,971.63
--------------
(g) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Seller
Certificate at the Certificate Rate is. . . . . . $ 7,946.34
--------------
5
<PAGE>
(h) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes a reduction of principal
with respect to the Seller Certificate is . . . . $ 257,099.91
--------------
(i) The amount to be deposited (withdrawn) to
the Cash Reserve Account is . . . . . . . . . . . $ (60,851.09)
--------------
(j) The amount to be retained in the
Collection Account with respect to
the Partial Payment Amount is . . . . . . . . . . $ 82,359.69
--------------
(k) The amount to be disbursed to the
Seller Certificateholder (other than the
amounts referred to in (g) and (h)) is . . . . . $ 60,851.09
--------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . . $ 325,897.34
--------------
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal Balance
as of December 31, 1997 (after giving
effect to the disbursements in reduction
of principal, if any, on the immediately
preceding Distribution Date) was. . . . . . . . . $ 9,853,435.49
--------------
(b) The Seller Certificate Principal
Balance as of December 31, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on the
related Distribution Date) was. . . . . . . . . . $ 1,105,129.14
--------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an
Event of Administrator Termination or would constitute an
Event of Administrator Termination but for the requirement
that notice be given or time elapse or both [except as disclosed
on the attached Annex A].
6
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
certificate this 15th day of January 1998.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
-------------------------------------
Name: Scott Drath
Title: Vice President
7
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED January 15, 1998
EVENT OF MASTER ADMINISTRATOR TERMINATION
None
8
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED January 15, 1998
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of December 31, 1997 [the close of business on the last day of the
Due Period]
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
-------------- ---------- ---------------------
current (0-29) 1,173 $ 8,398,807
30 - 59 177 1,386,065
60 - 89 47 365,989
90 - 120 40 325,688
over 120 610 3,657,954
------ -------------
Totals: 2,047 $ 14,134,503
------
------
Aggregate Principal Balance of Defaulted
Auto Loans at December 31, 1997 (3,186,241)
---------------
Aggregate Principal Balance allocable
to Certificateholders $ 10,948,262
---------------
---------------
2. TOTAL AMOUNTS COLLECTED DURING THE DUE
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected
on the Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 712,251.53
---------------
(b) The total amount of Recoveries on
Defaulted Auto Loans collected on the
Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 310,277.57
---------------
(c) The total amounts collected on the Auto
Loans and deposited into the Collection
Account for the Due Period was [a+b]. . . . . . . $ 1,022,529.10
---------------
9
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
19 $157,308.52
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 7%.
(a) The amount of the aggregate distribution to
be made on such Distribution Date which
constitutes interest on the Investor Certificates
at the Certificate Rate, including any
Shortfall so allocable stated on the basis of
$1,000 Initial Principal Amount is. . . . . . . . $ 1.641253
---------------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate on the
basis of $1,000 Initial Principal Amount is . . . $ 16.501683
---------------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . . $ 18.142936
---------------
10
<PAGE>
ANNEX C
TO
MASTER ADMINISTRATOR REPORT
DATED January 15, 1998
Calculation of Required Cash Reserve Amount as of the January 20, 1998
Distribution Date.
(i) The Investor Certificate Principal Balance equals
$10,467,347.59.
(ii) Required Reserve Percentage equals 10%.
(iii) The Required Cash Reserve Amount equals (the product of (i) and
(ii)) $1,046,734.76.
For purposes of this Annex C, the following term shall have the
following meaning:
"REQUIRED RESERVE PERCENTAGE" MEANS:
(a) for any Payment Date on which there is not an uncured
Reserve Requirement Event, 5%;
(b) if the Three-Month Delinquency Ratio for any Due Period
exceeds 4% (a "Three Month Delinquency Test"), the
Required Reserve Percentage on each succeeding Payment
Date shall be 10%; provided, however, that if, for any Due
Period following the third Due Period following the
occurrence of a Three Month Delinquency Test, the Three
Month Delinquency Ratio is less than 4% (a "Three Month
Delinquency Cure"), the provisions of this clause (b) shall
no longer apply until another Three Month Delinquency Test
occurs:
(c) if the Delinquency Ratio for any Due Period exceeds 6% (a
"Delinquency Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however, that
if, for any Due Period following the third Due Period following
the occurrence of the less than 6% (a "Delinquency Cure"), the
provisions of this clause (c) shall no longer apply until
another Delinquency Test occurs;
(d) if the Gross Loss Ratio for any Due Period exceeds 18%
(a "Loss Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however,
that if, for any Due Period following the third Due Period
following the occurrence of the Loss Test, the Three Month
Gross Ratio is less than 18% (a "Loss Cure"), the provisions
of this clause (d) shall no longer apply until another Test
occurs;
11
<PAGE>
(e) if the Three-Month Gross Loss Ratio for any Due Period exceeds
14.5% (a "Three Month Loss Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided however, that if, for any Due Period following the
occurrence of a Three Month Loss Test, the Three Month
Gross Loss Ratio is less than 14.5% (a "Three Month
Loss Cure"), the provisions of this clause (e) shall no
longer apply until another Three Month Loss Test
occurs; and
(f) if 20% of more of eligible claims of the Auto Loans
Protection Policy are not paid by the Insurance Companies
within the time specified therein, the Required Reserve
Percentage on each succeeding Payment Date shall
be 10% as of the close of business on the last day
of the preceding Due Period.
12
<PAGE>
ANNEX C.1
<TABLE>
<CAPTION>
<S><C>
RATIOS
------
1. DELINQUENCY RATIO:
December Principal Balance 60+ days (net) = 356,725.53 = 2.52%
------------------------------------------ -------------------
December Aggregate Principal Balance 14,134,502.77
2. THREE MONTH DELINQUENCY RATIO:
Sum of October-December Principal Balances
Balances 60+ days (net) = 1,546,223.65 = 3.46%
------------------------------------------ -------------------
Sum of October-December Principal Balances 44,702,109.70
3. GROSS LOSS RATIO:
Twelve times the:
December Principal Balance of Defaulted
Auto Loans repossessed = 196,316.67 = 16.67%
------------------------------------------ -------------------
December Aggregate Principal Balance 14,134.502.77
4. THREE MONTH GROSS LOSS RATIO:
Twelve times the:
Sum of October-December Principal Balances
of Defaulted Auto Loans repossessed = 887,073.16 = 23.81%
------------------------------------------ -------------------
Sum of October-December Principal Balances 44,702,109.70
5. ALPI CLAIMS PAYMENT TEST:
Aggregate Principal Balance of
ALPI Claims not paid within timeframe = 568,641.17 = 40.46%
------------------------------------------ -------------------
Principal Balance of Eligible Claims 1,405,434.55
</TABLE>
13
<PAGE>
MASTER ADMINISTRATOR REPORT
------------------------------------------------------
NAFCO AUTO TRUST - 3
For the November 20, 1997 Distribution Date
For the period beginning on October 1, 1997
and ending on October 31, 1997 (the "Due Period")
------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of October 1, 1995, by and among Auto Funding II,
L.P., as Seller, the Master Administrator, Electronic Data Systems Corporation,
as Servicer and Bankers Trust Company, as Trustee, does hereby certify as
follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings
set forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is an Officer of the Master Administrator.
4. The date of this Report is November 18, 1997.
5. POOL FACTOR.
(a) The Pool Factor with respect to
October 1, 1997 was . . . . . . . . . . . . . . .47057859
----------------
(b) The Pool Factor with respect to
October 31, 1997 was. . . . . . . . . . . . . . .44862406
----------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of October 1, 1997
(after giving effect to the disbursements
in reduction of principal, if any,
on the immediately preceding
Distribution Date) was. . . . . . . . . . . . . $ 15,538,505.07
----------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of October 1, 1997 (after
giving effect to the disbursements
in reduction of principal, if any, on
the immediately preceding Distribution
Date) was.. . . . . . . . . . . . . . . . . . . $ 1,850,029.20
----------------
7. OCCURRENCE OF A REQUIRED RESERVE EVENT
(a) The Delinquency Ratio is. . . . . . . . . . . . *8.74%
----------------
(b) The Three Month Deliquency Ratio is . . . . . . *9.32%
----------------
(c) The Gross Loss Ratio is . . . . . . . . . . . . *21.75%
----------------
(d) The Three Month Gross Loss Ratio is . . . . . . *25.95%
----------------
(e) The percentage of eligible claims on the
ALPI policy not paid in a timely manner
is(*) . . . . . . . . . . . . . . . . . . . . . *59.05%
----------------
(f) The Required Reserve Percentage is. . . . . . . 10.00%
----------------
(g) * Indicates which Required Reserve Event has occurred.
(*) The percentage of claims on the ALPI policy not paid in a timely manner
includes $391,117.33 of claims which are currently in dispute. Such disputed
claims represent 12.61% of all eligible claims
.
SEE ANNEX C.1 FOR RATIO CALCULATIONS.
8. AGGREGATE MONTHLY SERVICING FEE.
(a) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is . . . . . . . . . . . . . $ 81,494.91
------------
(b) The amount of accrued and unpaid
Monthly Servicing Fees in respect of prior Due
Periods is. . . . . . . . . . . . . . . . . . . $ -0-
------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . $ 81,494.91
-----------
2
<PAGE>
9. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . $ -0-
------------
(b) The amount of accrued and unpaid Monthly
Subrogation Amount in respect of prior
Due Periods is. . . . . . . . . . . . . . . . . $ -0-
------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . $ -0-
------------
10. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . $ 22,203.55
------------
(b) The amount of accrued and unpaid
Monthly Administrator Fees in respect
of prior Due Periods is . . . . . . . . . . . . $ -0-
------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is . . . . $ 22,203.55
------------
11. THE CASH RESERVE ACCOUNT.
(a) The Insurance Reserve Amount/The Insurance
Deductible
(i) The Insurance Reserve Amount as
of the first day of the Due Period . . . . . $ 233,171.74
-------------
(ii) The aggregate Insurance Deductible
to be deposited by the Seller into the
Cash Reserve Account on the Deposit
Date with respect to additional Auto
Loans acquired . . . . . . . . . . . . . . . $ -0-
------------
(iii) The aggregate amount to be withdrawn
from the Insurance Reserve Amount,
deposited into the Collection Account
and applied against the aggregate
amount of the Insurance Deductible . . . . . $ 19,877.91
-------------
3
<PAGE>
(iv) The aggregate amount of Monthly
Subrogation Amount to be deposited
into the Insurance Reserve Amount
on the related Deposit Date. . . . . . . . . $ -0
-------------
(v) The Insurance Reserve Amount as of
the end of the Due Period is . . . . . . . . $ 213,293.83
-------------
(b) The Available Cash Reserve Amount
(i) The Required Cash Reserve Amount
(assuming all withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is . . . . . . . $1,553,850.51
-------------
(ii) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is . . . . . . . $1,634,458.90
-------------
(iii) The amount to be deposited to
(withdrawn from) the Available Cash
Reserve Amount with respect to the
current Distribution Date is . . . . . . . . $ (80,608.39)
-------------
(iv) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to be
made with respect to the current
Distribution Date are made) is . . . . . . . $1,553,850.51
-------------
(c) The total Cash Reserve Account as of the
end of the Due Period (after giving effect
to the deposits and withdrawals in (a) and
(b) above) is . . . . . . . . . . . . . . . . . . $1,767,144.34
-------------
4
<PAGE>
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . . $1,045,933.55
-------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . . $ 64,171.26
-------------
(c) Interest earned on and retained in the
Collection Account and interest earned
on the Cash Reserve Account and
transferred into the Collection Account
for the Due Period on the related
Deposit Date was. . . . . . . . . . . . . . . . . $ 14,580.95
-------------
(d) Total distributable funds with respect
to the related Due Period [a+b+c] was . . . . . . $1,124,685.76
-------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was. . . . . . . . . . . . -0-
-------------
(f) The amount of Available Funds and
interest earned on the Collection
Account remaining after the purchase
of additional Auto Loans with respect
to the related Due Period [d-e] is. . . . . . . . $1,124,685.76
-------------
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 6.50%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the Servicer
on such Distribution Date is. . . . . . . . . . . $ 81,494.91
-------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution date is. . . . . . . . . . . . . . . $ -0-
-------------
(c) The amount of the Monthly Administrator
Fee to be paid to the Master Administrator
on such Distribution Date is. . . . . . . . . . . $ 22,203.55
-------------
5
<PAGE>
(d) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Investor
Certificates at the Certificate Rate,
including any Shortfall so allocable is . . . . . $ 84,166.90
-------------
(e) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes payments in
reduction of principal with respect
to the Investor Certificates is . . . . . . . . . $ 724,938.49
-------------
(f) The total amount of the distribution
to be made on such Distribution Date
to the Investor Certificateholders [d+e] is . . . $ 809,105.39
-------------
(g) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Seller
Certificate at the Certificate Rate is. . . . . . $ 10,020.99
-------------
(h) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes a reduction of principal
with respect to the Seller Certificate is . . . . $ 138,493.07
-------------
(i) The amount to be deposited (withdrawn)in
the Cash Reserve Account is . . . . . . . . . . . $ (80,608.39)
-------------
(j) The amount to be retained in the
Collection Account with respect to
the Reinvestment Amount and the
Partial Payment Amount is . . . . . . . . . . . . $ 63,367.85
-------------
(k) The amount to be disbursed to the
Seller Certificateholder (other than the
amounts referred to in (g) and (h) is . . . . . . $ 80,608.39
-------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . . $ 229,122.45
-------------
6
<PAGE>
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal Balance
as of October 31, 1997 (after giving
effect to the disbursements in reduction
of principal, if any, on the immediately
preceding Distribution Date) was. . . . . . . . $14,813,566.58
--------------
(b) The Seller Certificate Principal
Balance as of October 31, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on the
immediately preceding Distribution
Date or the effect of the computation
of the Individual Sold Balance relating
to the purchase of additional Auto
Loans during the Interest-Only Period
in accordance with the terms of the
Pooling and Servicing Agreement) was. . . . . . $1,711,536.13
-------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an
Event of Administrator Termination or would constitute an
Event of Administrator Termination but for the requirement
that notice be given or time elapse or both [except as disclosed
on the attached Annex A].
7
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this certificate this 18th day of November 1997.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
--------------------------
Name: Scott Drath
Title: Vice President
8
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
EVENT OF MASTER ADMINISTRATOR TERMINATION
None
9
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of October 31, 1997 [the close of business on the last day of the
Due Period]
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
------------- ---------- ---------------------
current (0-29) 1314 $11,277,423
30 - 59 184 1,753,657
60 - 89 54 554,227
90 - 120 59 573,704
over 120 691 4,822,587
----- -----------
Totals: 2,302 $18,981,598
-----
-----
Aggregate Principal Balance of Defaulted
Auto Loans at October 31, 1997 (2,522,079)
-----------
Aggregate Principal Balance allocable
to Certificateholders $16,459,519
-----------
-----------
2. TOTAL AMOUNTS COLLECTED DURING THE DUE
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected
on the Auto Loans and deposited into the
Collection Account for the Due Period was . . . $866,483.80
-----------
(b) The total amount of Recoveries on
Defaulted Auto Loans collected on the
Auto Loans and deposited into the
Collection Account for the Due Period
was . . . . . . . . . . . . . . . . . . . . . . $160,375.25
-----------
(c) The total amounts collected on the Auto
Loans and deposited into the Collection
Account for the Due Period was
[a+b] . . . . . . . . . . . . . . . . . . . . . $1,026,859.05
-------------
10
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
22 $203,632.40
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 6.5%
(a) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes interest on the Investor
Certificates at the Certificate Rate, including
any Shortfall so allocable stated on the basis
of $1,000 Initial Principal Amount is . . . . . $ 2.548967
-----------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate
on the basis of $1,000 Initial Principal
Amount is . . . . . . . . . . . . . . . . . . . $ 21.954527
-----------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . $ 24.503494
-----------
11
<PAGE>
ANNEX C
TO
MASTER ADMINISTRATOR REPORT
DATED November 18, 1997
Calculation of Required Cash Reserve Amount as of the November 20,
1997 Distribution Date.
(i) The Investor Certificate Principal Balance equals
$15,538,505.07
(ii) Required Reserve Percentage equals 10%.
(iii) The Required Cash Reserve Amount equals (the product of (i)
and (ii)) $1,553,850.51
For purposes of this Annex C, the following term shall have the
following meaning:
"REQUIRED RESERVE PERCENTAGE" MEANS:
(a) for any Payment Date on which there is not an uncured Reserve
Requirement Event, 5%;
(b) if the Three-Month Delinquency Ratio for any Due Period exceeds
4% (a "Three Month Delinquency Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided, however, that if, for any Due Period following the
third Due Period following the occurrence of a Three Month
Delinquency Test, the Three Month Delinquency Ratio is less than
4% (a "Three Month Delinquency Cure"), the provisions of this
clause (b) shall no longer apply until another Three Month
Delinquency Test occurs;
(c) if the Delinquency Ratio for any Due Period exceeds 6% (a
"Delinquency Test"), the Required Reserve Percentage on
each succeeding Payment Date shall be 10%; provided, however,
that if, for any Due Period following the third Due Period
following the occurrence of the less than 6% (a "Delinquency
Cure"), the provisions of this clause (c) shall no longer
apply until another Delinquency Test occurs;
(d) if the Gross Loss Ratio for any Due Period exceeds 18% (a "Loss
Test"), the Required Reserve Percentage on each succeeding
Payment Date shall be 10%; provided, however, that if, for any
Due Period following the third Due Period following the
occurrence of the Loss Test, the Three Month Gross Ratio is less
than 18% (a "Loss Cure"), the provisions of this clause (d) shall
no longer apply until another Test occurs;
12
<PAGE>
(e) if the Three-Month Gross Loss Ratio for any Due Period exceeds
14.5% (a "Three Month Loss Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%; provided
however, that if, for any Due Period following the occurrence of
a Three Month Loss Test, the Three Month Gross Loss Ratio is less
than 14.5% (a "Three Month Loss Cure"), the provisions of this
clause (e) shall no longer apply until another Three Month Loss
Test occurs.
(f) if 20% of more of eligible claims of the Auto Loans Protection
Policy are not paid by the Insurance Companies within the time
specified therein, the Required Reserve Percentage on each
succeeding Payment Date shall be 10% as of the close of business
on the last day of the preceding Due Period;
13
<PAGE>
ANNEX C.1
<TABLE>
<CAPTION>
<S><C>
RATIOS
------
1. DELINQUENCY RATIO:
October Principal Balance 60+ days (net) = 1,658,439.01 = 8.74%
------------------------------------------ -------------------
October Aggregate Principal Balance 18,981,597.86
2. THREE MONTH DELINQUENCY RATIO:
Sum of August-October Principal Balances
60+ days (net) = 5,525,392.54 = 9.32%
------------------------------------------ -------------------
Sum of August-October Principal Balances 59,260,723.90
3. GROSS LOSS RATIO:
Twelve times the:
October Principal Balance of Defaulted
Auto Loans repossessed = 343,990.49 = 21.75%
------------------------------------------ -------------------
October Aggregate Principal Balance 18,981,597.86
4. THREE MONTH GROSS LOSS RATIO:
Twelve times the:
Sum of August-October Principal Balances
of Defaulted Auto Loans repossessed = 1,281,329.64 = 25.95%
------------------------------------------ -------------------
Sum of August-October Principal Balances 59,260,723.90
5. ALPI CLAIMS PAYMENT TEST:
Aggregate Principal Balance of
ALPI Claims not paid within timeframe = 1,738,443.94 = 59.05%
------------------------------------------ -------------------
Principal Balance of Eligible Claims 2,943,812.65
</TABLE>
14
<PAGE>
MASTER ADMINISTRATOR REPORT
----------------------------------------------------------
NAFCO AUTO TRUST - 3
For the December 22, 1997 Distribution Date
For the period beginning on November 1, 1997
and ending on November 30, 1997 (the "Due Period")
----------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of October 1, 1995, by and among Auto Funding II,
L.P., as Seller, the Master Administrator, Electronic Data Systems Corporation,
as Servicer and Bankers Trust Company, as Trustee, does hereby certify as
follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings
set forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is an Officer of the Master Administrator.
4. The date of this Report is December 18, 1997.
5. POOL FACTOR.
(a) The Pool Factor with respect
to November 1, 1997 was . . . . . . . . . . . . . .44862406
--------------
(b) The Pool Factor with respect to
November 30, 1997 was . . . . . . . . . . . . . . .42629330
--------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of November 1, 1997
(after giving effect to the disbursements
in reduction of principal, if any,
on the immediately preceding
Distribution Date) was. . . . . . . . . . . . . . $14,813,566.58
--------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of November 1, 1997 (after
giving effect to the disbursements
in reduction of principal, if any, on
the immediately preceding Distribution
Date) was.. . . . . . . . . . . . . . . . . . . . $ 1,711,536.13
--------------
7. OCCURRENCE OF A REQUIRED RESERVE EVENT
(a) The Delinquency Ratio is. . . . . . . . . . . . . *12.01%
--------------
(b) The Three Month Deliquency Ratio is . . . . . . . *10.07%
--------------
(c) The Gross Loss Ratio is . . . . . . . . . . . . . *18.65%
--------------
(d) The Three Month Gross Loss Ratio is . . . . . . . *25.38%
--------------
(e) The percentage of eligible claims on the
ALPI policy not paid in a timely manner
is(*) . . . . . . . . . . . . . . . . . . . . . . *49.01%
--------------
(f) The Required Reserve Percentage is. . . . . . . . 10.00%
--------------
(g) * Indicates which Required Reserve Event has occurred.
(*) The percentage of claims on the ALPI policy not paid in a timely manner
includes $496,001.95 of claims which are currently in dispute. Such disputed
claims represent 28.81% of all eligible claims.
SEE ANNEX C.1 FOR RATIO CALCULATIONS.
8. AGGREGATE MONTHLY SERVICING FEE.
(a) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is . . . . . . . . . . . . . . $ 81,814.72
--------------
(b) The amount of accrued and unpaid
Monthly Servicing Fees in respect of
prior Due Periods is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . . $ 81,814.72
--------------
2
<PAGE>
9. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . . $ -0-
--------------
(b) The amount of accrued and unpaid Monthly
Subrogation Amount in respect of prior
Due Periods is . . . . . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . . $ -0-
--------------
10. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . . $ 17,237.48
--------------
(b) The amount of accrued and unpaid
Monthly Administrator Fees in respect
of prior Due Periods is . . . . . . . . . . . . . $ -0-
--------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is . . . . . $ 17,237.48
--------------
11. THE CASH RESERVE ACCOUNT.
(a) The Insurance Reserve Amount/The Insurance
Deductible
(i) The Insurance Reserve Amount as
of the first day of the Due Period. . . . . $ 213,293.83
--------------
(ii) The aggregate Insurance Deductible
to be deposited by the Seller into the
Cash Reserve Account on the Deposit
Date with respect to additional Auto
Loans acquired. . . . . . . . . . . . . . . $ -0-
--------------
(iii) The aggregate amount to be withdrawn
from the Insurance Reserve Amount,
deposited into the Collection Account
and applied against the aggregate
amount of the Insurance Deductible. . . . . $ 11,819.45
--------------
3
<PAGE>
(iv) The aggregate amount of Monthly
Subrogation Amount to be deposited
into the Insurance Reserve Amount
on the related Deposit Date . . . . . . . . $ -0-
--------------
(v) The Insurance Reserve Amount as of
the end of the Due Period
is. . . . . . . . . . . . . . . . . . . . . $ 201,474.38
--------------
(b) The Available Cash Reserve Amount
(i) The Required Cash Reserve Amount
(assuming all withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is. . . . . . . $ 1,481,356.66
--------------
(ii) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is. . . . . . . $ 1,553,850.51
--------------
(iii) The amount to be deposited to
(withdrawn from) the Available Cash
Reserve Amount with respect to the
current Distribution Date is. . . . . . . . $ (72,493.85)
--------------
(iv) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to be
made with respect to the current
Distribution Date are made) is. . . . . . . $ 1,481,356.66
--------------
(c) The total Cash Reserve Account as of the
end of the Due Period (after giving effect
to the deposits and withdrawals in (a) and
(b) above) is . . . . . . . . . . . . . . . . . . $ 1,682,831.04
--------------
4
<PAGE>
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . . $ 861,383.90
--------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . . $ 63,367.85
--------------
(c) Interest earned on and retained in the
Collection Account and interest earned
on the Cash Reserve Account and
transferred into the Collection Account
for the Due Period on the related
Deposit Date was . . . . . . . . . . . . . . . . $ 11,841.57
--------------
(d) Total distributable funds with respect
to the related Due Period [a+b+c] was . . . . . . $ 936,593.32
--------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was. . . . . . . . . . . . $ -0-
--------------
(f) The amount of Available Funds and
interest earned on the Collection
Account remaining after the purchase
of additional Auto Loans with respect
to the related Due Period [d-e] is. . . . . . . . $ 936,593.32
--------------
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 6.50%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the Servicer
on such Distribution Date is. . . . . . . . . . . $ 81,814.72
--------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution date is. . . . . . . . . . . . . . . $ -0-
--------------
(c) The amount of the Monthly Administrator
Fee to be paid to the Master Administrator
on such Distribution Date is. . . . . . . . . . . $ 17,237.48
--------------
5
<PAGE>
(d) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Investor
Certificates at the Certificate Rate,
including any Shortfall so allocable is . . . . . $ 80,240.15
--------------
(e) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes payments in
reduction of principal with respect
to the Investor Certificates is . . . . . . . . . $ 737,361.96
--------------
(f) The total amount of the distribution
to be made on such Distribution Date
to the Investor Certificateholders [d+e] is . . . $ 817,602.11
--------------
(g) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Seller
Certificate at the Certificate Rate is. . . . . . $ -0-
--------------
(h) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes a reduction of principal
with respect to the Seller Certificate is . . . . $ -0-
--------------
(i) The amount to be deposited (withdrawn)in
the Cash Reserve Account is . . . . . . . . . . . $ (72,493.85)
--------------
(j) The amount to be retained in the
Collection Account with respect to
the Reinvestment Amount and the
Partial Payment Amount is . . . . . . . . . . . . $ 67,496.80
--------------
(k) The amount to be disbursed to the
Seller Certificateholder (other than the
amounts referred to in (g) and (h) is . . . . . . $ 24,936.06
--------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . . $ 24,936.06
--------------
6
<PAGE>
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal Balance
as of November 30, 1997 (after giving
effect to the disbursements in reduction
of principal, if any, on the immediately
preceding Distribution Date) was. . . . . . . . . $14,076,204.62
--------------
(b) The Seller Certificate Principal
Balance as of November 30, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on the
immediately preceding Distribution
Date or the effect of the computation
of the Individual Sold Balance relating
to the purchase of additional Auto
Loans during the Interest-Only Period
in accordance with the terms of the
Pooling and Servicing Agreement) was. . . . . . . $ 1,711,536.13
--------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an
Event of Administrator Termination or would constitute an
Event of Administrator Termination but for the requirement
that notice be given or time elapse or both [except as disclosed
on the attached Annex A].
7
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this certificate this 18th day of December 1997.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
------------------------------
Name: Scott Drath
Title: Vice President
8
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED December 18, 1997
EVENT OF MASTER ADMINISTRATOR TERMINATION
None
9
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED December 18, 1997
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of November 30, 1997 [the close of business on the last day of the
Due Period]
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
-------------- ---------- ---------------------
current (0-29) 1239 $10,344,091
30 - 59 206 1,903,659
60 - 89 57 594,948
90 - 120 40 388,461
over 120 735 5,103,897
----- -----------
Totals: 2,277 $18,355,056
-----
-----
Aggregate Principal Balance of Defaulted
Auto Loans at November 30, 1997. . . . . . . . . . . . (2,694,829)
--------------
Aggregate Principal Balance allocable
to Certificateholders. . . . . . . . . . . . . . . . . $ 15,640,227
--------------
--------------
2. TOTAL AMOUNTS COLLECTED DURING THE DUE
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected
on the Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 679,886.02
--------------
(b) The total amount of Recoveries on
Defaulted Auto Loans collected on the
Auto Loans and deposited into the
Collection Account for the Due Period was . . . . $ 165,549.48
--------------
(c) The total amounts collected on the Auto
Loans and deposited into the Collection
Account for the Due Period was [a+b]. . . . . . . $ 845,435.50
--------------
10
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
35 $349,946.06
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 6.5%
(a) The amount of the aggregate distribution to
be made on such Distribution Date which
constitutes interest on the Investor Certificates
at the Certificate Rate, including any
Shortfall so allocable stated on the basis of
$1,000 Initial Principal Amount is. . . . . . . . $ 2.430047
--------------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate on the
basis of $1,000 Initial Principal Amount is . . . $ 22.330768
--------------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . . $ 24.760815
--------------
11
<PAGE>
ANNEX C
TO
MASTER ADMINISTRATOR REPORT
DATED December 18, 1997
Calculation of Required Cash Reserve Amount as of the December 22, 1997
Distribution Date.
(i) The Investor Certificate Principal
Balance equals $14,813,566.58
(ii) Required Reserve Percentage equals 10%.
(iii) The Required Cash Reserve Amount equals (the product of (i)
and (ii)) $1,481,356.66
For purposes of this Annex C, the following term shall have the
following meaning:
"REQUIRED RESERVE PERCENTAGE" MEANS:
(a) for any Payment Date on which there is not an uncured Reserve
Requirement Event, 5%;
(b) if the Three-Month Delinquency Ratio for any Due Period
exceeds 4% (a "Three Month Delinquency Test"), the
Required Reserve Percentage on each succeeding Payment
Date shall be 10%; provided, however, that if, for any Due
Period following the third Due Period following the
occurrence of a Three Month Delinquency Test, the Three
Month Delinquency Ratio is less than 4% (a "Three Month
Delinquency Cure"), the provisions of this clause (b) shall
no longer apply until another Three Month Delinquency Test
occurs;
(c) if the Delinquency Ratio for any Due Period exceeds 6% (a
"Delinquency Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however, that
if, for any Due Period following the third Due Period following
the occurrence of the less than 6% (a "Delinquency Cure"), the
provisions of this clause (c) shall no longer apply until another
Delinquency Test occurs;
(d) if the Gross Loss Ratio for any Due Period exceeds 18%
(a "Loss Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however,
that if, for any Due Period following the third Due Period
following the occurrence of the Loss Test, the Three Month
Gross Ratio is less than 18% (a "Loss Cure"), the provisions
of this clause (d) shall no longer apply until another Test
occurs;
12
<PAGE>
(e) if the Three-Month Gross Loss Ratio for any Due Period exceeds
14.5% (a "Three Month Loss Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided however, that if, for any Due Period following the
occurrence of a Three Month Loss Test, the Three Month
Gross Loss Ratio is less than 14.5% (a "Three Month
Loss Cure"), the provisions of this clause (e) shall no
longer apply until another Three Month Loss Test
occurs.
(f) if 20% of more of eligible claims of the Auto Loans
Protection Policy are not paid by the Insurance Companies
within the time specified therein, the Required Reserve
Percentage on each succeeding Payment Date shall
be 10% as of the close of business on the last day
of the preceding Due Period;
13
<PAGE>
ANNEX C.1
<TABLE>
<CAPTION>
<S><C>
RATIOS
------
1. DELINQUENCY RATIO:
November Principal Balance 60+ days (net) = 2,202,199.40 = 12.01%
------------------------------------------ -------------------
November Aggregate Principal Balance 18,335,056.41
2. THREE MONTH DELINQUENCY RATIO:
Sum of September-November Principal Balances
60+ days (net) = 5,744,587.07 = 10.07%
------------------------------------------ -------------------
Sum of September-November Principal Balances 57,066,260.67
3. GROSS LOSS RATIO:
Twelve times the:
November Principal Balance of Defaulted
Auto Loans repossessed = 285,005.27 = 18.65%
------------------------------------------ -------------------
November Aggregate Principal Balance 18,335,056.41
4. THREE MONTH GROSS LOSS RATIO:
Twelve times the:
Sum of September-November Principal Balances
of Defaulted Auto Loans repossessed = 1,206,766.66 = 25.38%
------------------------------------------ -------------------
Sum of September-November Principal Balances 57,066,260.67
5. ALPI CLAIMS PAYMENT TEST:
Aggregate Principal Balance of
ALPI Claims not paid within timeframe = 843,616.17 = 49.01%
------------------------------------------ -------------------
Principal Balance of Eligible Claims 1,721,388.46
</TABLE>
14
<PAGE>
MASTER ADMINISTRATOR REPORT
------------------------------------------------------------
NAFCO AUTO TRUST - 3
For the January 20, 1998 Distribution Date
For the period beginning on December 1, 1997
and ending on December 31, 1997 (the "Due Period")
------------------------------------------------------------
The undersigned, a duly authorized officer of NYLIFE SFD Holding Inc., as
Master Administrator (the "Master Administrator"), pursuant to Section 5.11 of
the Amended and Restated Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of October 1, 1995, by and among Auto Funding II,
L.P., as Seller, the Master Administrator, Electronic Data Systems Corporation,
as Servicer and Bankers Trust Company, as Trustee, does hereby certify as
follows:
1. Capitalized terms used in this Master Administrator Report and
not otherwise defined herein shall have the respective meanings set
forth in the Pooling and Servicing Agreement.
2. NYLIFE SFD Holding Inc. is, as of the date hereof, the Master
Administrator under the Pooling and Servicing Agreement.
3. The undersigned is an Officer of the Master Administrator.
4. The date of this Report is January 15, 1998.
5. POOL FACTOR.
(a) The Pool Factor with respect to
December 1, 1997 was. . . . . . . . . . . . . . .42629330
---------------
(b) The Pool Factor with respect to
December 31, 1997 was . . . . . . . . . . . . . .40244984
---------------
6. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (BEGINNING OF DUE
PERIOD).
(a) The Investor Certificate Principal
Balance as of December 1, 1997
(after giving effect to the disbursements
in reduction of principal, if any,
on the immediately preceding
Distribution Date) was. . . . . . . . . . . . . $ 14,076,204.62
---------------
1
<PAGE>
(b) The Seller Certificate Principal
Balance as of December 1, 1997 (after
giving effect to the disbursements
in reduction of principal, if any, on
the immediately preceding Distribution
Date) was . . . . . . . . . . . . . . . . . . . $ 1,711,536.13
---------------
7. OCCURRENCE OF A REQUIRED RESERVE EVENT
(a) The Delinquency Ratio is . . . . . . . . . . . . . . *11.91%
---------------
(b) The Three Month Deliquency Ratio is. . . . . . . . . *10.85%
---------------
(c) The Gross Loss Ratio is. . . . . . . . . . . . . . . *16.09%
---------------
(d) The Three Month Gross Loss Ratio is. . . . . . . . . *18.90%
---------------
(e) The percentage of eligible claims on the
ALPI policy not paid in a timely manner
is(*). . . . . . . . . . . . . . . . . . . . . . . . * 52.31%
---------------
(f) The Required Reserve Percentage is . . . . . . . . . 10.00%
---------------
(g) * Indicates which Required Reserve Event has occurred.
(*) The percentage of claims on the ALPI policy not paid in a timely manner
includes $478,056.63 of claims which are currently in dispute. Such disputed
claims represent 25.44% of all eligible claims.
SEE ANNEX C.1 FOR RATIO CALCULATIONS.
8. AGGREGATE MONTHLY SERVICING FEE.
(a) The Monthly Servicing Fee owing
to the Servicer on the related
Distribution Date is. . . . . . . . . . . . . . $ 77,454.77
---------------
(b) The amount of accrued and unpaid
Monthly Servicing Fees in respect of
prior Due Periods is . . . . . . . . . . . . . $ -0-
---------------
(c) The total Monthly Servicing Fee paid
or payable to the Servicer in respect
of such Due Period [a+b] is . . . . . . . . . . $ 77,454.77
---------------
2
<PAGE>
9. AGGREGATE MONTHLY SUBROGATION AMOUNT.
(a) The Monthly Subrogation Amount
owing on the related Distribution
Date is . . . . . . . . . . . . . . . . . . . . $ -0-
---------------
(b) The amount of accrued and unpaid Monthly
Subrogation Amount in respect of prior
Due Periods is . . . . . . . . . . . . . . . . $ -0-
---------------
(c) The total Monthly Subrogation Amount
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is . . . . $ -0-
---------------
10. AGGREGATE MONTHLY ADMINISTRATOR FEE.
(a) The Monthly Administrator Fee owing
on the related Distribution Date is . . . . . . $ 19,121.76
---------------
(b) The amount of accrued and unpaid
Monthly Administrator Fees in respect
of prior Due Periods is . . . . . . . . . . . . $ -0-
---------------
(c) The total Monthly Administrator Fee
paid or payable to the Master Administrator
in respect of such Due Period [a+b] is. . . . . $ 19,121.76
---------------
11. THE CASH RESERVE ACCOUNT.
(a) The Insurance Reserve Amount/The Insurance
Deductible
(i) The Insurance Reserve Amount as
of the first day of the Due Period . . . . $ 201,474.38
---------------
(ii) The aggregate Insurance Deductible
deposited by the Seller into the
Cash Reserve Account with respect
to Auto Loans acquired.. . . . . . . . . . $ 130,000.00
---------------
(iii)The aggregate amount to be withdrawn
from the Insurance Reserve Amount,
deposited into the Collection Account
and applied against the aggregate
amount of the Insurance Deductible . . . . $ 51,886.11
---------------
3
<PAGE>
(iv) The aggregate amount of Monthly
Subrogation Amount to be deposited
into the Insurance Reserve Amount
on the related Deposit Date. . . . . . . . $ -0
---------------
(v) The Insurance Reserve Amount as of
the end of the Due Period
is . . . . . . . . . . . . . . . . . . . . $ 279,588.27
---------------
(b) The Available Cash Reserve Amount
(i) The Required Cash Reserve Amount
(assuming all withdrawals or deposits to
be made with respect to the current
Distribution Date are made) is . . . . . . $ 1,407,620.46
---------------
(ii) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(prior to any withdrawals or deposits
to be made with respect to the current
Distribution Date are made) is . . . . . . $ 1,481,356.66
---------------
(iii)The amount to be deposited to
(withdrawn from) the Available Cash
Reserve Amount with respect to the
current Distribution Date is . . . . . . . $ (73,736.20)
---------------
(iv) The Available Cash Reserve Amount
available for deposit to the Collection
Account on the related Deposit Date
(after any withdrawals or deposits to be
made with respect to the current
Distribution Date are made) is . . . . . . $ 1,407,620.46
---------------
(c) The total Cash Reserve Account as of the
end of the Due Period (after giving effect
to the deposits and withdrawals in (a) and
(b) above) is . . . . . . . . . . . . . . . . . $ 1,687,208.73
---------------
4
<PAGE>
12. AVAILABLE FUNDS.
(a) The amount of Available Funds with
respect to the related Due Period was . . . . . $ 954,721.33
---------------
(b) The amount of Available Funds with
respect to the immediately preceding
Due Period that were retained in the
Collection Account was. . . . . . . . . . . . . $ 67,496.80
---------------
(c) Interest earned on and retained in the
Collection Account and interest earned
on the Cash Reserve Account and
transferred into the Collection Account
for the Due Period on the related
Deposit Date was. . . . . . . . . . . . . . . . $ 12,985.47
---------------
(d) Total distributable funds with respect
to the related Due Period [a+b+c] was . . . . . $ 1,035,203.60
---------------
(e) The amount of Available Funds used
to purchase additional Auto Loans during
the related Due Period was . . . . . . . $ -0-
---------------
(f) The amount of Available Funds and
interest earned on the Collection
Account remaining after the purchase
of additional Auto Loans with respect
to the related Due Period [d-e] is. . . . . . . $ 1,035,203.60
---------------
13. DISBURSEMENTS TO BE MADE ON THE RELATED DISTRIBUTION DATE.
The Certificate Rate is 6.50%.
(a) The amount of the aggregate Monthly
Servicing Fee to be paid to the Servicer
on such Distribution Date is. . . . . . . . . . $ 77,454.77
---------------
(b) The amount of the aggregate Monthly
Subrogation Amount to be paid to the
Master Administrator on such
Distribution date is. . . . . . . . . . . . . . $ -0-
---------------
(c) The amount of the Monthly Administrator
Fee to be paid to the Master Administrator
on such Distribution Date is. . . . . . . . . . $ 19,121.76
---------------
5
<PAGE>
(d) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Investor
Certificates at the Certificate Rate,
including any Shortfall so allocable is . . . . $ 76,246.11
---------------
(e) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes payments in
reduction of principal with respect
to the Investor Certificates is . . . . . . . . $ 787,310.80
---------------
(f) The total amount of the distribution
to be made on such Distribution Date
to the Investor Certificateholders [d+e] is . . $ 863,556.91
---------------
(g) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes interest on the Seller
Certificate at the Certificate Rate is. . . . . $ 8,800.59
---------------
(h) The amount of the aggregate distribution
to be made on such Distribution Date
which constitutes a reduction of principal
with respect to the Seller Certificate is . . . $ -0-
---------------
(i) The amount to be deposited (withdrawn)in
the Cash Reserve Account is . . . . . . . . . . $ (73,736.20)
---------------
(j) The amount to be retained in the
Collection Account with respect to
the Reinvestment Amount and the
Partial Payment Amount is . . . . . . . . . . . $ 66,269.57
---------------
(k) The amount to be disbursed to the
Seller Certificateholder (other than the
amounts referred to in (g) and (h) is . . . . . $ 73,736.20
---------------
(l) The total amount of the
distribution to be made to the
Seller Certificateholders [g+h+k] is. . . . . . $ 82,536.79
---------------
6
<PAGE>
14. INVESTOR AND SELLER CERTIFICATE PRINCIPAL BALANCE (END OF DUE PERIOD).
(a) The Investor Certificate Principal Balance
as of December 31, 1997 (after giving
effect to the disbursements in reduction
of principal, if any, on the immediately
preceding Distribution Date) was. . . . . . . . $ 13,288,893.82
---------------
(b) The Seller Certificate Principal
Balance as of December 31, 1997 (after
giving effect to the disbursements in
reduction of principal, if any, on the
immediately preceding Distribution
Date or the effect of the computation
of the Individual Sold Balance relating
to the purchase of additional Auto
Loans during the Interest-Only Period
in accordance with the terms of the
Pooling and Servicing Agreement) was. . . . . . $ 1,711,536.13
---------------
15. EVENTS OF ADMINISTRATOR TERMINATION.
No event has occurred and is continuing which constitutes an
Event of Administrator Termination or would constitute an
Event of Administrator Termination but for the requirement
that notice be given or time elapse or both [except as disclosed
on the attached Annex A].
7
<PAGE>
IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this certificate this 15th day of January 1998.
NYLIFE SFD Holding INC.
as Master Administrator
By: /s/ Scott Drath
-----------------------
Name: Scott Drath
Title: Vice President
8
<PAGE>
ANNEX A
TO
MASTER ADMINISTRATOR REPORT
DATED January 15, 1998
EVENT OF MASTER ADMINISTRATOR TERMINATION
None
9
<PAGE>
ANNEX B
TO
MASTER ADMINISTRATOR REPORT
DATED January 15, 1998
In addition to the information required by items 4-16 of the Master
Administrator Report the following information is to be included in the report
delivered to Investor Certificateholders pursuant to Section 7.05 of the Pooling
and Servicing Agreement:
1. AGGREGATE PRINCIPAL BALANCE OF THE AUTO LOANS.
As of December 31, 1997 [the close of business on the last day of the
Due Period]
Number of Days Number of Aggregate Principal
Delinquent Auto Loans Balance of Auto Loans
-------------- ---------- ---------------------
current (0-29) 1218 $ 9,905,768
30 - 59 181 1,662,313
60 - 89 56 509,173
90 - 120 36 345,310
over 120 764 5,198,000
------- ------------
Totals: 2,255 $ 17,620,564
-------
-------
Aggregate Principal Balance of Defaulted
Auto Loans at December 31, 1997 (2,855,127)
---------------
Aggregate Principal Balance allocable
to Certificateholders $14,765,437
---------------
---------------
2. TOTAL AMOUNTS COLLECTED DURING THE DUE
PERIOD AND DEPOSITED INTO THE COLLECTION ACCOUNT.
(a) The total amount of Payments collected
on the Auto Loans and deposited into the
Collection Account for the Due Period was . . . $ 701,821.62
---------------
(b) The total amount of Recoveries on
Defaulted Auto Loans collected on the
Auto Loans and deposited into the
Collection Account for the Due Period was . . . $ 202,240.83
---------------
(c) The total amounts collected on the Auto
Loans and deposited into the Collection
Account for the Due Period was [a+b]. . . . . . $ 904,062.45
---------------
10
<PAGE>
3. DEFAULTED AUTO LOANS.
Auto Loans that became Defaulted Auto Loans during the Due Period:
Number of Aggregate Principal
Auto Loans Balance of Auto Loans
---------- ---------------------
38 $406,193.42
4. THE INFORMATION SPECIFIED IN ITEM 13(d) THROUGH (f)
STATED ON THE BASIS OF $1,000 INITIAL PRINCIPAL AMOUNT.
The Certificate Rate is 6.5%
(a) The amount of the aggregate distribution to
be made on such Distribution Date which
constitutes interest on the Investor Certificates
at the Certificate Rate, including any
Shortfall so allocable stated on the basis of
$1,000 Initial Principal Amount is . . . . . . $ 2.309089
---------------
(b) The amount of the aggregate distribution
to be made on such Distribution Date which
constitutes payments in reduction of principal
with respect to the Investor Certificate on the
basis of $1,000 Initial Principal Amount is . . $ 23.843452
---------------
(c) The total amount of the distribution to be
made on such Distribution Date to the Investor
Certificateholders on the basis of $1,000
Initial Principal Amount is . . . . . . . . . . $ 26.152541
---------------
11
<PAGE>
ANNEX C
TO
MASTER ADMINISTRATOR REPORT
DATED January 15, 1998
Calculation of Required Cash Reserve Amount as of the January 20, 1998
Distribution Date.
(i) The Investor Certificate Principal Balance equals $14,076,204.62
(ii) Required Reserve Percentage equals 10%.
(iii) The Required Cash Reserve Amount equals (the product of (i) and
(ii)) $1,407,620.46
For purposes of this Annex C, the following term shall have the
following meaning:
"REQUIRED RESERVE PERCENTAGE" MEANS:
(a) for any Payment Date on which there is not an uncured
Reserve Requirement Event, 5%;
(b) if the Three-Month Delinquency Ratio for any Due Period
exceeds 4% (a "Three Month Delinquency Test"), the
Required Reserve Percentage on each succeeding Payment
Date shall be 10%; provided, however, that if, for any Due
Period following the third Due Period following the
occurrence of a Three Month Delinquency Test, the Three
Month Delinquency Ratio is less than 4% (a "Three Month
Delinquency Cure"), the provisions of this clause (b) shall
no longer apply until another Three Month Delinquency Test
occurs;
(c) if the Delinquency Ratio for any Due Period exceeds 6% (a
"Delinquency Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however, that
if, for any Due Period following the third Due Period following
the occurrence of the less than 6% (a "Delinquency Cure"), the
provisions of this clause (c) shall no longer apply until another
Delinquency Test occurs;
(d) if the Gross Loss Ratio for any Due Period exceeds 18%
(a "Loss Test"), the Required Reserve Percentage on each
succeeding Payment Date shall be 10%; provided, however,
that if, for any Due Period following the third Due Period
following the occurrence of the Loss Test, the Three Month
Gross Ratio is less than 18% (a "Loss Cure"), the provisions
of this clause (d) shall no longer apply until another Test
occurs;
12
<PAGE>
(e) if the Three-Month Gross Loss Ratio for any Due Period exceeds
14.5% (a "Three Month Loss Test"), the Required Reserve
Percentage on each succeeding Payment Date shall be 10%;
provided however, that if, for any Due Period following the
occurrence of a Three Month Loss Test, the Three Month
Gross Loss Ratio is less than 14.5% (a "Three Month
Loss Cure"), the provisions of this clause (e) shall no
longer apply until another Three Month Loss Test
occurs.
(f) if 20% of more of eligible claims of the Auto Loans
Protection Policy are not paid by the Insurance Companies
within the time specified therein, the Required Reserve
Percentage on each succeeding Payment Date shall
be 10% as of the close of business on the last day
of the preceding Due Period;
13
<PAGE>
ANNEX C.1
<TABLE>
<CAPTION>
<S><C>
RATIOS
------
1. DELINQUENCY RATIO:
December Principal Balance 60+ days (net) = 2,099,031.37 = 11.91%
------------------------------------------ -------------------
December Aggregate Principal Balance 17,620,564.73
2. THREE MONTH DELINQUENCY RATIO:
Sum of October-December Principal Balances
60+ days (net) = 5,959,669.78 = 10.85%
------------------------------------------ -------------------
Sum of October-December Principal Balances 54,937,219.00
3. GROSS LOSS RATIO:
Twelve times the:
December Principal Balance of Defaulted
Auto Loans repossessed = 236,279.44 = 16.09%
------------------------------------------ -------------------
December Aggregate Principal Balance 17,620,564.73
4. THREE MONTH GROSS LOSS RATIO:
Twelve times the:
Sum of October-December Principal Balances
of Defaulted Auto Loans repossessed = 865,275.20 = 18.90%
------------------------------------------ -------------------
Sum of October-December Principal Balances 54,937,219.00
5. ALPI CLAIMS PAYMENT TEST:
Aggregate Principal Balance of
ALPI Claims not paid within timeframe = 982,953.93 = 52.31%
------------------------------------------ -------------------
Principal Balance of Eligible Claims 1,879,034.40
</TABLE>
14
