Exhibit 99
NATIONSBANK, N.A.
MONTHLY SERVICING REPORT - BOATMEN'S AUTO TRUST 1995-A
JUNE 1, 1997 THROUGH JUNE 30, 1997
A. ORIGINAL DEAL PARAMETER INPUTS
- ---------------------------------
(A) Total Portfolio Balance $303,441,223.00
(B) Class A-1 Notes
(i) Class A-1 Notes Percentage 28.11%
(ii) Class A-1 Notes Balance $85,300,000.00
(iii) Class A-1 Notes Rate 5.7725%
(C) Class A-2 Notes
(i) Class A-2 Notes Percentage 34.41%
(ii) Class A-2 Notes Balance $104,427,000.00
(iii) Class A-2 Notes Rate 5.90%
(D) Class A-3 Notes
(i) Class A-3 Notes Percentage 33.47%
(ii) Class A-3 Notes Balance $101,576,574.00
(iii) Class A-3 Notes Rate 6.10%
(E) Class B Certificates
(i) Class B Certificates Percentage 4.00%
(ii) Class B Certificates Balance $12,137,649.00
(iii) Class B Certificates Rate 6.35%
(F) Servicing Fee Rate 1.00%
(G) Weighted Average Coupon (WAC) 8.51%
(H) Weighted Average Original Maturity (WAOM) 54.09 months
(I) Weighted Average Remaining Maturity (WAM) 42.79 months
(J) Number of Receivables 32,378
(K) Reserve Account
(i) Reserve Account Initial Deposit Percentage 2.00%
(ii) Reserve Account Initial Deposit $6,068,825.00
(iii) Specified Reserve Account Balance (K(iii)(c)
if 1.25% loss and delinq triggers hit -
otherwise greater of K(iii)(a or b))
(a) Percent of Initial Pool Balance 2.00%
(b) Percent of Remaining Pool Balance 3.25%
(c) Trigger Percent of Remaining Pool Balance 6.00%
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
- ------------------------------------------------
(A) Total Portfolio Balance $96,877,463.51
(B) Total Note and Certificate Pool Factor 0.3192627
(C) Class A-1 Notes
(i) Class A-1 Notes Balance $0.00
(ii) Class A-1 Notes Pool Factor 0.0000000
(D) Class A-2 Notes
(i) Class A-2 Notes Balance $0.00
(ii) Class A-2 Notes Pool Factor 0.0000000
(E) Class A-3 Notes
(i) Class A-3 Notes Balance $84,739,814.51
(ii) Class A-3 Notes Pool Factor 0.8342456
(F) Class B Certificates
(i) Class B Certificates Balance $12,137,649.00
(ii) Class B Certificates Pool Factor 1.0000000
(G) Reserve Account Balance $6,068,824.46
(H) Cumulative Net Losses for All Prior Periods $1,599,834.67
(I) Net Loss Ratio for Second Preceding Period 0.83%
(J) Net Loss Ratio for Preceding Period 0.23%
(K) Delinquency Ratio for Second Preceding Period 0.65%
(L) Delinquency Ratio for Preceding Period 0.45%
(M) Weighted Average Coupon (WAC) 8.57%
(N) Weighted Average Remaining Maturity (WAM) 27.19 months
(O) Number of Receivables 16,866
C. INPUTS FROM THE MAINFRAME
- ----------------------------
(A) Simple Interest Receivables Principal
(i) Principal Collections $6,111,546.43
(ii) Not Used 0.00
(iii) Repurchased Loan Proceeds Related to Principal 0.00
(iv) Other Refunds Related to Principal 0.00
(B) Simple Interest Receivables Interest
(i) Interest Collections 708,880.55
(ii) Repurchased Loan Proceeds Related to Interest 0.00
(C) Weighted Average Coupon (WAC) 8.57%
(D) Weighted Average Remaining Maturity (WAM) 26.51 months
(E) Remaining Number of Receivables 16,138
(F) Delinquent Receivables
Dollar Amount # Units
------------- --------
(i) 30-59 Days Delinquent 2,026,197 2.23% 350 2.17%
(ii) 60-89 Days Delinquent 358,380 0.40% 69 0.43%
(iii) 90 Days or More Delinquent 168,978 0.19% 28 0.17%
(G) Repossessions
Dollar Amount # Units
------------- --------
296,732 0.33% 38 0.24%
D. INPUTS DERIVED FROM OTHER SOURCES
- ------------------------------------
(A) Reserve Account Investment Income $27,485.77
(B) Aggregate Net Losses before Liquidation Proceeds and
Recoveries for Collection Period 76,779.32
(C) Liquidated Receivables Information
(i) Not Used 0.00
(ii) Not Used 0.00
(iii) Recoveries on Previously Liquidated Contracts 21,623.98
(D) Aggregate Net Losses for Collection Period 55,155.34
(E) Actual Number of Days in Interest Period 29.00
I. COLLECTIONS
- --------------
Interest:
(A) Interest Collections $708,880.55
(B) Not Used 0.00
(C) Repurchased Loan Proceeds Related to Interest 0.00
(D) Recoveries from Prior Month Charge Offs 21,623.98
(E) Investment Earnings from the Reserve Account 27,485.77
(F) Total Interest Collections 757,990.30
Principal:
(G) Principal Payments Received $6,111,546.43
(H) Not Used 0.00
(I) Repurchased Loan Proceeds Related to Principal 0.00
(J) Other Refunds Related to Principal 0.00
(K) Total Principal Collections 6,111,546.43
(L) Total Collections $6,869,536.73
II. DISTRIBUTIONS Per $1,000 of
Original Balance
----------------
(A) Total Interest Collections $757,990.30
(B) Servicing Fee $80,731.22 0.27
Interest Per $1,000 of
(C) Class A-1 Notes Monthly Interest Original Balance
----------------
(i) Class A-1 Notes Monthly Interest Due $0.00 0
(ii) Class A-1 Notes Monthly Interest Paid
(after reserve fund draw) 0.00 0
(iii) Class A-1 Notes Monthly Interest
----------
Shortfall (after reserve fund draw) $0.00 0
(D) Class A-2 Notes Monthly Interest
(i) Class A-2 Notes Monthly Interest Due $0.00 0
(ii) Class A-2 Notes Monthly Interest Paid
(after reserve fund draw) 0.00 0
(iii) Class A-2 Notes Monthly Interest
----------
Shortfall (after reserve fund draw) $0.00 0
(E) Class A-3 Notes Monthly Interest
(i) Class A-3 Notes Monthly Interest Due $430,760.72 4.240748696
(ii) Class A-3 Notes Monthly Interest
Paid (after reserve fund draw) 430,760.72 4.240748696
----------
(iii) Class A-3 Notes Monthly Interest
Shortfall (after reserve fund draw) $0.00 0
(F) Class B Certificates Monthly Interest
(i) Class B Certificates Monthly Interest
Due $64,228.39 5.291666667
(ii) Class B Certificates Monthly Interest
Paid (after reserve fund draw) 64,228.39 5.291666667
---------
(iii) Class B Certificates Monthly Interest
Shortfall (after reserve fund draw) $0.00 0
(G) Total Note and Certificate Interest Paid
(after reserve fund draw) $494,989.12
(H) Excess Interest $182,269.96
Principal
(I) Total Principal Collections $6,111,546.43
(J) Draw on Reserve Fund for realized
losses 76,779.32
(K) Total Amount Available for Principal
Distribution $6,188,325.75 Per $1,000 of
(L) Class A-1 Notes Monthly Principal Original Balance
----------------
(i) Class A-1 Notes Monthly Principal Due 0.00 0
(ii) Class A-1 Notes Monthly Principal
Paid (after reserve fund draw) 0.00 0
--------
(iii) Class A-1 Notes Monthly Principal
Shortfall (after reserve fund draw) 0.00 0
(M) Class A-2 Notes Monthly Principal
(i) Class A-2 Notes Monthly Principal Due 0.00 0
(ii) Class A-2 Notes Monthly Principal Paid
(after reserve fund draw) 0.00 0
--------
(iii) Class A-2 Notes Monthly Principal
Shortfall (after reserve fund draw) 0.00 0
(N) Class A-3 Notes Monthly Principal
(i) Class A-3 Notes Monthly Principal
Due 6,188,325.75 60.92276503
(ii) Class A-3 Notes Monthly Principal
Paid (after reserve fund draw) 6,188,325.75 60.92276503
------------
(iii) Class A-3 Notes Monthly Principal
Shortfall (after reserve fund draw) 0.00 0
(O) Class B Certificates Monthly Principal
(i) Class B Certificates Monthly Principal
Due 0.00 0
(ii) Class B Certificates Monthly Principal
Paid (after reserve fund draw) 0.00 0
-------
(iii) Class B Certificates Monthly Principal
Shortfall (after reserve fund draw) 0.00 0
(P) Total Note and Certificate Principal
Paid 6,188,325.75
(Q) Total Distributions 6,764,046.09
(R) Excess Servicing Releases from Reserve
Account to Servicer 105,490.64
(S) Amount of Draw from Reserve Account 76,779.32
(T) Draw from Reserve Account plus Total
Available Amount 6,946,316.05
III. POOL BALANCES AND PORTFOLIO INFORMATION
- --------------------------------------------
Beginning End
of Period of Period
-------------- --------------
(A) Balances and Principal Factors
(i) Total Portfolio Balance $96,877,463.51 $90,689,137.76
(ii) Total Note and Certificate
Pool Factor 0.3192627 0.2988689
(iii) Class A-1 Notes Balance 0.00 0.00
(iv) Class A-1 Notes Pool Factor 0.0000000 0.0000000
(v) Class A-2 Notes Balance 0.00 0.00
(vi) Class A-2 Notes Pool Factor 0.0000000 0.0000000
(vii) Class A-3 Notes Balance 84,739,814.51 78,551,488.76
(viii) Class A-3 Notes Pool Factor 0.8342456 0.7733229
(ix) Class B Certificates Balance 12,137,649.00 12,137,649.00
(x) Class B Certificate Pool Factor 1.0000000 1.0000000
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 8.57% 8.57%
(ii) Weighted Average Remaining
Maturity (WAM) 27.19 months 26.51 months
(iii) Remaining Number of Receivables 16,866 16,138
(iv) Portfolio Receivable Balance $96,877,463.51 $90,689,137.76
IV. RECONCILIATION OF RESERVE ACCOUNT
- -------------------------------------
(A) Beginning Reserve Account Balance $6,068,824.46
(B) Draw for Realized losses 76,779.32
(C) Draw for Servicing Fee 0.00
(D) Draw for Class A-1 Notes Interest Amount 0.00
(E) Draw for Class A-2 Notes Interest Amount 0.00
(F) Draw for Class A-3 Notes Interest Amount 0.00
(G) Draw for Class B Certificates Interest Amount 0.00
(H) Total Draw for Losses, Servicing, Notes and Certificates 76,779.32
(I) Excess Interest 182,269.96
(J) Reserve Account Balance Prior to Release 6,174,315.10
(K) Reserve Account Required Amount 6,068,824.46
(L) Final Reserve Account Required Amount 6,068,824.46
(M) Reserve Account Release to Servicer 105,490.64
(N) Ending Reserve Account Balance 6,068,824.46
V. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- --------------------------------------------
(A) Aggregate Net Losses before Liquidation Proceeds
and Recoveries for Collection Period $76,779.32
(B) Liquidated Contracts
(i) Not Used 0.00
(ii) Not Used 0.00
(iii) Recoveries on Previously Liquidated Contracts 21,623.98
(C) Aggregate Net Losses for Collection Period 55,155.34
(D) Net Loss Ratio for Collection Period (annualized) 0.71%
(E) Cumulative Net Losses for all Periods 1,654,990.01
(F) Delinquent Receivables
Dollar Amount # Units
------------- --------
(i) 30-59 Days Delinquent 2,026,197 2.23% 350 2.17%
(ii) 60-89 Days Delinquent 358,380 0.40% 69 0.43%
(iii) 90 Days or More Delinquent 168,978 0.19% 28 0.17%
(G) Repossessions
Dollar Amount # Units
------------- --------
296,732 0.33% 38 0.24%
VI. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE
- -----------------------------------------------------------
(A) Ratio of Net Losses to the Average Pool Balance
(i) Second Preceding Collection Period 0.83%
(ii) Preceding Collection Period 0.23%
(iii) Current Collection Period 0.71%
(iv) Three Month Average (Avg(i,ii,iii) 0.59%
(B) Ratio of Balance of Contracts Delinquent 60 Days or More
to the Outstanding Balance of Receivables.
(i) Second Preceding Collection Period 0.65%
(ii) Preceding Collection Period 0.45%
(iii) Current Collection Period 0.58%
(iv) Three Month Average (Avg(i,ii,iii)) 0.56%
(C) Loss and Delinquency Trigger Indicator Trigger was not hit
The undersigned officers of NationsBank, N.A., as servicer, pursuant to the
Sale and Servicing Agreement hereby certify to the best of their knowledge
and belief that the above information is true and correct.
\s\ Carolyn F. Geiger \s\ Leslie J. Fitzpatrick
- -------------------- -------------------------
Carolyn F. Geiger Leslie J. Fitzpatrick
Vice President Senior Vice President