<PAGE>
Securities and Exchange Commission
Washington, DC 20549
Form 8-K
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report: January 18, 2000
Newcourt Funding Corporation 1999-1
<TABLE>
<S> <C> <C>
A New York Commission File I.R.S. Employer
Corporation No. 108-2255 No. 13-7135550
</TABLE>
c/o AT&T Capital Corporation
2 Gatehall Drive, Parsippany, NJ 07054
Telephone Number (973) 606-3500
Page 2 of 11
<PAGE>
NEWCOURT EQUIPMENT TRUST SECURITIES 1999-1
MONTHLY SERVICING REPORT
DETERMINATION DATE: JANUARY 18, 2000 PAYMENT DATE: JANUARY 20, 2000
COLLECTION PERIOD: DECEMBER 31, 1999
<TABLE>
ITEM 5. OTHER
<S> <C>
I. INFORMATION REGARDING THE CONTRACTS
1. CONTRACT POOL PRINCIPAL BALANCE
a. Beginning of Collection Period $1,625,301,948
b. End of Collection Period $1,572,966,233
c. Reduction for Collection Period $ 52,335,715
2. DELINQUENT SCHEDULED PAYMENTS
a. Beginning of Collection Period $ 20,771,479
b. End of Collection Period $ 24,708,381
3. LIQUIDATED CONTRACTS
a. Number of Liquidated Contracts 415
with respect to Collection Period
b. Required Payoff Amounts of Liquidated Contracts $ 8,423,805
c. Total Reserve for Liquidation Expenses $ --
d. Total Liquidation Proceeds Received (1) $ 7
e. Liquidation Proceeds Allocated to Owner Trust $ 37,612
f. Liquidation Proceeds Allocated to Depositor $ (2,050.85)
g. Current Realized Losses $ 8,386,193
4. PREPAID CONTACTS
a. Number of Prepaid Contracts with respect 384
to Collection Period
b. Required Payoff Amounts of Prepaid Contracts $ 6,859,142
5. PURCHASED CONTRACTS (BY TCC)
a. Number of Contracts Purchased by TCC with 7
respect to Collection Period
b. Required Payoff Amounts of Purchased Contracts $ 217,233
6. DELINQUENCY STATUS OF CONTRACTS (END OF COLLECTION PERIOD)
</TABLE>
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------
% OF AGGREGATE
NUMBER OF % OF AGGREGATE REQUIRED REQUIRED PAYOFF
CONTRACTS CONTRACTS PAYOFF AMOUNTS AMOUNTS
----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Current 76,401 91.74% $1,458,607,794 91.30%
b. 31-60 days 3,845 4.62% $ 80,599,461 5.04%
c. 61-90 days 1,293 1.55% $ 22,971,737 1.44%
d. 91-120 days 853 1.02% $ 17,261,989 1.08%
e. 120+ days 888 1.07% $ 18,233,631 1.14%
f. Total 83,280 100.00% $1,597,674,613 100.00%
</TABLE>
Page 3 of 11
<PAGE>
7. HISTORICAL DELINQUENCY EXPERIENCE WITH RESPECT TO CONTRACTS
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------
% OF % OF % OF % OF
AGGREGATE AGGREGATE AGGREGATE AGGREGATE
REQUIRED PAYOFF REQUIRED PAYOFF REQUIRED PAYOFF REQUIRED PAYOFF
AMOUNTS AMOUNTS AMOUNTS AMOUNTS
COLLECTION
PERIODS 31-60 DAYS PAST DUE 61-90 DAYS PAST DUE 91-120 DAYS PAST DUE 120+ DAYS PAST DUE
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
12/31/99 5.04% 1.44% 1.08% 1.14%
11/30/99 4.25% 1.36% 0.61% 1.10%
10/31/99 3.70% 1.22% 0.79% 1.05%
9/30/99 3.65% 1.06% 0.98% 0.35%
8/31/99 3.34% 2.02% 0.49% 0.01%
</TABLE>
8. HISTORICAL LOSS EXPERIENCE WITH RESPECT TO CONTRACTS
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------
COLLECTION 3 COLLECTION 6 COLLECTION PERIODS CUMULATIVE SINCE
PERIOD PERIODS ENDING ENDING CUT-OFF DATE
DECEMBER-99 DECEMBER-99 DECEMBER-99
----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Number of Liquidated Contracts 415 641 693 693
b. Number of Liquidated
Contracts as a Percentage 0.481% 0.744% 0.804% 0.804%
of Initial Contracts
c. Required Payoff Amounts of
Liquidated Contracts 8,423,805 14,098,801 15,211,080 15,211,080
d. Liquidation Proceeds Allocated
to Owner Trust 37,612 39,986 46,700 46,700
e. Aggregate Current Realized
Losses 8,386,193 14,058,814 15,164,381 15,164,381
f. Aggregate Current Realized
Losses as a Percentage of 0.457% 0.766% 0.826% 0.826%
Cut-off Date Contract Pool
Principal Balance
</TABLE>
Page 4 of 11
<PAGE>
II. INFORMATION REGARDING THE SECURITIES
1. SUMMARY OF BALANCE INFORMATION
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------
PRINCIPAL BALANCE AS OF CLASS FACTOR AS OF PRINCIPAL BALANCE AS OF CLASS FACTORS AS OF
CLASS COUPON JANUARY 20, 2000 JANUARY 20, 2000 DECEMBER 20, 1999 DECEMBER 20, 1999
RATE PAYMENT DATE PAYMENT DATE PAYMENT DATE PAYMENT DATE
---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
a. Class A-1 Notes 5.971300% $ 228,514,878 0.49789 $ 276,072,594 0.60151
b. Class A-2 Notes 6.310000% $ 183,586,801 1.00000 $ 183,586,801 1.00000
c. Class A-3 Notes 6.761250% $ 679,271,171 1.00000 $ 679,271,171 1.00000
d. Class A-4 Notes 7.180000% $ 318,523,103 1.00000 $ 318,523,103 1.00000
e. Class A-5 Notes 6.990000% $ 59,267,897 0.88447 $ 60,865,443 0.90831
f. Class B Notes 7.070000% $ 22,948,351 1.00000 $ 22,948,351 1.00000
g. Class C Notes 7.210000% $ 50,486,371 1.00000 $ 50,486,371 1.00000
h. Class D Notes 7.960000% $ 55,076,041 1.00000 $ 55,076,041 1.00000
I. Total N.A. $1,597,674,613 0.87026 $1,646,829,875 0.89703
</TABLE>
Note: Aggregate Required Payoff Amount of all contracts at the end of
the collection period is $1,597,674,613 and the CCA Balance is $93,962,442.
Page 5 of 11
<PAGE>
<TABLE>
<S> <C>
2. MONTHLY PRINCIPAL AMOUNT
a. Principal Balance of Notes and Equity Certificates
(End of Prior Collection Period) $1,646,829,875
b. Contract Pool Principal Balance (End of Collection Period) $1,572,966,233
c. Monthly Principal Amount $ 73,863,642
3. GROSS COLLECTIONS
a. Scheduled Payments Received $ 46,049,170
b. Liquidation Proceeds Allocated to Owner Trust $ 37,612
c. Required Payoff Amounts of Prepaid Contracts $ 6,859,142
d. Required Payoff Amounts of Purchased Contracts $ 217,233
e. Proceeds of Clean-up Call $ --
f. Investment Earnings on Collection Account and Note
Distribution Account $ 250,159
g. Total Gross Collections (sum of (a) through (f)) $ 53,413,318
4. DETERMINATION OF AVAILABLE FUNDS
a. Total Pledged Revenues $ 53,413,318
b. Withdrawal from Cash Collateral Account $ 6,415,108
c. Total Available Funds $ 59,828,426
5. CLASS A-3 SWAP
a. Payment Details
1. Class A-3 Prinicpal Amount $ --
2. Class A-3 Assumed Fixed Rate 6.8360%
3. Class A-3 Assumed Fixed Rate Count (30/360) 0.083333333
4. Class A-3 Interest Rate (Libor + .30%) 6.76125%
5. Class A-3 Interest Rate Day Count (Actual/360) 0.086111111
b. Net Payment Calculation
1. Class A-3 Assumed Fixed Payment to Swap Provider $ 3,869,581
2. Class A-3 Interest Payment $ 3,954,844
3. Class A-3 Swap Payment From/(To) the Trust $ (85,263)
</TABLE>
Page 6 of 11
<PAGE>
5. APPLICATION OF AVAILABLE FUNDS
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
ITEM AMOUNT REMAINING AVAILABLE FUNDS
------------------------------------------------------------------------------------------
<S> <C>
a. Total Available Funds $ 59,828,426
b. Servicing Fee $ 1,354,418 $ 58,474,007
c. Interest on Notes:
i) Class A-1 Notes $ 1,419,552 $ 57,054,455
ii) Class A-2 Notes $ 965,361 $ 56,089,095
iii) Class A-3 Net Swap $ (85,263) $ 56,174,357
iv) Class A-3 Notes $ 3,954,844 $ 52,219,513
v) Class A-4 Notes $ 1,905,830 $ 50,313,683
vi) Class A-5 Notes $ 354,541 $ 49,959,142
vii) Class B Notes $ 135,204 $ 49,823,938
viii) Class C Notes $ 303,339 $ 49,520,599
d. ix) Class D Notes $ 365,338 $ 49,155,261
Principal of Notes
i) Class A-1 Notes $47,557,715 $ 1,597,546
ii) Class A-2 Notes $ -- $ 1,597,546
iii) Class A-3 Notes $ -- $ 1,597,546
iv) Class A-4 Notes $ -- $ 1,597,546
v) Class A-5 Notes $ 1,597,546 $ (0)
vi) Class B Notes $ -- $ (0)
vii) Class C Notes $ -- $ (0)
e. viii) Class D Notes $ -- $ (0)
Deposit to Cash $ -- $ (0)
f. Collateral Account
Amount to be applied in
accordance with CCA $ -- $ (0)
g Loan Agreement
Balance, if any, to Equity $ -- $ (0)
</TABLE>
Page 7 of 11
<PAGE>
III. INFORMATION REGARDING THE CASH COLLATERAL ACCOUNT
1. BALANCE RECONCILIATION
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------
JANUARY 20, 2000
ITEM PAYMENT DATE
-----------------------------------------------------------------------------------------
<S> <C>
a. Available Cash Collateral Amount (Beginning) 100,377,550
b. Deposits to Cash Collateral Account --
c. Withdrawals from Cash Collateral Account 6,415,108
d. Releases of Cash Collateral Account Surplus --
(Excess, if any of (a) plus (b) minus (c) over (f))
e. Available Cash Collateral Amount (End) 93,962,442
(Sum of (a) plus (b) minus (c) minus (d))
f. Requisite Cash Collateral Amount 100,972,742
g. Cash Collateral Account Shortfall 7,010,300
(Excess, if any, of (f) over (e))
2. CALCULATION OF REQUISITE CASH COLLATERAL AMOUNT
a. For any payment date on or prior to the
August 2000 Payment Date to,
and including, the August 2000 Payment Date
1) Initial Cash Collateral Amount 100,972,742
b. For any Payment Dates after the August 2000
Payment Date until
the Final Payment Date, the sum of
1) 6.60% of the Contract Pool Principal Balance 103,815,771
2) The Aggregate Principal Balance of the Notes
and the Equity Certificate Balance less the
Contract Pool Principal Balance 24,708,381
3) Total ((1) plus (2)) 128,524,152
c. Floor equal to the lesser of
1) 1.25% of Cut-Off Date Contract Pool Principal
Balance ($22,948,350); and 22,948,350
2) the Aggregate Principal Balance of the Notes
and the Equity Certificate Balance 1,597,674,613
d. Requisite Cash Collateral Amount 100,972,742
3. CALCULATION OF CASH COLLATERAL ACCOUNT WITHDRAWALS
a. Interest Shortfalls --
b. Principal Deficiency Amount 6,415,108
c. Principal Payable at Stated Maturity Date of
Class of Notes or Equity Certificates --
d. Total Cash Collateral Account Withdrawals 6,415,108
</TABLE>
Page 8 of 11
<PAGE>
IV. INFORMATION REGARDING DISTRIBUTIONS ON SECURITIES
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------
DISTRIBUTION CLASS A-1 CLASS A-2 CLASS A-3 CLASS A-4
AMOUNTS NOTES NOTES NOTES NOTES
------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1. Interest Due $ 1,419,552 $965,361 $3,954,844 $1,905,830
2. Interest Paid $ 1,419,552 $965,361 $3,954,844 $1,905,830
3. Interest Shortfall $ -- $ -- $ -- $ --
((1) minus (2))
4. Principal Paid $47,557,715 $ -- $ -- $ --
5. Total Distribution Amount $48,977,268 $965,361 $3,954,844 $1,905,830
((2) plus (4))
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
DISTRIBUTION CLASS A-5 CLASS B CLASS C CLASS D
AMOUNTS NOTES NOTES NOTES NOTES TOTALS
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1. Interest Due $ 354,541 $135,204 $303,339 $365,338 $ 9,404,009
2. Interest Paid $ 354,541 $135,204 $303,339 $365,338 $ 9,404,009
3. Interest Shortfall $ -- $ -- $ -- $ -- $ --
((1) minus (2))
4. Principal Paid $1,597,546 $ -- $ -- $ -- $49,155,261
5. Total Distribution Amount $1,952,087 $135,204 $303,339 $365,338 $58,559,270
((2) plus (4))
</TABLE>
Page 9 of 11
<PAGE>
V. INFORMATION REGARDING OTHER POOL CHARACTERISTICS
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------
AS OF END OF AS OF END OF
ITEM DECEMBER-99 NOVEMBER-99
COLLECTION PERIOD COLLECTION PERIOD
----------------------------------------------------------------------------------------------------
<S> <C> <C>
1. ORIGINAL CONTRACT CHARACTERISTICS
a. Original Number of Contracts 86,204 N.A.
b. Cut-Off Date Contract Pool 1,835,868,028 N.A.
Principal Balance
c. Original Weighted Average 47.00 N.A.
Remaining Term
d. Weighted Average 55.00 N.A.
Original Term
2. CURRENT CONTRACT CHARACTERISTICS
a. Number of Contracts 83,280 84,188
b. Average Contract 18,888 19,306
Principal Balance
c. Weighted Average 43.0 43.7
Remaining Term
</TABLE>
VI. NEWCOURT EQUIPMENT TRUST SECURITIES 1999-1 PREPAYMENT SCHEDULE
<TABLE>
<CAPTION>
-----------------------------------------------
PAYMENT DATE SINCE ISSUE
PERIOD CPR
-----------------------------------------------
<S> <C> <C>
0 Aug-99
1 Sep-99 7.696%
2 Oct-99 10.521%
3 Nov-99 9.958%
4 Dec-99 8.758%
5 Jan-99 8.327%
</TABLE>
VII. PURCHASED, LIQUIDATED AND PAID CONTRACTS
A COMPUTER LISTING OF ALL PURCHASED, LIQUIDATED AND PAID
CONTRACTS HAS BEEN PROVIDED TO THE INDENTURE TRUSTEE.
Page 10 of 11
<PAGE>
Servicer's Certificate
The undersigned, on behalf of AT&T Capital Corporation, in
its capacity as servicer (the "Servicer") under the Pooling
and Servicing Agreement, dated as of August 1, 1999 (the
"Pooling and Servicing Agreement"), among Newcourt Equipment
Trust Securities 1999-1, Antigua Funding Corporation, The
Chase Manhattan Bank, as trustee under the Indenture, and
AT&T Capital Corporation, in its individual capacity and as
Servicer, DO HEREBY CERTIFY that I am a Responsible Officer
of the Servicer and, pursuant to Section 9.02 of the Pooling
and Servicing Agreement, I DO HEREBY FURTHER CERTIFY the
following report with respect to the Payment Date occurring
on January 20, 2000
This Certificate shall constitute the Servicer's Certificate
as required by Section 9.02 of the Pooling and Servicing
Agreement with respect to the above Payment Date. Any term
capitalized but not defined herein shall have the meaning
ascribed thereto in the Pooling and Servicing Agreement.
AT&T CAPITAL CORPORATION
Glenn Votek
Glenn Votek
Executive Vice President, and Treasurer
Page 11 of 11
