|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1998-D, 10-K405, 2000-05-01 |
Next: AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1999-B, 10-K405, 2000-05-01 |
<PAGE>
FORM 10-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT OF 1934.
For the year ended December 31, 1999.
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the transition period from ________________ to ______________________.
AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1999-A, ISSUER
AMERICREDIT FINANCIAL SERVICES, INC., AS SPONSOR OF THE TRUST
AFS FUNDING CORP., AS SELLER
(Exact name of Registrants as specified in their characters)
801 Cherry Street, Suite 3900
Fort Worth, Texas 76102
(817) 302-7000
(Address and Telephone Number of Principal Executive Office)
Securities Registered Pursuant to Section 12 (b) of the Securities Exchange
Act of 1934: None
Securities Registered Pursuant to Section 12 (g) of the Securities Exchange Act
of 1934: None
Indicate by check mark whether the Registrants (1) have filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) have been subject to such
filing requirements for the past 90 days.
Yes X No
------- -------
Indicate by check mark if the disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein and will not be contained, to the
best of the Registrants' knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X]
The aggregate market value of the voting stock held by non-affiliates of the
Registrants. None
<PAGE>
As of April 24, 2000, there were 1,000 shares of AmeriCredit Financial Services,
Inc. Common Stock outstanding and 1,000 shares of AFS Funding Corp. Common Stock
outstanding.
The Registrants meet the conditions set forth in General Instruction (I) (1) (a)
and (b) of Form 10-K and is therefore filing this Form 10-K with the reduced
disclosure format permitted thereunder.
PART I
ITEM 1. BUSINESS
AFS Funding Corp. is a wholly-owned bankruptcy-remote subsidiary of
AmeriCredit Financial Services, Inc. AmeriCredit Automobile
Receivables Trust 1999-A is a bankruptcy-remote Delaware Business
Trust. The Trust was formed solely for the purpose of acquiring from
AFS Funding Corp. certain motor vehicle retail installment sales
contracts (the "Contracts") and interests in the automobile underlying
the contracts and securitizing the contracts through the issuance of
debt securities (the "Notes"). As bankruptcy-remote entities, AFS
Funding Corp. and the Trust are restricted so that (a) they do not
engage in business with, or incur liabilities to, any other entity
(other than the Trustee on behalf of the holders of the Notes) which
may bring bankruptcy proceedings against AFS Funding Corp. or the Trust
and (b) the risk that they will be consolidated into the bankruptcy
proceedings of any other entity is diminished. AFS Funding Corp. and
the Trust have no other assets other than the Contracts and an interest
in the automobiles underlying the Contracts and proceeds thereof.
ITEM 2. PROPERTIES
None.
ITEM 3. LEGAL PROCEEDINGS
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None.
PART II
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
The sole holder of AmeriCredit Financial Services, Inc.'s equity shares
is AmeriCredit Corp. and the sole holder of AFS Funding Corp.'s equity
shares is AmeriCredit Financial
<PAGE>
Services, Inc. There is currently no market for the equity shares of
AmeriCredit Financial Services, Inc. or AFS Funding Corp. nor is it
anticipated that such a market will develop.
ITEM 6. SELECTED FINANCIAL DATA
Not Applicable.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
Not Applicable.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA
Not Applicable.
ITEM 9. CHANGE IN AND DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 10. DIRECTORS AND OFFICERS OF THE REGISTRANT
Not Applicable.
ITEM 11. EXECUTIVE COMPENSATION
Not Applicable.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
Not Applicable.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
Not Applicable.
<PAGE>
PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
The exhibits filed in response to Item 601 of Regulation S-K are
listed in the Index to Exhibits.
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, AFS Funding Corp. has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
AFS FUNDING CORP.
By: /s/ Preston A. Miller
----------------------------
Name: Preston A. Miller
Title: Executive Vice President and Treasurer
Dated: April 27, 2000
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, AmeriCredit Financial Services, Inc. has duly caused this
report to be signed on its behalf by the undersigned, thereunto duly authorized.
AMERICREDIT FINANCIAL SERVICES, INC.
By: /s/ Preston A. Miller
----------------------------
Name: Preston A. Miller
Title: Executive Vice President and Treasurer
Dated: April 28, 2000
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, AmeriCredit Automobile Receivables Trusts 1999-A. has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
AMERICREDIT AUTOMOBILE RECEIVABLES TRUST 1999-A
By: AMERICREDIT FINANCIAL SERVICES, INC.,
as sponsor and as servicer
By: /s/ Preston A. Miller
---------------------------
Name: Preston A. Miller
Title: Executive Vice President and Treasurer
Dated: April 28, 2000
EXHIBIT INDEX
99.1 Servicer's Report for monthly period ended February 28, 1999,
incorporated by reference to the Form 8-K filed with the Securities and
Exchange Commission ("SEC") on March 15, 1999.
99.2 Servicer's Report for monthly period ended March 31, 1998, incorporated
by reference to the Form 8-K filed with the SEC on April 14, 1999.
99.3 Servicer's Report for monthly period ended April 30, 1999, incorporated
by reference to the Form 8-K filed with the SEC on May 14, 1999.
99.4 Servicer's Report for monthly period ended May 31, 1999, incorporated
by reference to the Form 8-K filed with the SEC on June 16, 1999.
99.5 Servicer's Report for monthly period ended June 30, 1999, incorporated
by reference to the Form 8-K filed with the SEC on July 14, 1999.
99.6 Servicer's Report for monthly period ended July 31, 1999, incorporated
by reference to the Form 8-K filed with the SEC on August 16, 1999.
99.7 Servicer's Report for monthly period ended August 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
September 14, 1999.
<PAGE>
99.8 Servicer's Report for monthly period ended September 30, 1999,
incorporated by reference to the Form 8-K filed with the SEC on October
15, 1999.
99.9 Servicer's Report for monthly period ended October 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
November 10, 1999.
99.10 Servicer's Report for monthly period ended November 30, 1999,
incorporated by reference to the Form 8-K filed with the SEC on
December 13, 1999.
99.11 Servicer's Report for monthly period ended December 31, 1999,
incorporated by reference to the Form 8-K filed with the SEC on January
12, 1999.
99.12 Servicer's Report for monthly period ended January 31, 2000.
99.13 Servicer's Report for monthly period ended February 29, 2000.
99.14 Servicer's Report for monthly period ended March 31, 2000
<PAGE>
EXHIBIT 99.12
Servicer's Report for Monthly Period
Ended January 31, 2000
<PAGE>
AmeriCredit Automobile Receivables Trust 1999-A
Class A-1 4.980 % Asset Backed Notes
Class A-2 5.383 % Asset Backed Notes
Class A-3 5.740 % Asset Backed Notes
Class A-4 5.880 % Asset Backed Notes
Preliminary Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1999-A, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of February 12, 1999. Defined terms have the meanings
assigned to them in the Sale and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 1/1/2000
Monthly Period Ending: 1/31/2000
<TABLE>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
<S> <C> <C>
A. Beginning of period Aggregate Principal Balance $536,806,911
-----------------
B. Purchase of Subsequent Receivables 0
-----------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 14,897,959
-----------------
(2) Collections on Receivables paid off
during period 6,316,787
-----------------
(3) Receivables becoming Liquidated Receivables
during period 4,361,973
-----------------
(4) Receivables becoming Purchased Receivables
during period
-----------------
(5) Cram Down Losses occurring during period
-----------------
(6) Other Receivables adjustments 208,150
-----------------
(7) Less amounts allocable to Interest (7,711,817)
-----------------
Total Monthly Principal Amounts 18,073,052
-----------------
D. End of period Aggregate Principal Balance $518,733,859
=================
E. Pool Factor 74.104840%
=================
</TABLE>
<TABLE>
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Beginning of period Note Balance $0 $178,163,832 $130,000,000 $195,000,000 $503,163,832
-----------------------------------------------------------------------------
B. Noteholders' Principal Distributable Amount 0 18,073,052 0 0 18,073,052
C. Noteholders' Accelerated Principal Amount 0 0 0 0 0
D. Accelerated Payment Amount Shortfall 0 1,604,771 0 0 1,604,771
E. Note Prepayment Amount 0 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0 0
-----------------------------------------------------------------------------
G. End of period Note Balance $0 $158,486,009 $130,000,000 $195,000,000 $483,486,009
=============================================================================
H. Note Pool Factors 0.0000000% 67.4408549% 100.0000000% 100.0000000% 69.0694299%
=============================================================================
</TABLE>
1
<PAGE>
<TABLE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
<S> <C> <C> <C>
A. Beginning of period Pre-Funding Account balance $0
-----------------
B. Purchase of Subsequent Receivables 0
-----------------
C. Investment Earnings 0
-----------------
D. Investment Earnings Transfer to Collections Account 0
-----------------
E. Payment of Mandatory Prepayment Amount
-----------------
0
-----------------
F. End of period Pre-Funding Account balance $0
=================
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $18,073,052
-----------------
B. Required Pro-forma Security Balance 466,860,473
-----------------
C. Pro-forma Security Balance (Assuming 100% Paydown of Total
Monthly Principal Amounts) 485,090,780
-----------------
D. Step-down Amount (B. - C.) 0
-----------------
E. Principal Distributable Amount (A.- D.) $18,073,052
=================
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $0
-----------------
B. Monthly Capitalized Interest Amount 0
-----------------
C. Investment Earnings 0
-----------------
D. Investment Earnings Transfer to Collections Account 0
-----------------
E. Payment of Overfunded Capitalized Interest Amount 0
-----------------
F. Payment of Remaining Capitalized Interest Account 0
-----------------
0
-----------------
G. End of period Capitalized Interest Account balance $0
=================
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $21,214,746
-----------------
(2) Liquidation Proceeds collected
during period 1,808,821
-----------------
(3) Purchase Amounts deposited in Collection
Account
-----------------
(4) (a) Investment Earnings - Collection Account 76,358
-----------------
(b) Investment Earnings - Transfer From Prefunding Account 0
-----------------
(c) Investment Earnings - Transfer From Capitalized Interest Account 0
-----------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees 133,784
-----------------
(b) Repo and Recovery Fees Advanced 146,980
-----------------
(c) Other Fees 139,157
-----------------
(6) Monthly Capitalized Interest Amount 0
-----------------
(7) Mandatory Prepayment Amount -----------------
Total Available Funds 23,519,846
-----------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 1,006,513
-----------------
(b) Repo and Recovery Fees 146,980
-----------------
(c) Bank Service Charges 9,963
-----------------
(d) Other Fees 139,157
-----------------
(2) Agent Fees 417
-----------------
(3) Refunds of Overpayments paid by AFS 30,093
-----------------
(4) Noteholders' Interest Distributable Amount
(a) Class A - 1 0
-----------------
(b) Class A - 2 879,135
-----------------
(c) Class A - 3 621,833
-----------------
(d) Class A - 4 955,500
-----------------
(5) Noteholders' Principal Distributable Amount
(a) Class A - 1 0
-----------------
(b) Class A - 2 18,073,052
-----------------
(c) Class A - 3 0
-----------------
(d) Class A - 4 0
-----------------
(6) Security Insurer Premiums 130,042
-----------------
Total distributions 21,992,685
-----------------
C. Excess Available Funds (or Deficiency Claim Amount) 1,527,161
-----------------
D. Noteholders' Accelerated Principal Amount 0
-----------------
E. Deposit to Spread Account $1,527,161
=================
2
<PAGE>
VlI. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) $1,527,161
-----------------
B. Pro Forma Security Balance (II.A.-II.B.) 485,090,780
-----------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) 466,860,473
-----------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) 18,230,307
-----------------
E. End of Period Class A-1 Note Balance (before accel. payments) 0
-----------------
F. Lesser of D. or E. 0
-----------------
G. Accelerated Principal Amount (lesser of A. or F.) $0
-----------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $485,090,780
-----------------
B. Required Pro Forma Security Balance 466,860,473
-----------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 18,230,307
-----------------
D. End of Period Class A-1 Note Balance (before accel. payments) 0
-----------------
E. Greater of C. or D. 18,230,307
-----------------
F. Excess Available Funds (VI.C.) 1,527,161
-----------------
G. Investment Earnings on Collection Account 76,358
-----------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $16,779,504
-----------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $20,999,999
-----------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 1,527,161
-----------------
(2) Investment Earnings 77,610
-----------------
(3) Deposits Related to Subsequent Receivables Purchases 0
-----------------
Total Additions 1,604,771
-----------------
C. Spread Account balance available for withdrawals 22,604,770
-----------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $15,275,260
-----------------
(2) Subsequent Spread Account Deposits 5,724,739
-----------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 20,999,999
-----------------
(4) $100,000 100,000
-----------------
(5) 1 1/2% of Original Pool Balance (total deliveries) $10,500,000
-----------------
(6) End of period Note Balance (before accel. principal shortfall calc) 485,090,780
-----------------
(7) Lesser of (5) or (6) 10,500,000
-----------------
(8) Floor Amount Greater of (4) or (7) 10,500,000
-----------------
(9) Aggregate Principal Balance 518,733,859
-----------------
(10) End of period Note Balance (before accel. principal shortfall calc) 485,090,780
-----------------
(11) Line (9) less line (10) 33,643,079
-----------------
(12) OC level (11) / (9) 6.49%
-----------------
(13) Spread Ending Balance as a Percent of Aggregate Principal Balance 4.05%
-----------------
(14) Total Overcollateralization (12) + (13) 10.54%
-----------------
(15) 13% less OC level, if OC percentage is greater than or equal to 13% n/a
-----------------
(16) If OC percentage is equal to or greater than 13%, Percent in (15) x
End of Period Aggregate Principal Balance n/a
-----------------
(17) If OC percentage is less than 13%, 3% of Original Pool Balance (total
deliveries) 20,999,999
-----------------
(18) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
-----------------
Requisite Amount of Spread Account (either (3), (8), (16), (17), or (18) as applicable) 20,999,999
-----------------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount 0
-----------------
(2) Priority Second through Third
-----------------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 16,779,504
-----------------
Accelerated Payment Amount Shortfall in Excess of Requisite Amount 1,604,771
-----------------
(4) Priority Fifth through Sixth
-----------------
(5) Priority Seventh - to Servicer
-----------------
Total withdrawls 1,604,771
-----------------
F. End of period Spread Account balance 20,999,999
-----------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 45,524
-----------------
B. Number of Subsequent Receivables Purchased 0
-----------------
C. Number of Receivables becoming Liquidated
Receivables during period 383
-----------------
D. Number of Receivables becoming Purchased
Receivables during period
-----------------
E. Number of Receivables paid off during period 585
-----------------
F. End of period number of Receivables 44,556
=================
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 18.51%
-----------------
B. Weighted Average Remaining Term of the Receivables 45.71
-----------------
C. Average Receivable Balance $11,642
-----------------
D. Aggregate Realized Losses $22,111,737
-----------------
</TABLE>
By: /s/ Preston A. Miller
---------------------
Name: Preston A. Miller
-----------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: February 2, 2000
----------------
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1999-A
Class A-1 4.980 % Asset Backed Notes
Class A-2 5.383 % Asset Backed Notes
Class A-3 5.740 % Asset Backed Notes
Class A-4 5.880 % Asset Backed Notes
Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1999-A, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of February 12, 1999. Defined terms have the meanings
assigned to them in the Sale and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 1/1/2000
Monthly Period Ending: 1/31/2000
<TABLE>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Preliminary End of period Note Balance $0 $158,486,009 $130,000,000 $195,000,000 $483,486,009
----------------------------------------------------------------------------
B. Deficiency Claim Amount 0 0 0 0 0
C. End of period Note Balance $0 $158,486,009 $130,000,000 $195,000,000 $483,486,009
============================================================================
D. Note Pool Factors 0.0000000% 67.4408549% 100.0000000% 100.0000000% 69.0694299%
============================================================================
</TABLE>
<TABLE>
II. RECONCILIATION OF SPREAD ACCOUNT:
<S> <C> <C>
A. Preliminary End of period Spread Account balance $20,999,999
-----------------
B. Priority First - Deficiency Claim Amount from preliminary certificate 0
-----------------
C. End of period Spread Account balance $20,999,999
-----------------
X. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 60 days
at end of period $18,157,369
-----------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 60
days at end of period
-----------------
(3) Beginning of period Principal Balance 536,806,911
-----------------
(4) Delinquency Ratio (1)+(2) divided by (3) 3.38%
-----------------
(5) Previous Monthly Period Delinquency Ratio 2.93%
-----------------
(6) Second previous Monthly Period Delinquency Ratio 2.77%
-----------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 3.03%
-----------------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater than 5.00%) yes
-----------------
5
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $4,755,462
-----------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 51,415,517
-----------------
(3) Original Pool Balance 699,999,967
-----------------
(4) Cumulative Default Rate (2) divided by (3) 7.35%
-----------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 14.88%.) yes
-----------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables during period $4,361,973
-----------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30 days at end of period
-----------------
(3) Cram Down Losses occurring during period
-----------------
(4) Liquidation Proceeds collected during period (1,808,821)
-----------------
(5) Net Losses during period (1)+(2)+(3)-(4) 2,553,152
-----------------
(6) Net Losses since Initial Cut-off Date (Beginning of Period) 19,558,585
-----------------
(7) CUMULATIVE NET LOSS RATE BEFORE 50% OF 90 DAY DELINQUENCIES (5) + (6) DIVIDED
BY (9) 3.16%
-----------------
(8) 50% of Receivables with Scheduled Payment delinquent
more than 90 days at end of period 5,130,357
-----------------
(9) Original Aggregate Principal Balance plus Pre-Funded Amount as of the Closing
Date 700,000,000
-----------------
(10) Cumulative Net Loss Rate (5)+(6)+(8)
divided by (9) 3.89%
-----------------
(11) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than 8.50%.) yes
-----------------
D. Extension Rate
(1) Principal Balance of Receivables extended during current period $14,159,520
-----------------
(2) Beginning of Period Aggregate Principal Balance 536,806,911
-----------------
(3) Extension Rate (1) divided by (2) 2.64%
-----------------
(4) Previous Monthly Extension Rate 3.32%
-----------------
(5) Second previous Monthly Extension Rate 2.58%
-----------------
(6) Average Extension Rate (3)+(4)+(5)
divided by 3 2.85%
-----------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
</TABLE>
<TABLE>
XI. DELINQUENCY:
<S> <C> <C> <C>
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 3,872 $47,350,833 8.82%
--------------------------------------------------
(2) 61-90 days 1,097 13,664,995 2.55%
--------------------------------------------------
(3) over 90 days 374 4,492,374 0.84%
--------------------------------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 5,343 $65,508,202 12.21%
==================================================
</TABLE>
By: /s/ Preston A. Miller
---------------------
Name: Preston A. Miller
-----------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: February 2, 2000
----------------
6
<PAGE>
EXHIBIT 99.13
Servicer's Report for Monthly Period
Ended February 29, 2000
<PAGE>
AmeriCredit Automobile Receivables Trust 1999-A
Class A-1 4.980 % Asset Backed Notes
Class A-2 5.383 % Asset Backed Notes
Class A-3 5.740 % Asset Backed Notes
Class A-4 5.880 % Asset Backed Notes
Preliminary Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1999-A, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of February 12, 1999. Defined terms have the meanings
assigned to them in the Sale and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 2/1/2000
Monthly Period Ending: 2/29/2000
<TABLE>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
<S> <C> <C>
A. Beginning of period Aggregate Principal Balance $518,733,859
--------------
B. Purchase of Subsequent Receivables 0
--------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 14,920,363
--------------
(2) Collections on Receivables paid off
during period 6,793,898
--------------
(3) Receivables becoming Liquidated Receivables
during period 3,967,685
--------------
(4) Receivables becoming Purchased Receivables
during period
--------------
(5) Cram Down Losses occurring during period
--------------
(6) Other Receivables adjustments 194,510
--------------
(7) Less amounts allocable to Interest (7,076,889)
--------------
Total Monthly Principal Amounts 18,799,567
--------------
D. End of period Aggregate Principal Balance $499,934,292
==============
E. Pool Factor 71.419188%
==============
</TABLE>
<TABLE>
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Beginning of period Note Balance $0 $158,486,009 $130,000,000 $195,000,000 $483,486,009
------------------------------------------------------------------------
B. Noteholders' Principal Distributable Amount 0 18,799,567 0 0 18,799,567
C. Noteholders' Accelerated Principal Amount 0 0 0 0 0
D. Accelerated Payment Amount Shortfall 0 1,633,949 0 0 1,633,949
E. Note Prepayment Amount 0 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0 0
------------------------------------------------------------------------
G. End of period Note Balance $0 $138,052,493 $130,000,000 $195,000,000 $463,052,493
========================================================================
H. Note Pool Factors 0.0000000% 58.7457417% 100.0000000% 100.0000000% 66.1503561%
========================================================================
</TABLE>
1
<PAGE>
<TABLE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
<S> <C> <C> <C>
A. Beginning of period Pre-Funding Account balance $0
--------------
B. Purchase of Subsequent Receivables 0
--------------
C. Investment Earnings 0
--------------
D. Investment Earnings Transfer to Collections Account 0
--------------
E. Payment of Mandatory Prepayment Amount
--------------
0
--------------
F. End of period Pre-Funding Account balance $0
==============
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $18,799,567
--------------
B. Required Pro-forma Security Balance 449,940,863
--------------
C. Pro-forma Security Balance (Assuming 100% Paydown of Total Monthly
Principal Amounts) 464,686,442
--------------
D. Step-down Amount (B. - C.) 0
--------------
E. Principal Distributable Amount (A.- D.) $18,799,567
==============
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $0
--------------
B. Monthly Capitalized Interest Amount 0
--------------
C. Investment Earnings 0
--------------
D. Investment Earnings Transfer to Collections Account 0
--------------
E. Payment of Overfunded Capitalized Interest Amount 0
--------------
F. Payment of Remaining Capitalized Interest Account 0
--------------
0
--------------
G. End of period Capitalized Interest Account balance $0
==============
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $21,714,261
--------------
(2) Liquidation Proceeds collected
during period 1,867,358
--------------
(3) Purchase Amounts deposited in Collection Account
--------------
(4) (a) Investment Earnings - Collection Account 60,046
--------------
(b) Investment Earnings - Transfer From Prefunding Account 0
--------------
(c) Investment Earnings - Transfer From Capitalized
Interest Account 0
--------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees 94,680
--------------
(b) Repo and Recovery Fees Advanced 77,337
--------------
(c) Other Fees 147,217
--------------
(6) Monthly Capitalized Interest Amount 0
--------------
(7) Mandatory Prepayment Amount
--------------
Total Available Funds 23,960,899
--------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 972,626
--------------
(b) Repo and Recovery Fees 77,337
--------------
(c) Bank Service Charges 9,674
--------------
(d) Other Fees 147,217
--------------
(2) Agent Fees 417
--------------
(3) Refunds of Overpayments paid by AFS 42,522
--------------
(4) Noteholders' Interest Distributable Amount
(a) Class A - 1 0
--------------
(b) Class A - 2 663,546
--------------
(c) Class A - 3 621,833
--------------
(d) Class A - 4 955,500
--------------
(5) Noteholders' Principal Distributable Amount
(a) Class A - 1 0
--------------
(b) Class A - 2 18,799,567
--------------
(c) Class A - 3 0
--------------
(d) Class A - 4 0
--------------
(6) Security Insurer Premiums 112,762
--------------
Total distributions 22,403,001
--------------
C. Excess Available Funds (or Deficiency Claim Amount ) 1,557,898
--------------
D. Noteholders' Accelerated Principal Amount 0
--------------
E. Deposit to Spread Account $1,557,898
==============
2
<PAGE>
VlI. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) $1,557,898
--------------
B. Pro Forma Security Balance (II.A.-II.B.) 464,686,442
--------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) 449,940,863
--------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) 14,745,579
--------------
E. End of Period Class A-1 Note Balance (before accel.
payments) 0
--------------
F. Lesser of D. or E. 0
--------------
G. Accelerated Principal Amount (lesser of A. or F.) $0
--------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $464,686,442
--------------
B. Required Pro Forma Security Balance 449,940,863
--------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 14,745,579
--------------
D. End of Period Class A-1 Note Balance (before accel.
payments) 0
--------------
E. Greater of C. or D. 14,745,579
--------------
F. Excess Available Funds (VI.C.) 1,557,898
--------------
G. Investment Earnings on Collection Account 60,046
--------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $13,247,727
--------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $20,999,999
--------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 1,557,898
--------------
(2) Investment Earnings 76,051
--------------
(3) Deposits Related to Subsequent Receivables Purchases 0
--------------
Total Additions 1,633,949
--------------
C. Spread Account balance available for withdrawals 22,633,948
--------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $15,275,260
--------------
(2) Subsequent Spread Account Deposits 5,724,739
--------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 20,999,999
--------------
(4) $100,000 100,000
--------------
(5) 1 1/2% of Original Pool Balance (total deliveries) $10,500,000
--------------
(6) End of period Note Balance (before accel. principal
shortfall calc) 464,686,442
--------------
(7) Lesser of (5) or (6) 10,500,000
--------------
(8) Floor Amount Greater of (4) or (7) 10,500,000
--------------
(9) Aggregate Principal Balance 499,934,292
--------------
(10) End of period Note Balance (before accel. principal
shortfall calc) 464,686,442
--------------
(11) Line (9) less line (10) 35,247,850
--------------
(12) OC level (11) / (9) 7.05%
--------------
(13) Spread Ending Balance as a Percent of Aggregate Principal Balance 4.20%
--------------
(14) Total Overcollateralization (12) + (13) 11.25%
--------------
(15) 13% less OC level, if OC percentage is greater than or equal to 13% n/a
--------------
(16) If OC percentage is equal to or greater than 13%, Percent in (15) x
End of Period Aggregate Principal Balance n/a
--------------
(17) If OC percentage is less than 13%, 3% of Original Pool Balance (total
deliveries) 20,999,999
--------------
(18) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
--------------
Requisite Amount of Spread Account (either (3), (8), (16), (17), or (18) as applicable) 20,999,999
--------------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount 0
--------------
(2) Priority Second through Third
--------------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 13,247,727
--------------
Accelerated Payment Amount Shortfall in Excess of Requisite Amount 1,633,949
--------------
(4) Priority Fifth through Sixth
--------------
(5) Priority Seventh - to Servicer
--------------
Total withdrawals 1,633,949
--------------
F. End of period Spread Account balance 20,999,999
--------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 44,556
--------------
B. Number of Subsequent Receivables Purchased 0
--------------
C. Number of Receivables becoming Liquidated
Receivables during period 336
--------------
D. Number of Receivables becoming Purchased
Receivables during period
--------------
E. Number of Receivables paid off during period 632
--------------
F. End of period number of Receivables 43,588
==============
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 18.50%
--------------
B. Weighted Average Remaining Term of the Receivables 44.83
--------------
C. Average Receivable Balance $11,470
--------------
D. Aggregate Realized Losses $24,212,064
--------------
</TABLE>
By: /s/ Daniel E. Berce
-------------------
Name: Daniel E. Berce
---------------
Title: Vice Chairman & Chief Financial Officer
---------------------------------------
Date: March 2, 2000
-------------
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1999-A
Class A-1 4.980 % Asset Backed Notes
Class A-2 5.383 % Asset Backed Notes
Class A-3 5.740 % Asset Backed Notes
Class A-4 5.880 % Asset Backed Notes
Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1999-A, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of February 12, 1999. Defined terms have the meanings
assigned to them in the Sale and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 2/1/2000
Monthly Period Ending: 2/29/2000
<TABLE>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Preliminary End of period Note Balance $0 $138,052,493 $130,000,000 $195,000,000 $463,052,493
--------------------------------------------------------------------------------
B. Deficiency Claim Amount 0 0 0 0 0
C. End of period Note Balance $0 $138,052,493 $130,000,000 $195,000,000 $463,052,493
================================================================================
D. Note Pool Factors 0.0000000% 58.7457417% 100.0000000% 100.0000000% 66.1503561%
================================================================================
</TABLE>
<TABLE>
II. RECONCILIATION OF SPREAD ACCOUNT:
<S> <C> <C>
A. Preliminary End of period Spread Account balance $20,999,999
--------------
B. Priority First - Deficiency Claim Amount from preliminary
certificate 0
--------------
C. End of period Spread Account balance $20,999,999
--------------
II. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 60 days
at end of period $15,866,890
--------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 60
days at end of period
--------------
(3) Beginning of period Principal Balance 518,733,859
--------------
(4) Delinquency Ratio (1)+(2) divided by (3) 3.06%
--------------
(5) Previous Monthly Period Delinquency Ratio 3.38%
--------------
(6) Second previous Monthly Period Delinquency Ratio 2.93%
--------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 3.12%
--------------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater than 5.00%) yes
--------------
5
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $4,405,747
--------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 55,821,264
--------------
(3) Original Pool Balance 699,999,967
--------------
(4) Cumulative Default Rate (2) divided by (3) 7.97%
--------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 17.55%.) yes
--------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables during period $3,967,685
--------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30 days at end of period
--------------
(3) Cram Down Losses occurring during period
--------------
(4) Liquidation Proceeds collected during period (1,867,358)
--------------
(5) Net Losses during period (1)+(2)+(3)-(4) 2,100,327
--------------
(6) Net Losses since Initial Cut-off Date (Beginning of Period) 22,111,737
--------------
(7) CUMULATIVE NET LOSS RATE BEFORE 50% OF 90 DAY DELINQUENCIES
(5) + (6) DIVIDED BY (9) 3.46%
--------------
(8) 50% of Receivables with Scheduled Payment delinquent
more than 90 days at end of period 5,331,037
--------------
(9) Original Aggregate Principal Balance plus Pre-Funded Amount
as of the Closing Date 700,000,000
--------------
(10) Cumulative Net Loss Rate (5)+(6)+(8) divided by (9) 4.22%
--------------
(11) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than 10.03%.) yes
--------------
D. Extension Rate
(1) Principal Balance of Receivables extended during current period $9,614,394
--------------
(2) Beginning of Period Aggregate Principal Balance 518,733,859
--------------
(3) Extension Rate (1) divided by (2) 1.85%
--------------
(4) Previous Monthly Extension Rate 2.64%
--------------
(5) Second previous Monthly Extension Rate 3.32%
--------------
(6) Average Extension Rate(3)+(4)+(5)
divided by 3 2.60%
--------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
--------------
</TABLE>
<TABLE>
III. DELINQUENCY:
<S> <C> <C> <C>
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 3,189 $39,094,697 7.54%
-------------------------------------------------
(2) 61-90 days 900 10,964,148 2.11%
-------------------------------------------------
(3) over 90 days 398 4,902,742 0.95%
-------------------------------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 4,487 $54,961,587 10.60%
=================================================
</TABLE>
By: /s/ Daniel E. Berce
-------------------
Name: Daniel E. Berce
---------------
Title: Vice Chairman & Chief Financial Officer
---------------------------------------
Date: March 2, 2000
-------------
6
<PAGE>
EXHIBIT 99.14
Servicer's Report for Monthly Period
Ended March 31, 2000
<PAGE>
AmeriCredit Automobile Receivables Trust 1999-A
Class A-1 4.980 % Asset Backed Notes
Class A-2 5.383 % Asset Backed Notes
Class A-3 5.740 % Asset Backed Notes
Class A-4 5.880 % Asset Backed Notes
Preliminary Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1999-A, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of February 12, 1999. Defined terms have the meanings
assigned to them in the Sale and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 3/1/2000
Monthly Period Ending: 3/31/2000
<TABLE>
I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:
<S> <C> <C>
A. Beginning of period Aggregate Principal Balance $499,934,292
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Monthly Principal Amounts
(1) Collections on Receivables outstanding
at end of period 14,596,631
---------------
(2) Collections on Receivables paid off
during period 8,287,400
---------------
(3) Receivables becoming Liquidated Receivables
during period 5,518,874
---------------
(4) Receivables becoming Purchased Receivables
during period
---------------
(5) Cram Down Losses occurring during period
---------------
(6) Other Receivables adjustments 162,967
---------------
(7) Less amounts allocable to Interest (7,273,647)
---------------
Total Monthly Principal Amounts 21,292,225
---------------
D. End of period Aggregate Principal Balance $478,642,067
---------------
E. Pool Factor 68.377441%
---------------
</TABLE>
<TABLE>
II. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Beginning of period Note Balance $0 $138,052,493 $130,000,000 $195,000,000 $463,052,493
---------------------------------------------------------------------------
B. Noteholders' Principal Distributable Amount 0 21,292,225 0 0 21,292,225
C. Noteholders' Accelerated Principal Amount 0 0 0 0 0
D. Accelerated Payment Amount Shortfall 0 1,231,025 0 0 1,231,025
E. Note Prepayment Amount 0 0 0 0 0
F. Deficiency Claim Amount 0 0 0 0 0
---------------------------------------------------------------------------
G. End of period Note Balance $0 $115,529,243 $130,000,000 $195,000,000 $440,529,243
===========================================================================
H. Note Pool Factors 0.0000000% 49.1613800% 100.0000000% 100.0000000% 62.9327490%
===========================================================================
</TABLE>
1
<PAGE>
<TABLE>
III. RECONCILIATION OF PRE-FUNDING ACCOUNT:
<S> <C> <C> <C>
A. Beginning of period Pre-Funding Account balance $0
---------------
B. Purchase of Subsequent Receivables 0
---------------
C. Investment Earnings 0
---------------
D. Investment Earnings Transfer to Collections Account 0
---------------
E. Payment of Mandatory Prepayment Amount
---------------
0
---------------
F. End of period Pre-Funding Account balance $0
===============
IV. CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT
A. Total Monthly Principal Amounts $21,292,225
---------------
B. Required Pro-forma Security Balance 430,777,860
---------------
C. Pro-forma Security Balance (Assuming 100% Paydown of Total
Monthly Principal Amounts) 441,760,268
---------------
D. Step-down Amount (B. - C.) 0
---------------
E. Principal Distributable Amount (A.- D.) $21,292,225
===============
V. RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:
A. Beginning of period Capitalized Interest Account balance $0
---------------
B. Monthly Capitalized Interest Amount 0
---------------
C. Investment Earnings 0
---------------
D. Investment Earnings Transfer to Collections Account 0
---------------
E. Payment of Overfunded Capitalized Interest Amount 0
---------------
F. Payment of Remaining Capitalized Interest Account 0
---------------
0
---------------
G. End of period Capitalized Interest Account balance $0
===============
VI. RECONCILIATION OF COLLECTION ACCOUNT:
A. Available Funds:
(1) Collections on Receivables during period
(net of Liquidation Proceeds) $22,884,031
---------------
(2) Liquidation Proceeds collected
during period 2,682,694
---------------
(3) Purchase Amounts deposited in Collection
Account
---------------
(4) (a) Investment Earnings - Collection Account 59,132
---------------
(b) Investment Earnings - Transfer From Prefunding Account 0
---------------
(c) Investment Earnings - Transfer From Capitalized Interest
Account 0
---------------
(5) Collection of Supplemental Servicing Fees
(a) Extension Fees 91,953
---------------
(b) Repo and Recovery Fees Advanced 159,727
---------------
(c) Other Fees 130,117
---------------
(6) Monthly Capitalized Interest Amount 0
---------------
(7) Mandatory Prepayment Amount
---------------
Total Available Funds 26,007,654
---------------
B. Distributions:
(1) Base Servicing Fee and Supplemental Servicing Fees
(a) Base Servicing Fee 937,377
---------------
(b) Repo and Recovery Fees 159,727
---------------
(c) Bank Service Charges 8,955
---------------
(d) Other Fees 130,117
---------------
(2) Agent fees 417
---------------
(3) Refunds of Overpayments paid by AFS 33,383
---------------
(4) Noteholders' Interest Distributable Amount
(a) Class A - 1 0
---------------
(b) Class A - 2 619,280
---------------
(c) Class A - 3 621,833
---------------
(d) Class A - 4 955,500
---------------
(5) Noteholders' Principal Distributable Amount
(a) Class A - 1 0
---------------
(b) Class A - 2 21,292,225
---------------
(c) Class A - 3 0
---------------
(d) Class A - 4 0
---------------
(6) Security Insurer Premiums 98,906
---------------
Total distributions 24,857,720
---------------
2
<PAGE>
C. Excess Available Funds (or Deficiency Claim Amount ) 1,149,934
---------------
D. Noteholders' Accelerated Principal Amount 0
---------------
E. Deposit to Spread Account $1,149,934
---------------
---------------
VlI. CALCULATION OF ACCELERATED PRINCIPAL AMOUNT
A. Excess Available Funds (VI.C.) $1,149,934
---------------
B. Pro Forma Security Balance (II.A.-II.B.) 441,760,268
---------------
C. Required Pro Forma Security Balance (90% x (I.D.+III.F.) 430,777,860
---------------
D. Excess of Pro Forma Balance over Required Balance (B. - C.) 10,982,408
---------------
E. End of Period Class A-1 Note Balance (before accel. payments) 0
---------------
F. Lesser of D. or E. 0
---------------
G. Accelerated Principal Amount (lesser of A. or F.) $0
---------------
VIII. CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL
A. Pro Forma Security Balance $441,760,268
---------------
B. Required Pro Forma Security Balance 430,777,860
---------------
C. Excess of Pro Forma Balance over Required Balance (A. - B.) 10,982,408
---------------
D. End of Period Class A-1 Note Balance (before accel. payments) 0
---------------
E. Greater of C. or D. 10,982,408
---------------
F. Excess Available Funds (VI.C.) 1,149,934
---------------
G. Investment Earnings on Collection Account 59,132
---------------
H. Accelerated Payment Amount Shortfall (E.- F.+G.) $9,891,606
---------------
IX. RECONCILIATION OF SPREAD ACCOUNT:
A. Beginning of period Spread Account balance $20,999,999
---------------
B. Additions to Spread Account
(1) Deposits from Collections Account (VI. E.) 1,149,934
---------------
(2) Investment Earnings 81,091
---------------
(3) Deposits Related to Subsequent Receivables Purchases 0
---------------
Total Additions 1,231,025
---------------
C. Spread Account balance available for withdrawals 22,231,024
---------------
D. Requisite Amount of Spread Account
(1) Initial Spread Account Deposit $15,275,260
---------------
(2) Subsequent Spread Account Deposits 5,724,739
---------------
(3) Total Initial & Subsequent Spread Account Deposits (1)+(2) 20,999,999
---------------
(4) $100,000 100,000
---------------
(5) 1 1/2% of Original Pool Balance (total deliveries) $10,500,000
---------------
(6) End of period Note Balance 440,529,243
---------------
(7) Lesser of (5) or (6) 10,500,000
---------------
(8) Floor Amount Greater of (4) or (7) 10,500,000
---------------
(9) Aggregate Principal Balance 478,642,067
---------------
(10) End of period Note Balance 440,529,243
---------------
(11) Line (9) less line (10) 38,112,824
---------------
(12) OC level (11) / (9) 7.96%
---------------
(13) Spread Ending Balance as a Percent of Aggregate Principal Balance 4.39%
---------------
(14) OC Percentage (12) + (13) 12.35%
---------------
(15) 13% less OC level, if OC percentage is greater than or equal to 13% n/a
---------------
(16) If OC percentage is equal to or greater than 13%, Percent in (15) x
End of Period Aggregate Principal Balance n/a
---------------
(17) If OC percentage is less than 13%, 3% of Original Pool Balance
(total deliveries) 20,999,999
---------------
(18) 15% of end of period Aggregate Principal Balance if Trigger Date n/a
---------------
Requisite Amount of Spread Account (either (3), (8), (16), (17), or (18) as applicable) 20,999,999
---------------
E. Withdrawals from Spread Account
(1) Priority First - Deficiency Claim Amount 0
---------------
(2) Priority Second through Third
---------------
(3) Priority Fourth - Accelerated Payment Amount Shortfall 9,891,606
---------------
Accelerated Payment Amount Shortfall in Excess of Requisite Amount 1,231,025
---------------
(4) Priority Fifth through Sixth
---------------
(5) Priority Seventh - to Servicer
---------------
Total withdrawals 1,231,025
---------------
F. End of period Spread Account balance 20,999,999
---------------
3
<PAGE>
X. MONTHLY PERIOD NUMBER OF RECEIVABLES CALCULATION:
A. Beginning of period number of Receivables 43,588
---------------
B. Number of Subsequent Receivables Purchased 0
---------------
C. Number of Receivables becoming Liquidated
Receivables during period 458
---------------
D. Number of Receivables becoming Purchased
Receivables during period
---------------
E. Number of Receivables paid off during period 795
---------------
F. End of period number of Receivables 42,335
===============
XI. STATISTICAL DATA:
A. Weighted Average APR of the Receivables 18.49%
---------------
B. Weighted Average Remaining Term of the Receivables 43.89
---------------
C. Average Receivable Balance $11,306
---------------
D. Aggregate Realized Losses $27,048,244
---------------
</TABLE>
By: /s/ Preston A. Miller
---------------------
Name: Preston A. Miller
-----------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: April 3, 2000
-------------
4
<PAGE>
AmeriCredit Automobile Receivables Trust 1999-A
Class A-1 4.980 % Asset Backed Notes
Class A-2 5.383 % Asset Backed Notes
Class A-3 5.740 % Asset Backed Notes
Class A-4 5.880 % Asset Backed Notes
Servicer's Certificate
This Servicer's Certificate has been prepared pursuant to Section 4.9 of the
Sale and Servicing Agreement among AmeriCredit Automobile Receivables Trust
1999-A, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS
Funding Corp., as Seller, and Bank One, N.A., as Backup Servicer and Trust
Collateral Agent, dated as of February 12, 1999. Defined terms have the meanings
assigned to them in the Sale and Servicing Agreement or in other Transaction
Documents.
The undersigned hereby certifies that no Trigger Event has occurred on the
related Determination Date and that, to the knowledge of the Servicer, no
Insurance Agreement Event of Default has occurred.
Monthly Period Beginning: 3/1/2000
Monthly Period Ending: 3/31/2000
<TABLE>
I. MONTHLY PERIOD NOTE BALANCE CALCULATION:
Class A-1 Class A-2 Class A-3 Class A-4 TOTAL
--------- --------- --------- --------- -----
<S> <C> <C> <C> <C> <C>
A. Preliminary End of period Note Balance $0 $115,529,243 $130,000,000 $195,000,000 $440,529,243
---------------------------------------------------------------------------------
B. Deficiency Claim Amount 0 0 0 0 0
C. End of period Note Balance $0 $115,529,243 $130,000,000 $195,000,000 $440,529,243
=================================================================================
D. Note Pool Factors 0.0000000% 49.1613800% 100.0000000% 100.0000000% 62.9327490%
=================================================================================
</TABLE>
<TABLE>
II. RECONCILIATION OF SPREAD ACCOUNT:
<S> <C> <C>
A. Preliminary End of period Spread Account balance $20,999,999
---------------
B. Priority First - Deficiency Claim Amount from preliminary certificate 0
---------------
C. End of period Spread Account balance $20,999,999
---------------
II. PERFORMANCE TESTS:
A. Delinquency Ratio
(1) Receivables with Scheduled Payment
delinquent more than 60 days
at end of period $13,609,992
---------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 60
days at end of period
---------------
(3) Beginning of period Principal Balance 499,934,292
---------------
(4) Delinquency Ratio (1)+(2) divided by (3) 2.72%
---------------
(5) Previous Monthly Period Delinquency Ratio 3.06%
---------------
(6) Second previous Monthly Period Delinquency Ratio 3.38%
---------------
(7) Average Delinquency Ratio (4)+(5)+(6)
divided by 3 3.05%
---------------
(8) Compliance (Delinquency Test Failure is a
Delinquency Ratio equal to or greater than 5.00%) yes
---------------
5
<PAGE>
B. Cumulative Default Rate
(1) Defaulted Receivables in Current Period $3,373,064
---------------
(2) Cumulative Defaulted Receivables Including
Defaulted Receivables in Current Period 59,194,328
---------------
(3) Original Pool Balance 699,999,967
---------------
(4) Cumulative Default Rate (2) divided by (3) 8.46%
---------------
(5) Compliance (Default Test Failure is a Cumulative
Default Rate equal to or greater than 17.55%.) yes
---------------
C. Cumulative Net Loss Rate
(1) Receivables becoming Liquidated Receivables during period $5,518,874
---------------
(2) Purchased Receivables with Scheduled
Payment delinquent more than 30 days at end of period
---------------
(3) Cram Down Losses occurring during period
---------------
(4) Liquidation Proceeds collected during period (2,682,694)
---------------
(5) Net Losses during period (1)+(2)+(3)-(4) 2,836,180
---------------
(6) Net Losses since Initial Cut-off Date (Beginning of Period) 24,212,064
---------------
(7) CUMULATIVE NET LOSS RATE BEFORE 50% OF 90 DAY DELINQUENCIES (5) + (6) DIVIDED BY (9) 3.86%
---------------
(8) 50% of Receivables with Scheduled Payment delinquent
more than 90 days at end of period 4,264,095
---------------
(9) Original Aggregate Principal Balance plus Pre-Funded Amount as of the Closing
Date 700,000,000
---------------
(10) Cumulative Net Loss Rate (5)+(6)+(8)
divided by (9) 4.47%
---------------
(11) Compliance (Net Loss Test Failure is a
Net Loss Rate equal to or greater than 10.03%.) yes
---------------
D. Extension Rate
(1) Principal Balance of Receivables extended during current period $9,285,369
---------------
(2) Beginning of Period Aggregate Principal Balance 499,934,292
---------------
(3) Extension Rate (1) divided by (2) 1.86%
---------------
(4) Previous Monthly Extension Rate 1.85%
---------------
(5) Second previous Monthly Extension Rate 2.64%
---------------
(6) Average Extension Rate (3)+(4)+(5)
divided by 3 2.12%
---------------
(7) Compliance (Extension Test Failure is an
Extension Rate equal to or greater than 4%.) yes
---------------
</TABLE>
<TABLE>
III. DELINQUENCY:
<S> <C> <C> <C>
A. Receivables with Scheduled Payment delinquent
(1) 31-60 days # 3,450 $41,504,472 8.30%
---------------------------------------------------
(2) 61-90 days 847 10,271,438 2.05%
---------------------------------------------------
(3) over 90 days 281 3,338,554 0.67%
---------------------------------------------------
Receivables with Scheduled Payment delinquent
more than 30 days at end of period 4,578 $55,114,464 11.02%
===================================================
</TABLE>
By: /s/ Preston A. Miller
---------------------
Name: Preston A. Miller
-----------------
Title: Executive Vice President and Treasurer
--------------------------------------
Date: April 3, 2000
-------------
6
|
|