EX-99.1 2 a04-9213_2ex99d1.htm EX-99.1

Exhibit 99.1

 

AmeriCredit Automobile Receivables Trust 2004-B-M

Class A-1 1.06% Asset Backed Notes

Class A-2 1.45% Asset Backed Notes

Class A-3 2.07% Asset Backed Notes

Class A-4 2.67% 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 2004-B-M, as Issuer,  AmeriCredit Financial Services,  Inc., as Servicer,  AFS SENSUB Corp., as Seller, and Wells Fargo Bank, N.A., as Trust Collateral Agent and Backup Servicer, dated as of April 5, 2004. 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.

 

Monthly Period Beginning:

07/01/2004

 

 

 

 

 

Original

Monthly Period Ending:

07/31/2004

 

Purchases

Units

Cut-off Date

Closing Date

Pool Balance

Prev. Distribution/Close Date:

07/06/2004

 

Initial Purchase

65,886

04/06/2004

04/14/2004

$800,009,913

Distribution Date:

08/06/2004

 

Sub. Purchase #1

12,304

05/12/2004

05/19/2004

$183,596,697

Days of Interest for Period:

31

 

 

 

 

 

 

Days in Collection Period:

31

 

 

 

 

 

Months Seasoned:

4

 

Total

78,190

 

 

$983,606,610

 

 I.

MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:

 

{1}

Beginning of period Aggregate Principal Balance

 

{1}

$915,286,639

{2}

Purchase of Subsequent Receivables

 

 

{2}

0

 

Monthly Principal Amounts

 

 

 

 

 

{3}

Collections on Receivables outstanding at end of period

{3}

28,757,130

 

 

 

{4}

Collections on Receivables paid off during period

{4}

12,447,500

 

 

 

{5}

Receivables becoming Liquidated Receivables during period

{5}

2,205,008

 

 

 

{6}

Receivables becoming Purchased Receivables during period

{6}

39,865

 

 

 

{7}

Other Receivables adjustments

{7}

(2,077)

 

 

 

{8}

Less amounts allocable to Interest

{8}

(12,507,793)

 

 

 

{9}

Total Monthly Principal Amounts

 

 

{9}

30,939,633

{10}

End of period Aggregate Principal Balance

 

{10}

$884,347,006

{11}

Pool Factor  ({10} / Original Pool Balance)

 

 

{11}

89.9086075%

 

 II.

MONTHLY PERIOD NOTE BALANCE CALCULATION:

Class A-1

Class A-2

Class A-3

Class A-4

TOTAL

{12}

Original Note Balance

{12}

$224,000,000

$308,000,000

$147,000,000

$221,000,000

$900,000,000

{13}

Beginning of period Note Balance

{13}

$130,894,734

$308,000,000

$147,000,000

$221,000,000

$806,894,734

{14}

Noteholders’ Principal Distributable Amount

{14}

30,939,633

0

0

0

30,939,633

{15}

Noteholders’ Accelerated Principal Amount from Collection Account

{15}

7,806,176

0

0

0

7,806,176

{16}

Noteholders’ Accelerated Principal Amount from Spread Account

{16}

18,635

0

0

0

18,635

{17}

Note Prepayment Amount

{17}

0

0

0

0

0

{18}

Deficiency Amount

{18}

0

0

0

0

0

{19}

End of period Note Balance

{19}

$92,130,290

$308,000,000

$147,000,000

$221,000,000

$768,130,290

{20}

Note Pool Factors  ( {19} / {12} )

{20}

41.1295938%

100.0000000%

100.0000000%

100.0000000%

85.3478100%

 

1



 

 III.

RECONCILIATION OF PRE-FUNDING ACCOUNT:

 

 

 

{21}

Beginning of period Pre-Funding Account balance

{21}

 

$0

{22}

Purchase of Subsequent Receivables

{22}

0

 

{23}

Investment Earnings

{23}

0

 

{24}

Investment Earnings Transfer to Collections Account

{24}

0

 

{25}

Payment of Mandatory Prepayment Amount

{25}

0

 

{26}

Total Month Activity

{26}

 

0

{27}

End of period Pre-Funding Account balance

{27}

 

$0

 

 

 

 

 

 

IV.

OVERCOLLATERALIZATION AMOUNT CALCULATION

 

 

 

{28}

Current Distribution Date Before April 2006?

 

Yes

 

{29}

If {28} is Yes, then Overcollateralization Amount 16.5%

 

 

16.50%

{30}

If {28} is No, then refer to the following table

OC
Amount

Note Rating
>BBB+/Baa1

3mo Avg
Delinquency Ratio

Cumulative
Net Loss Ratio

Default Ratio

3mo Avg
Extension Ratio

 

 

 

N/A

N/A

N/A

N/A

N/A

N/A

 

{31}

Overcollateralization Amount per Table if applicable

 

 

NA

{32}

Overcollateralization Amount

 

 

16.50%

 

 

 

 

 

 

 V.

CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT

 

 

 

{33}

Total Monthly Principal Amounts

{33}

 

$30,939,633

{34}

Required Pro-forma Note Balance (the product of 100%-Overcollateralization Amount {32} and the Aggregate Principal Balance {10})

{34}

738,429,750

 

{35}

Pro Forma Note Balance    ({13} - {9})

{35}

775,955,101

 

{36}

Step-down Amount  ( {34} - {35} )

{36}

 

0

{37}

Principal Distributable Amount  ( {33} - {36} )

{37}

 

$30,939,633

 

 

 

 

 

 

 VI.

RECONCILIATION OF CAPITALIZED INTEREST ACCOUNT:

 

 

 

{38}

Beginning of period Capitalized Interest  Account balance

{38}

 

$0

{39}

Monthly Capitalized Interest Amount

{39}

0

 

{40}

Investment Earnings

{40}

0

 

{41}

Investment Earnings Transfer to Collections Account

{41}

0

 

{42}

Payment of Overfunded Capitalized Interest Amount

{42}

0

 

{43}

Payment of Remaining Capitalized Interest Account

{43}

0

 

{44}

Total Month Activity

{44}

 

0

{45}

End of period Capitalized Interest Account balance

{45}

 

$0

 

 

 

 

 

 

 VII.

RECONCILIATION OF COLLECTION ACCOUNT:

 

 

 

 

Available Funds:

 

 

 

 

{46}

Collections on Receivables during period (net of Liquidation Proceeds and Fees)

{46}

$41,145,698

 

 

{47}

Liquidation Proceeds collected during period

{47}

753,543

 

 

{48}

Purchase Amounts deposited in Collection Account

{48}

39,865

 

 

{49}

Investment Earnings - Collection Account

{49}

23,010

 

 

{50}

Investment Earnings - Transfer From Prefunding Account

{50}

0

 

 

{51}

Investment Earnings - Transfer From Capitalized Interest Account

{51}

0

 

 

{52}

Collection of Supplemental Servicing - Extension Fees

{52}

64,921

 

 

{53}

Collection of Supplemental Servicing - Repo and Recovery Fees Advanced

{53}

80,113

 

 

{54}

Collection of Supplemental Servicing - Late Fees

{54}

170,949

 

 

{55}

Monthly Capitalized Interest Amount

{55}

0

 

 

{56}

Mandatory Note Prepayment Amount

{56}

0

 

 

{57}

Total Available Funds

{57}

 

42,278,099

 

 

 

 

 

 

 

Distributions:

 

 

 

 

{58}

Base Servicing Fee -  to Servicer

{58}

1,716,162

 

 

{59}

Repo and Recovery Fees - reimbursed to Servicer

{59}

80,113

 

 

{60}

Bank Service Charges - reimbursed to Servicer

{60}

5,725

 

 

{61}

Late Fees - to Servicer

{61}

170,949

 

 

{62}

Backup Servicing fees

{62}

3,000

 

 

 

 

 

 

 

 

 

Noteholders’ Interest Distributable Amount  

 

 

 

 

 

Class

Beginning
Note
Balance

Interest
Carryover

Interest
Rate

Days

Days
Basis

Calculated
Interest

 

 

 

 

{63}

Class A - 1 

$130,894,734

0

1.06000%

31

Actual days/360

$119,478

{63}

119,478

 

 

{64}

Class A - 2 

308,000,000

0

1.45000%

30

30/360

372,167

{64}

372,167

 

 

{65}

Class A - 3 

147,000,000

0

2.07000%

30

30/360

253,575

{65}

253,575

 

 

{66}

Class A - 4 

221,000,000

0

2.67000%

30

30/360

491,725

{66}

491,725

 

 

 

 

 

 

 

 

{67}

Security Insurer Premiums - to MBIA

{67}

319,396

 

 

 

 

 

 

 

 

 

Noteholders’ Principal Distributable Amount

 

 

 

 

 

Class

Principal
Distributable

Principal
Carryover

Overcollateral
Utilized

Mandatory
Note
Prepayment

Total
Principal

 

 

 

 

{68}

Class A - 1

30,939,633

0

0

0

$30,939,633

{68}

30,939,633

 

 

{69}

Class A - 2

0

0

0

0

0

{69}

0

 

 

{70}

Class A - 3

0

0

0

0

0

{70}

0

 

 

{71}

Class A - 4

0

0

0

0

0

{71}

0

 

 

{72}

Total distributions  

{72}

 

34,471,923

{73}

Excess Available Funds  (or Spread Account Claim Amount )

{73}

 

7,806,176

{74}

Deposit to Spread Account to Increase to Required Level

{74}

 

0

{75}

Noteholders’ Accelerated Principal Amount from the Collection Account

{75}

 

7,806,176

{76}

Deposit to Spread Account

{76}

 

$0

 

2



 

VlII.

CALCULATION OF ACCELERATED PRINCIPAL AMOUNT

 

 

 

{77}

Excess Available Funds Less Amount Sent to Increase Spread to Required Level {73} - {74}

{77}

$7,806,176

 

{78}

Pro Forma Note Balance    ({13} - {9})

{78}

775,955,101

 

{79}

Required Pro-forma Note Balance (the product of 100%-Overcollateralization Amount {32} and the Aggregate Principal Balance {10})

{79}

738,429,750

 

{80}

Excess of Pro Forma Balance over Required Balance   ({78} - {79})

{80}

37,525,351

 

{81}

Accelerated Principal Amount  (lesser of  {77} or {80})

{81}

 

$7,806,176

 

 

 

 

 

IX.

CALCULATION OF ACCELERATED PAYMENT AMOUNT SHORTFALL

 

 

 

{82}

Pro Forma Note Balance    ({13} - {9})

{82}

775,955,101

 

{83}

Required Pro-forma Note Balance (the product of 100%-Overcollateralization Amount {32} and the Aggregate Principal Balance {10})

{83}

738,429,750

 

{84}

Excess of Pro Forma Balance over Required Balance   ({82} - {83})

{84}

37,525,351

 

{85}

Excess Available Funds Less Amount Sent to Increase Spread to Required Level {73} - {74}

{85}

7,806,176

 

{86}

Accelerated Payment Amount Shortfall ({84} - {85})

{86}

 

$29,719,175

 

X.

RECONCILIATION OF SPREAD ACCOUNT:

Initial

Sub. Purchase #1

 

 

 

 

 

 

 

 

 

 

Total

{87}

Initial or Subsequent Spread Account Deposits

$16,000,198

$3,671,934

 

 

$19,672,132

{88}

Beginning of period Spread Account balance

 

 

{88}

 

$19,672,132

 

Additions to Spread Account

 

 

 

 

 

 

{89}

Deposits from Collections Account    ({74} + {76})

{89}

0

 

 

{90}

Investment Earnings

{90}

18,635

 

 

{91}

Deposits Related to Subsequent Receivables Purchases

{91}

0

 

 

{92}

Total Additions

{92}

 

18,635

{93}

Spread Account balance available for  withdrawals

{93}

 

19,690,767

 

Requisite Amount of Spread Account

 

 

 

 

{94}

Initial Pool Balance times 2.0%

 

19,672,132

 

{94}

19,672,132

 

 

{95}

If Level I Trigger exists then greater of 6.0% of Outstanding Pool Balance and 4.0% of Original Pool Balance

{95}

0

 

 

{96}

If Level II Trigger exists then 100% of Aggregate Ending Balance (as specified by MBIA)

{96}

0

 

 

{97}

Requisite Amount of Spread Account (If no Level I or Level II Trigger exists, {94})

{97}

 

19,672,132

 

 

 

 

 

 

 

Withdrawals from Spread Account

 

 

 

 

{98}

Spread Account Claim Amount

{98}

0

 

 

 

                   Accelerated Payment Amount Shortfall

=

29,719,175

 

 

 

 

 

 

{99}

Noteholders’ Accelerated Principal Amount from the Spread Account

{99}

18,635

 

 

{100}

Costs of Maintaining Security Interest not paid by Servicer

{100}

0

 

 

{101}

To any replacement servicer any accrued and unpaid replacement servicer fees, transition costs or additional compensation

{101}

0

 

 

{102}

Any Amounts owed to the Insurer not paid from Collection Account

{102}

0

 

 

{103}

Related Series Spread Account Claim Amount

{103}

0

 

 

{104}

Related Series Requisite Amount Shortfall

{104}

0

 

 

{105}

Related Series Accelerated Payment

{105}

0

 

 

{106}

Related Series Insurer Payment Amounts

{106}

0

 

 

{107}

Backup servicer, any amounts payable by the Servicer not paid by the Servicer

{107}

0

 

 

{108}

Remaining Funds - Holder(s) of the Certificates

{108}

0

 

 

 

Total withdrawals

 

 

18,635

 

 

 

 

 

 

{109}

End of period Spread Account balance

{109}

 

19,672,132

 

XI.

CALCULATION OF OC LEVEL AND OC PERCENTAGE

 

 

 

 

{110}

Aggregate Principal Balance

{110}

884,347,006

 

 

{111}

End of period Note Balance

{111}

768,130,290

 

 

{112}

Line {110} less line {111} (During Funding Period amount equal to zero)

{112}

116,216,716

 

 

{113}

OC level     {112} / {110}

{113}

13.14%

 

 

{114}

Ending Spread Balance as a percentage of Aggregate Principal Balance ({109} / {110)

{114}

2.22%

 

 

{115}

OC Percentage ({113} + {114})

{115}

 

15.36%

 

By:

/s/Connie Coffey

Name:

Connie Coffey

Title:

Senior Vice President, Treasury Reporting

Date:

August 2, 2004

 

3



 

AmeriCredit Automobile Receivables Trust 2004-B-M
Class A-1 1.06% Asset Backed Notes
Class A-2 1.45% Asset Backed Notes
Class A-3 2.07% Asset Backed Notes
Class A-4 2.67% 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 2004-B-M, as Issuer,  AmeriCredit Financial Services,  Inc., as Servicer,  AFS SENSUB Corp., as Seller, and Wells Fargo Bank, N.A., as Trust Collateral Agent and Backup Servicer, dated as of April 5, 2004. 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.

 

Monthly Period Beginning:

07/01/2004

Monthly Period Ending:

07/31/2004

Prev. Distribution/Close Date:

07/06/2004

Distribution Date:

08/06/2004

Days of Interest for Period:

31

Days in Collection Period:

31

Months Seasoned:

4

 

II.

MONTHLY PERIOD NOTE BALANCE CALCULATION:

Class A-1

Class A-2

Class A-3

Class A-4

TOTAL

{1}

Original Note Balance

{1}

$224,000,000

$308,000,000

$147,000,000

$221,000,000

$900,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

{2}

Preliminary End of period Note Balance

{2}

$92,130,290

$308,000,000

$147,000,000

$221,000,000

$768,130,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

{3}

Deficiency Amount

{3}

0

0

0

0

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

{4}

End of period Note Balance

{4}

$92,130,290

$308,000,000

$147,000,000

$221,000,000

$768,130,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

{5}

Note Pool Factors  {4} / {1}

{5}

41.1295938%

100.0000000%

100.0000000%

100.0000000%

85.3478100%

 

 

 

 

 

 

 

 

 

II.

RECONCILIATION OF SPREAD ACCOUNT:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

{6}

Preliminary End of period Spread Account balance

{6}

$19,672,132

 

 

 

 

 

 

 

 

 

 

 

{7}

Spread Account Claim Amount from preliminary certificate

{7}

0

 

 

 

 

 

 

 

 

 

 

 

{8}

End of period Spread Account balance

{8}

$19,672,132

 

III.

MONTHLY PERIOD AND CUMULATIVE NUMBER OF RECEIVABLES CALCULATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative

Monthly

{9}

Original Number of Receivables

 

 

 

{9}

65,886

 

{10}

Beginning of period number of Receivables

 

 

 

{10}

0

74,900

{11}

Number of Subsequent Receivables Purchased

 

 

 

{11}

12,304

0

{12}

Number of Receivables becoming Liquidated Receivables during period

 

 

{12}

393

253

{13}

Number of Receivables becoming Purchased Receivables during period

 

 

{13}

41

8

{14}

Number of Receivables paid off during period

 

 

 

{14}

4,560

1,443

{15}

End of period number of Receivables

 

 

 

{15}

73,196

73,196

 

IV.

STATISTICAL DATA:  (CURRENT AND HISTORICAL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

 Prev. Month

Current

{16}

Weighted Average APR of the Receivables

{16}

16.97%

16.80%

16.79%

{17}

Weighted Average Remaining Term of the Receivables

{17}

55.00

53.69

53.02

{18}

Weighted Average Original Term of Receivables

{18}

62.00

62.00

62.00

{19}

Average Receivable Balance

{19}

$12,142

$12,220

$12,082

{20}

Aggregate Realized Losses

{20}

$0

$635,927

$2,087,392

 

V.

DELINQUENCY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables with Scheduled Payment delinquent

 

Units

Dollars

Percentage

 

{21}

31-60 days

{21}

4,307

$39,659,332

4.33%

 

{22}

61-90 days

{22}

942

8,900,246

0.97%

 

{23}

over 90 days

{23}

298

2,721,592

0.30%

 

{24}

Receivables with Scheduled Payment delinquent more than 30 days at end of period

{24}

5,547

$51,281,170

5.60%

 

4



 

 

VI.

PERFORMANCE TESTS:

 

 

Delinquency Ratio

 

 

 

 

{25}

Receivables with Scheduled Payment delinquent more than 60 days at end of period ({22} + {23})

{25}

$11,621,838

 

 

{26}

Beginning of period Principal Balance

{26}

915,286,639

 

 

{27}

Delinquency Ratio {25} divided by {26}

{27}

 

1.27%

 

{28}

Previous Monthly Period Delinquency Ratio

{28}

 

0.81%

 

{29}

Second previous Monthly Period Delinquency Ratio

{29}

 

0.38%

 

{30}

Average Delinquency Ratio ({27} + {28} + {29}) / 3

{30}

 

0.82%

 

 

 

 

 

 

 

{31}

Compliance (Delinquency Test Failure is a Delinquency Ratio equal to or greater than 4.00% )

{31}

 

yes

 

 

Cumulative Default Rate

 

 

 

 

{32}

Defaulted Receivables in Current Period

{32}

$5,093,095

 

 

{33}

Cumulative Defaulted Receivables from last month

{33}

4,917,304

 

 

{34}

Cumulative Defaulted Receivables {32} + {33}

{34}

10,010,399

 

 

{35}

Original Pool Balance

{35}

983,606,610

 

 

{36}

Cumulative Default Rate {34} divided by {35}

{36}

 

1.01%

 

 

 

 

 

 

 

{37}

Compliance (Default Test Failure is a Cumulative Default Rate equal to or greater than 5.82%.)

{37}

 

yes

 

 

 

 

 

 

 

 

Cumulative Net Loss Rate

 

 

 

 

{38}

Receivables becoming Liquidated Receivables during period

{38}

$2,205,008

 

 

{39}

Purchased Receivables with Scheduled Payment delinquent more than 30 days at end of period

{39}

 

 

 

{40}

Liquidation Proceeds collected during period

{40}

(753,543)

 

 

{41}

Net Losses during period {38} + {39} + {40}

{41}

1,451,465

 

 

{42}

Net Losses since Initial Cut-off Date (Beginning of Period)

{42}

635,927

 

 

{43}

Cumulative Net Loss Rate before 50% of 90 Day Delinquencies ({41} + {42}) / {45}

{43}

 

0.21%

 

{44}

50% of Receivables with Scheduled Payment delinquent more than 90 days at end of period

{44}

2,594,433

 

 

{45}

Original Aggregate Principal Balance

{45}

983,606,610

 

 

{46}

Cumulative Net Loss Rate ({41} + {42} + {44}) / {45}

{46}

 

0.47%

 

 

 

 

 

 

 

{47}

Compliance (Net Loss Test Failure is a Net Loss Rate equal to or greater than 3.44%.)

{47}

 

yes

 

 

 

 

 

 

 

 

Extension Rate

 

 

 

 

{48}

Principal Balance of Receivables extended during current period

{48}

$3,921,009

 

 

{49}

Beginning of Period Aggregate Principal Balance

{49}

915,286,639

 

 

{50}

Extension Rate {48} divided by {49}

{50}

 

0.43%

 

{51}

Previous Monthly Extension Rate

{51}

 

0.37%

 

{52}

Second previous Monthly Extension Rate

{52}

 

0.36%

 

 

 

 

 

 

 

{53}

Average Extension Rate ({50} +{51} +{52}) / 3

{53}

 

0.38%

 

 

 

 

 

 

 

{54}

Compliance (Extension Test Failure is an Extension Rate equal to or greater than 4%.)

{54}

 

yes

 

 

 

 

 

 

 

By:

 

/s/Connie Coffey

Name:

 

Connie Coffey

Title:

 

Senior Vice President, Treasury Reporting

Date:

 

August 2, 2004

 

5