EX-99.1 2 a05-15823_2ex99d1.htm EX-99.1

Exhibit 99.1

 

AmeriCredit Automobile Receivables Trust 2005-1

Class A-1 3.1425 % Asset Backed Notes

Class A-2 3.82 %  Asset Backed Notes

Class A-3 4.26 % Asset Backed Notes

Class B  4.48 % Asset Backed Notes

Class C 4.73 % Asset Backed Notes

Class D  5.04 % Asset Backed Notes

Class E  5.82 % 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 2005-1, as Issuer, AmeriCredit Financial Services, Inc., as Servicer, AFS SenSub Corp., as Seller, Systems & Services Technologies, Inc., as Backup Servicer and JPMorgan Chase Bank as Trust Collateral Agent, dated as of April 6, 2005. Defined terms have the meanings assigned to them in the Sale and Servicing Agreement or in other Transaction Documents.

 

Monthly Period Beginning:

08/01/2005

 

 

 

 

 

Original

Monthly Period Ending:

08/31/2005

 

Purchases

Units

Cut-off Date

Closing Date

Pool Balance

Prev. Distribution/Close Date:

08/08/2005

 

Initial Purchase

49,230

04/07/2005

04/14/2005

$795,755,999

Distribution Date:

09/06/2005

 

 

 

 

 

 

Days of Interest for Period:

29

 

Total

49,230

 

 

$795,755,999

Days in Collection Period:

31

 

 

 

 

 

Months Seasoned:

5

 

 

 

 

 

 

 

I.

MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:

 

 

 

 

{1}

Beginning of period Aggregate Principal Balance

 

{1}

$726,082,684

 

 

 

 

 

 

Monthly Principal Amounts

 

 

 

 

 

 

 

 

 

 

 

{2}

Collections on Receivables outstanding at end of period

{2}

18,454,203

 

 

 

{3}

Collections on Receivables paid off during period

{3}

11,727,668

 

 

 

{4}

Receivables becoming Liquidated Receivables during period

{4}

3,917,875

 

 

 

{5}

Receivables becoming Purchased Receivables during period

{5}

0

 

 

 

{6}

Other Receivables adjustments

{6}

(2,209)

 

 

 

{7}

Less amounts allocable to Interest

{7}

(9,870,933)

 

 

 

 

 

 

 

 

 

 

{8}

Total Monthly Principal Amounts

 

 

{8}

24,226,604

 

 

 

 

 

 

 

{9}

End of period Aggregate Principal Balance

 

{9}

$701,856,080

 

 

 

 

 

{10}

Pool Factor 

 

 

{10}

88.1999106%

 

II.

MONTHLY PERIOD NOTE BALANCE CALCULATION:

Class A-1

Class A-2

Class A-3

Class B

{11}

Original Note Balance

{11}

$138,000,000

$256,000,000

$107,330,000

$63,660,000

 

 

 

 

 

 

 

{12}

Beginning of period Note Balance

{12}

$45,482,213

$256,000,000

$107,330,000

$63,660,000

 

 

 

 

 

 

 

{13}

Noteholders’ Principal Distributable Amount

{13}

24,226,604

0

0

0

{14}

Noteholders’ Accelerated Principal Amount

{14}

3,807,414

0

0

0

{15}

Aggregate Principal Parity Amount

{15}

0

0

0

0

{16}

Matured Principal Shortfall

{16}

 

 

 

 

 

 

 

 

 

 

 

{17}

End of period Note Balance

{17}

$17,448,195

$256,000,000

$107,330,000

$63,660,000

 

 

 

 

 

 

 

{18}

Note Pool Factors

{18}

12.6436196%

100.0000000%

100.0000000%

100.0000000%

 

 

 

 

 

 

 

 

Class C

Class D

Class E

TOTAL

 

 

 

$79,570,000

$53,710,000

$51,730,000

$750,000,000

 

 

 

 

 

 

 

{19}

Beginning of period Note Balance

{19}

$79,570,000

$53,710,000

$51,730,000

$657,482,213

 

 

 

 

 

 

 

{20}

Noteholders’ Principal Distributable Amount

{20}

0

0

0

24,226,604

{21}

Noteholders’ Accelerated Principal Amount

{21}

0

0

0

3,807,414

{22}

Class E Accelerated Principal Amount

{22}

 

 

0

0

{23}

Aggregate Principal Parity Amount

{23}

0

0

0

0

{24}

Matured Principal Shortfall

{24}

 

 

 

0

 

 

 

 

 

 

 

{25}

End of period Note Balance

{25}

$79,570,000

$53,710,000

$51,730,000

$629,448,195

 

 

 

 

 

 

 

{26}

Note Pool Factors

{26}

100.0000000%

100.0000000%

100.0000000%

83.9264260%

 

1


 

III.

CALCULATION OF STEP-DOWN AMOUNT:

 

 

 

{27}

Ending Pool Balance

{27}

 

$701,856,080

 

{28}

Lesser of (Max of 17.50% of Ending Pool Balance or $3,978,780) or Beg Note Balance

{28}

122,824,814

 

 

{29}

Aggregate, Cumulative Amount paid to Class E Noteholders through prior period

{29}

0

 

 

{30}

Less Specified Reserve Balance

{30}

(15,915,120)

 

 

{31}

Sum of {28}, {29}, and {30}

{31}

106,909,694

 

 

{32}

30% of Ending Pool Balance

{32}

210,556,824

 

 

{33}

Lesser of {31} or {32}

{33}

 

106,909,694

 

{34}

Required Pro Forma Note Balance {27} - {33}

{34}

 

 

594,946,386

{35}

Beginning Note Balance

{35}

 

657,482,213

 

{36}

Total Monthly Principal Amount

{36}

 

(24,226,604)

 

{37}

Pro-Forma Note Balance (Assuming 100% Pay-down)

{37}

 

 

633,255,609

{38}

Step-Down amount (Excess of Required Pro-forma over Pro-forma Note Balance)

{38}

 

 

$0

 

IV.

CALCULATION OF PRINCIPAL DISTRIBUTABLE AMOUNT:

 

 

 

{39}

Total Monthly Principal Amounts

{39}

$24,226,604

 

{40}

Step-down Amount 

{40}

0

 

{41}

Principal Distributable Amount

{41}

 

$24,226,604

 

V.

CALCULATION OF INTEREST DISTRIBUTABLE AMOUNT:

 

 

 

 

 

Class

Beginning
Note Balance

Interest
Carryover

Interest
Rate

Days

Days Basis

Calculated
Interest

{42}

Class A - 1

$45,482,213

0

3.1425%

29

Actual days/360

$115,136

{43}

Class A - 2

256,000,000

0

3.8200%

30

30/360

$814,933

{44}

Class A - 3

107,330,000

0

4.2600%

30

30/360

$381,022

{45}

Class B

63,660,000

0

4.4800%

30

30/360

$237,664

{46}

Class C

79,570,000

0

4.7300%

30

30/360

$313,638

{47}

Class D

53,710,000

0

5.0400%

30

30/360

$225,582

{48}

Class E

51,730,000

0

5.8200%

30

30/360

$250,891

 

VI.

RECONCILIATION OF COLLECTION ACCOUNT:

 

 

 

 

Available Funds:

 

 

 

 

{49}

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

{49}

$30,160,756

 

 

{50}

Liquidation Proceeds collected during period

{50}

1,474,362

 

 

{51}

Purchase Amounts deposited in Collection Account

{51}

0

 

 

{52}

Investment Earnings - Collection Account

{52}

60,224

 

 

{53}

Investment Earnings - Transfer From Reserve Account

{53}

46,791

 

 

{54}

Collection of Supplemental Servicing - Extension Fees

{54}

21,094

 

 

{55}

Collection of Supplemental Servicing - Repo and Recovery Fees Advanced

{55}

104,573

 

 

{56}

Collection of Supplemental Servicing - Late Fees

{56}

79,598

 

 

{57}

Total Available Funds

{57}

 

31,947,398

 

Distributions:

 

 

 

 

{58}

Base Servicing Fee

{58}

1,361,405

 

 

{59}

Repo and Recovery Fees - reimbursed to Servicer

{59}

104,573

 

 

{60}

Bank Service Charges - reimbursed to Servicer

{60}

4,344

 

 

{61}

Late Fees - reimbursed to Servicer

{61}

79,598

 

 

{62}

Extension Fees - reimbursed to Servicer

{62}

21,094

 

 

{63}

Agent fees

{63}

0

 

 

{64}

Backup Servicing Fees

{64}

3,500

 

 

{65}

Class A-1 Noteholders’ Interest Distributable Amount

{65}

115,136

 

 

{66}

Class A-2 Noteholders’ Interest Distributable Amount

{66}

814,933

 

 

{67}

Class A-3 Noteholders’ Interest Distributable Amount

{67}

381,022

 

 

{68}

Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{68}

0

 

 

{69}

Class B Noteholders’ Interest Distributable Amount

{69}

237,664

 

 

{70}

Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{70}

0

 

 

{71}

Class C Noteholders’ Interest Distributable Amount

{71}

313,638

 

 

{72}

Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{72}

0

 

 

{73}

Class D Noteholders’ Interest Distributable Amount

{73}

225,582

 

 

{74}

Class D Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{74}

0

 

 

{75}

Class E Noteholders’ Interest Distributable Amount

{75}

250,891

 

 

{76}

Class E Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{76}

0

 

 

{77}

Noteholders’ Principal Distributable Amount

{77}

24,226,604

 

 

{78}

Total distributions (Prior to Reserve Account Deposit)

{78}

 

28,139,984

 

{79}

Excess Available Funds

{79}

 

3,807,414

 

{80}

Reserve Account Withdrawal Amount

{80}

 

0

 

{81}

To the Reserve Account, the Reserve Account Deposit

{81}

 

0

 

{82}

To the Noteholders, the Accelerated Principal Amount (as calculated below)

{82}

 

(3,807,414)

 

{83}

To the Class E Noteholders, until Class E Balance is zero

{83}

 

0

 

{84}

To the Certificateholders, the aggregate amount remaining

{84}

 

$0

 

2


 

VII.

CALCULATION OF PRINCIPAL PARITY AMOUNT:

 

 

 

 

 

Class

(X)
Cumulative
Note Balance

(Y)
Pool
Balance

(I)
Excess of
(X) - (Y)

(II)
Available Funds
in Waterfall

Lesser of
(I) or (II)

{85}

Class A

$408,812,213

$701,856,080

$0

$29,061,793

$0

{86}

Class B

472,472,213

701,856,080

0

28,824,129

0

{87}

Class C

552,042,213

701,856,080

0

28,510,491

0

{88}

Class D

605,752,213

701,856,080

0

28,284,909

0

{89}

Class E

657,482,213

701,856,080

0

28,034,018

0

{90}

Total

 

 

 

 

$0

 

 

**  Principal Parity Amount distributed as Noteholders Principal Distributable in first three months of Trust

 

 

 

 

VIII.

CALCULATION OF ACCELERATED PRINCIPAL AMOUNT:

 

 

 

{91}

Excess Available Funds

{91}

$3,807,414

 

{92}

Pro-Forma Note Balance (Calculated after Step-Down)

{92}

633,255,609

 

{93}

Required Pro Forma Note Balance

{93}

594,946,386

 

{94}

Excess of Pro-Forma Balance over Required Pro-Forma Balance

{94}

38,309,223

 

{95}

Lesser of Excess Available Funds or Excess of Pro-Forma Note Balance

{95}

 

$3,807,414

 

IX.

RECONCILIATION OF RESERVE ACCOUNT:

 

 

Initial

{96}

Specified Reserve Balance

 

 

$15,915,120

{97}

Beginning of period Reserve Account balance

{97}

 

$15,915,120

{98}

The Reserve Account Deposit, from Collection Account

{98}

0

 

{99}

Investment Earnings

{99}

46,791

 

{100}

Investment Earnings - transferred to Collection Account Available Funds

{100}

(46,791)

 

{101}

Reserve Account Withdrawal Amount

{101}

0

 

{102}

End of period Reserve Account balance

{102}

 

$15,915,120

 

X.

CALCULATION OF TOTAL OVERCOLLATERALIZATION:

 

 

 

 

{103}

Aggregate Principal Balance

{103}

$701,856,080

 

{104}

End of Period Note Balance

{104}

629,448,195

 

{105}

Overcollateralization (Undercollateralization)

{105}

72,407,885

 

{106}

Overcollateralization %

{106}

 

10.32%

 

XI.

MONTHLY PERIOD AND CUMULATIVE NUMBER OF RECEIVABLES CALCULATION:

 

 

 

 

 

 

 

Cumulative

Monthly

{107}

Original Number of Receivables

{107}

49,230

 

{108}

Beginning of period number of Receivables

{108}

0

46,663

{109}

Number of Receivables becoming Liquidated Receivables during period

{109}

600

270

{110}

Number of Receivables becoming Purchased Receivables during period

{110}

1

0

{111}

Number of Receivables paid off during period

{111}

3,064

828

{112}

End of period number of Receivables

{112}

45,565

45,565

 

XII.

STATISTICAL DATA: (CURRENT AND HISTORICAL):

 

 

 

 

 

 

 

Original

Prev. Month

Current

{113}

Weighted Average APR of the Receivables

{113}

16.77%

16.78%

16.78%

{114}

Weighted Average Remaining Term of the Receivables

{114}

62.00

57.87

56.87

{115}

Weighted Average Original Term of Receivables

{115}

64.00

64.00

64.00

{116}

Average Receivable Balance

{116}

$16,164

$15,560

$15,403

{117}

Net Losses in Period

{117}

$0

$1,711,331

$2,443,513

{118}

Aggregate Realized Losses

{118}

$0

$2,477,820

$4,921,333

{119}

Aggregate Realized Loss Percentage

{119}

 

0.311%

0.618%

 

XIII.

DELINQUENCY:

 

 

 

 

 

Receivables with Scheduled Payment delinquent

 

Units

Dollars

Percentage

 

{120}

31-60 days

{120}

2,440

$36,096,385

4.97%

 

{121}

61-90 days

{121}

693

9,430,429

1.30%

 

{122}

over 90 days

{122}

228

3,293,001

0.45%

 

{123}

Total

{123}

3,361

$48,819,815

6.72%

 

XIV.

EXTENSIONS

 

 

 

 

 

{124}

Principal Balance of Receivables extended during current period

{124}

 

$2,638,325

 

 

{125}

Beginning of Period Aggregate Principal Balance

{125}

 

726,082,684

 

 

{126}

Extension Rate {124} divided by {125}

{126}

 

 

0.36%

 

 

By:

/s/ Connie Coffey

 

Name:

Connie Coffey

 

Title:

Senior Vice President, Treasury Reporting

 

Date:

September 1, 2005

 

 

3