EX-99.01 8 a2164819zex-99_01.htm EXHIBIT 99.01
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 99.01


Residual Value Obligation

Quarterly certificate for the quarter ended September 30, 2005

        The information below is being disclosed pursuant to the Residual Value Obligation Agreement dated as of April 3, 2000 between Associates First Capital Corporation and the Chase Manhattan Bank, as Trustee. Terms used and not otherwise defined herein have the meaning assigned to them in the Residual Value Agreement.

Securitization Distribution Dates during quarter:   July 15, 2005   August 15, 2005   September 15, 2005
Allocation Dates during quarter:   July 18, 2005   August 16, 2005   September 16, 2005
Payment Date during quarter:     NA  
AFCC Amount at beginning of quarter:   $ 607,463,869  
AFCC Amount at end of quarter:   $ 630,529,700  
   
 
On the Payment Date during the quarter:        
Accrued RVO Payment Amount as of the immediately preceding Allocation Date:   $  
Interest accrued on Accrued RVO Payment Amount since immediately preceding Allocation Date:   $  
Accrued RVO Payment Amount as of such Payment Date:   $  
Number of RVO's outstanding as of the applicable record date     N/A  
Payment per RVO:   $  
   
 
As of the first Allocation Date during the quarter:        
Residual Cash Flow:        
  Residual Cash Flow Allocated for current period   $  
  Cumulative Residual Cash Flow not covered by allocation (to be carried forward)   $ (4,749,948 )
  Excess Litigation Reserve allocated:   $  

RVO Expenses:

 

 

 

 
  Residual Cash Flow allocated to RVO Expenses:   $  
  Cumulative RVO Expenses not covered by allocation (to be carried forward):   $ 5,870  

Litigation Expenses:

 

 

 

 
  Residual Cash Flow allocated to Litigation Expenses:   $  
  Cumulative Litigation Expenses not covered by allocation (to be carried forward):   $ 9,292  

AFCC Amount:        
  AFCC Amount at end of immediately preceding Allocation Date:   $ 607,463,869  
    plus:   AFCC Interest added on immediately preceding Securitization Distribution Date:   $ 7,593,299  
    less:   Residual Cash Flow allocated to AFCC Amount:   $  
  AFCC Amount after allocation:   $ 615,057,168  

Accrued RVO Payment Amount:

 

 

 

 
  Residual Cash Flow allocated to Accrued RVO Payment Amount on such Allocation Date:   $  
    plus:   cumulative Residual Cash Flow allocated to, and cumulative interest accrued on, Accrued RVO Payment Amount since most recent Payment Date on which RVO Payments were made:   $  
  Accrued RVO Payment Amount on such Allocation Date:   $  
           
 

As of the second Allocation Date during the quarter:

 

 

 

 
Residual Cash Flow:        
  Residual Cash Flow allocated for current period   $  
  Cumulative Residual Cash Flow not covered by allocation (to be carried forward)   $ (4,663,652 )
  Excess Litigation Reserve allocated:   $  

RVO Expenses:

 

 

 

 
  Residual Cash Flow allocated to RVO Expenses:   $  
  Cumulative RVO Expenses not covered by allocation (to be carried forward):   $ 5,887  

Litigation Expenses:

 

 

 

 
  Residual Cash Flow allocated to Litigation Expenses:   $  
  Cumulative Litigation Expenses not covered by allocation (to be carried forward):   $ 9,319  

AFCC Amount:

 

 

 

 
  AFCC Amount at end of immediately preceding Allocation Date:   $ 615,057,168  
    plus:   AFCC Interest added on immediately preceding Securitization Distribution Date:   $ 7,688,215  
    less:   Residual Cash Flow allocated to AFCC Amount:   $  
  AFCC Amount after allocation:   $ 622,745,383  

Accrued RVO Payment Amount:

 

 

 

 
  Residual Cash Flow allocated to Accrued RVO Payment Amount on such Allocation Date:   $  
    plus:   cumulative Residual Cash Flow allocated to, and cumulative interest accrued on, Accrued RVO Payment Amount since most recent Payment Date on which RVO Payments were made:   $  
  Accrued RVO Payment Amount on such Allocation Date:   $  
           
 

As of the third Allocation Date during the quarter:        
Residual Cash Flow:        
  Residual Cash Flow allocated for current period   $  
  Cumulative Residual Cash Flow not covered by allocation (to be carried forward)   $ (4,688,268 )
  Excess Litigation Reserve allocated:   $  

RVO Expenses:

 

 

 

 
  Residual Cash Flow allocated to RVO Expenses:   $  
  Cumulative RVO Expenses not covered by allocation (to be carried forward):   $ 5,906  

Litigation Expenses:

 

 

 

 
  Residual Cash Flow allocated to Litigation Expenses:   $  
  Cumulative Litigation Expenses not covered by allocation (to be carried forward):   $ 9,347  

AFCC Amount:

 

 

 

 
  AFCC Amount at end of immediately preceding Allocation Date:   $ 622,745,383  
    plus:   AFCC Interest added on immediately preceding Securitization Distribution Date:   $ 7,784,317  
    less:   Residual Cash Flow allocated to AFCC Amount:   $  
  AFCC Amount after allocation:   $ 630,529,700  

Accrued RVO Payment Amount:

 

 

 

 
  Residual Cash Flow allocated to Accrued RVO Payment Amount on such Allocation Date:   $  
    plus:   cumulative Residual Cash Flow allocated to, and cumulative interest accrued on, Accrued RVO Payment Amount since most recent Payment Date on which RVO Payments were made:   $  
  Accrued RVO Payment Amount on such Allocation Date:   $  
           
 



QuickLinks

Residual Value Obligation
Quarterly certificate for the quarter ended September 30, 2005