Exhibit 99.01

Residual Value Obligation        Quarterly certificate for the quarter ended December 31, 2003

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:                                                                                                                                                                   |                                                                                   | October 15, 2003 |             | November 17, 2003 |  |  | December 15, 2003 | 
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | --------------------------------------------------------------------------------- | ---------------- | ----------- | ----------------- |  |  | ----------------- | 
|Allocation Dates during quarter:                                                                                                                                                                                    |                                                                                   | October 16, 2003 |             | November 18, 2003 |  |  | December 16, 2003 | 
|Payment Date during quarter:                                                                                                                                                                                        |                                                                                   |                  | NA          |                  
|AFCC Amount at beginning of quarter:                                                                                                                                                                                |                                                                                   | $                | 523,792,587 |                  
|Less: Correction to prior period cash flow to reflect additional self-insurance proceeds and reduced repossession expenses and incorrect balances in prior clean up files being used to calculate Interest Expense: |                                                                                   | $                | 24,284,212  |                  
|Adjusted AFCC Amount at the beginning of quarter:                                                                                                                                                                   |                                                                                   | $                | 499,508,375 |                  
|AFCC Amount at end of quarter:                                                                                                                                                                                      |                                                                                   | $                | 506,277,315 |                  
|                                                                                                                                                                                                                    |                                                                                   |                  |             |                   |  |  |                  
|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:                                  |                  | $           | 11,898,425        | 
|                                                                                                                                                                                                                    | Cumulative Residual Cash Flow not covered by allocation (to be carried forward):  |                  | $           |                  | 
|                                                                                                                                                                                                                    | Excess Litigation Reserve allocated:                                              |                  | $           |                  | 
|RVO Expenses:                                                                                                                                                                                                       |                                                                                   |                  |             |                  
|                                                                                                                                                                                                                    | Residual Cash Flow allocated to RVO Expenses:                                     |                  | $           |                  | 
|                                                                                                                                                                                                                    | Cumulative RVO Expenses not covered by allocation (to be carried forward):        |                  | $           |                  | 
|Litigation Expenses:                                                                                                                                                                                                |                                                                                   |                  |             |                  
|                                                                                                                                                                                                                    | Residual Cash Flow allocated to Litigation Expenses:                              |                  | $           |                  | 
|                                                                                                                                                                                                                    | Cumulative Litigation Expenses not covered by allocation (to be carried forward): |                  | $           |                  | 
|                                                                                                                                                                                                                    |                                                                                   |                  |             |                   |  |  |                   | 

---

|AFCC Amount:                                         |                                                                                     |                                                                                                                                                                                  |   |            
|---------------------------------------------------- | ----------------------------------------------------------------------------------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | - | -----------
|                                                     | AFCC Amount at end of immediately preceding Allocation Date:                        |                                                                                                                                                                                  | $ | 499,508,375
|                                                     |                                                                                     | plus: AFCC Interest added on immediately preceding Securitization Distribution Date:                                                                                             |   | $          
|                                                     |                                                                                     | less: Residual Cash Flow allocated to AFCC Amount:                                                                                                                               |   | $          
|                                                     | AFCC Amount after allocation:                                                       |                                                                                                                                                                                  | $ | 493,853,805
|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):    |                                                                                                                                                                                  | $ | (488,218   
|                                                     | Excess Litigation Reserve allocated:                                                |                                                                                                                                                                                  | $ |           
|RVO Expenses:                                        |                                                                                     |                                                                                                                                                                                  |   |            
|                                                     | Residual Cash Flow allocated to RVO Expenses:                                       |                                                                                                                                                                                  | $ |           
|                                                     | Cumulative RVO Expenses not covered by allocation (to be carried forward):          |                                                                                                                                                                                  | $ |           
|Litigation Expenses:                                 |                                                                                     |                                                                                                                                                                                  |   |            
|                                                     | Residual Cash Flow allocated to Litigation Expenses:                                |                                                                                                                                                                                  | $ |           
|                                                     | Cumulative Litigation Expenses not covered by allocation (to be carried forward):   |                                                                                                                                                                                  | $ | 2,586      
|AFCC Amount:                                         |                                                                                     |                                                                                                                                                                                  |   |            
|                                                     | AFCC Amount at end of immediately preceding Allocation Date:                        |                                                                                                                                                                                  | $ | 493,853,805
|                                                     |                                                                                     | plus: AFCC Interest added on immediately preceding Securitization Distribution Date:                                                                                             |   | $          
|                                                     |                                                                                     | less: Residual Cash Flow allocated to AFCC Amount:                                                                                                                               |   | $          
|                                                     | AFCC Amount after allocation:                                                       |                                                                                                                                                                                  | $ | 500,026,978
|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):    |                                                                                                                                                                                  | $ | (2,490,572 
|                                                    | Excess Litigation Reserve allocated:                                                |                                                                                                                                                                                  | $ |           
|RVO Expenses:                                       |                                                                                     |                                                                                                                                                                                  |   |            
|                                                    | Residual Cash Flow allocated to RVO Expenses:                                       |                                                                                                                                                                                  | $ |           
|                                                    | Cumulative RVO Expenses not covered by allocation (to be carried forward):          |                                                                                                                                                                                  | $ |           
|Litigation Expenses:                                |                                                                                     |                                                                                                                                                                                  |   |            
|                                                    | Residual Cash Flow allocated to Litigation Expenses:                                |                                                                                                                                                                                  | $ |           
|                                                    | Cumulative Litigation Expenses not covered by allocation (to be carried forward):   |                                                                                                                                                                                  | $ | 2,588      
|AFCC Amount:                                        |                                                                                     |                                                                                                                                                                                  |   |            
|                                                    | AFCC Amount at end of immediately preceding Allocation Date:                        |                                                                                                                                                                                  | $ | 500,026,978
|                                                    |                                                                                     | plus: AFCC Interest added on immediately preceding Securitization Distribution Date:                                                                                             |   | $          
|                                                    |                                                                                     | less: Residual Cash Flow allocated to AFCC Amount:                                                                                                                               |   | $          
|                                                    | AFCC Amount after allocation:                                                       |                                                                                                                                                                                  | $ | 506,277,315
|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