Exhibit 99.1
GM Financial Automobile Leasing Trust 2021-1
1.02% Exchange Note
Class A-1 0.11542% Asset Backed Notes
Class A-2 0.17% Asset Backed Notes
Class A-3 0.26% Asset Backed Notes
Class A-4 0.33% Asset Backed Notes
Class B 0.54% Asset Backed Notes
Class C 0.70% Asset Backed Notes
Class D 1.01% Asset Backed Notes
Servicer’s Certificate
Beginning of Period: | 12/01/22 |
End of Period: | 12/31/22 |
Number of days in Interest Period (Actual/360): | 31 |
Number of days in Collection Period: | 31 |
Report Due Date: | 01/18/23 |
Distribution Date: | 01/20/23 |
Transaction Month: | 23 |
Original Agg. | ||||||||||||
2021-1 Designated Pool | Units | Start Date | Closing Date | Securitization Value | ||||||||
63,387 | 01/06/2021 | 02/24/2021 | $ | 1,639,803,596 | ||||||||
Total | 63,387 | $ | 1,639,803,596 |
RECONCILIATION OF 2021-1 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
{1} | Beginning of period Aggregate Securitization Value | {1} | $ | 617,037,176 | ||||||||
{2} | Reduction in Agg. Securitization Value due to payments | {2} | 7,485,056 | |||||||||
{3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 602,300 | |||||||||
{4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 35,113,159 | |||||||||
{5} | Other adjustments | {5} | 0 | |||||||||
{6} | Total change in Agg. Securitization Value | {6} | 43,200,515 | |||||||||
{7} | End of period Aggregate Securitization Value | {7} | $ | 573,836,661 | ||||||||
{8} | Pool Factor | {8} | 34.994231 | % |
RECONCILIATION OF 2021-1 EXCHANGE NOTE
{9} | Original Exchange Note Balance | {9} | $ | 1,562,000,000 | ||||
{10} | Beginning of period Exchange Note Balance | {10} | $ | 539,233,580 | ||||
{11} | Exchange Note Principal Payment Amount | {11} | 43,200,515 | |||||
{12} | End of period Exchange Note Balance | {12} | $ | 496,033,065 | ||||
{13} | Note Pool Factor | {13} | 31.756278 | % |
1
RECONCILIATION OF THE ASSET BACKED NOTES
Class A-1 | Class A-2 | Class A-3 | Class A-4 | |||||||||||||||||
{14} | Original Note Balance | {14} | $ | 192,000,000 | $ | 543,750,000 | $ | 483,730,000 | $ | 102,200,000 | ||||||||||
{15} | Beginning of period Note Balance | {15} | $ | 0 | $ | 0 | $ | 172,116,816 | $ | 102,200,000 | ||||||||||
{16} | Noteholders’ Principal Distributable Amount | {16} | 0 | 0 | 43,200,515 | 0 | ||||||||||||||
{17} | Noteholders’ Accelerated Principal Amount | {17} | 0 | 0 | 0 | 0 | ||||||||||||||
{18} | Aggregate Principal Parity Amount | {18} | 0 | 0 | 0 | 0 | ||||||||||||||
{19} | Matured Principal Shortfall | {19} | 0 | 0 | 0 | 0 | ||||||||||||||
{20} | End of period Note Balance | {20} | $ | 0 | $ | 0 | $ | 128,916,301 | $ | 102,200,000 | ||||||||||
{21} | Note Pool Factor | {21} | 0.000000 | % | 0.000000 | % | 26.650466 | % | 100.000000 | % |
Class B | Class C | Class D | TOTAL | |||||||||||||||||
{22} | Original Note Balance | {22} | $ | 71,330,000 | $ | 66,410,000 | $ | 41,000,000 | $ | 1,500,420,000 | ||||||||||
{23} | Beginning of period Note Balance | {23} | $ | 71,330,000 | $ | 66,410,000 | $ | 41,000,000 | $ | 453,056,816 | ||||||||||
{24} | Noteholders’ Principal Distributable Amount | {24} | 0 | 0 | 0 | 43,200,515 | ||||||||||||||
{25} | Noteholders’ Accelerated Principal Amount | {25} | 0 | 0 | 0 | 0 | ||||||||||||||
{26} | Aggregate Principal Parity Amount | {26} | 0 | 0 | 0 | 0 | ||||||||||||||
{27} | Matured Principal Shortfall | {27} | 0 | 0 | 0 | 0 | ||||||||||||||
{28} | End of period Note Balance | {28} | $ | 71,330,000 | $ | 66,410,000 | $ | 41,000,000 | $ | 409,856,301 | ||||||||||
{29} | Note Pool Factor | {29} | 100.000000 | % | 100.000000 | % | 100.000000 | % | 27.316105 | % |
EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
Principal payment calculation: | ||||||||||||
{30} | Beginning of period Designated Pool Balance | {30} | $ | 617,037,176 | ||||||||
{31} | Ending Designated Pool Balance | {31} | 573,836,661 | |||||||||
{32} | Unpaid prior Exchange Note Principal Payment Amount | {32} | 0 | |||||||||
{33} | Sum of {31} + {32} | {33} | 573,836,661 | |||||||||
{34} | Exchange Note Principal Payment Amount {30} - {33} | {34} | $ | 43,200,515 |
Interest calculation: | ||||||||||||||||||||||
Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | |||||||||||||||||
{35} | $ | 539,233,580 | $ | 0 | 1.02 | % | 30 | 30/360 | $ | 458,349 |
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
Additions: | ||||||||||||
{36} | 2021-1 Designated Pool Collections (net of Liquidation Proceeds and fees) | {36} | $ | 11,102,859 | ||||||||
{37} | Net Liquidation Proceeds collected during period | {37} | 43,460,820 | |||||||||
{38} | Investment Earnings | {38} | 196,320 | |||||||||
{39} | Investment Earnings - transferred to Indenture Note Collection Account | {39} | (196,320 | ) | ||||||||
{40} | Deposit from Servicer | {40} | 0 | |||||||||
{41} | Total Additions: | {41} | 54,563,679 |
Distributions: | ||||||||||||
{42} | To the Servicer, Designated Pool Servicing Fee | {42} | 514,198 | |||||||||
{43} | To the 2021-1 Exchange Noteholder, the Exchange Note Interest Payment Amount | {43} | 458,349 | |||||||||
{44} | To the 2021-1 Exchange Noteholder, the Exchange Note Principal Payment Amount | {44} | 43,200,515 | |||||||||
{45} | To the 2021-1 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii) | {45} | 0 | |||||||||
{46} | To the 2021-1 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {46} | 10,390,617 | |||||||||
{47} | Total Distributions: | {47} | $ | 54,563,679 |
NOTEHOLDERS’ MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
Noteholders’ Principal Distributable calculation: | ||||||||||||||||||||
{48} | Beginning Agg. Securitization Value | {48} | $ | 617,037,176 | ||||||||||||||||
{49} | Ending Agg. Securitization Value | {49} | 573,836,661 | |||||||||||||||||
{50} | Principal Distributable Amount {48} - {49} | {50} | 43,200,515 | |||||||||||||||||
{51} | Noteholders’ Principal Carryover Amount | {51} | 0 | |||||||||||||||||
{52} | Principal Distributable Amount + Noteholders’ Principal Carryover Amount | {52} | 43,200,515 | |||||||||||||||||
{53} | Amount required to reduce Outstanding Amount after giving effect to distributions made pursuant to Indenture Section 8.3 (i) through (xiii) to the Required Pro Forma Note Balance | {53} | 43,200,515 | |||||||||||||||||
{54} | Noteholders’ Principal Distributable Amount Lessor of {52} and {53} | {54} | $ | 43,200,515 |
Noteholders’ Interest Distributable calculation: | ||||||||||||||||||||||
Class | Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | ||||||||||||||||
{55} | Class A-1 | $ | 0 | $ | 0 | 0.11542 | % | 31 | Actual/360 | $ | 0 | |||||||||||
{56} | Class A-2 | $ | 0 | 0 | 0.17 | % | 30 | 30/360 | 0 | |||||||||||||
{57} | Class A-3 | $ | 172,116,816 | 0 | 0.26 | % | 30 | 30/360 | 37,292 | |||||||||||||
{58} | Class A-4 | $ | 102,200,000 | 0 | 0.33 | % | 30 | 30/360 | 28,105 | |||||||||||||
{59} | Class B | $ | 71,330,000 | 0 | 0.54 | % | 30 | 30/360 | 32,099 | |||||||||||||
{60} | Class C | $ | 66,410,000 | 0 | 0.70 | % | 30 | 30/360 | 38,740 | |||||||||||||
{61} | Class D | $ | 41,000,000 | 0 | 1.01 | % | 30 | 30/360 | 34,509 |
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
Available Funds: | ||||||||||||
{62} | 2021-1 Exchange Note Collections | {62} | $ | 54,049,481 | ||||||||
{63} | Investment Earnings | {63} | 0 | |||||||||
{64} | Investment Earnings - transferred from Exchange Note Collection Account | {64} | 196,320 | |||||||||
{65} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {65} | 27,520 | |||||||||
{66} | Optional Purchase Price | {66} | 0 | |||||||||
{67} | Indenture Section 5.4 disposition of Collateral | {67} | 0 | |||||||||
{68} | Available Funds: | {68} | 54,273,321 | |||||||||
{69} | Reserve Account Withdrawal Amount | {69} | 0 | |||||||||
{70} | Total Distributable Funds: | {70} | 54,273,321 |
Distributions: | ||||||||||||
{71} | To the Successor Servicer, unpaid transition expenses, pro rata | {71} | 0 | |||||||||
{72} | To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata | {72} | 417 | |||||||||
{73} | To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata | {73} | 208 | |||||||||
{74} | To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata | {74} | 0 | |||||||||
{75} | Class A-1 Noteholders’ Interest Distributable Amount pari passu | {75} | 0 | |||||||||
{76} | Class A-2 Noteholders’ Interest Distributable Amount pari passu | {76} | 0 | |||||||||
{77} | Class A-3 Noteholders’ Interest Distributable Amount pari passu | {77} | 37,292 | |||||||||
{78} | Class A-4 Noteholders’ Interest Distributable Amount pari passu | {78} | 28,105 | |||||||||
{79} | Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {79} | 0 | |||||||||
{80} | Class B Noteholders’ Interest Distributable Amount | {80} | 32,099 | |||||||||
{81} | Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {81} | 0 | |||||||||
{82} | Class C Noteholders’ Interest Distributable Amount | {82} | 38,740 | |||||||||
{83} | Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {83} | 0 | |||||||||
{84} | Class D Noteholders’ Interest Distributable Amount | {84} | 34,509 | |||||||||
{85} | Class D Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {85} | 0 | |||||||||
{86} | Noteholders’ Principal Distributable Amount | {86} | 43,200,515 | |||||||||
{87} | To the Reserve Account, the Reserve Amount Required Amount | {87} | 0 | |||||||||
{88} | To the Noteholders, the Accelerated Principal Amount (as calculated below) | {88} | 0 | |||||||||
{89} | To the Successor Servicer, any amounts in excess of the caps set forth, pro rata | {89} | 0 | |||||||||
{90} | To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata | {90} | 0 | |||||||||
{91} | To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata | {91} | 0 | |||||||||
{92} | To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata | {92} | 0 | |||||||||
{93} | To the Issuer Trust Certificateholders, the aggregate amount remaining | {93} | 10,901,436 | |||||||||
{94} | Total Distributions: | {94} | $ | 54,273,321 |
4
PRINCIPAL PARITY AMOUNT CALCULATION
Class | (X) Cumulative Note Balance | (Y) Aggregate Securitization Value | (I) Excess of (X) - (Y) | (II) Total Available Funds in Indenture Collection Account | Lesser of (I) or (II) | |||||||||||||||||
{95} | Class A | $ | 274,316,816 | $ | 573,836,661 | $ | 0 | $ | 54,207,299 | $ | 0 | |||||||||||
{96} | Class B | 345,646,816 | 573,836,661 | 0 | 54,175,200 | 0 | ||||||||||||||||
{97} | Class C | 412,056,816 | 573,836,661 | 0 | 54,136,460 | 0 | ||||||||||||||||
{98} | Class D | 453,056,816 | 573,836,661 | 0 | 54,101,951 | 0 |
ACCELERATED PRINCIPAL AMOUNT CALCULATION
{99} | Excess Total Available Funds | {99} | $ | 10,901,436 | ||||||||||||||||
{100} | Beginning Note Balance | {100} | 453,056,816 | |||||||||||||||||
{101} | Principal payments through Indenture Section 8.3 (a) (i) through (xv) | {101} | 43,200,515 | |||||||||||||||||
{102} | Pro-Forma Note Balance | {102} | 409,856,301 | |||||||||||||||||
{103} | Ending Aggregate Securitization Value | {103} | 573,836,661 | |||||||||||||||||
{104} | 10% of Aggregate Securitization Value as of Cutoff ($163,980,360) | {104} | 163,980,360 | |||||||||||||||||
{105} | Required Pro Forma Note Balance {103} - {104} | {105} | 409,856,301 | |||||||||||||||||
{106} | Excess of Pro Forma Balance minus Required Pro Forma Balance {102} - {105} | {106} | 0 | |||||||||||||||||
{107} | Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance | {107} | $ | 0 |
OVERCOLLATERALIZATION CALCULATIONS
Exchange Note: | ||||||||||||
{108} | Ending Aggregate Securitization Value | {108} | $ | 573,836,661 | ||||||||
{109} | End of Period Note Balance | {109} | 496,033,065 | |||||||||
{110} | Overcollateralization | {110} | 77,803,596 | |||||||||
{111} | Overcollateralization % | {111} | 13.56 | % |
Asset Backed Notes: | ||||||||||||
{112} | Ending Aggregate Securitization Value | {112} | 573,836,661 | |||||||||
{113} | End of Period Note Balance | {113} | 409,856,301 | |||||||||
{114} | Overcollateralization | {114} | 163,980,360 | |||||||||
{115} | Overcollateralization % | {115} | 28.58 | % |
5
RECONCILIATION OF 2021-1 CASH RESERVE ACCOUNT
{116} | Specified Reserve Balance | {116} | $ | 8,199,018 | ||||||||
{117} | Beginning of Period Reserve Account balance | {117} | $ | 8,199,018 | ||||||||
{118} | Investment Earnings | {118} | 27,520 | |||||||||
{119} | From the Indenture Collection Account, the Reserve Account Required Amount | {119} | 0 | |||||||||
{120} | To the Indenture Collection Account, the Reserve Account Withdrawal Amount | {120} | 0 | |||||||||
{121} | Total Reserve balance available: | {121} | 8,226,538 | |||||||||
{122} | Specified Reserve Balance | {122} | 8,199,018 | |||||||||
{123} | Release Excess Cash to Indenture Collection Available Funds | {123} | 27,520 | |||||||||
{124} | End of period Reserve Account balance | {124} | $ | 8,199,018 |
ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER
Dollars | Percentage | |||||||||||
{125} | Receivables with Scheduled Payment delinquent 61 days or more | {125} | $ | 883,639 | 0.15 | % | ||||||
{126} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 2.10%) | {126} | Yes |
By: | /s/ Randal L. Willis | |
Name: | Randal L. Willis | |
Title: | Senior Vice President, Securitization & Conduit Reporting | |
Date: | January 17, 2023 |
6
GM Financial
GMALT 2021-1
Supplemental Monthly Data
December 31, 2022
Aggregate Securitization Value | Residual Value | |||||||
Beginning of Period | $ | 617,037,176 | $ | 553,053,007 | ||||
Change | (43,200,515 | ) | (34,433,424 | ) | ||||
End of Period | $ | 573,836,661 | $ | 518,619,583 | ||||
Residual Value as % of Agg. Securitization Value | 90.38 | % |
Delinquency
Leases with scheduled payment delinquent | Number of Leases | Agg. Securitization Value | Percentage(1) | |||||||||
0 - 30 days | 26,384 | 569,765,830 | 99.29 | % | ||||||||
31 - 60 days | 149 | 3,187,192 | 0.56 | % | ||||||||
61 - 90 days | 29 | 715,774 | 0.12 | % | ||||||||
91 - 120 days | 8 | 167,865 | 0.03 | % | ||||||||
Total | 26,570 | 573,836,661 | 100.00 | % |
Lease Terminations
Current Period | Cumulative | |||||||||||||||
Number of Leases | Agg. Securitization Value | Number of Leases | Agg. Securitization Value | |||||||||||||
Retained vehicles by lessee | ||||||||||||||||
Early terminations | 749 | 15,573,869 | 20,962 | 461,103,672 | ||||||||||||
Standard terminations | 903 | 17,209,081 | 13,253 | 242,853,482 | ||||||||||||
Total retained by lessee | 1,652 | 32,782,950 | 34,215 | 703,957,154 | ||||||||||||
Returned Vehicles | ||||||||||||||||
Early terminations | 34 | 654,113 | 867 | 14,119,155 | ||||||||||||
Standard terminations | 88 | 1,676,097 | 639 | 11,252,968 | ||||||||||||
Total returned to dealer | 122 | 2,330,210 | 1,506 | 25,372,123 | ||||||||||||
Charged off leases / Repossessed vehicles | 30 | 602,300 | 1,089 | 24,106,704 | ||||||||||||
Repurchases | 0 | 0 | 7 | 122,776 | ||||||||||||
Other | 0 | 0 | 0 | 0 | ||||||||||||
Total terminations | 1,804 | 35,715,460 | 36,817 | 753,558,757 |
Lease Extensions/Deferments
Current Period | ||||||||||||
Number of Leases | Agg. Securitization Value | Percentage | ||||||||||
Term Extensions | 1,160 | 20,632,877 | 3.34 | % | ||||||||
Deferments | 5 | 97,781 | 0.02 | % |
7
Net Credit (Gain) Loss
Current Period | Cumulative | |||||||
Agg. Securitized Value of early term defaults | 602,300 | 24,106,704 | ||||||
less: Sales proceeds | 604,660 | 31,372,095 | ||||||
less: Excess wear and excess mileage received | 0 | 25 | ||||||
less: Other amounts received | 0 | 0 | ||||||
Net Credit (Gain) Loss | (2,360 | ) | (7,265,416 | ) |
Residual (Gain) Loss on Returned Vehicles
Agg. Securitized Value of returned vehicles sold by Servicer | 2,341,517 | 23,996,895 | ||||||
add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||
less: Sales proceeds | 3,196,306 | 36,429,152 | ||||||
less: Excess wear and excess mileage received | 19,176 | 152,488 | ||||||
less: Other recovery amounts | 0 | 0 | ||||||
Residual (Gain) Loss | (873,965 | ) | (12,584,745 | ) |
Current Period | Prev. Month | |||||||
Prepay Speed | 0.3873 | % | 0.5669 | % | ||||
Return Rate based on Scheduled to Terminate(2) | 5.6481 | % | 5.1411 | % | ||||
Return Rate based on Terminated Leases(3) | 6.7627 | % | 5.5799 | % |
(1) | Percentages may not add to 100% due to rounding. |
(2) | Percentage of total number of vehicles returned to dealer over number of vehicles scheduled to terminate per month. |
(3) | Percentage of total number of vehicles returned to dealer over number of vehicles terminated per month. |
8