Exhibit 99.1
GM Financial Automobile Leasing Trust 2024-2
5.72% Exchange Note
Class A-1 5.53100% Asset Backed Notes
Class A-2A 5.43% Asset Backed Notes
Class A-2B Floating Asset Backed Notes
Class A-3 5.39% Asset Backed Notes
Class A-4 5.36% Asset Backed Notes
Class B 5.56% Asset Backed Notes
Class C 5.63% Asset Backed Notes
Class D 5.71% Asset Backed Notes
Servicer’s Certificate
| Beginning of Period: | 04/01/25 |
| End of Period: | 04/30/25 |
| Number of days in Interest Period (Actual/360): | 29 |
| Number of days in Collection Period: | 30 |
| Report Due Date: | 05/16/25 |
| Distribution Date: | 05/20/25 |
| Transaction Month: | 12 |
| Original Agg. | ||||||||||||
| 2024-2 Designated Pool | Units | Start Date | Closing Date | Securitization Value | ||||||||
| 47,458 | 04/03/2024 | 05/16/2024 | $ | 1,521,812,439 | ||||||||
| Total | 47,458 | $ | 1,521,812,439 | |||||||||
RECONCILIATION OF 2024-2 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
| {1} | Beginning of period Aggregate Securitization Value | {1} | $ | 1,178,857,487 | ||||||||
| {2} | Reduction in Agg. Securitization Value due to payments | {2} | 11,619,079 | |||||||||
| {3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 1,725,392 | |||||||||
| {4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 28,699,667 | |||||||||
| {5} | Other adjustments | {5} | 0 | |||||||||
| {6} | Total change in Agg. Securitization Value | {6} | 42,044,138 | |||||||||
| {7} | End of period Aggregate Securitization Value | {7} | $ | 1,136,813,349 | ||||||||
| {8} | Pool Factor | {8} | 74.701279 | % |
RECONCILIATION OF 2024-2 EXCHANGE NOTE
| {9} | Original Exchange Note Balance | {9} | $ | 1,460,000,000 | ||||
| {10} | Beginning of period Exchange Note Balance | {10} | $ | 1,117,045,048 | ||||
| {11} | Exchange Note Principal Payment Amount | {11} | 42,044,138 | |||||
| {12} | End of period Exchange Note Balance | {12} | $ | 1,075,000,910 | ||||
| {13} | Note Pool Factor | {13} | 73.630199 | % |
1
RECONCILIATION OF THE ASSET BACKED NOTES
| Class A-1 | Class A-2A | Class A-2B | Class A-3 | Class A-4 | ||||||||||||||||||||
| {14} | Original Note Balance | {14} | $ | 188,680,000 | $ | 294,480,000 | $ | 220,000,000 | $ | 465,470,000 | $ | 65,500,000 | ||||||||||||
| {15} | Beginning of period Note Balance | {15} | $ | 0 | $ | 184,397,540 | $ | 137,759,641 | $ | 465,470,000 | $ | 65,500,000 | ||||||||||||
| {16} | Noteholders’ Principal Distributable Amount | {16} | 0 | 24,065,382 | 17,978,756 | 0 | 0 | |||||||||||||||||
| {17} | Noteholders’ Accelerated Principal Amount | {17} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {18} | Aggregate Principal Parity Amount | {18} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {19} | Matured Principal Shortfall | {19} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {20} | End of period Note Balance | {20} | $ | 0 | $ | 160,332,158 | $ | 119,780,885 | $ | 465,470,000 | $ | 65,500,000 | ||||||||||||
| {21} | Note Pool Factor | {21} | 0.000000 | % | 54.445856 | % | 54.445857 | % | 100.0000000 | % | 100.000000 | % | ||||||||||||
| Class B | Class C | Class D | TOTAL | |||||||||||||||||
| {22} | Original Note Balance | {22} | $ | 66,220,000 | $ | 61,670,000 | $ | 38,050,000 | $ | 1,400,070,000 | ||||||||||
| {23} | Beginning of period Note Balance | {23} | $ | 66,220,000 | $ | 61,670,000 | $ | 38,050,000 | $ | 1,019,067,181 | ||||||||||
| {24} | Noteholders’ Principal Distributable Amount | {24} | 0 | 0 | 0 | 42,044,138 | ||||||||||||||
| {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} | $ | 66,220,000 | $ | 61,670,000 | $ | 38,050,000 | $ | 977,023,043 | ||||||||||
| {29} | Note Pool Factor | {29} | 100.000000 | % | 100.000000 | % | 100.000000 | % | 69.783871 | % | ||||||||||
EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
| Principal payment calculation: | ||||||||||||
| {30} | Beginning of period Designated Pool Balance | {30} | $ | 1,178,857,487 | ||||||||
| {31} | Ending Designated Pool Balance | {31} | 1,136,813,349 | |||||||||
| {32} | Unpaid prior Exchange Note Principal Payment Amount | {32} | 0 | |||||||||
| {33} | Sum of {31} + {32} | {33} | 1,136,813,349 | |||||||||
| {34} | Exchange Note Principal Payment Amount {30} - {33} | {34} | $ | 42,044,138 | ||||||||
| Interest calculation: | ||||||||||||||||||||||
| Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | |||||||||||||||||
| {35} | $ | 1,117,045,048 | $ | 0 | 5.72 | % | 30 | 30/360 | $ | 5,324,582 | ||||||||||||
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
| Additions: | ||||||||||||
| {36} | 2024-2 Designated Pool Collections (net of Liquidation Proceeds and fees) | {36} | $ | 20,787,931 | ||||||||
| {37} | Net Liquidation Proceeds collected during period | {37} | 34,104,202 | |||||||||
| {38} | Investment Earnings | {38} | 200,631 | |||||||||
| {39} | Investment Earnings - transferred to Indenture Note Collection Account | {39} | (200,631 | ) | ||||||||
| {40} | Deposit from Servicer | {40} | 0 | |||||||||
| {41} | Total Additions: | {41} | 54,892,133 | |||||||||
| Distributions: | ||||||||||||
| {42} | To the Servicer, Designated Pool Servicing Fee | {42} | 982,381 | |||||||||
| {43} | To the 2024-2 Exchange Noteholder, the Exchange Note Interest Payment Amount | {43} | 5,324,582 | |||||||||
| {44} | To the 2024-2 Exchange Noteholder, the Exchange Note Principal Payment Amount | {44} | 42,044,138 | |||||||||
| {45} | To the 2024-2 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii) | {45} | 0 | |||||||||
| {46} | To the 2024-2 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {46} | 6,541,032 | |||||||||
| {47} | Total Distributions: | {47} | $ | 54,892,133 | ||||||||
NOTEHOLDERS’ MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
| Noteholders’ Principal Distributable calculation: | ||||||||||||||||||||
| {48} | Beginning Agg. Securitization Value | {48} | $ | 1,178,857,487 | ||||||||||||||||
| {49} | Ending Agg. Securitization Value | {49} | 1,136,813,349 | |||||||||||||||||
| {50} | Principal Distributable Amount {48} - {49} | {50} | 42,044,138 | |||||||||||||||||
| {51} | Noteholders’ Principal Carryover Amount | {51} | 0 | |||||||||||||||||
| {52} | Principal Distributable Amount + Noteholders’ Principal Carryover Amount | {52} | 42,044,138 | |||||||||||||||||
| {53} | Amount required to reduce Outstanding Amount after giving effect to distributions made pursuant to Indenture Section 8.3 (a) (i) through (xiii) to the Required Pro Forma Note Balance | {53} | 42,044,138 | |||||||||||||||||
| {54} | Noteholders’ Principal Distributable Amount Lesser of {52} and {53} | {54} | $ | 42,044,138 | ||||||||||||||||
| Noteholders’ Interest Distributable calculation: | ||||||||||||||||||||||
| Class | Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | ||||||||||||||||
| {55} | Class A-1 | $ | 0 | $ | 0 | 5.53100 | % | 29 | Actual/360 | $ | 0 | |||||||||||
| {56} | Class A-2A | $ | 184,397,540 | 0 | 5.43 | % | 30 | 30/360 | 834,399 | |||||||||||||
| {57} | Class A-2B | $ | 137,759,641 | 0 | 4.77006 | % | 29 | Actual/360 | 529,349 | |||||||||||||
| {58} | Class A-3 | $ | 465,470,000 | 0 | 5.39 | % | 30 | 30/360 | 2,090,737 | |||||||||||||
| {59} | Class A-4 | $ | 65,500,000 | 0 | 5.36 | % | 30 | 30/360 | 292,567 | |||||||||||||
| {60} | Class B | $ | 66,220,000 | 0 | 5.56 | % | 30 | 30/360 | 306,820 | |||||||||||||
| {61} | Class C | $ | 61,670,000 | 0 | 5.63 | % | 30 | 30/360 | 289,336 | |||||||||||||
| {62} | Class D | $ | 38,050,000 | 0 | 5.71 | % | 30 | 30/360 | 181,055 | |||||||||||||
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
| Available Funds: | ||||||||||||
| {63} | 2024-2 Exchange Note Collections | {63} | $ | 53,909,752 | ||||||||
| {64} | Investment Earnings | {64} | 0 | |||||||||
| {65} | Investment Earnings - transferred from Exchange Note Collection Account | {65} | 200,631 | |||||||||
| {66} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {66} | 13,318 | |||||||||
| {67} | Optional Purchase Price | {67} | 0 | |||||||||
| {68} | Indenture Section 5.4 disposition of Collateral | {68} | 0 | |||||||||
| {69} | Available Funds: | {69} | 54,123,701 | |||||||||
| {70} | Reserve Account Withdrawal Amount | {70} | 0 | |||||||||
| {71} | Total Distributable Funds: | {71} | 54,123,701 | |||||||||
| Distributions: | ||||||||||||
| {72} | To the Successor Servicer, unpaid transition expenses, pro rata | {72} | 0 | |||||||||
| {73} | To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata | {73} | 417 | |||||||||
| {74} | To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata | {74} | 250 | |||||||||
| {75} | To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata | {75} | 0 | |||||||||
| {76} | Class A-1 Noteholders’ Interest Distributable Amount pari passu | {76} | 0 | |||||||||
| {77} | Class A-2A Noteholders’ Interest Distributable Amount pari passu | {77} | 834,399 | |||||||||
| {78} | Class A-2B Noteholders’ Interest Distributable Amount pari passu | {78} | 529,349 | |||||||||
| {79} | Class A-3 Noteholders’ Interest Distributable Amount pari passu | {79} | 2,090,737 | |||||||||
| {80} | Class A-4 Noteholders’ Interest Distributable Amount pari passu | {80} | 292,567 | |||||||||
| {81} | Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {81} | 0 | |||||||||
| {82} | Class B Noteholders’ Interest Distributable Amount | {82} | 306,820 | |||||||||
| {83} | Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {83} | 0 | |||||||||
| {84} | Class C Noteholders’ Interest Distributable Amount | {84} | 289,336 | |||||||||
| {85} | Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {85} | 0 | |||||||||
| {86} | Class D Noteholders’ Interest Distributable Amount | {86} | 181,055 | |||||||||
| {87} | Class D Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {87} | 0 | |||||||||
| {88} | Noteholders’ Principal Distributable Amount | {88} | 42,044,138 | |||||||||
| {89} | To the Reserve Account, the Reserve Account Required Amount | {89} | 0 | |||||||||
| {90} | To the Noteholders, the Accelerated Principal Amount (as calculated below) | {90} | 0 | |||||||||
| {91} | To the Successor Servicer, any amounts in excess of the caps set forth, pro rata | {91} | 0 | |||||||||
| {92} | To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata | {92} | 0 | |||||||||
| {93} | To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata | {93} | 0 | |||||||||
| {94} | To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata | {94} | 0 | |||||||||
| {95} | To the Issuer Trust Certificateholders, the aggregate amount remaining | {95} | 7,554,633 | |||||||||
| {96} | Total Distributions: | {96} | $ | 54,123,701 | ||||||||
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) | |||||||||||||||||
| {97} | Class A | $ | 853,127,181 | $ | 1,136,813,349 | $ | 0 | $ | 50,375,982 | $ | 0 | |||||||||||
| {98} | Class B | 919,347,181 | 1,136,813,349 | 0 | 50,069,162 | 0 | ||||||||||||||||
| {99} | Class C | 981,017,181 | 1,136,813,349 | 0 | 49,779,826 | 0 | ||||||||||||||||
| {100} | Class D | 1,019,067,181 | 1,136,813,349 | 0 | 49,598,771 | 0 | ||||||||||||||||
ACCELERATED PRINCIPAL AMOUNT CALCULATION
| {101} | Excess Total Available Funds | {101} | $ | 7,554,633 | ||||||||||||||||
| {102} | Beginning Note Balance | {102} | 1,019,067,181 | |||||||||||||||||
| {103} | Principal payments through Indenture Section 8.3 (a) (i) through (xv) | {103} | 42,044,138 | |||||||||||||||||
| {104} | Pro-Forma Note Balance | {104} | 977,023,043 | |||||||||||||||||
| {105} | Ending Aggregate Securitization Value | {105} | 1,136,813,349 | |||||||||||||||||
| {106} | 10.5% of Aggregate Securitization Value as of Cutoff until Class A-2 is paid in full, 9.5% Thereafter ($159,790,306) | {106} | 159,790,306 | |||||||||||||||||
| {107} | Required Pro Forma Note Balance {105} - {106} | {107} | 977,023,043 | |||||||||||||||||
| {108} | Excess of Pro Forma Balance minus Required Pro Forma Balance {104} - {107} | {108} | 0 | |||||||||||||||||
| {109} | Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance | {109} | $ | 0 |
OVERCOLLATERALIZATION CALCULATIONS
| Exchange Note: | ||||||||||||
| {110} | Ending Aggregate Securitization Value | {110} | $ | 1,136,813,349 | ||||||||
| {111} | End of Period Note Balance | {111} | 1,075,000,910 | |||||||||
| {112} | Overcollateralization | {112} | 61,812,439 | |||||||||
| {113} | Overcollateralization % | {113} | 5.44 | % | ||||||||
| Asset Backed Notes: | ||||||||||||
| {114} | Ending Aggregate Securitization Value | {114} | 1,136,813,349 | |||||||||
| {115} | End of Period Note Balance | {115} | 977,023,043 | |||||||||
| {116} | Overcollateralization | {116} | 159,790,306 | |||||||||
| {117} | Overcollateralization % | {117} | 14.06 | % | ||||||||
5
RECONCILIATION OF 2024-2 CASH RESERVE ACCOUNT
| {118} | Specified Reserve Balance | {118} | $ | 3,804,531 | ||||||||
| {119} | Beginning of Period Reserve Account balance | {119} | $ | 3,804,531 | ||||||||
| {120} | Investment Earnings | {120} | 13,318 | |||||||||
| {121} | From the Indenture Collection Account, the Reserve Account Required Amount | {121} | 0 | |||||||||
| {122} | To the Indenture Collection Account, the Reserve Account Withdrawal Amount | {122} | 0 | |||||||||
| {123} | Total Reserve balance available: | {123} | 3,817,849 | |||||||||
| {124} | Specified Reserve Balance | {124} | 3,804,531 | |||||||||
| {125} | Release Excess Cash to Indenture Collection Available Funds | {125} | 13,318 | |||||||||
| {126} | End of period Reserve Account balance | {126} | $ | 3,804,531 |
ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER
| Dollars | Percentage | |||||||||||
| {127} | Receivables with Scheduled Payment delinquent 61 days or more | {127} | $ | 1,783,500 | 0.16 | % | ||||||
| {128} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 1.40%) | {128} | Yes | |||||||||
| By: | /s/ Ellen Billings | |
| Name: | Ellen Billings | |
| Title: | Senior Vice President, Controller – North America | |
| Date: | May 15, 2025 |
6
GM Financial
GMALT 2024-2
Supplemental Monthly Data
April 30, 2025
| Aggregate Securitization Value | Residual Value | |||||||
| Beginning of Period | $ | 1,178,857,487 | $ | 977,693,296 | ||||
| Change | (42,044,138 | ) | (27,503,700 | ) | ||||
| End of Period | $ | 1,136,813,349 | $ | 950,189,596 | ||||
| Residual Value as % of Agg. Securitization Value | 83.58 | % | ||||||
Delinquency
| Leases with scheduled payment delinquent | Number of Leases | Agg. Securitization Value | Percentage(1) | |||||||||
| 0 - 30 days | 39,584 | 1,129,107,636 | 99.32 | % | ||||||||
| 31 - 60 days | 171 | 5,922,213 | 0.52 | % | ||||||||
| 61 - 90 days | 42 | 1,420,830 | 0.12 | % | ||||||||
| 91 - 120 days | 10 | 362,670 | 0.03 | % | ||||||||
| Total | 39,807 | 1,136,813,349 | 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 | 669 | 18,666,435 | 4,294 | 137,324,791 | ||||||||||||
| Standard terminations | 126 | 2,954,758 | 725 | 16,958,491 | ||||||||||||
| Total retained by lessee | 795 | 21,621,193 | 5,019 | 154,283,282 | ||||||||||||
| Returned Vehicles | ||||||||||||||||
| Early terminations | 189 | 4,714,433 | 1,129 | 29,266,939 | ||||||||||||
| Standard terminations | 94 | 2,364,042 | 767 | 19,582,714 | ||||||||||||
| Total returned to dealer | 283 | 7,078,475 | 1,896 | 48,849,653 | ||||||||||||
| Charged off leases / Repossessed vehicles | 59 | 1,725,392 | 733 | 22,320,443 | ||||||||||||
| Repurchases | 0 | 0 | 3 | 82,623 | ||||||||||||
| Other | 0 | 0 | 0 | 0 | ||||||||||||
| Total terminations | 1,137 | 30,425,060 | 7,651 | 225,536,001 | ||||||||||||
Lease Extensions/Deferments
| Current Period | ||||||||||||
| Number of Leases | Agg. Securitization Value | Percentage | ||||||||||
| Term Extensions | 39 | 863,236 | 0.07 | % | ||||||||
| Deferments | 7 | 367,546 | 0.03 | % | ||||||||
7
Net Credit (Gain) Loss
| Current Period | Cumulative | |||||||
| Agg. Securitized Value of early term defaults | 1,725,392 | 22,320,443 | ||||||
| less: Sales proceeds | 1,714,229 | 21,172,462 | ||||||
| less: Excess wear and excess mileage received | 115 | 1,444 | ||||||
| less: Other amounts received | 0 | 0 | ||||||
| Net Credit (Gain) Loss | 11,048 | 1,146,537 | ||||||
Residual (Gain) Loss on Returned Vehicles
| Agg. Securitized Value of returned vehicles sold by Servicer | 7,091,470 | 48,767,853 | ||||||
| add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||
| less: Sales proceeds | 8,021,144 | 51,854,735 | ||||||
| less: Excess wear and excess mileage received | 26,578 | 171,842 | ||||||
| less: Other recovery amounts | 0 | 0 | ||||||
| Residual (Gain) Loss | (956,252 | ) | (3,258,724 | ) |
| Current Period | Prev. Month | |||||||
| Prepay Speed | 1.0797 | % | 0.9915 | % | ||||
| Return Rate based on Scheduled to Terminate(2) | 54.4231 | % | 86.8657 | % | ||||
| Return Rate based on Terminated Leases(3) | 24.8901 | % | 31.8729 | % | ||||
| (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