Exhibit 99.1

 

GM Financial Consumer Automobile Receivables Trust 2025-2

Class A-1 4.459 % Asset Backed Notes

Class A-2A 4.40 % Asset Backed Notes

Class A-2B Floating Rate Asset Backed Notes

Class A-3 4.28 % Asset Backed Notes

Class A-4 4.42 % Asset Backed Notes

Class B 4.62 % Asset Backed Notes

Class C 4.91 % 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 GM Financial Consumer Automobile Receivables Trust 2025-2, as Issuer, AmeriCredit Financial Services, INC. D/B/A GM Financial, as Servicer, AFS SenSub Corp., as Seller, and The Bank of New York Mellon, as the Trust Collateral Agent, dated as of May 14, 2025. Defined terms have the meanings assigned to them in the Sale and Servicing Agreement or in other Transaction Documents.

 

Monthly Period Beginning: 03/11/2025
Monthly Period Ending: 05/31/2025
Prev. Distribution/Close Date: 05/14/2025
Distribution Date: 06/16/2025
Days of Interest for Period:  33
Days in Collection Period:  82
Transaction Month:  1

 

             Original   Original
Adjusted
 
Purchases  Units   Start Date  Closing Date  Pool Balance   Pool Balance 
Initial Purchase   30,984   03/11/2025  05/14/2025  $984,216,042   $956,100,711 
                      
Total   30,984         $984,216,042   $956,100,711 

 

MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:

 

{1}  Beginning of period Aggregate Principal Balance              {1}   $984,216,042 
                    
   Monthly Principal Amounts             
                    
   {2}  Collections on Receivables outstanding at end of period  {2}   55,902,501      
   {3}  Collections on Receivables paid off during period  {3}   37,584,818      
   {4}  Receivables becoming Liquidated Receivables during period  {4}   261,693      
   {5}  Receivables becoming Purchased Receivables during period  {5}   61,683      
   {6}  Other Receivables adjustments  {6}   389      
                    
   {7}  Total Monthly Principal Amounts      {7}    93,811,084 
                    
{8}  End of period Aggregate Principal Balance      {8}   $890,404,958 
                    
{9}  Pool Factor      {9}    90.4684460%

 

1

 

 

MONTHLY AGGREGATE ADJUSTED PRINCIPAL BALANCE CALCULATION:

 

{10}  Beginning of period Aggregate Principal Balance           {10}   984,216,042             
{11}  Beginning of period Yield Supplement Overcollateralization Amount  {11}   28,115,331     
   {12}  Beginning of period Aggregate Adjusted Principal Balance      {12}   $956,100,711 
                    
{13}  End of period Aggregate Principal Balance  {13}   890,404,958      
{14}  End of period Yield Supplement Overcollateralization Amount  {14}   24,017,316      
   {15}  End of period Aggregate Adjusted Principal Balance      {15}   $866,387,642 
                    
{16}  Reduction in Aggregate Adjusted Principal Balance    {16}    89,713,069 

 

MONTHLY PERIOD NOTE BALANCE CALCULATION:

 

         Class A-1   Class A-2A   Class A-2B   Class A-3   Class A-4 
{17}  Original Note Balance  {17}  $181,220,000   $168,500,000   $168,510,000   $337,010,000   $44,920,000 
                                
{18}  Beginning of period Note Balance  {18}  $181,220,000   $168,500,000   $168,510,000   $337,010,000   $44,920,000 
                                
{19}  Priority Principal Amount  {19}   63,412,358    0    0    0    0 
{20}  Noteholder’s Principal Distributable Amount  {20}   26,292,769    0   $0    0    0 
                                
{21}  End of period Note Balance  {21}  $91,514,873   $168,500,000   $168,510,000   $337,010,000   $44,920,000 
                                
{22}  Note Pool Factors  {22}   50.4993229%   100.0000000%   100.0000000%   100.0000000%   100.0000000%

 

         Class B   Class C   TOTAL 
         $15,300,000   $14,340,000   $929,800,000 
                      
{23}  Beginning of period Note Balance  {23}  $15,300,000   $14,340,000   $929,800,000 
                      
{24}  Priority Principal Amount  {24}   0    0    63,412,358 
{25}  Noteholder’s Principal Distributable Amount  {25}   0    0    26,292,769 
                      
{26}  End of period Note Balance  {26}  $15,300,000   $14,340,000   $840,094,873 
                      
{27}  Note Pool Factors  {27}   100.0000000%   100.0000000%   90.3522126%

 

2

 

 

CALCULATION OF INTEREST DISTRIBUTABLE AMOUNT:

 

      Beginning   Interest   Interest         Calculated 
   Class  Note Balance   Carryover   Rate   Days  Days Basis  Interest 
{28}  Class A - 1  $181,220,000                  0    4.45900%  33  Actual days/360  $740,722 
{29}  Class A - 2A  $168,500,000    0    4.40000%  32  30/360  $659,023 
{30}  Class A - 2B  $168,510,000    0    4.78394%  33  Actual days/360  $738,964 
{31}  Class A - 3  $337,010,000    0    4.28000%  32  30/360  $1,282,136 
{32}  Class A - 4  $44,920,000    0    4.42000%  32  30/360  $176,486 
{33}  Class B  $15,300,000    0    4.62000%  32  30/360  $62,832 
{34}  Class C  $14,340,000    0    4.91000%  32  30/360  $62,587 

 

RECONCILIATION OF COLLECTION ACCOUNT:

 

   Available Funds:           
          {35}  Principal Collections on Receivables during period (net of Liquidation Proceeds and Fees)  {35}   93,487,319                    
   {36}  Interest Collections on Receivables during period (net of Liquidation Proceeds and Fees)  {36}   13,989,858      
   {37}  Liquidation Proceeds collected during period (net of Fees)  {37}   180,365      
   {38}  Purchase Amounts or amounts from Servicer deposited in Collection Account  {38}   61,683      
   {39}  Investment Earnings - Collection Account  {39}   197,299      
   {40}  Accel. of Notes pursuant to Section 5.2 of the Indenture, the amount of money or property collected pursuant to Section 5.3 of the Indenture.  {40}   0      
   {41}  From Reserve Acct - Investment Earnings, Reserve Acct Withdrawal, Excess Specified Reserve over Note Bal  {41}   4,992      
   {42}  Collection of Supplemental Servicing - Extension Fees  {42}   34,559      
   {43}  Collection of Supplemental Servicing - Repo and Recovery Fees Netted from Gross Liquidation Proceeds  {43}   10,571      
   {44}  Collection of Supplemental Servicing - Late Fees, Prepayment Penalty Fees & Force Placed Insurance  {44}   39,254      
   {45}  Total Available Funds  {45}        108,005,900 

 

   Distributions:           
          {46}  Base Servicing Fee  {46}   2,241,825             
   {47}  Repo and Recovery Fees - reimbursed to Servicer  {47}   10,571      
   {48}  Bank Service Charges - reimbursed to Servicer  {48}   0      
   {49}  Late Fees, Prepayment Penalty Fees & Force Placed Insurance - to Servicer  {49}   39,254      
   {50}  Trustee and Trust Collateral Agent Fees pro rata  {50}   417      
   {51}  Asset Representations Reviewer Fee pro rata  {51}   0      
   {52}  Owner Trustee Fee pro rata  {52}   250      
   {53}  Class A-1 Noteholders’ Interest Distributable Amount pari passu  {53}   740,722      
   {54}  Class A-2A Noteholders’ Interest Distributable Amount pari passu  {54}   659,023      
   {55}  Class A-2B Noteholders’ Interest Distributable Amount pari passu  {55}   738,964      
   {56}  Class A-3 Noteholders’ Interest Distributable Amount pari passu  {56}   1,282,136      
   {57}  Class A-4 Noteholders’ Interest Distributable Amount pari passu  {57}   176,486      
   {58}  First Priority Principal Distribution Amount  {58}   33,772,358      
   {59}  Class B Noteholders’ Interest Distributable Amount  {59}   62,832      
   {60}  Second Priority Principal Distribution Amount  {60}   15,300,000      
   {61}  Class C Noteholders’ Interest Distributable Amount  {61}   62,587      
   {62}  Third Priority Principal Distribution Amount  {62}   14,340,000      
   {63}  To the Reserve Account, the Reserve Account Deposit Amount  {63}   0      
   {64}  To the Noteholders, Noteholder’s Principal Distributable Amount (as calculated below)  {64}   26,292,769      
   {65}  Add’l fees (Trustee, Owner Trustee, Trust Collateral Agent, Asset Representations Reviewer pro rata)  {65}   0      
   {66}  To the Certificateholders, the aggregate amount remaining  {66}   12,285,706      
   {67}  Total Distributions  {67}       $108,005,900 

 

3

 

 

CALCULATION OF PRIORITY PRINCIPAL DISTRIBUTION:

 

      (X)   (Y)       Priority 
      Cumulative   Adjusted Pool   Excess of   Principal 
   Class  Note Balance   Balance   (X) - (Y)   Distribution 
{68}  First Priority  $900,160,000   $866,387,642   $33,772,358   $33,772,358 
{69}  Second Priority   915,460,000    866,387,642    49,072,358    15,300,000 
{70}  Third Priority   929,800,000    866,387,642    63,412,358    14,340,000 

 

CALCULATION OF NOTEHOLDERS’ PRINCIPAL DISTRIBUTABLE AMOUNT:

 

{71}  Excess Total Available Funds                         {71}    38,578,475             
                           
{72}  Beginning Note Balance  {72}   929,800,000                
{73}  Principal payments  {73}   63,412,358                
{74}  Pro Forma Note Balance      {74}    866,387,642           
                           
{75}  Adjusted Pool Balance  {75}   866,387,642                
{76}  2.75% of Original Adjusted Pool Balance ($26,292,769)  {76}   26,292,769                
{77}  Required Pro Forma Note Balance {75} minus {76}      {77}    840,094,873           
                           
{78}  Excess of Pro Forma Note Balance over Required Pro Forma Balance {74} minus {77}           {78}    26,292,769      
                           
{79}  Noteholder’s Principal Distributable Amount (Lesser of {71} and {78})                {79}   $26,292,769 

 

RECONCILIATION OF RESERVE ACCOUNT:

 

         Initial   Current 
{80}  Specified Reserve Balance            $2,390,252   $2,390,252 
                 
{81}  Beginning of period Reserve Account balance  {81}       $2,390,252 
                 
{82}  The Reserve Account Deposit, from Collection Account  {82}   0      
{83}  Investment Earnings  {83}   4,992      
{84}  Investment Earnings - transferred to Collection Account Available Funds  {84}   (4,992)     
{85}  Reserve Account Withdrawal Amount  {85}   0      
                 
{86}  End of period Reserve Account balance  {86}       $2,390,252 

 

CALCULATION OF TOTAL OVERCOLLATERALIZATION:

 

{87}  Aggregate Principal Balance  {87}  $890,404,958             
{88}  End of Period Note Balance  {88}   840,094,873      
{89}  Overcollateralization  {89}   50,310,085      
{90}  Overcollateralization %  {90}        5.65%

 

CALCULATION OF TOTAL OVERCOLLATERALIZATION (ADJUSTED PRINCIPAL BALANCE):

 

{91}  Aggregate Adjusted Principal Balance  {91}  $866,387,642             
{92}  End of Period Note Balance  {92}   840,094,873      
{93}  Overcollateralization  {93}   26,292,769      
{94}  Overcollateralization %  {94}        3.03%

 

4

 

 

MONTHLY PERIOD AND CUMULATIVE NUMBER OF RECEIVABLES CALCULATION:

 

         Cumulative   Monthly 
{95}  Original Number of Receivables  {95}   30,984      
{96}  Beginning of period number of Receivables  {96}   0    30,984 
{97}  Number of Receivables becoming Liquidated Receivables during period  {97}   7    7 
{98}  Number of Receivables becoming Purchased Receivables during period  {98}   1    1 
{99}  Number of Receivables paid off during period  {99}   1,590    1,590 
{100}  End of period number of Receivables  {100}   29,386    29,386 

 

STATISTICAL DATA: (CURRENT AND HISTORICAL):

 

         Original   Prev. Month   Current 
{101}  Weighted Average APR of the Receivables  {101}   6.75%   6.75%   6.78%
{102}  Weighted Average Remaining Term of the Receivables  {102}   56.00    56.00    53.72 
{103}  Weighted Average Original Term of Receivables  {103}   68.00    68.00    68.00 
{104}  Average Receivable Balance  {104}  $31,765   $31,765   $30,300 
{105}  Net Losses in Period  {105}  $0   $0   $81,328 
{106}  Aggregate Realized Losses  {106}  $0   $0   $81,328 
{107}  Aggregate Realized Loss Percentage  {107}        0.000%   0.008%
{108}  ABS Prepay Speed  {108}        0.0000    3.8415 

 

DELINQUENCY:

 

   Receivables with Scheduled Payment delinquent     Units   Dollars   Percentage 
          {109}  31-60 days                                  {109}   106   $3,892,942    0.44%
   {110}  61-90 days  {110}   18    705,627    0.08%
   {111}  91-120 days  {111}   5    185,405    0.02%
   {112}  Total  {112}   129   $4,783,974    0.54%

 

ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER:

 

         Dollars   Percentage 
{113}  Receivables with Scheduled Payment delinquent 61 days or more  {113}  $891,032    0.10%
                 
{114}  Compliance (Trigger Violation is a Delinquency Rate Greater Than 1.10%)  {114}         Yes 

 

EXTENSIONS:

 

          {115}  Principal Balance of Receivables extended during current period  {115}  $4,052,886             
   {116}  Beginning of Period Aggregate Principal Balance  {116}   984,216,042      
   {117}  Extension Rate {115} divided by {116}  {117}        0.41%

 

CREDIT RISK RETENTION ⁽¹⁾

 

         Dollars   Percentage 
{118}  Fair Value of Residual Interest  {118}   66,364,758    6.66%
{119}  Total Fair Value of Notes and Residual Interest  {119}   996,164,758    100.00%
                 
{120}  Compliance (Fair Value must be at least 5% of the aggregate value of the Notes and Residual Interest)      {120}    Yes 

 

⁽¹⁾Recalculated as of the closing date. Changes in the fair value methodology or inputs and assumptions as described in the prospectus include final interest rates and final tranche sizes as of the closing date and listed above. In determining the interest payments on the floating rate Class A-2-B Notes, 30-day Average SOFR is assumed to reset consistent with the applicable forward rate curve as of May 14, 2025. The Depositor was not required to retain an eligible vertical interest in all notes to meet the Sponsor’s Regulation RR requirements.

 

By: /s/ Ellen Billings  
Name:  Ellen Billings  
Title: Senior Vice President, Controller – North America  
Date: June 11, 2025  

 

5