EX-99.1 2 ea0215666-01_ex991.htm EXHIBIT 99.1

Exhibit 99.1

GM Financial Automobile Leasing Trust 2022-2

4.34% Exchange Note

Class A-1 1.52700% Asset Backed Notes

Class A-2 2.93% Asset Backed Notes

Class A-3 3.42% Asset Backed Notes

Class A-4 3.54% Asset Backed Notes

Class B 4.02% Asset Backed Notes

Class C 4.33% Asset Backed Notes

Class D 0.00% Asset Backed Notes

Servicer’s Certificate

Beginning of Period:	08/01/24
End of Period:	08/31/24
Number of days in Interest Period (Actual/360):	31
Number of days in Collection Period:	31
Report Due Date:	09/18/24
Distribution Date:	09/20/24
Transaction Month:	28

					Original Agg.
2022-2 Designated Pool	Units		Start Date	Closing Date	Securitization Value
		53,272	03/30/2022	05/11/2022	$	1,600,510,650

Total		53,272			$	1,600,510,650

RECONCILIATION OF 2022-2 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE

{1}

Beginning of period Aggregate Securitization Value

{1}

328,467,734

{2}

Reduction in Agg. Securitization Value due to payments

{2}

3,895,017

{3}

Reduction in Agg. Securitization Value due to Defaulted Leases

{3}

549,093

{4}

Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases

{4}

46,962,457

{5}

Other adjustments

{5}

{6}

Total change in Agg. Securitization Value

{6}

51,406,567

{7}

End of period Aggregate Securitization Value

{7}

277,061,167

{8}

Seller’s Exercise of 10% Option

{8}

277,061,167

{9}

Pool Factor

{9}

17.310798

RECONCILIATION OF 2022-2 EXCHANGE NOTE

{10}	Original Exchange Note Balance	{10}	$	1,502,000,000

{11}	Beginning of period Exchange Note Balance	{11}	$	229,957,084

{12}	Exchange Note Principal Payment Amount	{12}		57,719,422

{13}	With Optional Purchase, the Exchange Note shall be discharged and released	{13}		172,237,662

{14}	End of period Exchange Note Balance	{14}	$	0

{15}	Note Pool Factor	{15}		0.000000	%

RECONCILIATION OF THE ASSET BACKED NOTES

			Class A-1			Class A-2			Class A-3			Class A-4
{16}	Original Note Balance	{16}	$	216,290,000		$	535,980,000		$	424,320,000		$	121,420,000

{17}	Beginning of period Note Balance	{17}	$	0		$	0		$	0		$	1,969,222

{18}	Noteholders’ Principal Distributable Amount	{18}		0			0			0			1,969,222
{19}	Noteholders’ Accelerated Principal Amount	{19}		0			0			0			0
{20}	Aggregate Principal Parity Amount	{20}		0			0			0			0
{21}	Matured Principal Shortfall	{21}		0			0			0			0

{22}	End of period Note Balance	{22}	$	0		$	0		$	0		$	0

{23}	Note Pool Factor	{23}		0.000000	%		0.000000	%		0.000000	%		0.000000	%

			Class B			Class C			Class D			TOTAL
{24}	Original Note Balance	{24}	$	69,620,000		$	64,820,000		$	40,010,000		$	1,472,460,000

{25}	Beginning of period Note Balance	{25}	$	69,620,000		$	64,820,000		$	40,010,000		$	176,419,222

{26}	Noteholders’ Principal Distributable Amount	{26}		69,620,000			64,820,000			40,010,000			176,419,222
{27}	Noteholders’ Accelerated Principal Amount	{27}		0			0			0			0
{28}	Aggregate Principal Parity Amount	{28}		0			0			0			0
{29}	Matured Principal Shortfall	{29}		0			0			0			0

{30}	End of period Note Balance	{30}	$	0		$	0		$	0		$	0

{31}	Note Pool Factor	{31}		0.000000	%		0.000000	%		0.000000	%		0.000000	%

EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS

Principal payment calculation:

{32}

Beginning of period Designated Pool Balance

{32}

N/A

{33}

Ending Designated Pool Balance

{33}

277,061,167

{34}

Unpaid prior Exchange Note Principal Payment Amount

{34}

{35}

Sum of {33} + {34}

{35}

277,061,167

{36}

Exchange Note Principal Payment Amount {32} - {35}

{36}

N/A

	Interest calculation:
		Beg Note Balance		Interest Carryover		Interest Rate			Days	Days Basis	Interest
{37}		$	229,957,084	$	0		4.34	%	30	30/360	$	831,679

RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT

Additions:

{38}

2022-2 Designated Pool Collections (net of Liquidation Proceeds and fees)

{38}

5,756,826

{39}

Net Liquidation Proceeds collected during period

{39}

53,067,998

{40}

Investment Earnings

{40}

275,725

{41}

Investment Earnings - transferred to Indenture Note Collection Account

{41}

(275,725

)

{42}

Deposit from Servicer

{42}

{43}

Total Additions:

{43}

58,824,824

Distributions:

{44}

To the Servicer, Designated Pool Servicing Fee

{44}

273,723

{45}

To the 2022-2 Exchange Noteholder, the Exchange Note Interest Payment Amount

{45}

831,679

{46}

To the 2022-2 Exchange Noteholder, the Exchange Note Principal Payment Amount

{46}

57,719,422

{47}

To the 2022-2 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii)

{47}

{48}

To the 2022-2 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments

{48}

{49}

Total Distributions:

{49}

58,824,824

NOTEHOLDERS’ MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS

Noteholders’ Principal Distributable calculation:

{50}

Beginning Agg. Securitization Value

{50}

N/A

{51}

Ending Agg. Securitization Value

{51}

277,061,167

{52}

Principal Distributable Amount {50} - {51}

{52}

N/A

{53}

Noteholders’ Principal Carryover Amount

{53}

{54}

Principal Distributable Amount + Noteholders’ Principal Carryover Amount

{54}

N/A

{55}

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

{55}

{56}

Noteholders’ Principal Distributable Amount Lesser of {54} and {55}

{56}

N/A

	Noteholders’ Interest Distributable calculation:
	Class	Beg Note Balance		Interest Carryover		Interest Rate			Days	Days Basis	Interest
{57}	Class A-1	$	0	$	0		1.52700	%	31	Actual/360	$	0
{58}	Class A-2	$	0		0		2.93	%	30	30/360		0
{59}	Class A-3	$	0		0		3.42	%	30	30/360		0
{60}	Class A-4	$	1,969,222		0		3.54	%	30	30/360		5,810
{61}	Class B	$	69,620,000		0		4.02	%	30	30/360		233,227
{62}	Class C	$	64,820,000		0		4.33	%	30	30/360		233,893
{63}	Class D	$	40,010,000		0		0.00	%	30	30/360		0

RECONCILIATION OF INDENTURE COLLECTION ACCOUNT

Available Funds:

{64}

2022-2 Exchange Note Collections

{64}

58,551,101

{65}

Investment Earnings

{65}

{66}

Investment Earnings - transferred from Exchange Note Collection Account

{66}

275,725

{67}

Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement

{67}

17,588

{68}

Optional Purchase Price

{68}

176,892,152

{69}

Indenture Section 5.4 disposition of Collateral

{69}

{70}

Available Funds:

{70}

235,736,566

{71}

Reserve Account Withdrawal Amount

{71}

4,001,277

{72}

Total Distributable Funds:

{72}

239,737,843

Distributions:

{73}

To the Successor Servicer, unpaid transition expenses, pro rata

{73}

{74}

To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata

{74}

417

{75}

To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata

{75}

208

{76}

To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata

{76}

{77}

Class A-1 Noteholders’ Interest Distributable Amount pari passu

{77}

{78}

Class A-2 Noteholders’ Interest Distributable Amount pari passu

{78}

{79}

Class A-3 Noteholders’ Interest Distributable Amount pari passu

{79}

{80}

Class A-4 Noteholders’ Interest Distributable Amount pari passu

{80}

5,810

{81}

Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{81}

{82}

Class B Noteholders’ Interest Distributable Amount

{82}

233,227

{83}

Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{83}

{84}

Class C Noteholders’ Interest Distributable Amount

{84}

233,893

{85}

Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{85}

{86}

Class D Noteholders’ Interest Distributable Amount

{86}

{87}

Class D Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{87}

{88}

Noteholders’ Principal Distributable Amount

{88}

176,419,222

{89}

To the Reserve Account, the Reserve Amount Required Amount

{89}

{90}

To the Noteholders, the Accelerated Principal Amount (as calculated below)

{90}

{91}

To the Successor Servicer, any amounts in excess of the caps set forth, pro rata

{91}

{92}

To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata

{92}

{93}

To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata

{93}

{94}

To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata

{94}

{95}

To the Issuer Trust Certificateholders, the aggregate amount remaining

{95}

62,845,066

{96}

Total Distributions:

{96}

239,737,843

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	$	1,969,222	$	277,061,167	$	0	$	239,731,408	$	0
{98}	Class B		71,589,222		277,061,167		0		239,498,181		0
{99}	Class C		136,409,222		277,061,167		0		239,264,288		0
{100}	Class D		176,419,222		277,061,167		0		239,264,288		0

ACCELERATED PRINCIPAL AMOUNT CALCULATION

{101}

Excess Total Available Funds

{101}

62,845,066

{102}

Beginning Note Balance

{102}

176,419,222

{103}

Principal payments through Indenture Section 8.3 (a) (i) through (xv)

{103}

176,419,222

{104}

Pro-Forma Note Balance

{104}

{105}

Ending Aggregate Securitization Value

{105}

277,061,167

{106}

9.5% of Aggregate Securitization Value as of Cutoff ($152,048,512)

{106}

N/A

{107}

Required Pro Forma Note Balance {105} - {106}

{107}

N/A

{108}

Excess of Pro Forma Balance minus Required Pro Forma Balance {104} - {107}

{108}

N/A

{109}

Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance

{109}

N/A

OVERCOLLATERALIZATION CALCULATIONS

Exchange Note:

{110}

Ending Aggregate Securitization Value

{110}

277,061,167

{111}

End of Period Note Balance

{111}

{112}

Overcollateralization

{112}

{113}

Overcollateralization %

{113}

0.00

Asset Backed Notes:

{114}

Ending Aggregate Securitization Value

{114}

277,061,167

{115}

End of Period Note Balance

{115}

{116}

Overcollateralization

{116}

277,061,167

{117}

Overcollateralization %

{117}

0.00

RECONCILIATION OF 2022-2 CASH RESERVE ACCOUNT

{118}

Specified Reserve Balance

{118}

4,001,277

{119}

Beginning of Period Reserve Account balance

{119}

4,001,277

{120}

Investment Earnings

{120}

17,588

{121}

From the Indenture Collection Account, the Reserve Account Required Amount

{121}

{122}

To the Indenture Collection Account, the Reserve Account Withdrawal Amount

{122}

(4,018,865

)

{123}

Total Reserve balance available:

{123}

{124}

Specified Reserve Balance

{124}

4,001,277

{125}

Release Excess Cash to Indenture Collection Available Funds

{125}

{126}

End of period Reserve Account balance

{126}

ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER

Dollars

Percentage

{127}

Receivables with Scheduled Payment delinquent 61 days or more

{127}

1,477,130

0.53

{128}

Compliance (Trigger Violation is a Delinquency Rate Greater Than 2.90%)

{128}

Yes

By:	/s/ Randal L. Willis
Name:	Randal L. Willis
Title:	Senior Vice President, Securitization & Conduit Reporting
Date:	September 17, 2024

GM Financial

GMALT 2022-2

Supplemental Monthly Data

August 31, 2024

	Aggregate Securitization Value			Residual Value
Beginning of Period	$	328,467,734		$	305,239,156
Change		(51,406,567	)		(305,239,156	)
End of Period	$	277,061,167		$	0

Residual Value as % of Agg. Securitization Value					0.00	%

Delinquency

Leases with scheduled payment delinquent	Number of Leases		Agg. Securitization Value		Percentage⁽¹⁾
0 - 30 days		11,460		272,726,103		98.44	%
31 - 60 days		105		2,857,934		1.03	%
61 - 90 days		41		1,073,207		0.39	%
91 - 120 days		15		403,923		0.15	%
Total		11,621		277,061,167		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		844		19,454,410		22,005		566,577,828
Standard terminations		852		18,097,737		13,429		293,778,555
Total retained by lessee		1,696		37,552,147		35,434		860,356,383
Returned Vehicles
Early terminations		197		4,004,922		2,341		49,224,722
Standard terminations		255		5,405,387		2,807		60,493,239
Total returned to dealer		452		9,410,309		5,148		109,717,961
Charged off leases / Repossessed vehicles		25		549,093		1,067		27,199,004
Repurchases		0		0		2		45,204
Other		0		0		0		0
Total terminations		2,173		47,511,549		41,651		997,318,552

Lease Extensions/Deferments

	Current Period
	Number of Leases		Agg. Securitization Value		Percentage

Term Extensions		265		5,225,962		1.59	%

Deferments		4		112,891		0.03	%

Net Credit (Gain) Loss

	Current Period		Cumulative
Agg. Securitized Value of early term defaults		549,093		27,199,004
less: Sales proceeds		437,770		28,717,100
less: Excess wear and excess mileage received		2,042		5,040
less: Other amounts received		0		0
Net Credit (Gain) Loss		109,281		(1,523,136	)

Residual (Gain) Loss on Returned Vehicles

Agg. Securitized Value of returned vehicles sold by Servicer	9,202,584		108,083,071
add: Reimbursement of outstanding residual advance	N/A		N/A
less: Sales proceeds	11,080,484		129,142,039
less: Excess wear and excess mileage received	95,293		749,291
less: Other recovery amounts	0		0
Residual (Gain) Loss	(1,973,193	)	(21,808,259	)

	Current Period			Prev. Month
Prepay Speed		1.1816	%		1.2277	%

Return Rate based on Scheduled to Terminate⁽²⁾		16.2766	%		19.7624	%

Return Rate based on Terminated Leases⁽³⁾		20.8007	%		23.4515	%

(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.