EX-99.1 2 d213542dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

GM Financial Automobile Leasing Trust 2016-1

4.09% Exchange Note

Class A-1 0.67000% Asset Backed Notes

Class A-2A 1.30% Asset Backed Notes

Class A-2B Floating Asset Backed Notes

Class A-3 1.64% Asset Backed Notes

Class A-4 1.79% Asset Backed Notes

Class B 2.59% Asset Backed Notes

Class C 3.24% Asset Backed Notes

Class D 4.08% Asset Backed Notes

Servicer’s Certificate

 

                        

Beginning of Period:

       05/01/16   

End of Period:

       05/31/16   

Number of days in Interest Period (Actual/360):

       31   

Number of days in Collection Period:

       31   

Report Due Date:

       06/16/16   

Distribution Date:

       06/20/16   

Transaction Month:

       4   

 

                                                                                                   
2016-1                                 Original Agg.  

Designated Pool

     Units        Start Date        Closing Date        Securitization Value  
       44,222           01/05/2016           02/25/2016         $ 1,086,121,647   

Total

       44,222                   $ 1,086,121,647   

 

                                                                                                                                                     

RECONCILIATION OF 2016-1 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE

  

   

{1} Beginning of period Aggregate Securitization Value

  

    {1}      $ 1,034,843,321   

{2} Reduction in Agg. Securitization Value due to payments

  

    {2}        9,916,893     

{3} Reduction in Agg. Securitization Value due to Defaulted Leases

  

    {3}        999,550     

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

   

    {4}        3,122,299     

{5} Other adjustments

  

    {5}        0     

{6} Total change in Agg. Securitization Value

  

    {6}        14,038,742   

{7} End of period Aggregate Securitization Value

  

    {7}      $ 1,020,804,579   

{8} Pool Factor

  

    {8}        93.986211

RECONCILIATION OF 2016-1 EXCHANGE NOTE

  

   

{9} Original Exchange Note Balance

  

    {9}      $ 1,063,000,000   

{10} Beginning of period Exchange Note Balance

  

    {10}      $ 1,011,721,674   

{11} Exchange Note Principal Payment Amount

  

    {11}        14,038,742   

{12} End of period Exchange Note Balance

  

    {12}      $ 997,682,932   

{13} Note Pool Factor

  

    {13}        93.855403

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}      $ 125,000,000      $ 130,000,000      $ 220,000,000      $ 336,000,000      $ 80,700,000   

{15} Beginning of period Note Balance

    {15}      $ 55,576,396      $ 130,000,000      $ 220,000,000      $ 336,000,000      $ 80,700,000   

{16} Noteholders’ Principal Distributable Amount

    {16}        14,038,742        0        0        0        0   

{17} Noteholders’ Accelerated Principal Amount

    {17}        3,881,804        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}      $ 37,655,850      $ 130,000,000      $ 220,000,000      $ 336,000,000      $ 80,700,000   

{21} Note Pool Factor

    {21}        30.124680     100.000000     100.000000     100.000000     100.000000
          Class B     Class C     Class D           TOTAL  

{22} Original Note Balance

    {22}      $ 41,820,000      $ 38,560,000      $ 29,870,000        $ 1,001,950,000   

{23} Beginning of period Note Balance

    {23}      $ 41,820,000      $ 38,560,000      $ 29,870,000        $ 932,526,396   

{24} Noteholders’ Principal Distributable Amount

    {24}        0        0        0          14,038,742   

{25} Noteholders’ Accelerated Principal Amount

    {25}        0        0        0          3,881,804   

{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}      $ 41,820,000      $ 38,560,000      $ 29,870,000        $ 914,605,850   

{29} Note Pool Factor

    {29}        100.000000     100.000000     100.000000       91.282584


                                                                                                                                                                                                                                

EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS

  

Principal payment calculation:

  

     

{30} Beginning of period Designated Pool Balance

  

      {30}      $ 1,034,843,321   

{31} Ending Designated Pool Balance

  

    {31}        1,020,804,579     

{32} Unpaid prior Exchange Note Principal Payment Amount

  

    {32}        0     

{33} Sum of {31} + {32}

  

      {33}        1,020,804,579   

{34} Exchange Note Principal Payment Amount {30}—{33}

  

      {34}      $ 14,038,742   

Interest calculation:

  

     
        Beg Note Balance     Interest
Carryover
    Interest Rate     Days     Days Basis     Interest              

{35}

  $ 1,011,721,674      $ 0        4.09     30        30/360      $ 3,448,285       

RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT

  

     

Additions:

  

     

{36} 2016-1 Designated Pool Collections (net of Liquidation Proceeds and fees)

   

    {36}      $ 15,710,469     

{37} Net Liquidation Proceeds collected during period

  

    {37}        4,312,967     

{38} Investment Earnings

  

    {38}        4,078     

{39} Investment Earnings—transferred to Indenture Note Collection Account

   

    {39}        (4,078  

{40} Deposit from Servicer (LKE, Pull Ahead Program)

  

    {40}        0     

{41} Total Additions:

  

      {41}        20,023,436   

Distributions:

  

     

{42} To the Servicer, Designated Pool Servicing Fee

  

    {42}        862,369     

{43} To the 2016-1 Exchange Noteholder, the Exchange Note Interest Payment Amount

   

    {43}        3,448,285     

{44} To the 2016-1 Exchange Noteholder, the Exchange Note Principal Payment Amount

   

    {44}        14,038,742     

{45} To the 2016-1 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii)

   

    {45}        1,674,040     

{46} To the Lending Facility Pool, all remaining funds to be applied as Collections on Residual Pool

   

    {46}        0     

{47} Total Distributions:

  

      {47}      $ 20,023,436   

NOTEHOLDERS’ MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS

  

Noteholders’ Principal Distributable calculation:

  

     

{48} Beginning Agg. Securitization Value

  

    {48}      $ 1,034,843,321       

{49} Ending Agg. Securitization Value

  

    {49}        1,020,804,579       

{50} Total change in Agg. Securitization Value {48}—{49}

  

    {50}        14,038,742     

{51} Indenture Section 5.4 collections following acceleration of the Notes

   

    {51}        0     

{52} Principal Distributable Amount {50} + {51}

  

      {52}        14,038,742   

{53} Noteholders’ Principal Carryover Amount

  

      {53}        0   

{54} Noteholders’ Principal Distributable Amount {52} + {53}

  

      {54}      $ 14,038,742   

Noteholders’ Interest Distributable calculation:

  

     
    Class   Beg Note Balance     Interest
Carryover
    Interest Rate     Days     Days Basis     Interest              

{55}

  Class A-1   $ 55,576,396      $ 0        0.67000     31        Actual/360      $ 32,064       

{56}

  Class A-2A   $ 130,000,000        0        1.30     30        30/360        140,833       

{57}

  Class A-2B   $ 220,000,000        0        1.03845     31        Actual/360        196,729       

{58}

  Class A-3   $ 336,000,000        0        1.64     30        30/360        459,200       

{59}

  Class A-4   $ 80,700,000        0        1.79     30        30/360        120,378       

{60}

  Class B   $ 41,820,000        0        2.59     30        30/360        90,262       

{61}

  Class C   $ 38,560,000        0        3.24     30        30/360        104,112       

{62}

  Class D   $ 29,870,000        0        4.08     30        30/360        101,558       

RECONCILIATION OF INDENTURE COLLECTION ACCOUNT

  

     

Available Funds:

  

     

{63} 2016-1 Exchange Note Collections

  

    {63}      $ 19,161,067     

{64} Investment Earnings

  

    {64}        0     

{65} Investment Earnings—transferred from Exchange Note Collection Account

   

    {65}        4,078     

{66} Investment Earnings—and amounts released from Reserve Account

   

    {66}        1,162     

{67} Optional Purchase Price

  

    {67}        0     

{68} Indenture Section 5.4 disposition of Collateral

  

    {68}        0     

{69} Reserve Account Withdrawal Amount

  

    {69}        0     

{70} Total Available Funds:

  

      {70}        19,166,307   

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}        32,064     

{76} Class A-2A Noteholders’ Interest Distributable Amount pari passu

  

    {76}        140,833     

{77} Class A-2B Noteholders’ Interest Distributable Amount pari passu

  

    {77}        196,729     

{78} Class A-3 Noteholders’ Interest Distributable Amount pari passu

  

    {78}        459,200     

{79} Class A-4 Noteholders’ Interest Distributable Amount pari passu

  

    {79}        120,378     

{80} Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall

   

    {80}        0     

{81} Class B Noteholders’ Interest Distributable Amount

  

    {81}        90,262     

{82} Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall

   

    {82}        0     

{83} Class C Noteholders’ Interest Distributable Amount

  

    {83}        104,112     

{84} Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall

   

    {84}        0     

{85} Class D Noteholders’ Interest Distributable Amount

  

    {85}        101,558     

{86} Class D Noteholders’ Principal Parity Amount or Matured Principal Shortfall

   

    {86}        0     

{87} Noteholders’ Principal Distributable Amount

  

    {87}        14,038,742     

{88} To the Reserve Account, the Reserve Amount Required Amount

  

    {88}        0     

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

   

    {89}        3,881,804     

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

   

    {90}        0     

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

   

    {91}        0     

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

   

    {92}        0     

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

   

    {93}        0     

{94} To the Issuer Trust Certificateholders, the aggregate amount remaining

   

    {94}        0     

{95} Total Distributions:

  

      {95}      $ 19,166,307   

 

2


                                                                                                                                                                                                                                

PRINCIPAL PARITY AMOUNT CALCULATION

  

     
        (X)     (Y)     (I)     (II)                          
        Cumulative     Aggregate     Excess of     Total Available Funds           Lesser of              
    Class   Note Balance     Securitization Value     (X)—(Y)     in Indenture Collection Account           (I) or (II)              

{96}

  Class A   $ 822,276,396      $ 1,020,804,579      $ 0      $ 18,216,478        $ 0       

{97}

  Class B     864,096,396        1,020,804,579        0        18,126,216          0       

{98}

  Class C     902,656,396        1,020,804,579        0        18,022,104          0       

{99}

  Class D     932,526,396        1,020,804,579        0        17,920,546          0       

ACCELERATED PRINCIPAL AMOUNT CALCULATION

  

     

{100} Excess Total Available Funds

  

        {100}      $ 3,881,804     

{101} Beginning Note Balance

  

    {101}        932,526,396         

{102} Principal payments through Indenture Section 8.3 (i) through (xvii)

   

    {102}        14,038,742         

{103} Pro-Forma Note Balance

  

      {103}        918,487,654       

{104} Ending Aggregate Securitization Value

  

    {104}        1,020,804,579         

{105} 10.75% of Aggregate Securitization Value as of Cutoff Date ($116,758,077)

   

    {105}        116,758,077         

{106} Required Pro Forma Note Balance {104}—{105}

  

    {106}        904,046,502       

{107} Excess of Pro Forma Balance minus Required Pro Forma Balance {103}—{106}

   

      {107}        14,441,152     

{108} Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance

   

        {108}      $ 3,881,804   

OVERCOLLATERALIZATION CALCULATIONS

  

       

Exchange Note:

  

       

{109} Ending Aggregate Securitization Value

  

      {109}      $ 1,020,804,579     

{110} End of Period Note Balance

  

      {110}        997,682,932     

{111} Overcollateralization

  

      {111}        23,121,647     

{112} Overcollateralization %

  

        {112}        2.27

Asset Backed Notes:

  

       

{113} Ending Aggregate Securitization Value

  

      {113}        1,020,804,579     

{114} End of Period Note Balance

  

      {114}        914,605,850     

{115} Overcollateralization

  

      {115}        106,198,729     

{116} Overcollateralization %

  

        {116}        10.40

RECONCILIATION OF 2016-1 CASH RESERVE ACCOUNT

  

       

{117} Specified Reserve Balance

  

          {117}      $ 5,430,608   

{118} Beginning of Period Reserve Account balance

  

        {118}      $ 5,430,608   

{119} Investment Earnings

  

      {119}        1,162     

{120} From the Indenture Collection Account, the Reserve Account Required Amount

   

      {120}        0     

{121} To the Indenture Collection Account, the Reserve Account Withdrawal Amount

   

      {121}        0     

{122} Total Reserve balance available:

  

        {122}        5,431,770   

{123} Specified Reserve Balance

  

        {123}        5,430,608   

{124} Release Excess Cash to Indenture Collection Available Funds

  

        {124}        1,162   

{125} End of period Reserve Account balance

  

        {125}      $ 5,430,608   

ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER

  

       
                  Dollars     Percentage  

{126} Receivables with Scheduled Payment delinquent 61 days or more

  

      {126}      $ 1,259,579        0.12

{127} Compliance (Trigger Violation is a Delinquency Rate Greater Than 1.40% )

   

      {127}          Yes   

EVENTS OF DEFAULT AND ACCELERATION OF MATURITY OF NOTE

  

       

{128} With respect to the Program Documents, I, Randal L. Willis, do hereby certify that no Event of Default has occurred.

   

        {128}        Yes   

{129} With respect to the Program Documents, I, Randal L. Willis, do hereby certify that an Acceleration of Maturity has not occurred.

   

        {129}        Yes   

 

By:  

/s/ Randal L. Willis

Name:   Randal L. Willis
Title:   Vice President, Securitization & Conduit Reporting-Treasury
Date:   June 15, 2016

 

3


GM Financial

GMALT 2016-1

Supplemental Monthly Data

May 31, 2016

 

                                                 
       Aggregate
Securitization
Value
     Residual Value  

Beginning of Period

     $ 1,034,843,321       $ 745,965,470   

Change

       (14,038,742      (3,033,760
    

 

 

    

 

 

 

End of Period

     $ 1,020,804,579       $ 742,931,710   

Residual Value as % of Agg. Securitization Value

  

     72.78
       

 

 

 

Delinquency

 

                                                                          
       Number of
Leases
       Agg.
Securitization
Value
       Percentage(1)  

Leases with scheduled payment delinquent

              

0—30 days

       43,260           1,013,205,235           99.26

31—60 days

       256           6,339,765           0.62

61—90 days

       44           1,015,105           0.10

over 90 days

       10           244,474           0.02
    

 

 

      

 

 

      

 

 

 

Total

       43,570           1,020,804,579           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

       78           2,342,868           331           9,516,743   

Standard terminations

       11           258,557           58           1,247,960   
    

 

 

      

 

 

      

 

 

      

 

 

 

Total retained by lessee

       89           2,601,425           389           10,764,703   

Returned Vehicles

                   

Early terminations

       20           344,639           69           1,165,803   

Standard terminations

       10           143,378           21           340,942   
    

 

 

      

 

 

      

 

 

      

 

 

 

Total returned to dealer

       30           488,017           90           1,506,745   

Charged off leases / Repossessed vehicles

       42           999,550           165           3,853,815   

Repurchases

       1           32,856           8           252,765   

Other

       0           0           0           0   
    

 

 

      

 

 

      

 

 

      

 

 

 

Total terminations

       162           4,121,848           652           16,378,028   

Net Credit (Gain) Loss

 

                                                 
       Current Period      Cumulative  

Agg. Securitized Value of early term defaults

       999,550         3,853,815   

less: Sales proceeds

       552,763         2,674,260   

less: Excess wear and excess mileage received

       0         0   

less: Other amounts received

       2,951         24,798   
    

 

 

    

 

 

 

Net Credit (Gain) Loss

       443,836         1,154,757   

Residual (Gain) Loss on Returned Vehicles

  

       

Agg. Securitized Value of returned vehicles sold by Servicer

       483,455         1,491,067   

add: Reimbursement of outstanding residual advance

       N/A         N/A   

less: Sales proceeds

       518,701         1,605,036   

less: Excess wear and excess mileage received

       2,704         3,742   

less: Other recovery amounts

       5,576         8,509   
    

 

 

    

 

 

 

Residual (Gain) Loss

       (43,526      (126,220

 

                                                 
       Current Period      Prev. Month  

Prepay Speed

       0.3114      0.2137

Return Rate

       65.2174      34.6154

 

(1) Percentages may not add to 100% due to rounding.

 

4