07/31/2026 | Press release | Distributed by Public on 07/31/2026 04:52
GM Financial Automobile Leasing Trust 2024-1
5.49% Exchange Note
Class A-1 5.51400% Asset Backed Notes
Class A-2A 5.18% Asset Backed Notes
Class A-2B Floating Asset Backed Notes
Class A-3 5.09% Asset Backed Notes
Class A-4 5.09% Asset Backed Notes
Class B 5.33% Asset Backed Notes
Class C 5.41% Asset Backed Notes
Class D 5.48% Asset Backed Notes
Servicer's Certificate
| Beginning of Period: | 06/01/26 |
| End of Period: | 06/30/26 |
| Number of days in Interest Period (Actual/360): | 28 |
| Number of days in Collection Period: | 30 |
| Report Due Date: | 07/16/26 |
| Distribution Date: | 07/20/26 |
| Transaction Month: | 29 |
| Original Agg. | ||||||||||||
|
2024-1 Designated Pool |
Units | Start Date | Closing Date |
Securitization Value |
||||||||
| 55,552 | 01/03/2024 | 02/15/2024 | $ | 1,755,858,739 | ||||||||
| Total | 55,552 | $ | 1,755,858,739 | |||||||||
RECONCILIATION OF 2024-1 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
| {1} | Beginning of period Aggregate Securitization Value | {1} | $ | 325,337,280 | ||||||||
| {2} | Reduction in Agg. Securitization Value due to payments | {2} | 3,624,360 | |||||||||
| {3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 380,090 | |||||||||
| {4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 56,699,117 | |||||||||
| {5} | Other adjustments | {5} | 0 | |||||||||
| {6} | Total change in Agg. Securitization Value | {6} | 60,703,567 | |||||||||
| {7} | End of period Aggregate Securitization Value | {7} | $ | 264,633,713 | ||||||||
| {8} | Seller's Exercise of 10% Option | {8} | $ | 264,633,713 | ||||||||
| {9} | Pool Factor | {9} | 15.071469 | % |
RECONCILIATION OF 2024-1 EXCHANGE NOTE
| {10} | Original Exchange Note Balance | {10} | $ | 1,690,000,000 | ||||
| {11} | Beginning of period Exchange Note Balance | {11} | $ | 259,478,541 | ||||
| {12} | Exchange Note Principal Payment Amount | {12} | 69,096,988 | |||||
| {13} | With Optional Purchase, the Exchange Note shall be discharged and released | {13} | 190,381,553 | |||||
| {14} | End of period Exchange Note Balance | {14} | $ | 0 | ||||
| {15} | Note Pool Factor | {15} | 0.000000 | % |
1
RECONCILIATION OF THE ASSET BACKED NOTES
| Class A-1 | Class A-2A | Class A-2B | Class A-3 | Class A-4 | ||||||||||||||||||||
| {16} | Original Note Balance | {16} | $ | 246,120,000 | $ | 275,640,000 | $ | 275,640,000 | $ | 551,290,000 | $ | 75,250,000 | ||||||||||||
| {17} | Beginning of period Note Balance | {17} | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| {18} | Noteholders' Principal Distributable Amount | {18} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {19} | Noteholders' Accelerated Principal Amount | {19} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {20} | Aggregate Principal Parity Amount | {20} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {21} | Matured Principal Shortfall | {21} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {22} | End of period Note Balance | {22} | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| {23} | Note Pool Factor | {23} | 0.000000 | % | 0.000000 | % | 0.000000 | % | 0.0000000 | % | 0.000000 | % | ||||||||||||
| Class B | Class C | Class D | TOTAL | |||||||||||||||||
| {24} | Original Note Balance | {24} | $ | 76,400,000 | $ | 71,150,000 | $ | 43,900,000 | $ | 1,615,390,000 | ||||||||||
| {25} | Beginning of period Note Balance | {25} | $ | 43,480,700 | $ | 71,150,000 | $ | 43,900,000 | $ | 158,530,700 | ||||||||||
| {26} | Noteholders' Principal Distributable Amount | {26} | 43,480,700 | 71,150,000 | 43,900,000 | 158,530,700 | ||||||||||||||
| {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} | 264,633,713 | |||||||||
| {34} | Unpaid prior Exchange Note Principal Payment Amount | {34} | 0 | |||||||||
| {35} | Sum of {33} + {34} | {35} | 264,633,713 | |||||||||
| {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} | $ | 259,478,541 | $ | 0 | 5.49 | % | 30 | 30/360 | $ | 1,187,115 | ||||||||||||
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
| Additions: | ||||||||||||
| {38} | 2024-1 Designated Pool Collections (net of Liquidation Proceeds and fees) | {38} | $ | 6,021,061 | ||||||||
| {39} | Net Liquidation Proceeds collected during period | {39} | 64,534,156 | |||||||||
| {40} | Investment Earnings | {40} | 211,345 | |||||||||
| {41} | Investment Earnings - transferred to Indenture Note Collection Account | {41} | (211,345 | ) | ||||||||
| {42} | Deposit from Servicer | {42} | 0 | |||||||||
| {43} | Total Additions: | {43} | 70,555,217 | |||||||||
| Distributions: | ||||||||||||
| {44} | To the Servicer, Designated Pool Servicing Fee | {44} | 271,114 | |||||||||
| {45} | To the 2024-1 Exchange Noteholder, the Exchange Note Interest Payment Amount | {45} | 1,187,115 | |||||||||
| {46} | To the 2024-1 Exchange Noteholder, the Exchange Note Principal Payment Amount | {46} | 69,096,988 | |||||||||
| {47} | To the 2024-1 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii) | {47} | 0 | |||||||||
| {48} | To the 2024-1 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {48} | 0 | |||||||||
| {49} | Total Distributions: | {49} | $ | 70,555,217 | ||||||||
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} | 264,633,713 | |||||||||||||||||
| {52} | Principal Distributable Amount {50} - {51} | {52} | N/A | |||||||||||||||||
| {53} | Noteholders' Principal Carryover Amount | {53} | 0 | |||||||||||||||||
| {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 (a) (i) through (xiii) to the Required Pro Forma Note Balance | {55} | 0 | |||||||||||||||||
| {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 | 5.51400 | % | 28 | Actual/360 | $ | 0 | |||||||||||
| {58} | Class A-2A | $ | 0 | 0 | 5.18 | % | 30 | 30/360 | 0 | |||||||||||||
| {59} | Class A-2B | $ | 0 | 0 | 4.05872 | % | 28 | Actual/360 | 0 | |||||||||||||
| {60} | Class A-3 | $ | 0 | 0 | 5.09 | % | 30 | 30/360 | 0 | |||||||||||||
| {61} | Class A-4 | $ | 0 | 0 | 5.09 | % | 30 | 30/360 | 0 | |||||||||||||
| {62} | Class B | $ | 43,480,700 | 0 | 5.33 | % | 30 | 30/360 | 193,127 | |||||||||||||
| {63} | Class C | $ | 71,150,000 | 0 | 5.41 | % | 30 | 30/360 | 320,768 | |||||||||||||
| {64} | Class D | $ | 43,900,000 | 0 | 5.48 | % | 30 | 30/360 | 200,477 | |||||||||||||
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
| Available Funds: | ||||||||||||
| {65} | 2024-1 Exchange Note Collections | {65} | $ | 70,284,103 | ||||||||
| {66} | Investment Earnings | {66} | 0 | |||||||||
| {67} | Investment Earnings - transferred from Exchange Note Collection Account | {67} | 211,345 | |||||||||
| {68} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {68} | 12,708 | |||||||||
| {69} | Optional Purchase Price | {69} | 159,245,072 | |||||||||
| {70} | Indenture Section 5.4 disposition of Collateral | {70} | 0 | |||||||||
| {71} | Available Funds: | {71} | 229,753,228 | |||||||||
| {72} | Reserve Account Withdrawal Amount | {72} | 4,389,647 | |||||||||
| {73} | Total Distributable Funds: | {73} | 234,142,875 | |||||||||
| Distributions: | ||||||||||||
| {74} | To the Successor Servicer, unpaid transition expenses, pro rata | {74} | 0 | |||||||||
| {75} | To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata | {75} | 417 | |||||||||
| {76} | To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata | {76} | 250 | |||||||||
| {77} | To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata | {77} | 0 | |||||||||
| {78} | Class A-1 Noteholders' Interest Distributable Amount pari passu | {78} | 0 | |||||||||
| {79} | Class A-2A Noteholders' Interest Distributable Amount pari passu | {79} | 0 | |||||||||
| {80} | Class A-2B Noteholders' Interest Distributable Amount pari passu | {80} | 0 | |||||||||
| {81} | Class A-3 Noteholders' Interest Distributable Amount pari passu | {81} | 0 | |||||||||
| {82} | Class A-4 Noteholders' Interest Distributable Amount pari passu | {82} | 0 | |||||||||
| {83} | Class A Noteholders' Principal Parity Amount or Matured Principal Shortfall | {83} | 0 | |||||||||
| {84} | Class B Noteholders' Interest Distributable Amount | {84} | 193,127 | |||||||||
| {85} | Class B Noteholders' Principal Parity Amount or Matured Principal Shortfall | {85} | 0 | |||||||||
| {86} | Class C Noteholders' Interest Distributable Amount | {86} | 320,768 | |||||||||
| {87} | Class C Noteholders' Principal Parity Amount or Matured Principal Shortfall | {87} | 0 | |||||||||
| {88} | Class D Noteholders' Interest Distributable Amount | {88} | 200,477 | |||||||||
| {89} | Class D Noteholders' Principal Parity Amount or Matured Principal Shortfall | {89} | 0 | |||||||||
| {90} | Noteholders' Principal Distributable Amount | {90} | 158,530,700 | |||||||||
| {91} | To the Reserve Account, the Reserve Account Required Amount | {91} | 0 | |||||||||
| {92} | To the Noteholders, the Accelerated Principal Amount (as calculated below) | {92} | 0 | |||||||||
| {93} | To the Successor Servicer, any amounts in excess of the caps set forth, pro rata | {93} | 0 | |||||||||
| {94} | To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata | {94} | 0 | |||||||||
| {95} | To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata | {95} | 0 | |||||||||
| {96} | To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata | {96} | 0 | |||||||||
| {97} | To the Issuer Trust Certificateholders, the aggregate amount remaining | {97} | 74,897,136 | |||||||||
| {98} | Total Distributions: | {98} | $ | 234,142,875 | ||||||||
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) |
|||||||||||||||||
| {99} | Class A | $ | 0 | $ | 264,633,713 | $ | 0 | $ | 234,142,208 | $ | 0 | |||||||||||
| {100} | Class B | 43,480,700 | 264,633,713 | 0 | 233,949,081 | 0 | ||||||||||||||||
| {101} | Class C | 114,630,700 | 264,633,713 | 0 | 233,628,313 | 0 | ||||||||||||||||
| {102} | Class D | 158,530,700 | 264,633,713 | 0 | 233,427,836 | 0 | ||||||||||||||||
ACCELERATED PRINCIPAL AMOUNT CALCULATION
| {103} | Excess Total Available Funds | {103} | $ | 74,897,136 | ||||||||||||||||
| {104} | Beginning Note Balance | {104} | 158,530,700 | |||||||||||||||||
| {105} | Principal payments through Indenture Section 8.3 (a) (i) through (xv) | {105} | 158,530,700 | |||||||||||||||||
| {106} | Pro-Forma Note Balance | {106} | 0 | |||||||||||||||||
| {107} | Ending Aggregate Securitization Value | {107} | 264,633,713 | |||||||||||||||||
| {108} | 10.5% of Aggregate Securitization Value as of Cutoff until Class A-2 is paid in full, 9.5% Thereafter ($166,806,580) | {108} | N/A | |||||||||||||||||
| {109} | Required Pro Forma Note Balance {107} - {108} | {109} | N/A | |||||||||||||||||
| {110} | Excess of Pro Forma Balance minus Required Pro Forma Balance {106} - {109} | {110} | N/A | |||||||||||||||||
| {111} | Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance | {111} | N/A |
OVERCOLLATERALIZATION CALCULATIONS
| Exchange Note: | ||||||||||||
| {112} | Ending Aggregate Securitization Value | {112} | $ | 264,633,713 | ||||||||
| {113} | End of Period Note Balance | {113} | 0 | |||||||||
| {114} | Overcollateralization | {114} | 0 | |||||||||
| {115} | Overcollateralization % | {115} | 0.00 | % | ||||||||
| Asset Backed Notes: | ||||||||||||
| {116} | Ending Aggregate Securitization Value | {116} | 264,633,713 | |||||||||
| {117} | End of Period Note Balance | {117} | 0 | |||||||||
| {118} | Overcollateralization | {118} | 264,633,713 | |||||||||
| {119} | Overcollateralization % | {119} | 0.00 | % | ||||||||
5
RECONCILIATION OF 2024-1 CASH RESERVE ACCOUNT
| {120} | Specified Reserve Balance | {120} | $ | 4,389,647 | ||||||||
| {121} | Beginning of Period Reserve Account balance | {121} | $ | 4,389,647 | ||||||||
| {122} | Investment Earnings | {122} | 12,708 | |||||||||
| {123} | From the Indenture Collection Account, the Reserve Account Required Amount | {123} | 0 | |||||||||
| {124} | To the Indenture Collection Account, the Reserve Account Withdrawal Amount | {124} | (4,402,355 | ) | ||||||||
| {125} | Total Reserve balance available: | {125} | 0 | |||||||||
| {126} | Specified Reserve Balance | {126} | 4,389,647 | |||||||||
| {127} | Release Excess Cash to Indenture Collection Available Funds | {127} | 0 | |||||||||
| {128} | End of period Reserve Account balance | {128} | $ | 0 |
ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER
| Dollars | Percentage | |||||||||||
| {129} | Receivables with Scheduled Payment delinquent 61 days or more | {129} | $ | 1,318,996 | 0.50 | % | ||||||
| {130} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 2.90%) | {130} | Yes | |||||||||
| By: | /s/ Ellen Billings | |
| Name: | Ellen Billings | |
| Title: | Senior Vice President, Controller - North America | |
| Date: | July 15, 2026 |
6
GM Financial
GMALT 2024-1
Supplemental Monthly Data
June 30, 2026
|
Aggregate Securitization Value |
Residual Value |
|||||||
| Beginning of Period | $ | 325,337,280 | $ | 303,751,669 | ||||
| Change | (60,703,567 | ) | (55,845,179 | ) | ||||
| End of Period | $ | 264,633,713 | $ | 247,906,490 | ||||
| Residual Value as % of Agg. Securitization Value | 93.68 | % | ||||||
Delinquency
| Leases with scheduled payment delinquent |
Number of Leases |
Agg. Securitization Value |
Percentage(1) | |||||||||
| 0 - 30 days | 10,132 | 260,471,845 | 98.43 | % | ||||||||
| 31 - 60 days | 107 | 2,842,872 | 1.07 | % | ||||||||
| 61 - 90 days | 32 | 960,509 | 0.36 | % | ||||||||
| 91 - 120 days | 13 | 358,487 | 0.14 | % | ||||||||
| Total | 10,284 | 264,633,713 | 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 | 877 | 21,147,717 | 20,351 | 547,788,328 | ||||||||||||
| Standard terminations | 884 | 20,758,910 | 10,198 | 232,228,560 | ||||||||||||
| Total retained by lessee | 1,761 | 41,906,627 | 30,549 | 780,016,888 | ||||||||||||
| Returned Vehicles | ||||||||||||||||
| Early terminations | 243 | 6,720,679 | 6,873 | 176,645,226 | ||||||||||||
| Standard terminations | 297 | 8,071,812 | 6,356 | 160,072,999 | ||||||||||||
| Total returned to dealer | 540 | 14,792,491 | 13,229 | 336,718,225 | ||||||||||||
| Charged off leases / Repossessed vehicles | 16 | 380,090 | 1,489 | 42,413,168 | ||||||||||||
| Repurchases | 0 | 0 | 1 | 16,730 | ||||||||||||
| Other | 0 | 0 | 0 | 0 | ||||||||||||
| Total terminations | 2,317 | 57,079,208 | 45,268 | 1,159,165,011 | ||||||||||||
Lease Extensions/Deferments
| Current Period | ||||||||||||
|
Number of Leases |
Agg. Securitization Value |
Percentage | ||||||||||
| Term Extensions | 198 | 3,788,532 | 1.16 | % | ||||||||
| Deferments | 3 | 92,859 | 0.03 | % | ||||||||
7
Net Credit (Gain) Loss
|
Current Period |
Cumulative | |||||||
| Agg. Securitized Value of early term defaults | 380,090 | 42,413,168 | ||||||
| less: Sales proceeds | 451,917 | 43,736,290 | ||||||
| less: Excess wear and excess mileage received | 0 | 2,360 | ||||||
| less: Other amounts received | 0 | 0 | ||||||
| Net Credit (Gain) Loss | (71,827 | ) | (1,325,482 | ) | ||||
Residual (Gain) Loss on Returned Vehicles
| Agg. Securitized Value of returned vehicles sold by Servicer | 14,802,344 | 336,261,362 | ||||||
| add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||
| less: Sales proceeds | 16,562,175 | 368,498,013 | ||||||
| less: Excess wear and excess mileage received | 163,808 | 2,082,971 | ||||||
| less: Other recovery amounts | 0 | 0 | ||||||
| Residual (Gain) Loss | (1,923,639 | ) | (34,319,622 | ) |
|
Current Period |
Prev. Month | |||||||
| Prepay Speed | 1.4133 | % | 1.2103 | % | ||||
| Return Rate based on Scheduled to Terminate(2) | 19.1557 | % | 21.6661 | % | ||||
| Return Rate based on Terminated Leases(3) | 23.3060 | % | 26.4167 | % | ||||
| (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