10/29/2026 | Press release | Distributed by Public on 10/29/2026 06:17
GM Financial Automobile Leasing Trust 2026-1
4.240% Exchange Note
Class A-1 3.82100% Asset Backed Notes
Class A-2 3.77% Asset Backed Notes
Class A-3 3.88% Asset Backed Notes
Class A-4 3.98% Asset Backed Notes
Class B 4.12% Asset Backed Notes
Class C 4.23% Asset Backed Notes
Servicer's Certificate
| Beginning of Period: | 09/01/26 | ||||
| End of Period: | 09/30/26 | ||||
| Number of days in Interest Period (Actual/360): | 29 | ||||
| Number of days in Collection Period: | 30 | ||||
| Report Due Date: | 10/16/26 | ||||
| Distribution Date: | 10/20/26 | ||||
| Transaction Month: | 8 |
| 2026-1 | Original Agg. | |||||||||||
| Designated Pool | Units | Start Date | Closing Date | Securitization Value | ||||||||
| 31,700 | 01/02/2026 | 02/12/2026 | $ | 1,111,814,701 | ||||||||
| Total | 31,700 | $ | 1,111,814,701 | |||||||||
RECONCILIATION OF 2026-1 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
| {1} | Beginning of period Aggregate Securitization Value | {1} | $ | 957,845,678 | ||||||||
| {2} | Reduction in Agg. Securitization Value due to payments | {2} | 8,983,853 | |||||||||
| {3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 1,562,747 | |||||||||
| {4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 15,213,627 | |||||||||
| {5} | Other adjustments | {5} | 0 | |||||||||
| {6} | Total change in Agg. Securitization Value | {6} | 25,760,227 | |||||||||
| {7} | End of period Aggregate Securitization Value | {7} | $ | 932,085,451 | ||||||||
| {8} | Pool Factor | {8} | 83.834604 | % | ||||||||
RECONCILIATION OF 2026-1 EXCHANGE NOTE
| {9} | Original Exchange Note Balance | {9} | $ | 1,060,000,000 | ||||
| {10} | Beginning of period Exchange Note Balance | {10} | $ | 906,030,977 | ||||
| {11} | Exchange Note Principal Payment Amount | {11} | 25,760,227 | |||||
| {12} | End of period Exchange Note Balance | {12} | $ | 880,270,750 | ||||
| {13} | Note Pool Factor | {13} | 83.044410 | % |
1
RECONCILIATION OF THE ASSET BACKED NOTES
| Class A-1 | Class A-2 | Class A-3 | Class A-4 | |||||||||||||||||
| {14} | Original Note Balance | {14} | $ | 139,860,000 | $ | 352,120,000 | $ | 352,120,000 | $ | 61,500,000 | ||||||||||
| {15} | Beginning of period Note Balance | {15} | $ | 0 | $ | 332,445,134 | $ | 352,120,000 | $ | 61,500,000 | ||||||||||
| {16} | Noteholders' Principal Distributable Amount | {16} | 0 | 25,760,227 | 0 | 0 | ||||||||||||||
| {17} | Noteholders' Accelerated Principal Amount | {17} | 0 | 0 | 0 | 0 | ||||||||||||||
| {18} | Aggregate Principal Parity Amount | {18} | 0 | 0 | 0 | 0 | ||||||||||||||
| {19} | Matured Principal Shortfall | {19} | 0 | 0 | 0 | 0 | ||||||||||||||
| {20} | End of period Note Balance | {20} | $ | 0 | $ | 306,684,907 | $ | 352,120,000 | $ | 61,500,000 | ||||||||||
| {21} | Note Pool Factor | {21} | 0.000000 | % | 87.096702 | % | 100.0000000 | % | 100.000000 | % | ||||||||||
| Class B | Class C | TOTAL | ||||||||||||||
| {22} | Original Note Balance | {22} | $ | 49,460,000 | $ | 45,580,000 | $ | 1,000,640,000 | ||||||||
| {23} | Beginning of period Note Balance | {23} | $ | 49,460,000 | $ | 45,580,000 | $ | 841,105,134 | ||||||||
| {24} | Noteholders' Principal Distributable Amount | {24} | 0 | 0 | 25,760,227 | |||||||||||
| {25} | Noteholders' Accelerated Principal Amount | {25} | 0 | 0 | 0 | |||||||||||
| {26} | Aggregate Principal Parity Amount | {26} | 0 | 0 | 0 | |||||||||||
| {27} | Matured Principal Shortfall | {27} | 0 | 0 | 0 | |||||||||||
| {28} | End of period Note Balance | {28} | $ | 49,460,000 | $ | 45,580,000 | $ | 815,344,907 | ||||||||
| {29} | Note Pool Factor | {29} | 100.000000 | % | 100.000000 | % | 81.482342 | % | ||||||||
EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
Principal payment calculation:
| {30} | Beginning of period Designated Pool Balance | {30} | $ | 957,845,678 | ||||||||
| {31} | Ending Designated Pool Balance | {31} | 932,085,451 | |||||||||
| {32} | Unpaid prior Exchange Note Principal Payment Amount | {32} | 0 | |||||||||
| {33} | Sum of {31} + {32} | {33} | 932,085,451 | |||||||||
| {34} | Exchange Note Principal Payment Amount {30} - {33} | {34} | $ | 25,760,227 |
Interest calculation:
| Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | |||||||||||||||||||
| {35} | $ | 906,030,977 | $ | 0 | 4.240 | % | 30 | 30/360 | $ | 3,201,310 | ||||||||||||||
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
Additions:
| {36} | 2026-1 Designated Pool Collections (net of Liquidation Proceeds and fees) | {36} | $ | 15,962,467 | ||||||||
| {37} | Net Liquidation Proceeds collected during period | {37} | 18,102,250 | |||||||||
| {38} | Investment Earnings | {38} | 98,846 | |||||||||
| {39} | Investment Earnings - transferred to Indenture Note Collection Account | {39} | (98,846 | ) | ||||||||
| {40} | Deposit from Servicer | {40} | 0 | |||||||||
| {41} | Total Additions: | {41} | 34,064,717 |
Distributions:
| {42} | To the Servicer, Designated Pool Servicing Fee | {42} | 798,205 | |||||||||
| {43} | To the 2026-1 Exchange Noteholder, the Exchange Note Interest Payment Amount | {43} | 3,201,310 | |||||||||
| {44} | To the 2026-1 Exchange Noteholder, the Exchange Note Principal Payment Amount | {44} | 25,760,227 | |||||||||
| {45} | To the 2026-1 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xiv) | {45} | 0 | |||||||||
| {46} | To the 2026-1 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {46} | 4,304,975 | |||||||||
| {47} | Total Distributions: | {47} | $ | 34,064,717 |
NOTEHOLDERS' MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
Noteholders' Principal Distributable calculation:
| {48} | Beginning Agg. Securitization Value | {48} | $ | 957,845,678 | ||||||||||||||||
| {49} | Ending Agg. Securitization Value | {49} | 932,085,451 | |||||||||||||||||
| {50} | Principal Distributable Amount {48} - {49} | {50} | 25,760,227 | |||||||||||||||||
| {51} | Noteholders' Principal Carryover Amount | {51} | 0 | |||||||||||||||||
| {52} | Principal Distributable Amount + Noteholders' Principal Carryover Amount | {52} | 25,760,227 | |||||||||||||||||
| {53} | Amount required to reduce Outstanding Amount after giving effect to distributions made pursuant to Indenture Section 8.3 (a) (i) through (x) to the Required Pro Forma Note Balance | {53} | 25,760,227 | |||||||||||||||||
| {54} | Noteholders' Principal Distributable Amount Lesser of {52} and {53} | {54} | $ | 25,760,227 |
Noteholders' Interest Distributable calculation:
| Class | Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | ||||||||||||||||||
| {55} | Class A-1 | $ | 0 | $ | 0 | 3.82100 | % | 29 | Actual/360 | $ | 0 | |||||||||||||
| {56} | Class A-2 | $ | 332,445,134 | 0 | 3.77 | % | 30 | 30/360 | 1,044,432 | |||||||||||||||
| {57} | Class A-3 | $ | 352,120,000 | 0 | 3.88 | % | 30 | 30/360 | 1,138,522 | |||||||||||||||
| {58} | Class A-4 | $ | 61,500,000 | 0 | 3.98 | % | 30 | 30/360 | 203,975 | |||||||||||||||
| {59} | Class B | $ | 49,460,000 | 0 | 4.12 | % | 30 | 30/360 | 169,813 | |||||||||||||||
| {60} | Class C | $ | 45,580,000 | 0 | 4.23 | % | 30 | 30/360 | 160,670 | |||||||||||||||
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
Available Funds:
| {61} | 2026-1 Exchange Note Collections | {61} | $ | 33,266,512 | ||||||||
| {62} | Investment Earnings | {62} | 0 | |||||||||
| {63} | Investment Earnings - transferred from Exchange Note Collection Account | {63} | 98,846 | |||||||||
| {64} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {64} | 8,422 | |||||||||
| {65} | Optional Purchase Price | {65} | 0 | |||||||||
| {66} | Indenture Section 5.4 disposition of Collateral | {66} | 0 | |||||||||
| {67} | Available Funds: | {67} | 33,373,780 | |||||||||
| {68} | Reserve Account Withdrawal Amount | {68} | 0 | |||||||||
| {69} | Total Distributable Funds: | {69} | 33,373,780 |
Distributions:
| {70} | To the Successor Servicer, unpaid transition expenses, pro rata | {70} | 0 | |||||||||
| {71} | To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata | {71} | 417 | |||||||||
| {72} | To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata | {72} | 250 | |||||||||
| {73} | To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata | {73} | 0 | |||||||||
| {74} | Class A-1 Noteholders' Interest Distributable Amount pari passu | {74} | 0 | |||||||||
| {75} | Class A-2 Noteholders' Interest Distributable Amount pari passu | {75} | 1,044,432 | |||||||||
| {76} | Class A-3 Noteholders' Interest Distributable Amount pari passu | {76} | 1,138,522 | |||||||||
| {77} | Class A-4 Noteholders' Interest Distributable Amount pari passu | {77} | 203,975 | |||||||||
| {78} | Class A Noteholders' Principal Parity Amount or Matured Principal Shortfall | {78} | 0 | |||||||||
| {79} | Class B Noteholders' Interest Distributable Amount | {79} | 169,813 | |||||||||
| {80} | Class B Noteholders' Principal Parity Amount or Matured Principal Shortfall | {80} | 0 | |||||||||
| {81} | Class C Noteholders' Interest Distributable Amount | {81} | 160,670 | |||||||||
| {82} | Class C Noteholders' Principal Parity Amount or Matured Principal Shortfall | {82} | 0 | |||||||||
| {83} | Noteholders' Principal Distributable Amount | {83} | 25,760,227 | |||||||||
| {84} | To the Reserve Account, the Reserve Account Required Amount | {84} | 0 | |||||||||
| {85} | To the Noteholders, the Accelerated Principal Amount (as calculated below) | {85} | 0 | |||||||||
| {86} | To the Successor Servicer, any amounts in excess of the caps set forth, pro rata | {86} | 0 | |||||||||
| {87} | To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata | {87} | 0 | |||||||||
| {88} | To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata | {88} | 0 | |||||||||
| {89} | To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata | {89} | 0 | |||||||||
| {90} | To the Issuer Trust Certificateholders, the aggregate amount remaining | {90} | 4,895,474 | |||||||||
| {91} | Total Distributions: | {91} | $ | 33,373,780 |
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) |
|||||||||||||||||
| {92} | Class A | $ | 746,065,134 | $ | 932,085,451 | $ | 0 | $ | 30,986,184 | $ | 0 | |||||||||||
| {93} | Class B | 795,525,134 | 932,085,451 | 0 | 30,816,371 | 0 | ||||||||||||||||
| {94} | Class C | 841,105,134 | 932,085,451 | 0 | 30,655,701 | 0 | ||||||||||||||||
ACCELERATED PRINCIPAL AMOUNT CALCULATION
| {95} | Excess Total Available Funds | {95} | $ | 4,895,474 | ||||||||||||||||
| {96} | Beginning Note Balance | {96} | 841,105,134 | |||||||||||||||||
| {97} | Principal payments through Indenture Section 8.3 (a) (i) through (xii) | {97} | 25,760,227 | |||||||||||||||||
| {98} | Pro-Forma Note Balance | {98} | 815,344,907 | |||||||||||||||||
| {99} | Ending Aggregate Securitization Value | {99} | 932,085,451 | |||||||||||||||||
| {100} | 10.5% of Aggregate Securitization Value as of Cutoff ($116,740,544) | {100} | 116,740,544 | |||||||||||||||||
| {101} | Required Pro Forma Note Balance {99} - {100} | {101} | 815,344,907 | |||||||||||||||||
| {102} | Excess of Pro Forma Balance minus Required Pro Forma Balance {98} - {101} | {102} | 0 | |||||||||||||||||
| {103} | Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance | {103} | $ | 0 |
OVERCOLLATERALIZATION CALCULATIONS
Exchange Note:
| {104} | Ending Aggregate Securitization Value | {104} | $ | 932,085,451 | ||||||||
| {105} | End of Period Note Balance | {105} | 880,270,750 | |||||||||
| {106} | Overcollateralization | {106} | 51,814,701 | |||||||||
| {107} | Overcollateralization % | {107} | 5.56 | % |
Asset Backed Notes:
| {108} | Ending Aggregate Securitization Value | {108} | 932,085,451 | |||||||||
| {109} | End of Period Note Balance | {109} | 815,344,907 | |||||||||
| {110} | Overcollateralization | {110} | 116,740,544 | |||||||||
| {111} | Overcollateralization % | {111} | 12.52 | % |
5
RECONCILIATION OF 2026-1 CASH RESERVE ACCOUNT
| {112} | Specified Reserve Balance | {112} | $ | 2,779,537 | ||||||||
| {113} | Beginning of Period Reserve Account balance | {113} | $ | 2,779,537 | ||||||||
| {114} | Investment Earnings | {114} | 8,422 | |||||||||
| {115} | From the Indenture Collection Account, the Reserve Account Required Amount | {115} | 0 | |||||||||
| {116} | To the Indenture Collection Account, the Reserve Account Withdrawal Amount | {116} | 0 | |||||||||
| {117} | Total Reserve balance available: | {117} | 2,787,959 | |||||||||
| {118} | Specified Reserve Balance | {118} | 2,779,537 | |||||||||
| {119} | Release Excess Cash to Indenture Collection Available Funds | {119} | 8,422 | |||||||||
| {120} | End of period Reserve Account balance | {120} | $ | 2,779,537 |
ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER
| Dollars | Percentage | |||||||||||
| {121} | Receivables with Scheduled Payment delinquent 61 days or more | {121} | $ | 1,522,792 | 0.16 | % | ||||||
| {122} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 1.40%) | {122} | Yes | |||||||||
| By: | /s/ Ellen Billings | ||
| Name: | Ellen Billings | ||
| Title: | Senior Vice President, Controller - North America | ||
| Date: | October 15, 2026 |
6
GM Financial
GMALT 2026-1
Supplemental Monthly Data
September 30, 2026
| Aggregate Securitization Value | Residual Value | |||||||||
| Beginning of Period | $ | 957,845,678 | $ | 795,124,653 | ||||||
| Change | (25,760,227 | ) | (14,982,236 | ) | ||||||
| End of Period | $ | 932,085,451 | $ | 780,142,417 | ||||||
| Residual Value as % of Agg. Securitization Value | 83.70 | % | ||||||||
Delinquency
| Leases with scheduled payment delinquent | Number of Leases | Agg. Securitization Value | Percentage(1) | |||||||||||
| 0 - 30 days | 28,569 | 926,260,818 | 99.38 | % | ||||||||||
| 31 - 60 days | 117 | 4,301,841 | 0.46 | % | ||||||||||
| 61 - 90 days | 32 | 1,323,832 | 0.14 | % | ||||||||||
| 91 - 120 days | 5 | 198,960 | 0.02 | % | ||||||||||
| Total | 28,723 | 932,085,451 | 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 | 276 | 8,161,592 | 1,942 | 64,169,287 | ||||||||||||||
| Standard terminations | 86 | 2,134,825 | 181 | 4,256,481 | ||||||||||||||
| Total retained by lessee | 362 | 10,296,417 | 2,123 | 68,425,768 | ||||||||||||||
| Returned Vehicles | ||||||||||||||||||
| Early terminations | 116 | 3,269,895 | 378 | 10,842,102 | ||||||||||||||
| Standard terminations | 57 | 1,581,620 | 94 | 2,633,645 | ||||||||||||||
| Total returned to dealer | 173 | 4,851,515 | 472 | 13,475,747 | ||||||||||||||
| Charged off leases / Repossessed vehicles | 49 | 1,562,747 | 381 | 13,124,127 | ||||||||||||||
| Repurchases | 1 | 65,697 | 1 | 65,697 | ||||||||||||||
| Other | 0 | 0 | 0 | 0 | ||||||||||||||
| Total terminations | 585 | 16,776,376 | 2,977 | 95,091,339 | ||||||||||||||
Lease Extensions/Deferments
| Current Period | ||||||||||||||
| Number of Leases | Agg. Securitization Value | Percentage | ||||||||||||
| Term Extensions | 51 | 1,315,986 | 0.14 | % | ||||||||||
| Deferments | 22 | 1,096,870 | 0.11 | % | ||||||||||
7
Net Credit (Gain) Loss
| Current Period | Cumulative | |||||||||||
| Agg. Securitized Value of early term defaults | 1,562,747 | 13,124,127 | ||||||||||
| less: Sales proceeds | 1,649,023 | 12,246,970 | ||||||||||
| less: Excess wear and excess mileage received | 0 | 1,155 | ||||||||||
| less: Other amounts received | 0 | 0 | ||||||||||
| Net Credit (Gain) Loss | (86,276 | ) | 876,002 | |||||||||
Residual (Gain) Loss on Returned Vehicles
| Agg. Securitized Value of returned vehicles sold by Servicer | 4,814,206 | 13,355,736 | ||||||||||
| add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||||||
| less: Sales proceeds | 5,120,110 | 14,654,295 | ||||||||||
| less: Excess wear and excess mileage received | 14,102 | 41,248 | ||||||||||
| less: Other recovery amounts | 0 | 0 | ||||||||||
| Residual (Gain) Loss | (320,006 | ) | (1,339,807 | ) | ||||||||
| Current Period | Prev. Month | |||||||||
| Prepay Speed | 0.5969 | % | 0.5389 | % | ||||||
| Return Rate based on Scheduled to Terminate(2) | 43.3584 | % | 47.0790 | % | ||||||
| Return Rate based on Terminated Leases(3) | 29.5726 | % | 27.5100 | % | ||||||
| (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