GM Financial Automobile Leasing Trust 2024-3
01/29/2026 | Press release | Distributed by Public on 01/29/2026 06:46
Asset-Backed Issuer Distribution Report (Form 10-D)
GM Financial Automobile Leasing Trust 2024-3
4.755% Exchange Note
Class A-1 4.74500% Asset Backed Notes
Class A-2A 4.29% Asset Backed Notes
Class A-2B Floating Asset Backed Notes
Class A-3 4.21% Asset Backed Notes
Class A-4 4.22% Asset Backed Notes
Class B 4.49% Asset Backed Notes
Class C 4.58% Asset Backed Notes
Servicer's Certificate
| Beginning of Period: | 12/01/25 |
| End of Period: | 12/31/25 |
| Number of days in Interest Period (Actual/360): | 29 |
| Number of days in Collection Period: | 31 |
| Report Due Date: | 01/15/26 |
| Distribution Date: | 01/20/26 |
| Transaction Month: | 16 |
| Original Agg. | ||||||||||||
|
2024-3 Designated Pool |
Units | Start Date | Closing Date |
Securitization Value |
||||||||
| 46,461 | 08/21/2024 | 10/02/2024 | $ | 1,463,411,295 | ||||||||
| Total | 46,461 | $ | 1,463,411,295 | |||||||||
RECONCILIATION OF 2024-3 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
| {1} | Beginning of period Aggregate Securitization Value | {1} | $ | 952,703,255 | ||||||||
| {2} | Reduction in Agg. Securitization Value due to payments | {2} | 10,727,351 | |||||||||
| {3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 988,753 | |||||||||
| {4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 38,604,998 | |||||||||
| {5} | Other adjustments | {5} | 0 | |||||||||
| {6} | Total change in Agg. Securitization Value | {6} | 50,321,102 | |||||||||
| {7} | End of period Aggregate Securitization Value | {7} | $ | 902,382,153 | ||||||||
| {8} | Pool Factor | {8} | 61.662921 | % |
RECONCILIATION OF 2024-3 EXCHANGE NOTE
| {9} | Original Exchange Note Balance | {9} | $ | 1,390,000,000 | ||||
| {10} | Beginning of period Exchange Note Balance | {10} | $ | 879,291,960 | ||||
| {11} | Exchange Note Principal Payment Amount | {11} | 50,321,102 | |||||
| {12} | End of period Exchange Note Balance | {12} | $ | 828,970,858 | ||||
| {13} | Note Pool Factor | {13} | 59.638191 | % |
1
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} | $ | 175,760,000 | $ | 229,720,000 | $ | 265,000,000 | $ | 450,000,000 | $ | 71,500,000 | ||||||||||||
| {15} | Beginning of period Note Balance | {15} | $ | 0 | $ | 67,379,958 | $ | 77,728,055 | $ | 450,000,000 | $ | 71,500,000 | ||||||||||||
| {16} | Noteholders' Principal Distributable Amount | {16} | 0 | 23,366,275 | 26,954,827 | 0 | 0 | |||||||||||||||||
| {17} | Noteholders' Accelerated Principal Amount | {17} | 0 | 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} | $ | 0 | $ | 44,013,683 | $ | 50,773,228 | $ | 450,000,000 | $ | 71,500,000 | ||||||||||||
| {21} | Note Pool Factor | {21} | 0.000000 | % | 19.159709 | % | 19.159709 | % | 100.0000000 | % | 100.000000 | % | ||||||||||||
| Class B | Class C | TOTAL | ||||||||||||||
| {22} | Original Note Balance | {22} | $ | 65,120,000 | $ | 60,000,000 | $ | 1,317,100,000 | ||||||||
| {23} | Beginning of period Note Balance | {23} | $ | 65,120,000 | $ | 60,000,000 | $ | 791,728,013 | ||||||||
| {24} | Noteholders' Principal Distributable Amount | {24} | 0 | 0 | 50,321,102 | |||||||||||
| {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} | $ | 65,120,000 | $ | 60,000,000 | $ | 741,406,911 | ||||||||
| {29} | Note Pool Factor | {29} | 100.000000 | % | 100.000000 | % | 56.290860 | % | ||||||||
EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
| Principal payment calculation: | ||||||||||||
| {30} | Beginning of period Designated Pool Balance | {30} | $ | 952,703,255 | ||||||||
| {31} | Ending Designated Pool Balance | {31} | 902,382,153 | |||||||||
| {32} | Unpaid prior Exchange Note Principal Payment Amount | {32} | 0 | |||||||||
| {33} | Sum of {31} + {32} | {33} | 902,382,153 | |||||||||
| {34} | Exchange Note Principal Payment Amount {30} - {33} | {34} | $ | 50,321,102 | ||||||||
| Interest calculation: | ||||||||||||||||||||||
|
Beg Note Balance |
Interest Carryover |
Interest Rate |
Days | Days Basis | Interest | |||||||||||||||||
| {35} | $ | 879,291,960 | $ | 0 | 4.755 | % | 30 | 30/360 | $ | 3,484,195 | ||||||||||||
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
| Additions: | ||||||||||||
| {36} | 2024-3 Designated Pool Collections (net of Liquidation Proceeds and fees) | {36} | $ | 17,839,524 | ||||||||
| {37} | Net Liquidation Proceeds collected during period | {37} | 44,618,740 | |||||||||
| {38} | Investment Earnings | {38} | 180,577 | |||||||||
| {39} | Investment Earnings - transferred to Indenture Note Collection Account | {39} | (180,577 | ) | ||||||||
| {40} | Deposit from Servicer | {40} | 0 | |||||||||
| {41} | Total Additions: | {41} | 62,458,264 | |||||||||
| Distributions: | ||||||||||||
| {42} | To the Servicer, Designated Pool Servicing Fee | {42} | 793,919 | |||||||||
| {43} | To the 2024-3 Exchange Noteholder, the Exchange Note Interest Payment Amount | {43} | 3,484,195 | |||||||||
| {44} | To the 2024-3 Exchange Noteholder, the Exchange Note Principal Payment Amount | {44} | 50,321,102 | |||||||||
| {45} | To the 2024-3 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xiv) | {45} | 0 | |||||||||
| {46} | To the 2024-3 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {46} | 7,859,048 | |||||||||
| {47} | Total Distributions: | {47} | $ | 62,458,264 | ||||||||
NOTEHOLDERS' MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
| Noteholders' Principal Distributable calculation: | ||||||||||||||||||||
| {48} | Beginning Agg. Securitization Value | {48} | $ | 952,703,255 | ||||||||||||||||
| {49} | Ending Agg. Securitization Value | {49} | 902,382,153 | |||||||||||||||||
| {50} | Principal Distributable Amount {48} - {49} | {50} | 50,321,102 | |||||||||||||||||
| {51} | Noteholders' Principal Carryover Amount | {51} | 0 | |||||||||||||||||
| {52} | Principal Distributable Amount + Noteholders' Principal Carryover Amount | {52} | 50,321,102 | |||||||||||||||||
| {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} | 50,321,102 | |||||||||||||||||
| {54} | Noteholders' Principal Distributable Amount Lesser of {52} and {53} | {54} | $ | 50,321,102 | ||||||||||||||||
| Noteholders' Interest Distributable calculation: | ||||||||||||||||||||||
| Class |
Beg Note Balance |
Interest Carryover |
Interest Rate |
Days | Days Basis | Interest | ||||||||||||||||
| {55} | Class A-1 | $ | 0 | $ | 0 | 4.74500 | % | 29 | Actual/360 | $ | 0 | |||||||||||
| {56} | Class A-2A | $ | 67,379,958 | 0 | 4.29 | % | 30 | 30/360 | 240,884 | |||||||||||||
| {57} | Class A-2B | $ | 77,728,055 | 0 | 4.38765 | % | 29 | Actual/360 | 274,730 | |||||||||||||
| {58} | Class A-3 | $ | 450,000,000 | 0 | 4.21 | % | 30 | 30/360 | 1,578,750 | |||||||||||||
| {59} | Class A-4 | $ | 71,500,000 | 0 | 4.22 | % | 30 | 30/360 | 251,442 | |||||||||||||
| {60} | Class B | $ | 65,120,000 | 0 | 4.49 | % | 30 | 30/360 | 243,658 | |||||||||||||
| {61} | Class C | $ | 60,000,000 | 0 | 4.58 | % | 30 | 30/360 | 229,000 | |||||||||||||
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
| Available Funds: | ||||||||||||
| {62} | 2024-3 Exchange Note Collections | {62} | $ | 61,664,345 | ||||||||
| {63} | Investment Earnings | {63} | 0 | |||||||||
| {64} | Investment Earnings - transferred from Exchange Note Collection Account | {64} | 180,577 | |||||||||
| {65} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {65} | 11,426 | |||||||||
| {66} | Optional Purchase Price | {66} | 0 | |||||||||
| {67} | Indenture Section 5.4 disposition of Collateral | {67} | 0 | |||||||||
| {68} | Available Funds: | {68} | 61,856,348 | |||||||||
| {69} | Reserve Account Withdrawal Amount | {69} | 0 | |||||||||
| {70} | Total Distributable Funds: | {70} | 61,856,348 | |||||||||
| 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} | 250 | |||||||||
| {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} | 0 | |||||||||
| {76} | Class A-2A Noteholders' Interest Distributable Amount pari passu | {76} | 240,884 | |||||||||
| {77} | Class A-2B Noteholders' Interest Distributable Amount pari passu | {77} | 274,730 | |||||||||
| {78} | Class A-3 Noteholders' Interest Distributable Amount pari passu | {78} | 1,578,750 | |||||||||
| {79} | Class A-4 Noteholders' Interest Distributable Amount pari passu | {79} | 251,442 | |||||||||
| {80} | Class A Noteholders' Principal Parity Amount or Matured Principal Shortfall | {80} | 0 | |||||||||
| {81} | Class B Noteholders' Interest Distributable Amount | {81} | 243,658 | |||||||||
| {82} | Class B Noteholders' Principal Parity Amount or Matured Principal Shortfall | {82} | 0 | |||||||||
| {83} | Class C Noteholders' Interest Distributable Amount | {83} | 229,000 | |||||||||
| {84} | Class C Noteholders' Principal Parity Amount or Matured Principal Shortfall | {84} | 0 | |||||||||
| {85} | Noteholders' Principal Distributable Amount | {85} | 50,321,102 | |||||||||
| {86} | To the Reserve Account, the Reserve Account Required Amount | {86} | 0 | |||||||||
| {87} | To the Noteholders, the Accelerated Principal Amount (as calculated below) | {87} | 0 | |||||||||
| {88} | To the Successor Servicer, any amounts in excess of the caps set forth, pro rata | {88} | 0 | |||||||||
| {89} | To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata | {89} | 0 | |||||||||
| {90} | To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata | {90} | 0 | |||||||||
| {91} | To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata | {91} | 0 | |||||||||
| {92} | To the Issuer Trust Certificateholders, the aggregate amount remaining | {92} | 8,716,115 | |||||||||
| {93} | Total Distributions: | {93} | $ | 61,856,348 | ||||||||
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) |
|||||||||||||||||
| {94} | Class A | $ | 666,608,013 | $ | 902,382,153 | $ | 0 | $ | 59,509,875 | $ | 0 | |||||||||||
| {95} | Class B | 731,728,013 | 902,382,153 | 0 | 59,266,217 | 0 | ||||||||||||||||
| {96} | Class C | 791,728,013 | 902,382,153 | 0 | 59,037,217 | 0 | ||||||||||||||||
ACCELERATED PRINCIPAL AMOUNT CALCULATION
| {97} | Excess Total Available Funds | {97} | $ | 8,716,115 | ||||||||||||||||
| {98} | Beginning Note Balance | {98} | 791,728,013 | |||||||||||||||||
| {99} | Principal payments through Indenture Section 8.3 (a) (i) through (xii) | {99} | 50,321,102 | |||||||||||||||||
| {100} | Pro-Forma Note Balance | {100} | 741,406,911 | |||||||||||||||||
| {101} | Ending Aggregate Securitization Value | {101} | 902,382,153 | |||||||||||||||||
| {102} | 11.0% of Aggregate Securitization Value as of Cutoff until Class A-2 is paid in full, 10.5% Thereafter ($160,975,242) | {102} | 160,975,242 | |||||||||||||||||
| {103} | Required Pro Forma Note Balance {101} - {102} | {103} | 741,406,911 | |||||||||||||||||
| {104} | Excess of Pro Forma Balance minus Required Pro Forma Balance {100} - {103} | {104} | 0 | |||||||||||||||||
| {105} | Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance | {105} | $ | 0 |
OVERCOLLATERALIZATION CALCULATIONS
| Exchange Note: | ||||||||||||
| {106} | Ending Aggregate Securitization Value | {106} | $ | 902,382,153 | ||||||||
| {107} | End of Period Note Balance | {107} | 828,970,858 | |||||||||
| {108} | Overcollateralization | {108} | 73,411,295 | |||||||||
| {109} | Overcollateralization % | {109} | 8.14 | % | ||||||||
| Asset Backed Notes: | ||||||||||||
| {110} | Ending Aggregate Securitization Value | {110} | 902,382,153 | |||||||||
| {111} | End of Period Note Balance | {111} | 741,406,911 | |||||||||
| {112} | Overcollateralization | {112} | 160,975,242 | |||||||||
| {113} | Overcollateralization % | {113} | 17.84 | % | ||||||||
5
RECONCILIATION OF 2024-3 CASH RESERVE ACCOUNT
| {114} | Specified Reserve Balance | {114} | $ | 3,658,528 | ||||||||
| {115} | Beginning of Period Reserve Account balance | {115} | $ | 3,658,528 | ||||||||
| {116} | Investment Earnings | {116} | 11,426 | |||||||||
| {117} | From the Indenture Collection Account, the Reserve Account Required Amount | {117} | 0 | |||||||||
| {118} | To the Indenture Collection Account, the Reserve Account Withdrawal Amount | {118} | 0 | |||||||||
| {119} | Total Reserve balance available: | {119} | 3,669,954 | |||||||||
| {120} | Specified Reserve Balance | {120} | 3,658,528 | |||||||||
| {121} | Release Excess Cash to Indenture Collection Available Funds | {121} | 11,426 | |||||||||
| {122} | End of period Reserve Account balance | {122} | $ | 3,658,528 |
ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER
| Dollars | Percentage | |||||||||||
| {123} | Receivables with Scheduled Payment delinquent 61 days or more | {123} | $ | 2,035,112 | 0.23 | % | ||||||
| {124} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 2.10%) | {124} | Yes | |||||||||
| By: | /s/ Randal L. Willis | |
| Name: | Randal L. Willis | |
| Title: | Senior Vice President, Securitization & Conduit Reporting | |
| Date: | January 14, 2026 |
6
GM Financial
GMALT 2024-3
Supplemental Monthly Data
December 31, 2025
|
Aggregate Securitization Value |
Residual Value |
|||||||
| Beginning of Period | $ | 952,703,255 | $ | 825,121,355 | ||||
| Change | (50,321,102 | ) | (37,424,390 | ) | ||||
| End of Period | $ | 902,382,153 | $ | 787,696,965 | ||||
| Residual Value as % of Agg. Securitization Value | 87.29 | % | ||||||
Delinquency
| Leases with scheduled payment delinquent |
Number of Leases |
Agg. Securitization Value |
Percentage(1) | |||||||||
| 0 - 30 days | 33,048 | 895,076,443 | 99.19 | % | ||||||||
| 31 - 60 days | 172 | 5,270,598 | 0.58 | % | ||||||||
| 61 - 90 days | 46 | 1,417,406 | 0.16 | % | ||||||||
| 91 - 120 days | 22 | 617,706 | 0.07 | % | ||||||||
| Total | 33,288 | 902,382,153 | 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 | 633 | 17,496,778 | 7,275 | 213,597,359 | ||||||||||||
| Standard terminations | 231 | 5,427,293 | 1,529 | 33,696,768 | ||||||||||||
| Total retained by lessee | 864 | 22,924,071 | 8,804 | 247,294,127 | ||||||||||||
| Returned Vehicles | ||||||||||||||||
| Early terminations | 380 | 9,738,777 | 2,216 | 56,534,596 | ||||||||||||
| Standard terminations | 244 | 5,942,151 | 1,276 | 31,147,043 | ||||||||||||
| Total returned to dealer | 624 | 15,680,928 | 3,492 | 87,681,639 | ||||||||||||
| Charged off leases / Repossessed vehicles | 38 | 988,753 | 877 | 26,328,686 | ||||||||||||
| Repurchases | 0 | 0 | 0 | 0 | ||||||||||||
| Other | 0 | 0 | 0 | 0 | ||||||||||||
| Total terminations | 1,526 | 39,593,752 | 13,173 | 361,304,452 | ||||||||||||
Lease Extensions/Deferments
| Current Period | ||||||||||||
|
Number of Leases |
Agg. Securitization Value |
Percentage | ||||||||||
| Term Extensions | 131 | 2,818,014 | 0.30 | % | ||||||||
| Deferments | 12 | 448,240 | 0.05 | % | ||||||||
7
Net Credit (Gain) Loss
|
Current Period |
Cumulative | |||||||
| Agg. Securitized Value of early term defaults | 988,753 | 26,328,686 | ||||||
| less: Sales proceeds | 1,610,588 | 26,481,331 | ||||||
| less: Excess wear and excess mileage received | 279 | 3,154 | ||||||
| less: Other amounts received | 0 | 0 | ||||||
| Net Credit (Gain) Loss | (622,114 | ) | (155,799 | ) | ||||
Residual (Gain) Loss on Returned Vehicles
| Agg. Securitized Value of returned vehicles sold by Servicer | 15,688,967 | 87,405,460 | ||||||
| add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||
| less: Sales proceeds | 16,851,644 | 96,121,562 | ||||||
| less: Excess wear and excess mileage received | 81,851 | 353,777 | ||||||
| less: Other recovery amounts | 0 | 0 | ||||||
| Residual (Gain) Loss | (1,244,528 | ) | (9,069,879 | ) |
|
Current Period |
Prev. Month | |||||||
| Prepay Speed | 1.1039 | % | 1.0829 | % | ||||
| Return Rate based on Scheduled to Terminate(2) | 45.5474 | % | 39.0399 | % | ||||
| Return Rate based on Terminated Leases(3) | 40.8912 | % | 35.3859 | % | ||||
| (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
GM Financial Automobile Leasing Trust 2024-3 published this content on January 29, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on January 29, 2026 at 12:46 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]