10/29/2026 | Press release | Distributed by Public on 10/29/2026 06:13
GM Financial Automobile Leasing Trust 2024-2
5.72% Exchange Note
Class A-1 5.53100% Asset Backed Notes
Class A-2A 5.43% Asset Backed Notes
Class A-2B Floating Asset Backed Notes
Class A-3 5.39% Asset Backed Notes
Class A-4 5.36% Asset Backed Notes
Class B 5.56% Asset Backed Notes
Class C 5.63% Asset Backed Notes
Class D 5.71% 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: | 29 |
| 2024-2 | Original Agg. | |||||||||||
| Designated Pool | Units | Start Date | Closing Date | Securitization Value | ||||||||
| 47,458 | 04/03/2024 | 05/16/2024 | $ | 1,521,812,439 | ||||||||
| Total | 47,458 | $ | 1,521,812,439 | |||||||||
RECONCILIATION OF 2024-2 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
| {1} | Beginning of period Aggregate Securitization Value | {1} | $ | 285,331,982 | ||||||||
| {2} | Reduction in Agg. Securitization Value due to payments | {2} | 3,428,239 | |||||||||
| {3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 267,968 | |||||||||
| {4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 37,016,988 | |||||||||
| {5} | Other adjustments | {5} | 0 | |||||||||
| {6} | Total change in Agg. Securitization Value | {6} | 40,713,195 | |||||||||
| {7} | End of period Aggregate Securitization Value | {7} | $ | 244,618,787 | ||||||||
| {8} | Seller's Exercise of 10% Option | {8} | $ | 244,618,787 | ||||||||
| {9} | Pool Factor | {9} | 16.074174 | % | ||||||||
RECONCILIATION OF 2024-2 EXCHANGE NOTE
| {10} | Original Exchange Note Balance | {10} | $ | 1,460,000,000 | ||||
| {11} | Beginning of period Exchange Note Balance | {11} | $ | 223,519,543 | ||||
| {12} | Exchange Note Principal Payment Amount | {12} | 45,305,268 | |||||
| {13} | With Optional Purchase, the Exchange Note shall be discharged and released | {13} | 178,214,275 | |||||
| {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} | $ | 188,680,000 | $ | 294,480,000 | $ | 220,000,000 | $ | 465,470,000 | $ | 65,500,000 | ||||||||||||
| {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} | $ | 66,220,000 | $ | 61,670,000 | $ | 38,050,000 | $ | 1,400,070,000 | ||||||||||
| {25} | Beginning of period Note Balance | {25} | $ | 41,039,800 | $ | 61,670,000 | $ | 38,050,000 | $ | 140,759,800 | ||||||||||
| {26} | Noteholders' Principal Distributable Amount | {26} | 41,039,800 | 61,670,000 | 38,050,000 | 140,759,800 | ||||||||||||||
| {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} | 244,618,787 | |||||||||
| {34} | Unpaid prior Exchange Note Principal Payment Amount | {34} | 0 | |||||||||
| {35} | Sum of {33} + {34} | {35} | 244,618,787 | |||||||||
| {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} | $ | 223,519,543 | $ | 0 | 5.72 | % | 30 | 30/360 | $ | 1,065,444 | ||||||||||||||
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
Additions:
| {38} | 2024-2 Designated Pool Collections (net of Liquidation Proceeds and fees) | {38} | $ | 5,384,333 | ||||||||
| {39} | Net Liquidation Proceeds collected during period | {39} | 41,224,156 | |||||||||
| {40} | Investment Earnings | {40} | 149,604 | |||||||||
| {41} | Investment Earnings - transferred to Indenture Note Collection Account | {41} | (149,604 | ) | ||||||||
| {42} | Deposit from Servicer | {42} | 0 | |||||||||
| {43} | Total Additions: | {43} | 46,608,489 |
Distributions:
| {44} | To the Servicer, Designated Pool Servicing Fee | {44} | 237,777 | |||||||||
| {45} | To the 2024-2 Exchange Noteholder, the Exchange Note Interest Payment Amount | {45} | 1,065,444 | |||||||||
| {46} | To the 2024-2 Exchange Noteholder, the Exchange Note Principal Payment Amount | {46} | 45,305,268 | |||||||||
| {47} | To the 2024-2 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii) | {47} | 0 | |||||||||
| {48} | To the 2024-2 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {48} | 0 | |||||||||
| {49} | Total Distributions: | {49} | $ | 46,608,489 |
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} | 244,618,787 | |||||||||||||||||
| {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 | 5.53100 | % | 29 | Actual/360 | $ | 0 | |||||||||||||
| {58} | Class A-2A | $ | 0 | 0 | 5.43 | % | 30 | 30/360 | 0 | |||||||||||||||
| {59} | Class A-2B | $ | 0 | 0 | 4.06783 | % | 29 | Actual/360 | 0 | |||||||||||||||
| {60} | Class A-3 | $ | 0 | 0 | 5.39 | % | 30 | 30/360 | 0 | |||||||||||||||
| {61} | Class A-4 | $ | 0 | 0 | 5.36 | % | 30 | 30/360 | 0 | |||||||||||||||
| {62} | Class B | $ | 41,039,800 | 0 | 5.56 | % | 30 | 30/360 | 190,152 | |||||||||||||||
| {63} | Class C | $ | 61,670,000 | 0 | 5.63 | % | 30 | 30/360 | 289,336 | |||||||||||||||
| {64} | Class D | $ | 38,050,000 | 0 | 5.71 | % | 30 | 30/360 | 181,055 | |||||||||||||||
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
Available Funds:
| {65} | 2024-2 Exchange Note Collections | {65} | $ | 46,370,712 | ||||||||
| {66} | Investment Earnings | {66} | 0 | |||||||||
| {67} | Investment Earnings - transferred from Exchange Note Collection Account | {67} | 149,604 | |||||||||
| {68} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {68} | 11,533 | |||||||||
| {69} | Optional Purchase Price | {69} | 141,420,343 | |||||||||
| {70} | Indenture Section 5.4 disposition of Collateral | {70} | 0 | |||||||||
| {71} | Available Funds: | {71} | 187,952,192 | |||||||||
| {72} | Reserve Account Withdrawal Amount | {72} | 3,804,531 | |||||||||
| {73} | Total Distributable Funds: | {73} | 191,756,723 |
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} | 190,152 | |||||||||
| {85} | Class B Noteholders' Principal Parity Amount or Matured Principal Shortfall | {85} | 0 | |||||||||
| {86} | Class C Noteholders' Interest Distributable Amount | {86} | 289,336 | |||||||||
| {87} | Class C Noteholders' Principal Parity Amount or Matured Principal Shortfall | {87} | 0 | |||||||||
| {88} | Class D Noteholders' Interest Distributable Amount | {88} | 181,055 | |||||||||
| {89} | Class D Noteholders' Principal Parity Amount or Matured Principal Shortfall | {89} | 0 | |||||||||
| {90} | Noteholders' Principal Distributable Amount | {90} | 140,759,800 | |||||||||
| {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} | 50,335,713 | |||||||||
| {98} | Total Distributions: | {98} | $ | 191,756,723 |
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 | $ | 244,618,787 | $ | 0 | $ | 191,756,056 | $ | 0 | |||||||||||
| {100} | Class B | 41,039,800 | 244,618,787 | 0 | 191,565,904 | 0 | ||||||||||||||||
| {101} | Class C | 102,709,800 | 244,618,787 | 0 | 191,276,568 | 0 | ||||||||||||||||
| {102} | Class D | 140,759,800 | 244,618,787 | 0 | 191,095,513 | 0 | ||||||||||||||||
ACCELERATED PRINCIPAL AMOUNT CALCULATION
| {103} | Excess Total Available Funds | {103} | $ | 50,335,713 | ||||||||||||||||
| {104} | Beginning Note Balance | {104} | 140,759,800 | |||||||||||||||||
| {105} | Principal payments through Indenture Section 8.3 (a) (i) through (xv) | {105} | 140,759,800 | |||||||||||||||||
| {106} | Pro-Forma Note Balance | {106} | 0 | |||||||||||||||||
| {107} | Ending Aggregate Securitization Value | {107} | 244,618,787 | |||||||||||||||||
| {108} | 10.5% of Aggregate Securitization Value as of Cutoff until Class A-2 is paid in full, 9.5% Thereafter ($144,572,182) | {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} | $ | 244,618,787 | ||||||||
| {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} | 244,618,787 | |||||||||
| {117} | End of Period Note Balance | {117} | 0 | |||||||||
| {118} | Overcollateralization | {118} | 244,618,787 | |||||||||
| {119} | Overcollateralization % | {119} | 0.00 | % |
5
RECONCILIATION OF 2024-2 CASH RESERVE ACCOUNT
| {120} | Specified Reserve Balance | {120} | $ | 3,804,531 | ||||||||
| {121} | Beginning of Period Reserve Account balance | {121} | $ | 3,804,531 | ||||||||
| {122} | Investment Earnings | {122} | 11,533 | |||||||||
| {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} | (3,816,064 | ) | ||||||||
| {125} | Total Reserve balance available: | {125} | 0 | |||||||||
| {126} | Specified Reserve Balance | {126} | 3,804,531 | |||||||||
| {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} | $ | 1,797,841 | 0.73 | % | ||||||
| {130} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 2.90%) | {130} | Yes | |||||||||
| By: | /s/ Randal L. Willis | ||
| Name: | Randal L. Willis | ||
| Title: | Senior Vice President, Securitization & Conduit Reporting | ||
| Date: | October 15, 2026 |
6
GM Financial
GMALT 2024-2
Supplemental Monthly Data
September 30, 2026
| Aggregate Securitization Value | Residual Value | |||||||||
| Beginning of Period | $ | 285,331,982 | $ | 263,794,655 | ||||||
| Change | (40,713,195 | ) | (36,307,447 | ) | ||||||
| End of Period | $ | 244,618,787 | $ | 227,487,208 | ||||||
| Residual Value as % of Agg. Securitization Value | 93.00 | % | ||||||||
Delinquency
| Leases with scheduled payment delinquent | Number of Leases | Agg. Securitization Value | Percentage(1) | |||||||||||
| 0 - 30 days | 9,204 | 240,365,389 | 98.26 | % | ||||||||||
| 31 - 60 days | 86 | 2,455,557 | 1.00 | % | ||||||||||
| 61 - 90 days | 42 | 1,356,590 | 0.55 | % | ||||||||||
| 91 - 120 days | 15 | 441,251 | 0.18 | % | ||||||||||
| Total | 9,347 | 244,618,787 | 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 | 540 | 13,497,648 | 16,890 | 463,012,713 | ||||||||||||||
| Standard terminations | 529 | 12,238,397 | 7,733 | 173,973,711 | ||||||||||||||
| Total retained by lessee | 1,069 | 25,736,045 | 24,623 | 636,986,424 | ||||||||||||||
| Returned Vehicles | ||||||||||||||||||
| Early terminations | 182 | 5,091,500 | 6,247 | 159,634,834 | ||||||||||||||
| Standard terminations | 234 | 6,189,443 | 5,933 | 147,246,181 | ||||||||||||||
| Total returned to dealer | 416 | 11,280,943 | 12,180 | 306,881,015 | ||||||||||||||
| Charged off leases / Repossessed vehicles | 9 | 267,968 | 1,305 | 38,758,751 | ||||||||||||||
| Repurchases | 0 | 0 | 3 | 82,623 | ||||||||||||||
| Other | 0 | 0 | 0 | 0 | ||||||||||||||
| Total terminations | 1,494 | 37,284,956 | 38,111 | 982,708,813 | ||||||||||||||
Lease Extensions/Deferments
| Current Period | ||||||||||||||
| Number of Leases | Agg. Securitization Value | Percentage | ||||||||||||
| Term Extensions | 99 | 2,042,552 | 0.72 | % | ||||||||||
| Deferments | 6 | 206,085 | 0.07 | % | ||||||||||
7
Net Credit (Gain) Loss
| Current Period | Cumulative | |||||||||||
| Agg. Securitized Value of early term defaults | 267,968 | 38,758,751 | ||||||||||
| less: Sales proceeds | 270,690 | 39,610,541 | ||||||||||
| less: Excess wear and excess mileage received | 0 | 3,333 | ||||||||||
| less: Other amounts received | 0 | 0 | ||||||||||
| Net Credit (Gain) Loss | (2,722 | ) | (855,123 | ) | ||||||||
Residual (Gain) Loss on Returned Vehicles
| Agg. Securitized Value of returned vehicles sold by Servicer | 11,278,628 | 306,446,235 | ||||||||||
| add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||||||
| less: Sales proceeds | 11,945,907 | 334,572,351 | ||||||||||
| less: Excess wear and excess mileage received | 142,486 | 1,952,822 | ||||||||||
| less: Other recovery amounts | 0 | 0 | ||||||||||
| Residual (Gain) Loss | (809,765 | ) | (30,078,938 | ) | ||||||||
| Current Period | Prev. Month | |||||||||
| Prepay Speed | 1.0995 | % | 1.1323 | % | ||||||
| Return Rate based on Scheduled to Terminate(2) | 20.9361 | % | 22.9208 | % | ||||||
| Return Rate based on Terminated Leases(3) | 27.8447 | % | 27.5595 | % | ||||||
| (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