StratMaker (140135)

GM Financial Automobile Leasing Trust 2021-2

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.88% / -

Total # of Leases

30,320

WA Orginal Term (OT)

37.87

Acquisition Cost (AC)

$ 1,152,366,767

WA Remaining Term (RT)

11.41

Rep. Period Securitization Value (SV)

$ 710,833,672

WA Seasoning

26.46

Rep. Period End Actual SV (ESV)

$ 677,214,862

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 614,627,287

WA Lease to Value (LTV)

91.63%

Average BRV

$ 20,271

Base Residual as % of ESV

90.76%

Base Residual as % of Vehicle Value

48.53%

Minimum Discount Rate

6.50%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

30,320

Acquisition Cost (AC)

$ 1,152,366,767

Rep. Period Securitization Value (SV)

$ 710,833,672

Rep. Period End Actual SV (ESV)

$ 677,214,862

Total Base Residual Value (BRV)

$ 614,627,287

Average BRV

$ 20,271

Base Residual as % of ESV

90.76%

Base Residual as % of Vehicle Value

48.53%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.88% / -

WA Orginal Term (OT)

37.87

WA Remaining Term (RT)

11.41

WA Seasoning

26.46

WA FICO (non-zero)

770

WA Lease to Value (LTV)

91.63%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	473	1.56%	8,962,761	4,703,052	0.77%	4,582,072	0.68%	9,687	8.09	764	80.31%
$20,000 - $24,999	3,561	11.74%	81,238,753	40,560,889	6.60%	43,536,576	6.43%	12,226	10.02	769	87.49%
$25,000 - $29,999	5,643	18.61%	155,691,064	78,495,389	12.77%	84,464,243	12.47%	14,968	10.39	774	89.85%
$30,000 - $39,999	9,841	32.46%	338,750,284	186,697,192	30.38%	200,923,486	29.67%	20,417	10.52	772	90.45%
$40,000 - $49,999	5,970	19.69%	266,485,695	147,223,124	23.95%	160,498,256	23.70%	26,884	11.19	770	90.87%
$50,000 - $59,999	2,897	9.55%	156,632,931	82,405,653	13.41%	93,773,271	13.85%	32,369	12.70	767	93.61%
$60,000 - $69,999	968	3.19%	62,060,474	33,077,986	5.38%	38,574,856	5.70%	39,850	13.93	767	95.79%
$70,000 - $79,999	412	1.36%	30,728,951	16,186,870	2.63%	18,884,589	2.79%	45,836	13.36	773	95.62%
$80,000 - $89,999	275	0.91%	23,157,154	11,587,850	1.89%	13,970,201	2.06%	50,801	14.18	769	98.38%
$90,000 - $99,999	136	0.45%	12,847,367	6,272,485	1.02%	7,743,000	1.14%	56,934	14.29	773	100.79%
Over $100,000	144	0.47%	15,811,333	7,416,797	1.21%	10,264,311	1.52%	71,280	17.17	764	106.51%
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,290	4.25%	46,029,025	25,167,435	4.09%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	279	0.92%	5,599,915	2,548,697	0.41%	2,677,119	0.40%	9,595	4.88	755	85.93%
$10,000 - $14,999	5,493	18.12%	136,035,717	63,796,000	10.38%	71,120,246	10.50%	12,947	8.47	769	89.03%
$15,000 - $19,999	7,017	23.14%	212,877,849	104,040,908	16.93%	120,736,224	17.83%	17,206	11.21	777	91.80%
$20,000 - $24,999	5,529	18.24%	204,533,800	111,145,609	18.08%	125,009,953	18.46%	22,610	10.16	774	89.93%
$25,000 - $29,999	4,874	16.08%	208,419,658	117,343,019	19.09%	133,346,429	19.69%	27,359	11.30	771	90.63%
$30,000 - $39,999	4,167	13.74%	214,252,532	122,330,569	19.90%	140,029,159	20.68%	33,604	12.39	765	92.42%
$40,000 - $49,999	1,049	3.46%	69,676,336	39,488,949	6.42%	46,580,064	6.88%	44,404	13.50	766	93.34%
$50,000 - $59,999	351	1.16%	27,655,466	15,123,542	2.46%	19,117,713	2.82%	54,466	15.48	774	97.74%
$60,000 - $69,999	166	0.55%	15,567,181	8,191,223	1.33%	10,723,142	1.58%	64,597	16.39	775	100.70%
$70,000 - $79,999	92	0.30%	10,083,457	4,791,454	0.78%	6,771,687	1.00%	73,605	17.89	756	105.18%
$80,000 - $89,999	11	0.04%	1,379,736	563,287	0.09%	921,884	0.14%	83,808	21.34	754	117.28%
$90,000 - $99,999	2	0.01%	256,096	96,594	0.02%	181,243	0.03%	90,621	25.50	679	116.54%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	1,286	4.24%	28,116,242	11,937,594	1.94%	13,484,358	1.99%	10,486	10.71	752	92.00%
$10,000 - $14,999	9,207	30.37%	252,025,872	118,364,055	19.26%	131,497,962	19.42%	14,282	10.95	769	91.59%
$15,000 - $19,999	5,791	19.10%	203,631,453	99,384,995	16.17%	112,528,785	16.62%	19,432	12.06	775	92.17%
$20,000 - $24,999	6,399	21.10%	255,860,157	143,656,761	23.37%	154,507,290	22.82%	24,146	10.53	773	90.07%
$25,000 - $29,999	4,033	13.30%	186,137,192	109,756,118	17.86%	117,792,522	17.39%	29,207	10.99	769	90.78%
$30,000 - $39,999	2,781	9.17%	158,484,852	93,834,054	15.27%	102,953,302	15.20%	37,020	12.17	764	92.05%
$40,000 - $49,999	635	2.09%	49,562,149	27,567,763	4.49%	31,845,344	4.70%	50,150	13.49	774	95.77%
$50,000 - $59,999	184	0.61%	18,112,114	9,870,358	1.61%	12,321,753	1.82%	66,966	14.48	772	99.89%
$60,000 - $69,999	4	0.01%	436,736	255,588	0.04%	283,546	0.04%	70,887	6.54	802	99.49%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	30	0.10%	941,407	489,588	0.08%	547,452	0.08%	18,248	9.48	478	89.50%
500 - 549	124	0.41%	4,305,168	2,191,406	0.36%	2,484,788	0.37%	20,039	10.87	530	91.28%
550 - 599	307	1.01%	11,116,071	5,726,546	0.93%	6,511,786	0.96%	21,211	11.47	579	91.74%
600 - 649	1,163	3.84%	43,836,779	22,328,029	3.63%	25,519,042	3.77%	21,942	11.52	630	92.91%
650 - 699	3,487	11.50%	134,630,354	70,845,237	11.53%	79,897,605	11.80%	22,913	11.90	679	93.28%
700 - 749	5,985	19.74%	231,592,433	123,519,265	20.10%	137,597,680	20.32%	22,990	11.73	726	92.91%
750 - 799	6,577	21.69%	253,877,709	137,061,781	22.30%	150,339,264	22.20%	22,858	11.48	775	91.83%
800+	12,594	41.54%	470,610,413	251,694,434	40.95%	273,529,025	40.39%	21,719	11.07	840	90.28%
NA	53	0.17%	1,456,435	771,001	0.13%	788,220	0.12%	14,872	9.87	0	87.92%
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	923	3.04%	29,308,697	20,514,865	3.34%	16,467,272	2.43%	17,841	1.18	770	83.12%
25 - 36	15,288	50.42%	557,619,593	317,565,159	51.67%	335,719,936	49.57%	21,960	9.54	776	88.62%
37 - 39	12,164	40.12%	468,010,115	236,075,484	38.41%	268,549,733	39.66%	22,077	12.49	769	94.18%
40 - 48	1,945	6.41%	97,428,362	40,471,778	6.58%	56,477,921	8.34%	29,037	20.37	749	99.85%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,252	4.13%	43,587,745	24,137,319	3.93%	13,610,053	2.01%	10,871	0.00	760	85.81%
1 - 12	17,356	57.24%	635,141,996	346,653,616	56.40%	363,115,454	53.62%	20,922	7.87	774	89.57%
13 - 24	11,269	37.17%	449,785,251	233,913,286	38.06%	285,077,131	42.10%	25,297	15.70	767	93.96%
25 - 36	443	1.46%	23,851,776	9,923,066	1.61%	15,412,225	2.28%	34,791	25.50	754	102.14%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	-	-	-	-	-	-	-	-	-	-	-
16 - 20	8	0.03%	263,125	198,329	0.03%	210,325	0.03%	26,291	4.87	790	82.80%
21 - 25	14,818	48.87%	579,924,396	315,265,959	51.29%	369,061,188	54.50%	24,906	14.39	770	92.52%
26 - 30	8,866	29.24%	330,052,484	175,807,453	28.60%	196,269,002	28.98%	22,137	10.08	773	90.62%
31 - 35	4,275	14.10%	152,519,344	79,553,634	12.94%	77,823,393	11.49%	18,204	4.46	771	90.37%
36+	2,353	7.76%	89,607,418	43,801,911	7.13%	33,850,954	5.00%	14,386	2.60	758	90.68%
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	28,799	94.98%	1,089,892,495	582,301,124	94.74%	638,630,636	94.30%	22,175	11.40	774	91.48%
1 - 15	1,003	3.31%	41,312,597	21,467,627	3.49%	25,654,891	3.79%	25,578	11.62	722	93.87%
16 - 30	302	1.00%	12,256,512	6,373,910	1.04%	7,615,668	1.12%	25,217	11.41	703	93.88%
31 - 60	159	0.52%	6,531,623	3,293,638	0.54%	3,929,347	0.58%	24,713	12.23	693	95.60%
61 - 90	42	0.14%	1,829,678	908,623	0.15%	1,085,467	0.16%	25,844	11.39	689	97.54%
91 - 120	15	0.05%	543,863	282,364	0.05%	298,853	0.04%	19,924	5.37	630	88.71%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	29,597	97.62%	1,125,494,729	601,301,910	97.83%	661,660,223	97.70%	22,356	11.39	774	91.55%
Stated, verified to Level 3²	723	2.38%	26,872,038	13,325,377	2.17%	15,554,640	2.30%	21,514	12.36	620	94.99%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	29,619	97.69%	1,126,790,073	601,696,815	97.90%	662,347,861	97.80%	22,362	11.40	774	91.58%
Stated, verified but not Level 4 or 5	701	2.31%	25,576,694	12,930,471	2.10%	14,867,001	2.20%	21,208	11.82	612	93.65%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	1	0.00%	29,586	27,702	0.00%	28,195	0.00%	28,195	17.00	876	48.84%
50.00 - 74.99%	739	2.44%	21,561,499	12,409,778	2.02%	12,276,401	1.81%	16,612	8.80	789	70.14%
75.00 - 99.99%	26,106	86.10%	969,220,790	530,164,496	86.26%	572,636,373	84.56%	21,935	10.83	773	89.79%
100.00 - 109.99%	2,869	9.46%	130,478,591	59,967,767	9.76%	75,000,059	11.07%	26,142	14.81	754	103.58%
110.00 - 119.99%	504	1.66%	25,518,287	10,056,230	1.64%	14,122,688	2.09%	28,021	17.39	735	114.08%
120.00 - 129.99%	97	0.32%	5,413,669	1,957,489	0.32%	3,076,485	0.45%	31,716	18.34	754	123.56%
130.00 - 139.99%	4	0.01%	144,347	43,824	0.01%	74,661	0.01%	18,665	17.77	781	133.88%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	59	0.19%	2,598,783	1,320,717	0.21%	1,512,949	0.22%	25,643	13.40	762	93.31%
Alaska	5	0.02%	233,760	136,002	0.02%	145,836	0.02%	29,167	6.91	840	87.10%
Arizona	146	0.48%	6,192,831	3,084,985	0.50%	3,658,525	0.54%	25,058	12.74	781	93.59%
Arkansas	21	0.07%	1,063,353	477,366	0.08%	557,267	0.08%	26,537	14.06	808	95.01%
California	1,514	4.99%	60,642,872	32,362,808	5.27%	35,503,589	5.24%	23,450	11.15	768	90.13%
Colorado	141	0.47%	6,230,893	3,289,752	0.54%	3,810,862	0.56%	27,027	13.88	764	91.71%
Connecticut	315	1.04%	12,591,261	6,693,539	1.09%	7,343,372	1.08%	23,312	11.44	773	91.62%
Delaware	102	0.34%	3,735,694	1,955,091	0.32%	2,163,267	0.32%	21,209	11.89	769	91.06%
Florida	2,525	8.33%	101,139,645	50,741,846	8.26%	58,118,218	8.58%	23,017	12.90	774	93.77%
Georgia	133	0.44%	5,506,523	2,798,730	0.46%	3,155,991	0.47%	23,729	12.10	766	91.75%
Hawaii	10	0.03%	397,509	204,407	0.03%	245,939	0.04%	24,594	13.26	787	93.53%
Idaho	29	0.10%	1,309,741	752,100	0.12%	772,436	0.11%	26,636	11.52	763	90.41%
Illinois	651	2.15%	27,451,779	13,523,760	2.20%	15,685,591	2.32%	24,095	12.03	782	95.04%
Indiana	746	2.46%	28,402,594	15,197,713	2.47%	16,815,733	2.48%	22,541	11.92	768	92.35%
Iowa	140	0.46%	5,669,339	2,990,378	0.49%	3,300,607	0.49%	23,576	11.26	782	94.41%
Kansas	51	0.17%	2,285,196	1,200,560	0.20%	1,335,507	0.20%	26,186	11.92	797	93.50%
Kentucky	116	0.38%	4,624,969	2,432,239	0.40%	2,848,835	0.42%	24,559	13.25	764	92.73%
Louisiana	70	0.23%	3,588,207	1,811,992	0.29%	2,154,632	0.32%	30,780	13.73	767	96.18%
Maine	186	0.61%	7,387,671	4,004,246	0.65%	4,431,610	0.65%	23,826	12.29	763	94.82%
Maryland	100	0.33%	4,379,411	2,112,828	0.34%	2,433,676	0.36%	24,337	12.95	772	96.18%
Massachusetts	672	2.22%	26,519,232	14,697,951	2.39%	15,893,826	2.35%	23,652	11.93	760	91.10%
Michigan	7,747	25.55%	267,761,138	156,680,316	25.49%	162,164,388	23.95%	20,933	9.22	770	86.76%
Minnesota	383	1.26%	15,125,077	8,104,370	1.32%	8,906,486	1.32%	23,255	11.07	774	94.39%
Mississippi	22	0.07%	889,185	437,957	0.07%	450,648	0.07%	20,484	13.27	785	92.97%
Missouri	97	0.32%	3,875,112	2,096,110	0.34%	2,307,846	0.34%	23,792	10.81	760	90.92%
Montana	26	0.09%	1,257,270	733,302	0.12%	758,239	0.11%	29,163	9.46	764	91.55%
Nebraska	127	0.42%	5,156,734	2,765,386	0.45%	3,050,523	0.45%	24,020	11.52	787	92.64%
Nevada	142	0.47%	6,112,116	2,976,893	0.48%	3,447,541	0.51%	24,278	13.96	771	94.09%
New Hampshire	253	0.83%	10,217,318	5,475,845	0.89%	6,236,397	0.92%	24,650	12.91	766	93.11%
New Jersey	2,091	6.90%	79,865,342	40,731,064	6.63%	46,317,546	6.84%	22,151	12.06	768	93.78%
New Mexico	11	0.04%	449,529	218,528	0.04%	251,236	0.04%	22,840	11.81	773	91.22%
New York	4,872	16.07%	178,147,880	94,506,867	15.38%	104,003,450	15.36%	21,347	11.14	774	92.87%
North Carolina	217	0.72%	9,238,247	4,690,985	0.76%	5,452,902	0.81%	25,129	12.55	772	93.66%
North Dakota	72	0.24%	3,059,287	1,672,801	0.27%	1,825,336	0.27%	25,352	11.56	778	93.72%
Ohio	2,360	7.78%	83,999,975	43,392,782	7.06%	48,323,656	7.14%	20,476	11.59	770	93.09%
Oklahoma	22	0.07%	1,048,729	561,291	0.09%	615,358	0.09%	27,971	11.20	768	88.77%
Oregon	50	0.16%	1,819,302	953,326	0.16%	1,057,424	0.16%	21,148	9.57	784	83.53%
Pennsylvania	1,422	4.69%	50,749,932	27,002,906	4.39%	29,448,463	4.35%	20,709	11.76	776	90.43%
Rhode Island	172	0.57%	6,575,122	3,537,589	0.58%	3,889,699	0.57%	22,615	12.18	766	91.63%
South Carolina	152	0.50%	6,384,569	3,228,774	0.53%	3,740,204	0.55%	24,607	13.11	780	93.27%
South Dakota	68	0.22%	2,825,263	1,527,976	0.25%	1,681,884	0.25%	24,734	12.05	770	94.83%
Tennessee	106	0.35%	4,674,816	2,409,635	0.39%	2,615,292	0.39%	24,673	11.49	778	91.51%
Texas	1,139	3.76%	59,667,792	27,129,508	4.41%	34,321,277	5.07%	30,133	15.40	756	98.89%
Utah	48	0.16%	2,159,222	1,119,232	0.18%	1,273,945	0.19%	26,541	15.01	778	95.43%
Vermont	140	0.46%	5,105,587	2,710,250	0.44%	3,058,356	0.45%	21,845	10.74	767	94.05%
Virginia	110	0.36%	4,630,910	2,286,284	0.37%	2,616,005	0.39%	23,782	13.37	771	95.26%
Washington	118	0.39%	5,629,746	2,798,452	0.46%	3,273,219	0.48%	27,739	13.60	783	92.91%
West Virginia	36	0.12%	1,464,572	810,802	0.13%	894,861	0.13%	24,857	13.74	776	90.62%
Wisconsin	562	1.85%	21,501,818	11,736,768	1.91%	12,713,895	1.88%	22,623	11.78	770	91.89%
Wyoming	13	0.04%	654,644	350,383	0.06%	415,589	0.06%	31,968	12.96	749	92.59%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	10	0.03%	369,270	191,898	0.03%	214,932	0.03%	21,493	9.89	773	88.49%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	30,267	99.83%	1,150,910,332	613,856,286	99.87%	676,426,642	99.88%	22,349	11.41	771	91.63%
NA	53	0.17%	1,456,435	771,001	0.13%	788,220	0.12%	14,872	9.87	0	87.92%
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,802	5.94%	65,004,452	28,988,867	4.72%	33,875,059	5.00%	18,799	12.31	781	88.72%
Truck	5,317	17.54%	242,361,676	150,671,227	24.51%	159,502,704	23.55%	29,999	11.52	759	91.66%
SUV	23,201	76.52%	845,000,640	434,967,192	70.77%	483,837,099	71.45%	20,854	11.31	773	91.82%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	4,858	16.02%	209,107,717	116,947,923	19.03%	128,235,382	18.94%	26,397	11.53	770	91.15%
GMC: Buick	3,265	10.77%	100,917,474	51,864,839	8.44%	56,766,429	8.38%	17,386	10.78	789	89.82%
GMC: Cadillac	4,358	14.37%	234,136,559	107,210,192	17.44%	127,600,281	18.84%	29,280	13.21	776	93.25%
GMC: Chevrolet	17,839	58.84%	608,205,017	338,604,333	55.09%	364,612,770	53.84%	20,439	10.83	766	91.51%
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-01	1	0.00%	17,287	11,880	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	3	0.01%	86,053	37,081	0.01%	0	0.00%	0	0.00	0	0.00%
2022-03	-	-	-	-	-	-	-	-	-	-	-
2022-04	3	0.01%	145,479	81,565	0.01%	15,859	0.00%	5,286	0.00	752	74.94%
2022-05	3	0.01%	154,646	77,493	0.01%	24,012	0.00%	8,004	0.00	633	88.61%
2022-06	5	0.02%	162,754	77,627	0.01%	40,922	0.01%	8,184	0.00	735	86.48%
2022-07	12	0.04%	366,168	202,846	0.03%	106,160	0.02%	8,847	0.00	737	79.95%
2022-08	12	0.04%	409,425	220,579	0.04%	193,878	0.03%	16,156	0.00	725	85.72%
2022-09	40	0.13%	1,520,226	791,532	0.13%	522,266	0.08%	13,057	0.00	719	87.87%
2022-10	155	0.51%	5,527,322	3,002,615	0.49%	1,204,137	0.18%	7,769	0.00	733	86.80%
2022-11	1,009	3.33%	34,913,635	19,488,834	3.17%	11,502,819	1.70%	11,400	0.00	766	85.67%
2022-12	1,391	4.59%	47,143,833	27,141,479	4.42%	22,489,889	3.32%	16,168	1.00	762	85.69%
2023-01	1,234	4.07%	42,243,678	23,530,214	3.83%	21,027,917	3.11%	17,040	2.00	773	86.83%
2023-02	881	2.91%	31,788,157	16,720,134	2.72%	16,047,626	2.37%	18,215	3.00	772	90.02%
2023-03	916	3.02%	33,656,652	17,697,091	2.88%	17,510,762	2.59%	19,117	4.00	773	89.82%
2023-04	612	2.02%	22,583,129	11,561,765	1.88%	11,805,948	1.74%	19,291	5.00	773	91.90%
2023-05	1,115	3.68%	40,758,971	21,620,645	3.52%	22,323,739	3.30%	20,021	6.00	774	90.63%
2023-06	1,397	4.61%	51,037,419	27,025,540	4.40%	28,736,471	4.24%	20,570	7.00	772	90.90%
2023-07	1,263	4.17%	45,672,225	25,096,865	4.08%	27,230,513	4.02%	21,560	8.00	773	89.76%
2023-08	2,222	7.33%	80,622,261	43,867,277	7.14%	47,883,026	7.07%	21,550	9.00	774	89.75%
2023-09	2,170	7.16%	80,290,755	43,832,524	7.13%	48,273,457	7.13%	22,246	10.00	776	89.77%
2023-10	2,083	6.87%	79,725,737	43,889,254	7.14%	49,030,227	7.24%	23,538	11.00	775	89.77%
2023-11	2,081	6.86%	79,903,931	44,816,096	7.29%	50,755,880	7.49%	24,390	12.00	780	89.74%
2023-12	2,121	7.00%	81,600,157	46,464,423	7.56%	52,627,582	7.77%	24,813	13.00	775	89.56%
2024-01	2,149	7.09%	80,832,789	44,843,896	7.30%	52,072,368	7.69%	24,231	14.00	772	90.58%
2024-02	2,004	6.61%	79,823,425	40,130,877	6.53%	49,070,989	7.25%	24,487	15.00	768	95.14%
2024-03	1,963	6.47%	78,194,058	40,178,393	6.54%	49,533,511	7.31%	25,234	16.00	767	95.87%
2024-04	2,032	6.70%	79,019,388	41,500,221	6.75%	51,434,779	7.60%	25,312	17.00	767	95.53%
2024-05	84	0.28%	4,010,431	1,644,995	0.27%	2,235,264	0.33%	26,610	18.00	761	97.56%
2024-06	101	0.33%	4,779,483	1,997,031	0.32%	2,774,722	0.41%	27,472	19.00	747	98.69%
2024-07	111	0.37%	5,312,530	2,118,467	0.34%	3,046,632	0.45%	27,447	20.00	758	97.64%
2024-08	159	0.52%	7,825,739	3,220,279	0.52%	4,645,008	0.69%	29,214	21.00	742	99.26%
2024-09	141	0.47%	6,948,154	2,916,638	0.47%	4,265,255	0.63%	30,250	22.00	756	98.94%
2024-10	170	0.56%	9,173,769	3,804,322	0.62%	5,747,004	0.85%	33,806	23.00	740	102.03%
2024-11	234	0.77%	12,265,327	5,093,743	0.83%	7,624,016	1.13%	32,581	24.00	743	100.56%
2024-12	224	0.74%	12,137,483	5,003,223	0.81%	7,730,727	1.14%	34,512	25.00	756	102.10%
2025-01	219	0.72%	11,714,293	4,919,844	0.80%	7,681,498	1.13%	35,075	26.00	752	102.18%
Total:	30,320	100.00%	1,152,366,767	614,627,287	100.00%	677,214,862	100.00%	22,336	11.41	770	91.63%

Footnotes:

Weighted averages are weighted by the Reporting Period End Actual Securitization Amount. Weighted average FICO calculation excludes loans for which a FICO is unavailable.
According to the EDGAR ABS XML Technical Specifications, Level 3 employment verification requires direct independent verification with a third party of the lessee’s current employment.
According to the EDGAR ABS XML Technical Specifications, Level 4 income verification requires previous year W-2 or tax returns, and year-to-date pay stubs, if salaried. If self-employed, then lessee provided 2 years of tax returns; Level 5 income verification requires 24 months income verification (W-2s, pay stubs, bank statements and/or tax returns). If self-employed, then lessee provided 2 years tax returns plus a CPA certification of the tax returns.

NOTE:

Some asset-level data may not match similar aggregated data about the leases and leased vehicles in the issuer's monthly investor report due to differences in how that data is reported by the servicer and the SEC reporting requirements.

Disclaimer:

This report is an unofficial summary and is offered solely as a courtesy service to current and potential customers of Finsight Group Inc. We make no warranties, expressed or implied, regarding the accuracy of the information contained herein. For the most up to date information, please view the source material from the SEC’s EDGAR website. Information contained herein is not a solicitation or recommendation to buy, sell or hold securities. Finsight is not offering securities for sale. In addition, nothing contained in this report creates any contract or right of action against Finsight.

Actions

Deal Documents

Download Datatape (CSV)

View EDGAR Filing

Quick Navigation

COMPANY

FINSIGHT.COM