StratMaker (140139)

GM Financial Automobile Leasing Trust 2021-1

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.84% / -

Total # of Leases

30,245

WA Orginal Term (OT)

38.18

Acquisition Cost (AC)

$ 1,126,430,189

WA Remaining Term (RT)

8.85

Rep. Period Securitization Value (SV)

$ 660,577,268

WA Seasoning

29.33

Rep. Period End Actual SV (ESV)

$ 617,037,176

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 588,637,492

WA Lease to Value (LTV)

90.96%

Average BRV

$ 19,462

Base Residual as % of ESV

95.40%

Base Residual as % of Vehicle Value

47.32%

Minimum Discount Rate

6.50%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

30,245

Acquisition Cost (AC)

$ 1,126,430,189

Rep. Period Securitization Value (SV)

$ 660,577,268

Rep. Period End Actual SV (ESV)

$ 617,037,176

Total Base Residual Value (BRV)

$ 588,637,492

Average BRV

$ 19,462

Base Residual as % of ESV

95.40%

Base Residual as % of Vehicle Value

47.32%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.84% / -

WA Orginal Term (OT)

38.18

WA Remaining Term (RT)

8.85

WA Seasoning

29.33

WA FICO (non-zero)

771

WA Lease to Value (LTV)

90.96%

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	502	1.66%	9,537,636	4,881,008	0.83%	4,733,239	0.77%	9,429	6.66	760	80.64%
$20,000 - $24,999	3,905	12.91%	89,101,913	42,929,034	7.29%	44,470,597	7.21%	11,388	8.11	766	87.91%
$25,000 - $29,999	5,801	19.18%	160,259,471	79,826,420	13.56%	82,653,933	13.40%	14,248	8.14	772	89.50%
$30,000 - $39,999	9,574	31.65%	329,431,660	177,800,345	30.21%	183,637,742	29.76%	19,181	8.22	771	90.19%
$40,000 - $49,999	6,019	19.90%	269,098,425	145,498,954	24.72%	151,373,020	24.53%	25,149	8.88	772	90.83%
$50,000 - $59,999	2,798	9.25%	150,988,328	77,781,026	13.21%	84,597,066	13.71%	30,235	10.31	770	93.04%
$60,000 - $69,999	907	3.00%	58,202,997	30,580,542	5.20%	33,483,660	5.43%	36,917	10.23	765	94.68%
$70,000 - $79,999	399	1.32%	29,839,491	15,558,386	2.64%	16,813,665	2.72%	42,140	10.72	780	93.78%
$80,000 - $89,999	235	0.78%	19,799,218	9,431,634	1.60%	10,359,267	1.68%	44,082	9.93	773	97.27%
$90,000 - $99,999	78	0.26%	7,339,069	3,229,278	0.55%	3,571,683	0.58%	45,791	8.59	774	100.13%
Over $100,000	27	0.09%	2,831,980	1,120,865	0.19%	1,343,303	0.22%	49,752	11.12	764	106.55%
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,871	6.19%	68,084,798	35,584,484	6.05%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	429	1.42%	8,836,950	3,923,943	0.67%	4,099,472	0.66%	9,556	4.16	753	87.86%
$10,000 - $14,999	6,534	21.60%	163,946,772	76,181,792	12.94%	83,739,158	13.57%	12,816	7.08	767	89.71%
$15,000 - $19,999	6,824	22.56%	213,522,474	103,399,072	17.57%	116,404,190	18.87%	17,058	8.71	777	91.52%
$20,000 - $24,999	5,693	18.82%	215,836,209	117,372,451	19.94%	128,588,068	20.84%	22,587	7.92	772	89.40%
$25,000 - $29,999	4,426	14.63%	196,994,882	108,120,604	18.37%	120,640,355	19.55%	27,257	9.25	774	90.89%
$30,000 - $39,999	3,396	11.23%	180,833,670	101,430,567	17.23%	113,769,806	18.44%	33,501	10.08	765	91.96%
$40,000 - $49,999	842	2.78%	59,480,911	32,452,856	5.51%	37,226,635	6.03%	44,212	10.44	771	92.52%
$50,000 - $59,999	212	0.70%	17,127,715	9,262,594	1.57%	11,387,166	1.85%	53,713	13.45	773	97.66%
$60,000 - $69,999	15	0.05%	1,442,375	748,454	0.13%	968,253	0.16%	64,550	14.71	767	101.37%
$70,000 - $79,999	3	0.01%	323,430	160,676	0.03%	214,072	0.03%	71,357	16.03	783	104.04%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

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	1,543	5.10%	33,727,288	14,335,679	2.44%	15,435,977	2.50%	10,004	8.65	752	91.33%
$10,000 - $14,999	9,714	32.12%	264,815,799	123,926,041	21.05%	130,713,985	21.18%	13,456	8.55	769	91.35%
$15,000 - $19,999	5,792	19.15%	205,259,427	99,861,743	16.96%	106,250,465	17.22%	18,344	9.34	774	91.37%
$20,000 - $24,999	6,677	22.08%	271,529,849	149,152,514	25.34%	154,448,689	25.03%	23,131	8.45	772	89.94%
$25,000 - $29,999	3,655	12.08%	173,260,830	99,755,157	16.95%	103,845,824	16.83%	28,412	8.96	772	90.64%
$30,000 - $39,999	2,351	7.77%	138,722,151	79,343,457	13.48%	82,479,096	13.37%	35,083	9.21	767	91.57%
$40,000 - $49,999	466	1.54%	35,227,296	19,787,077	3.36%	21,305,565	3.45%	45,720	9.32	781	92.46%
$50,000 - $59,999	46	0.15%	3,793,454	2,411,725	0.41%	2,557,576	0.41%	55,599	10.23	758	94.71%
$60,000 - $69,999	1	0.00%	94,094	64,100	0.01%	0	0.00%	0	0.00	0	0.00%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	29	0.10%	1,000,428	488,011	0.08%	541,815	0.09%	18,683	7.63	477	89.58%
500 - 549	117	0.39%	3,788,248	1,892,399	0.32%	2,022,305	0.33%	17,285	7.44	526	91.10%
550 - 599	323	1.07%	11,163,858	5,547,904	0.94%	6,075,607	0.98%	18,810	9.19	579	92.48%
600 - 649	1,216	4.02%	44,841,016	22,646,989	3.85%	24,639,032	3.99%	20,262	9.03	630	92.29%
650 - 699	3,543	11.71%	131,379,269	68,107,961	11.57%	71,437,297	11.58%	20,163	8.92	678	92.42%
700 - 749	6,040	19.97%	228,089,149	119,150,080	20.24%	126,366,942	20.48%	20,922	9.10	725	92.20%
750 - 799	6,331	20.93%	237,606,354	125,559,178	21.33%	129,950,983	21.06%	20,526	8.84	774	90.89%
800+	12,585	41.61%	466,755,284	244,282,685	41.50%	254,986,915	41.32%	20,261	8.70	842	89.82%
NA	61	0.20%	1,806,581	962,286	0.16%	1,016,280	0.16%	16,660	8.91	0	87.94%
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	298	0.99%	9,594,199	6,631,348	1.13%	5,321,916	0.86%	17,859	0.76	766	82.72%
25 - 36	14,488	47.90%	515,316,849	291,032,384	49.44%	290,705,258	47.11%	20,065	7.03	774	88.21%
37 - 39	13,491	44.61%	507,295,986	251,259,904	42.68%	270,174,030	43.79%	20,026	9.54	772	92.79%
40 - 48	1,968	6.51%	94,223,154	39,713,857	6.75%	50,835,972	8.24%	25,831	16.48	748	97.81%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,740	5.75%	62,431,085	33,573,382	5.70%	18,472,069	2.99%	10,616	0.00	756	86.00%
1 - 12	23,434	77.48%	856,653,479	456,099,754	77.48%	475,643,382	77.09%	20,297	7.52	773	90.09%
13 - 24	5,071	16.77%	207,345,624	98,964,356	16.81%	122,921,724	19.92%	24,240	15.35	764	95.08%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

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	5	0.02%	153,805	116,296	0.02%	122,190	0.02%	24,438	4.84	793	79.12%
21 - 25	3,692	12.21%	142,084,353	77,156,434	13.11%	87,352,643	14.16%	23,660	12.36	772	91.44%
26 - 30	15,418	50.98%	570,938,769	302,107,787	51.32%	339,955,376	55.09%	22,049	10.57	773	90.87%
31 - 35	7,331	24.24%	266,137,382	137,864,694	23.42%	134,719,006	21.83%	18,377	4.73	771	90.72%
36+	3,799	12.56%	147,115,881	71,392,281	12.13%	54,887,960	8.90%	14,448	2.74	759	91.35%
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	28,659	94.76%	1,064,189,284	556,936,685	94.61%	580,771,696	94.12%	20,265	8.87	774	90.85%
1 - 15	1,023	3.38%	40,132,461	20,544,399	3.49%	23,500,957	3.81%	22,973	8.57	723	92.12%
16 - 30	336	1.11%	13,147,701	6,750,257	1.15%	7,714,394	1.25%	22,960	8.05	698	93.28%
31 - 60	188	0.62%	7,327,409	3,618,507	0.61%	4,105,794	0.67%	21,839	8.49	696	94.05%
61 - 90	29	0.10%	1,247,575	604,585	0.10%	733,637	0.12%	25,298	12.71	689	97.88%
91 - 120	10	0.03%	385,758	183,058	0.03%	210,698	0.03%	21,070	9.05	701	97.01%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	29,551	97.71%	1,101,876,278	576,660,749	97.97%	603,754,045	97.85%	20,431	8.84	774	90.89%
Stated, verified to Level 3²	694	2.29%	24,553,911	11,976,742	2.03%	13,283,130	2.15%	19,140	9.39	613	94.29%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	29,554	97.72%	1,102,535,668	576,945,351	98.01%	604,105,038	97.90%	20,441	8.84	774	90.91%
Stated, verified but not Level 4 or 5	691	2.28%	23,894,520	11,692,140	1.99%	12,932,138	2.10%	18,715	9.41	608	93.48%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

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%	-	-	-	-	-	-	-	-	-	-	-
50.00 - 74.99%	706	2.33%	20,747,504	12,150,764	2.06%	11,898,893	1.93%	16,854	6.83	786	70.66%
75.00 - 99.99%	26,518	87.68%	974,270,617	519,316,289	88.22%	538,915,336	87.34%	20,323	8.59	773	89.65%
100.00 - 109.99%	2,562	8.47%	109,661,559	48,840,818	8.30%	55,704,329	9.03%	21,743	11.11	752	103.43%
110.00 - 119.99%	392	1.30%	18,500,147	7,231,574	1.23%	9,119,640	1.48%	23,264	12.63	732	113.80%
120.00 - 129.99%	66	0.22%	3,207,777	1,085,705	0.18%	1,380,381	0.22%	20,915	13.00	748	123.54%
130.00 - 139.99%	1	0.00%	42,584	12,341	0.00%	18,595	0.00%	18,595	12.00	750	131.39%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	44	0.15%	1,742,453	821,348	0.14%	817,579	0.13%	18,581	7.86	787	95.00%
Alaska	3	0.01%	164,667	88,319	0.02%	64,309	0.01%	21,436	6.42	746	90.43%
Arizona	196	0.65%	7,704,239	3,865,479	0.66%	4,205,512	0.68%	21,457	9.32	777	90.90%
Arkansas	8	0.03%	428,940	211,910	0.04%	233,273	0.04%	29,159	7.36	777	89.64%
California	1,463	4.84%	57,917,921	30,283,405	5.14%	31,435,198	5.09%	21,487	8.45	767	88.83%
Colorado	121	0.40%	4,835,643	2,536,276	0.43%	2,584,212	0.42%	21,357	9.80	777	90.82%
Connecticut	344	1.14%	13,808,937	7,409,314	1.26%	7,666,648	1.24%	22,287	8.17	772	90.59%
Delaware	76	0.25%	2,586,082	1,367,380	0.23%	1,372,053	0.22%	18,053	9.08	765	90.41%
Florida	2,344	7.75%	93,332,611	45,919,809	7.80%	50,436,203	8.17%	21,517	10.28	776	93.09%
Georgia	126	0.42%	5,392,698	2,694,790	0.46%	2,961,764	0.48%	23,506	8.55	771	92.57%
Hawaii	8	0.03%	341,361	175,349	0.03%	198,074	0.03%	24,759	9.93	772	95.05%
Idaho	27	0.09%	1,278,953	699,447	0.12%	665,751	0.11%	24,657	8.62	772	90.40%
Illinois	760	2.51%	31,759,718	15,331,257	2.60%	16,462,080	2.67%	21,661	9.66	781	94.38%
Indiana	731	2.42%	26,608,954	13,712,017	2.33%	14,589,961	2.36%	19,959	9.45	765	91.50%
Iowa	115	0.38%	4,845,775	2,471,182	0.42%	2,720,663	0.44%	23,658	9.66	783	94.89%
Kansas	42	0.14%	1,622,553	784,558	0.13%	772,932	0.13%	18,403	8.82	772	93.73%
Kentucky	107	0.35%	4,077,449	2,030,643	0.34%	2,263,629	0.37%	21,155	10.88	752	94.51%
Louisiana	61	0.20%	2,743,907	1,372,499	0.23%	1,492,918	0.24%	24,474	10.41	752	91.97%
Maine	151	0.50%	5,870,600	3,148,933	0.53%	3,367,034	0.55%	22,298	9.38	767	92.88%
Maryland	127	0.42%	5,539,723	2,498,970	0.42%	2,801,433	0.45%	22,059	9.71	781	95.50%
Massachusetts	683	2.26%	25,835,915	14,111,311	2.40%	14,748,453	2.39%	21,594	9.02	759	89.73%
Michigan	7,351	24.30%	251,955,800	142,693,617	24.24%	142,698,942	23.13%	19,412	7.47	766	86.83%
Minnesota	432	1.43%	16,825,340	8,858,275	1.50%	9,191,794	1.49%	21,277	8.68	774	93.53%
Mississippi	24	0.08%	968,830	531,835	0.09%	516,529	0.08%	21,522	9.51	784	87.35%
Missouri	106	0.35%	4,165,103	2,036,321	0.35%	2,228,428	0.36%	21,023	8.44	769	92.76%
Montana	16	0.05%	723,093	404,380	0.07%	444,054	0.07%	27,753	8.31	783	92.39%
Nebraska	153	0.51%	5,971,511	3,232,746	0.55%	3,265,944	0.53%	21,346	8.28	786	90.83%
Nevada	152	0.50%	6,163,227	3,034,726	0.52%	3,314,078	0.54%	21,803	9.77	766	92.30%
New Hampshire	215	0.71%	8,253,912	4,464,943	0.76%	4,820,040	0.78%	22,419	9.33	756	92.11%
New Jersey	2,116	7.00%	79,492,864	40,431,825	6.87%	43,021,550	6.97%	20,332	9.09	774	92.60%
New Mexico	22	0.07%	850,778	398,135	0.07%	437,551	0.07%	19,889	11.15	777	91.39%
New York	4,988	16.49%	180,668,591	94,288,345	16.02%	98,576,734	15.98%	19,763	8.68	775	92.25%
North Carolina	221	0.73%	8,951,672	4,552,596	0.77%	4,867,061	0.79%	22,023	9.53	776	91.39%
North Dakota	78	0.26%	3,155,476	1,695,395	0.29%	1,763,280	0.29%	22,606	7.40	783	92.68%
Ohio	2,656	8.78%	91,595,781	46,204,879	7.85%	48,410,369	7.85%	18,227	8.75	776	92.33%
Oklahoma	16	0.05%	702,586	331,895	0.06%	371,722	0.06%	23,233	10.63	758	88.81%
Oregon	42	0.14%	1,524,393	760,245	0.13%	771,473	0.13%	18,368	7.99	786	87.15%
Pennsylvania	1,551	5.13%	54,208,888	28,492,735	4.84%	30,070,319	4.87%	19,388	9.19	771	90.49%
Rhode Island	189	0.62%	6,571,161	3,553,653	0.60%	3,609,460	0.58%	19,098	9.39	752	88.88%
South Carolina	145	0.48%	5,933,946	3,040,883	0.52%	3,328,217	0.54%	22,953	8.95	786	91.39%
South Dakota	57	0.19%	2,311,254	1,228,646	0.21%	1,225,038	0.20%	21,492	10.84	777	93.42%
Tennessee	116	0.38%	4,818,996	2,413,449	0.41%	2,621,548	0.42%	22,600	9.59	773	93.08%
Texas	1,048	3.47%	53,199,188	24,270,639	4.12%	28,158,572	4.56%	26,869	11.96	759	96.58%
Utah	36	0.12%	1,606,170	838,044	0.14%	859,063	0.14%	23,863	10.76	777	88.14%
Vermont	133	0.44%	4,811,267	2,524,860	0.43%	2,489,382	0.40%	18,717	8.58	767	93.12%
Virginia	123	0.41%	5,296,691	2,563,325	0.44%	2,832,193	0.46%	23,026	9.46	772	93.16%
Washington	115	0.38%	5,079,889	2,562,202	0.44%	2,815,259	0.46%	24,481	9.91	769	89.47%
West Virginia	32	0.11%	1,366,935	716,858	0.12%	816,321	0.13%	25,510	10.00	778	93.18%
Wisconsin	558	1.84%	20,015,945	10,580,191	1.80%	11,241,065	1.82%	20,145	8.98	775	91.24%
Wyoming	9	0.03%	374,618	201,451	0.03%	197,706	0.03%	21,967	9.07	790	92.23%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	8	0.03%	427,184	196,203	0.03%	213,807	0.03%	26,726	11.69	763	90.21%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	30,184	99.80%	1,124,623,607	587,675,206	99.84%	616,020,896	99.84%	20,409	8.85	772	90.97%
NA	61	0.20%	1,806,581	962,286	0.16%	1,016,280	0.16%	16,660	8.91	0	87.94%
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,853	6.13%	68,095,101	30,077,592	5.11%	32,987,155	5.35%	17,802	9.66	782	87.84%
Truck	4,758	15.73%	216,636,271	132,300,903	22.48%	135,093,854	21.89%	28,393	9.08	758	91.38%
SUV	23,634	78.14%	841,698,817	426,258,997	72.41%	448,956,167	72.76%	18,996	8.72	774	91.07%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

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	4,859	16.07%	205,040,620	113,604,232	19.30%	117,758,562	19.08%	24,235	8.81	770	90.43%
GMC: Buick	3,839	12.69%	118,912,733	59,967,577	10.19%	63,809,155	10.34%	16,621	9.04	788	90.01%
GMC: Cadillac	4,389	14.51%	228,446,606	103,617,763	17.60%	114,884,985	18.62%	26,176	10.23	779	91.42%
GMC: Chevrolet	17,158	56.73%	574,030,230	311,447,919	52.91%	320,584,474	51.96%	18,684	8.34	765	91.18%
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:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-04	1	0.00%	45,019	26,985	0.00%	0	0.00%	0	0.00	0	0.00%
2021-05	-	-	-	-	-	-	-	-	-	-	-
2021-06	-	-	-	-	-	-	-	-	-	-	-
2021-07	-	-	-	-	-	-	-	-	-	-	-
2021-08	-	-	-	-	-	-	-	-	-	-	-
2021-09	1	0.00%	29,149	12,978	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	-	-	-	-	-	-	-	-	-	-	-
2021-12	-	-	-	-	-	-	-	-	-	-	-
2022-01	2	0.01%	79,495	44,197	0.01%	0	0.00%	0	0.00	0	0.00%
2022-02	1	0.00%	26,448	14,156	0.00%	0	0.00%	0	0.00	0	0.00%
2022-03	1	0.00%	49,049	21,701	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	3	0.01%	118,569	60,911	0.01%	0	0.00%	0	0.00	0	0.00%
2022-05	8	0.03%	270,789	132,584	0.02%	44,290	0.01%	5,536	0.00	786	76.01%
2022-06	5	0.02%	156,557	94,974	0.02%	72,272	0.01%	14,454	0.00	688	74.97%
2022-07	10	0.03%	312,128	162,564	0.03%	95,945	0.02%	9,594	0.00	735	84.86%
2022-08	31	0.10%	1,052,220	544,180	0.09%	308,905	0.05%	9,965	0.00	757	86.19%
2022-09	67	0.22%	2,573,225	1,363,128	0.23%	648,982	0.11%	9,686	0.00	734	84.74%
2022-10	270	0.89%	9,629,843	5,225,705	0.89%	1,875,841	0.30%	6,948	0.00	738	84.86%
2022-11	1,329	4.39%	47,643,072	25,662,602	4.36%	15,425,834	2.50%	11,607	0.00	760	86.27%
2022-12	1,667	5.51%	59,061,397	31,560,605	5.36%	25,805,163	4.18%	15,480	1.00	763	87.22%
2023-01	1,603	5.30%	57,073,590	29,571,790	5.02%	26,125,079	4.23%	16,298	2.00	775	88.34%
2023-02	1,484	4.91%	54,635,622	28,310,682	4.81%	26,672,809	4.32%	17,974	3.00	771	90.07%
2023-03	1,480	4.89%	54,184,286	28,329,903	4.81%	27,726,163	4.49%	18,734	4.00	772	90.37%
2023-04	1,047	3.46%	39,014,531	19,751,576	3.36%	20,089,490	3.26%	19,188	5.00	768	92.31%
2023-05	1,893	6.26%	69,526,204	36,625,929	6.22%	38,179,033	6.19%	20,169	6.00	775	90.95%
2023-06	2,315	7.65%	83,000,249	43,694,548	7.42%	46,513,525	7.54%	20,092	7.00	772	90.91%
2023-07	2,221	7.34%	78,611,488	43,101,467	7.32%	46,595,871	7.55%	20,980	8.00	773	89.48%
2023-08	2,511	8.30%	91,209,841	50,699,348	8.61%	55,034,881	8.92%	21,918	9.00	776	89.30%
2023-09	2,526	8.35%	93,287,158	52,239,063	8.87%	57,432,248	9.31%	22,736	10.00	777	89.60%
2023-10	2,373	7.85%	90,216,264	49,788,224	8.46%	55,779,643	9.04%	23,506	11.00	774	89.76%
2023-11	2,324	7.68%	87,226,130	42,607,881	7.24%	49,689,477	8.05%	21,381	12.00	771	92.43%
2023-12	2,140	7.08%	81,224,438	40,483,486	6.88%	48,041,691	7.79%	22,449	13.00	771	93.33%
2024-01	1,750	5.79%	68,153,083	33,861,118	5.75%	40,555,421	6.57%	23,175	14.00	770	94.49%
2024-02	78	0.26%	3,834,170	1,611,238	0.27%	2,097,500	0.34%	26,891	15.00	738	99.42%
2024-03	62	0.20%	2,936,833	1,203,192	0.20%	1,562,947	0.25%	25,209	16.00	739	101.55%
2024-04	19	0.06%	826,580	350,917	0.06%	474,239	0.08%	24,960	17.00	739	100.37%
2024-05	102	0.34%	4,761,262	2,082,588	0.35%	2,727,407	0.44%	26,739	18.00	755	98.36%
2024-06	142	0.47%	6,877,196	2,859,885	0.49%	3,964,240	0.64%	27,917	19.00	755	96.44%
2024-07	159	0.53%	7,600,165	3,265,495	0.55%	4,556,206	0.74%	28,655	20.00	749	97.17%
2024-08	252	0.83%	12,684,407	5,411,289	0.92%	7,589,030	1.23%	30,115	21.00	755	97.44%
2024-09	212	0.70%	10,603,734	4,576,740	0.78%	6,587,866	1.07%	31,075	22.00	741	98.29%
2024-10	155	0.51%	7,858,173	3,271,852	0.56%	4,745,035	0.77%	30,613	23.00	748	99.86%
2024-11	1	0.00%	37,824	12,006	0.00%	20,143	0.00%	20,143	24.00	798	114.39%
Total:	30,245	100.00%	1,126,430,189	588,637,492	100.00%	617,037,176	100.00%	20,401	8.85	771	90.96%

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