StratMaker (140151)

GM Financial Automobile Leasing Trust 2020-2

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.90% / -

Total # of Leases

14,353

WA Orginal Term (OT)

40.51

Acquisition Cost (AC)

$ 554,395,543

WA Remaining Term (RT)

5.42

Rep. Period Securitization Value (SV)

$ 286,270,909

WA Seasoning

35.09

Rep. Period End Actual SV (ESV)

$ 249,930,086

WA FICO (non-zero)

764

Total Base Residual Value (BRV)

$ 265,853,169

WA Lease to Value (LTV)

91.91%

Average BRV

$ 18,522

Base Residual as % of ESV

106.37%

Base Residual as % of Vehicle Value

43.86%

Minimum Discount Rate

6.75%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

14,353

Acquisition Cost (AC)

$ 554,395,543

Rep. Period Securitization Value (SV)

$ 286,270,909

Rep. Period End Actual SV (ESV)

$ 249,930,086

Total Base Residual Value (BRV)

$ 265,853,169

Average BRV

$ 18,522

Base Residual as % of ESV

106.37%

Base Residual as % of Vehicle Value

43.86%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.90% / -

WA Orginal Term (OT)

40.51

WA Remaining Term (RT)

5.42

WA Seasoning

35.09

WA FICO (non-zero)

764

WA Lease to Value (LTV)

91.91%

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	197	1.37%	3,763,240	1,834,650	0.69%	1,704,134	0.68%	8,650	4.43	776	80.86%
$20,000 - $24,999	1,774	12.36%	40,500,307	18,465,062	6.95%	16,517,623	6.61%	9,311	4.32	768	87.11%
$25,000 - $29,999	2,606	18.16%	72,101,855	33,431,638	12.58%	30,327,396	12.13%	11,638	4.58	761	90.90%
$30,000 - $39,999	4,019	28.00%	138,278,082	66,531,310	25.03%	62,544,836	25.02%	15,562	5.20	767	92.40%
$40,000 - $49,999	3,137	21.86%	140,641,499	69,788,323	26.25%	64,532,189	25.82%	20,571	5.24	764	90.61%
$50,000 - $59,999	1,665	11.60%	90,286,903	43,650,027	16.42%	42,277,308	16.92%	25,392	6.26	764	93.13%
$60,000 - $69,999	511	3.56%	32,715,613	15,937,623	5.99%	15,871,007	6.35%	31,059	6.76	763	95.46%
$70,000 - $79,999	237	1.65%	17,617,361	8,364,324	3.15%	8,212,713	3.29%	34,653	6.33	768	94.64%
$80,000 - $89,999	136	0.95%	11,497,860	5,125,389	1.93%	5,154,744	2.06%	37,903	5.75	746	95.31%
$90,000 - $99,999	46	0.32%	4,340,559	1,776,824	0.67%	1,824,305	0.73%	39,659	7.06	739	101.29%
Over $100,000	25	0.17%	2,652,264	948,002	0.36%	963,832	0.39%	38,553	7.70	747	109.51%
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,848	12.88%	69,010,216	33,086,753	12.45%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	522	3.64%	11,443,060	4,801,204	1.81%	4,924,302	1.97%	9,434	2.69	760	88.72%
$10,000 - $14,999	3,619	25.21%	97,622,101	43,166,489	16.24%	45,794,736	18.32%	12,654	4.43	760	91.87%
$15,000 - $19,999	3,129	21.80%	111,116,202	50,321,005	18.93%	53,839,393	21.54%	17,207	5.03	769	92.36%
$20,000 - $24,999	2,251	15.68%	97,731,469	46,833,327	17.62%	50,450,193	20.19%	22,412	5.51	769	91.01%
$25,000 - $29,999	1,379	9.61%	67,273,884	34,928,613	13.14%	37,532,686	15.02%	27,217	5.79	761	92.09%
$30,000 - $39,999	1,310	9.13%	76,916,656	41,048,097	15.44%	44,326,879	17.74%	33,837	6.38	761	91.93%
$40,000 - $49,999	271	1.89%	21,142,953	10,659,611	4.01%	11,778,978	4.71%	43,465	6.53	766	93.81%
$50,000 - $59,999	22	0.15%	1,964,984	912,373	0.34%	1,159,553	0.46%	52,707	10.30	710	97.89%
$60,000 - $69,999	2	0.01%	174,017	95,697	0.04%	123,365	0.05%	61,682	16.51	735	109.89%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

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	1,111	7.74%	25,221,868	10,366,436	3.90%	9,446,797	3.78%	8,503	4.45	753	90.73%
$10,000 - $14,999	4,767	33.21%	135,952,292	60,064,918	22.59%	55,754,614	22.31%	11,696	5.13	760	93.11%
$15,000 - $19,999	3,378	23.54%	130,351,242	58,444,301	21.98%	56,170,025	22.47%	16,628	5.76	767	92.32%
$20,000 - $24,999	2,391	16.66%	107,607,745	53,318,429	20.06%	49,403,989	19.77%	20,662	5.34	771	90.81%
$25,000 - $29,999	1,378	9.60%	69,880,526	37,640,076	14.16%	35,366,610	14.15%	25,665	5.68	758	91.81%
$30,000 - $39,999	1,163	8.10%	72,436,383	39,021,951	14.68%	37,287,292	14.92%	32,061	5.59	763	91.49%
$40,000 - $49,999	164	1.14%	12,875,728	6,946,604	2.61%	6,447,401	2.58%	39,313	4.72	764	91.09%
$50,000 - $59,999	1	0.01%	69,760	50,455	0.02%	53,357	0.02%	53,357	8.00	772	88.42%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	17	0.12%	600,416	273,445	0.10%	267,999	0.11%	15,765	3.67	478	94.06%
500 - 549	80	0.56%	3,025,630	1,294,114	0.49%	1,329,931	0.53%	16,624	6.33	527	94.62%
550 - 599	195	1.36%	7,306,861	3,347,764	1.26%	3,410,817	1.36%	17,491	6.55	578	93.63%
600 - 649	674	4.70%	26,370,833	12,157,824	4.57%	11,553,488	4.62%	17,142	5.97	631	94.12%
650 - 699	1,946	13.56%	75,427,856	35,401,172	13.32%	33,924,750	13.57%	17,433	5.74	678	93.53%
700 - 749	3,013	20.99%	117,560,687	56,415,165	21.22%	53,681,060	21.48%	17,816	5.36	724	92.87%
750 - 799	2,995	20.87%	115,297,278	55,755,617	20.97%	51,551,443	20.63%	17,213	5.36	774	91.71%
800+	5,414	37.72%	208,151,247	100,879,284	37.95%	93,963,416	37.60%	17,356	5.27	841	90.52%
NA	19	0.13%	654,736	328,785	0.12%	247,182	0.10%	13,010	3.41	0	87.41%
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	70	0.49%	2,930,826	1,794,115	0.67%	1,319,464	0.53%	18,849	1.68	753	81.88%
25 - 36	501	3.49%	16,943,040	9,034,839	3.40%	6,798,227	2.72%	13,569	1.16	766	84.44%
37 - 39	11,680	81.38%	437,035,394	214,791,165	80.79%	194,650,521	77.88%	16,665	4.27	769	90.87%
40 - 48	2,102	14.65%	97,486,284	40,233,050	15.13%	47,161,874	18.87%	22,437	10.92	744	97.58%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,169	8.14%	43,559,250	20,994,120	7.90%	8,851,338	3.54%	7,572	0.00	739	87.52%
1 - 12	12,395	86.36%	473,067,894	229,172,359	86.20%	220,859,546	88.37%	17,818	4.77	766	91.51%
13 - 24	789	5.50%	37,768,400	15,686,690	5.90%	20,219,202	8.09%	25,626	14.89	747	98.19%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

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	0.06%	284,525	181,480	0.07%	201,209	0.08%	25,151	4.11	717	78.15%
21 - 25	65	0.45%	2,810,952	1,699,668	0.64%	1,211,363	0.48%	18,636	1.33	758	83.15%
26 - 30	11	0.08%	548,448	309,460	0.12%	304,994	0.12%	27,727	1.73	763	83.16%
31 - 35	7,542	52.55%	286,112,424	141,045,334	53.05%	146,988,777	58.81%	19,489	6.86	769	92.18%
36+	6,727	46.87%	264,639,194	122,617,227	46.12%	101,223,742	40.50%	15,047	3.40	756	91.69%
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	13,636	95.00%	524,670,494	252,300,565	94.90%	234,838,670	93.96%	17,222	5.43	767	91.76%
1 - 15	272	1.90%	11,689,172	5,259,420	1.98%	6,041,081	2.42%	22,210	6.72	717	95.24%
16 - 30	308	2.15%	12,457,628	5,777,371	2.17%	6,293,515	2.52%	20,433	3.99	719	93.36%
31 - 60	99	0.69%	4,114,474	1,873,292	0.70%	2,058,884	0.82%	20,797	5.53	678	93.98%
61 - 90	30	0.21%	1,207,651	532,833	0.20%	586,476	0.23%	19,549	6.01	665	95.89%
91 - 120	8	0.06%	256,124	109,688	0.04%	111,461	0.04%	13,933	1.05	665	86.01%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	13,921	96.99%	537,725,645	258,593,384	97.27%	242,528,255	97.04%	17,422	5.37	769	91.76%
Stated, verified to Level 3²	432	3.01%	16,669,899	7,259,786	2.73%	7,401,831	2.96%	17,134	7.19	611	96.87%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	13,974	97.36%	539,735,786	259,430,303	97.58%	243,500,752	97.43%	17,425	5.38	768	91.81%
Stated, verified but not Level 4 or 5	379	2.64%	14,659,757	6,422,866	2.42%	6,429,333	2.57%	16,964	6.90	604	95.87%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

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%	222	1.55%	6,705,506	3,936,057	1.48%	3,510,535	1.40%	15,813	4.40	780	71.00%
75.00 - 99.99%	12,226	85.18%	464,251,057	228,609,097	85.99%	210,914,102	84.39%	17,251	5.02	768	89.86%
100.00 - 109.99%	1,527	10.64%	65,260,612	26,873,492	10.11%	28,146,362	11.26%	18,432	7.51	742	103.72%
110.00 - 119.99%	331	2.31%	15,768,042	5,636,590	2.12%	6,412,849	2.57%	19,374	9.42	727	114.11%
120.00 - 129.99%	45	0.31%	2,332,560	775,988	0.29%	915,100	0.37%	20,336	10.70	736	123.70%
130.00 - 139.99%	2	0.01%	77,765	21,945	0.01%	31,138	0.01%	15,569	10.49	814	135.13%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	35	0.24%	1,445,386	689,674	0.26%	604,332	0.24%	17,267	6.89	771	91.47%
Alaska	4	0.03%	144,337	66,658	0.03%	70,583	0.03%	17,646	4.03	696	95.86%
Arizona	130	0.91%	5,458,319	2,556,843	0.96%	2,513,191	1.01%	19,332	6.83	768	92.04%
Arkansas	12	0.08%	530,936	230,482	0.09%	239,500	0.10%	19,958	8.46	808	90.50%
California	458	3.19%	20,168,474	9,612,660	3.62%	9,532,146	3.81%	20,813	6.76	753	91.33%
Colorado	106	0.74%	4,594,537	2,378,712	0.89%	2,345,020	0.94%	22,123	6.50	758	91.17%
Connecticut	266	1.85%	10,523,976	5,430,190	2.04%	5,151,618	2.06%	19,367	4.94	761	89.66%
Delaware	67	0.47%	2,433,118	1,117,404	0.42%	1,103,027	0.44%	16,463	6.25	767	93.54%
Florida	1,609	11.21%	64,120,186	30,037,532	11.30%	28,866,178	11.55%	17,940	5.91	771	92.12%
Georgia	68	0.47%	2,955,069	1,326,331	0.50%	1,306,345	0.52%	19,211	5.53	738	93.09%
Hawaii	7	0.05%	246,429	114,102	0.04%	122,782	0.05%	17,540	4.99	769	91.29%
Idaho	13	0.09%	599,590	293,971	0.11%	271,959	0.11%	20,920	8.19	746	95.13%
Illinois	491	3.42%	20,119,507	9,047,357	3.40%	8,387,375	3.36%	17,082	5.24	772	94.29%
Indiana	495	3.45%	17,805,141	8,587,150	3.23%	7,978,880	3.19%	16,119	5.48	767	91.69%
Iowa	96	0.67%	3,459,702	1,698,420	0.64%	1,518,131	0.61%	15,814	6.02	782	94.64%
Kansas	21	0.15%	722,714	351,934	0.13%	315,183	0.13%	15,009	4.75	775	92.83%
Kentucky	78	0.54%	3,094,354	1,432,202	0.54%	1,430,400	0.57%	18,338	5.95	745	93.15%
Louisiana	36	0.25%	1,650,910	764,025	0.29%	779,354	0.31%	21,649	5.90	797	94.84%
Maine	88	0.61%	3,271,117	1,588,291	0.60%	1,367,184	0.55%	15,536	5.66	758	94.60%
Maryland	88	0.61%	3,845,976	1,724,996	0.65%	1,716,681	0.69%	19,508	6.68	758	94.89%
Massachusetts	372	2.59%	14,474,426	7,564,808	2.85%	7,024,037	2.81%	18,882	4.88	754	88.64%
Michigan	1,368	9.53%	49,212,374	24,792,267	9.33%	21,184,947	8.48%	15,486	3.93	759	87.51%
Minnesota	180	1.25%	6,796,061	3,341,810	1.26%	3,098,173	1.24%	17,212	4.49	776	93.00%
Mississippi	12	0.08%	534,736	227,424	0.09%	236,009	0.09%	19,667	6.66	751	94.40%
Missouri	60	0.42%	2,266,648	1,033,206	0.39%	1,016,198	0.41%	16,937	5.83	771	92.33%
Montana	13	0.09%	646,606	325,256	0.12%	318,040	0.13%	24,465	6.29	746	94.90%
Nebraska	73	0.51%	2,778,471	1,399,256	0.53%	1,234,289	0.49%	16,908	5.52	758	91.82%
Nevada	55	0.38%	2,371,538	981,581	0.37%	1,010,023	0.40%	18,364	7.76	757	94.97%
New Hampshire	127	0.88%	4,807,960	2,419,213	0.91%	2,203,217	0.88%	17,348	6.27	752	91.24%
New Jersey	1,335	9.30%	51,136,590	24,620,249	9.26%	23,330,836	9.33%	17,476	4.91	765	92.24%
New Mexico	11	0.08%	462,500	211,137	0.08%	235,282	0.09%	21,389	7.18	719	89.69%
New York	2,648	18.45%	98,459,178	48,045,006	18.07%	44,200,347	17.69%	16,692	4.48	766	92.12%
North Carolina	150	1.05%	6,302,502	3,057,869	1.15%	2,963,860	1.19%	19,759	6.23	758	92.22%
North Dakota	33	0.23%	1,330,194	701,031	0.26%	660,846	0.26%	20,026	4.55	762	93.32%
Ohio	1,293	9.01%	45,221,898	21,345,669	8.03%	19,953,024	7.98%	15,432	5.12	766	92.07%
Oklahoma	21	0.15%	904,072	398,707	0.15%	375,232	0.15%	17,868	5.75	757	96.25%
Oregon	13	0.09%	476,954	219,121	0.08%	179,877	0.07%	13,837	4.97	795	84.43%
Pennsylvania	832	5.80%	28,966,747	14,337,681	5.39%	13,092,479	5.24%	15,736	4.76	772	89.66%
Rhode Island	110	0.77%	3,873,992	2,047,636	0.77%	1,823,356	0.73%	16,576	4.81	756	87.77%
South Carolina	93	0.65%	3,577,764	1,636,004	0.62%	1,544,836	0.62%	16,611	6.74	772	94.37%
South Dakota	32	0.22%	1,369,078	688,207	0.26%	611,056	0.24%	19,096	4.55	750	94.57%
Tennessee	61	0.42%	2,794,639	1,291,356	0.49%	1,126,247	0.45%	18,463	6.97	770	92.69%
Texas	687	4.79%	34,826,938	14,539,153	5.47%	15,748,431	6.30%	22,923	8.80	748	97.84%
Utah	27	0.19%	1,195,553	583,801	0.22%	587,266	0.23%	21,751	7.14	748	91.87%
Vermont	76	0.53%	2,659,715	1,340,387	0.50%	1,237,720	0.50%	16,286	4.59	754	91.36%
Virginia	76	0.53%	3,577,322	1,635,028	0.62%	1,566,337	0.63%	20,610	7.26	774	94.24%
Washington	61	0.42%	2,755,327	1,314,512	0.49%	1,353,157	0.54%	22,183	7.45	774	90.56%
West Virginia	18	0.13%	699,177	353,713	0.13%	350,313	0.14%	19,462	5.03	761	92.73%
Wisconsin	340	2.37%	12,350,120	6,185,816	2.33%	5,896,463	2.36%	17,343	5.61	771	91.26%
Wyoming	6	0.04%	272,125	131,055	0.05%	102,570	0.04%	17,095	3.18	758	95.53%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	2	0.01%	104,562	36,277	0.01%	45,746	0.02%	22,873	12.16	686	101.26%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	14,334	99.87%	553,740,808	265,524,384	99.88%	249,682,904	99.90%	17,419	5.42	765	91.92%
NA	19	0.13%	654,736	328,785	0.12%	247,182	0.10%	13,010	3.41	0	87.41%
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	739	5.15%	35,347,905	13,355,800	5.02%	13,389,642	5.36%	18,119	7.01	768	93.00%
Truck	2,320	16.16%	106,785,440	61,198,081	23.02%	55,257,731	22.11%	23,818	5.20	751	91.11%
SUV	11,294	78.69%	412,262,199	191,299,288	71.96%	181,282,713	72.53%	16,051	5.37	767	92.08%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

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	2,432	16.94%	101,957,487	53,708,854	20.20%	50,421,784	20.17%	20,733	5.53	763	90.66%
GMC: Buick	1,936	13.49%	59,928,838	28,890,667	10.87%	26,296,148	10.52%	13,583	4.58	782	89.78%
GMC: Cadillac	2,997	20.88%	157,236,663	66,714,304	25.09%	65,814,919	26.33%	21,960	6.33	769	92.44%
GMC: Chevrolet	6,988	48.69%	235,272,555	116,539,344	43.84%	107,397,235	42.97%	15,369	5.03	756	92.70%
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:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-04	1	0.01%	29,439	16,522	0.01%	0	0.00%	0	0.00	0	0.00%
2021-05	1	0.01%	37,283	27,588	0.01%	0	0.00%	0	0.00	0	0.00%
2021-06	-	-	-	-	-	-	-	-	-	-	-
2021-07	1	0.01%	25,650	14,801	0.01%	0	0.00%	0	0.00	0	0.00%
2021-08	-	-	-	-	-	-	-	-	-	-	-
2021-09	-	-	-	-	-	-	-	-	-	-	-
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	-	-	-	-	-	-	-	-	-	-	-
2021-12	-	-	-	-	-	-	-	-	-	-	-
2022-01	2	0.01%	57,384	26,592	0.01%	0	0.00%	0	0.00	0	0.00%
2022-02	2	0.01%	116,230	71,046	0.03%	0	0.00%	0	0.00	0	0.00%
2022-03	4	0.03%	157,780	89,158	0.03%	26,986	0.01%	6,747	0.00	861	80.61%
2022-04	2	0.01%	140,032	81,408	0.03%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.01%	37,117	19,800	0.01%	0	0.00%	0	0.00	0	0.00%
2022-06	8	0.06%	298,260	159,262	0.06%	76,173	0.03%	9,522	0.00	692	80.67%
2022-07	23	0.16%	933,268	452,808	0.17%	271,895	0.11%	11,822	0.00	752	87.00%
2022-08	34	0.24%	1,294,514	633,802	0.24%	261,246	0.10%	7,684	0.00	737	87.88%
2022-09	50	0.35%	1,803,262	871,118	0.33%	449,729	0.18%	8,995	0.00	717	86.21%
2022-10	210	1.46%	8,129,086	3,943,941	1.48%	2,181,231	0.87%	10,387	0.00	757	87.61%
2022-11	805	5.61%	29,521,067	14,170,370	5.33%	5,584,079	2.23%	6,937	0.00	733	87.73%
2022-12	1,921	13.38%	73,011,918	35,390,427	13.31%	27,615,801	11.05%	14,376	1.00	759	88.58%
2023-01	1,325	9.23%	49,945,013	23,604,070	8.88%	20,145,637	8.06%	15,204	2.00	767	90.45%
2023-02	1,514	10.55%	57,663,187	27,748,722	10.44%	25,399,015	10.16%	16,776	3.00	769	90.45%
2023-03	1,653	11.52%	61,600,582	30,223,926	11.37%	29,279,336	11.72%	17,713	4.00	771	90.84%
2023-04	1,727	12.03%	63,562,361	31,870,150	11.99%	32,065,454	12.83%	18,567	5.00	768	91.05%
2023-05	1,670	11.64%	62,637,381	31,415,898	11.82%	32,408,162	12.97%	19,406	6.00	777	91.96%
2023-06	1,248	8.70%	47,026,808	23,012,689	8.66%	24,536,294	9.82%	19,660	7.00	769	92.86%
2023-07	808	5.63%	32,852,030	15,831,072	5.95%	16,988,440	6.80%	21,025	8.00	761	94.24%
2023-08	125	0.87%	5,748,531	2,390,457	0.90%	2,723,462	1.09%	21,788	9.00	743	96.77%
2023-09	150	1.05%	6,750,664	2,762,951	1.04%	3,270,476	1.31%	21,803	10.00	738	97.70%
2023-10	163	1.14%	7,780,772	3,129,402	1.18%	3,759,027	1.50%	23,062	11.00	736	97.42%
2023-11	116	0.81%	5,467,523	2,208,499	0.83%	2,668,441	1.07%	23,004	12.00	747	96.56%
2023-12	129	0.90%	6,241,616	2,533,575	0.95%	3,174,409	1.27%	24,608	13.00	730	96.56%
2024-01	155	1.08%	7,476,500	3,071,577	1.16%	3,886,100	1.55%	25,072	14.00	755	97.80%
2024-02	273	1.90%	12,807,780	5,296,723	1.99%	6,912,553	2.77%	25,321	15.00	749	98.36%
2024-03	166	1.16%	8,036,390	3,408,977	1.28%	4,501,358	1.80%	27,117	16.00	749	98.67%
2024-04	66	0.46%	3,206,114	1,375,839	0.52%	1,744,782	0.70%	26,436	17.00	741	100.10%
Total:	14,353	100.00%	554,395,543	265,853,169	100.00%	249,930,086	100.00%	17,413	5.42	764	91.91%

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