StratMaker (142915)

GM Financial Automobile Leasing Trust 2020-2

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.90% / -

Total # of Leases

12,564

WA Orginal Term (OT)

40.67

Acquisition Cost (AC)

$ 488,228,579

WA Remaining Term (RT)

4.89

Rep. Period Securitization Value (SV)

$ 249,565,021

WA Seasoning

35.78

Rep. Period End Actual SV (ESV)

$ 216,926,976

WA FICO (non-zero)

763

Total Base Residual Value (BRV)

$ 234,109,358

WA Lease to Value (LTV)

92.01%

Average BRV

$ 18,633

Base Residual as % of ESV

107.92%

Base Residual as % of Vehicle Value

43.93%

Minimum Discount Rate

6.75%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

12,564

Acquisition Cost (AC)

$ 488,228,579

Rep. Period Securitization Value (SV)

$ 249,565,021

Rep. Period End Actual SV (ESV)

$ 216,926,976

Total Base Residual Value (BRV)

$ 234,109,358

Average BRV

$ 18,633

Base Residual as % of ESV

107.92%

Base Residual as % of Vehicle Value

43.93%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.90% / -

WA Orginal Term (OT)

40.67

WA Remaining Term (RT)

4.89

WA Seasoning

35.78

WA FICO (non-zero)

763

WA Lease to Value (LTV)

92.01%

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	174	1.38%	3,323,514	1,618,390	0.69%	1,503,391	0.69%	8,640	3.84	775	80.95%
$20,000 - $24,999	1,502	11.95%	34,273,784	15,669,352	6.69%	13,930,444	6.42%	9,275	3.76	767	87.18%
$25,000 - $29,999	2,233	17.77%	61,831,242	28,814,489	12.31%	26,051,361	12.01%	11,667	3.99	760	90.93%
$30,000 - $39,999	3,547	28.23%	122,045,350	58,640,221	25.05%	54,065,479	24.92%	15,243	4.66	767	92.62%
$40,000 - $49,999	2,748	21.87%	123,249,834	61,082,883	26.09%	55,904,909	25.77%	20,344	4.73	762	90.64%
$50,000 - $59,999	1,492	11.88%	80,951,525	39,133,401	16.72%	37,079,371	17.09%	24,852	5.74	763	93.16%
$60,000 - $69,999	465	3.70%	29,755,973	14,442,217	6.17%	14,694,203	6.77%	31,600	6.03	763	95.34%
$70,000 - $79,999	215	1.71%	16,007,343	7,601,036	3.25%	6,996,248	3.23%	32,541	6.00	765	94.75%
$80,000 - $89,999	124	0.99%	10,481,722	4,670,154	1.99%	4,442,369	2.05%	35,826	5.39	738	95.83%
$90,000 - $99,999	43	0.34%	4,065,251	1,651,743	0.71%	1,447,947	0.67%	33,673	6.68	742	101.59%
Over $100,000	21	0.17%	2,243,038	785,473	0.34%	811,254	0.37%	38,631	6.68	742	109.06%
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,663	13.24%	63,684,201	30,424,317	13.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	472	3.76%	10,299,268	4,353,751	1.86%	4,454,110	2.05%	9,437	2.52	757	88.90%
$10,000 - $14,999	3,219	25.62%	87,630,340	38,869,804	16.60%	40,860,382	18.84%	12,694	3.90	760	92.06%
$15,000 - $19,999	2,666	21.22%	95,216,934	43,174,963	18.44%	45,800,340	21.11%	17,179	4.50	769	92.48%
$20,000 - $24,999	1,986	15.81%	86,992,476	41,561,114	17.75%	44,502,758	20.52%	22,408	5.10	769	91.15%
$25,000 - $29,999	1,159	9.22%	57,147,534	29,585,998	12.64%	31,566,716	14.55%	27,236	5.26	760	92.24%
$30,000 - $39,999	1,151	9.16%	67,732,360	36,264,636	15.49%	38,837,654	17.90%	33,743	5.75	759	91.96%
$40,000 - $49,999	231	1.84%	18,033,431	9,131,512	3.90%	9,995,929	4.61%	43,272	5.96	762	93.73%
$50,000 - $59,999	16	0.13%	1,400,221	693,295	0.30%	847,062	0.39%	52,941	9.14	720	96.83%
$60,000 - $69,999	1	0.01%	91,814	49,968	0.02%	62,025	0.03%	62,025	16.00	715	113.85%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

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	944	7.51%	21,392,115	8,820,259	3.77%	7,625,467	3.52%	8,078	4.04	751	90.78%
$10,000 - $14,999	4,104	32.66%	117,449,233	51,883,314	22.16%	48,457,207	22.34%	11,807	4.54	760	93.16%
$15,000 - $19,999	3,012	23.97%	116,203,788	52,075,820	22.24%	48,714,194	22.46%	16,173	5.24	767	92.52%
$20,000 - $24,999	2,091	16.64%	94,279,643	46,613,743	19.91%	42,745,901	19.71%	20,443	4.85	771	90.97%
$25,000 - $29,999	1,222	9.73%	62,233,373	33,380,260	14.26%	30,747,750	14.17%	25,162	5.21	757	91.91%
$30,000 - $39,999	1,043	8.30%	65,040,807	35,049,083	14.97%	32,873,277	15.15%	31,518	4.98	762	91.48%
$40,000 - $49,999	147	1.17%	11,559,861	6,236,424	2.66%	5,710,271	2.63%	38,845	4.06	762	90.96%
$50,000 - $59,999	1	0.01%	69,760	50,455	0.02%	52,910	0.02%	52,910	7.00	772	88.42%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	15	0.12%	553,351	252,507	0.11%	215,807	0.10%	14,387	3.51	476	96.56%
500 - 549	72	0.57%	2,775,324	1,197,725	0.51%	1,117,974	0.52%	15,527	5.68	527	94.81%
550 - 599	176	1.40%	6,733,959	3,080,198	1.32%	3,114,762	1.44%	17,698	6.12	579	93.94%
600 - 649	591	4.70%	23,184,534	10,663,255	4.55%	10,445,430	4.82%	17,674	5.32	631	94.06%
650 - 699	1,714	13.64%	66,664,712	31,228,235	13.34%	29,545,233	13.62%	17,238	5.22	678	93.72%
700 - 749	2,661	21.18%	104,600,860	50,175,794	21.43%	46,739,486	21.55%	17,565	4.82	724	92.90%
750 - 799	2,587	20.59%	100,361,315	48,503,305	20.72%	44,654,537	20.59%	17,261	4.83	774	91.80%
800+	4,734	37.68%	182,866,405	88,772,193	37.92%	80,880,545	37.28%	17,085	4.74	841	90.60%
NA	14	0.11%	488,120	236,146	0.10%	213,202	0.10%	15,229	2.96	0	86.87%
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	59	0.47%	2,470,284	1,523,090	0.65%	1,156,410	0.53%	19,600	1.51	753	81.90%
25 - 36	379	3.02%	13,116,708	6,988,720	2.99%	4,851,938	2.24%	12,802	1.14	766	84.79%
37 - 39	10,103	80.41%	378,584,378	186,751,687	79.77%	166,490,599	76.75%	16,479	3.65	768	90.84%
40 - 48	2,023	16.10%	94,057,210	38,845,861	16.59%	44,428,029	20.48%	21,961	10.05	744	97.42%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,167	9.29%	45,793,984	22,176,099	9.47%	8,444,272	3.89%	7,236	0.00	739	87.96%
1 - 12	10,745	85.52%	411,291,021	198,948,921	84.98%	191,953,652	88.49%	17,864	4.30	765	91.63%
13 - 24	652	5.19%	31,143,574	12,984,338	5.55%	16,529,052	7.62%	25,351	14.25	750	98.42%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

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	6	0.05%	241,767	146,418	0.06%	164,107	0.08%	27,351	5.82	760	82.37%
21 - 25	56	0.45%	2,442,258	1,493,942	0.64%	1,123,256	0.52%	20,058	1.22	747	82.71%
26 - 30	10	0.08%	483,478	271,511	0.12%	223,686	0.10%	22,369	2.64	751	81.92%
31 - 35	5,555	44.21%	211,661,088	104,578,071	44.67%	108,992,315	50.24%	19,621	6.50	769	92.50%
36+	6,937	55.21%	273,399,987	127,619,416	54.51%	106,423,612	49.06%	15,341	3.29	757	91.64%
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	11,924	94.91%	461,754,806	221,960,123	94.81%	203,592,572	93.85%	17,074	4.91	767	91.88%
1 - 15	224	1.78%	9,370,096	4,242,588	1.81%	4,787,437	2.21%	21,372	5.98	709	94.57%
16 - 30	298	2.37%	12,221,412	5,701,528	2.44%	6,147,412	2.83%	20,629	3.38	718	93.01%
31 - 60	83	0.66%	3,470,449	1,575,805	0.67%	1,705,089	0.79%	20,543	4.80	675	94.88%
61 - 90	18	0.14%	753,244	350,472	0.15%	388,601	0.18%	21,589	5.57	684	94.86%
91 - 120	17	0.14%	658,572	278,842	0.12%	305,865	0.14%	17,992	5.64	685	95.89%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	12,182	96.96%	473,350,128	227,639,458	97.24%	210,418,898	97.00%	17,273	4.83	768	91.86%
Stated, verified to Level 3²	382	3.04%	14,878,451	6,469,900	2.76%	6,508,078	3.00%	17,037	6.80	611	96.84%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	12,235	97.38%	475,312,502	228,452,304	97.58%	211,249,980	97.38%	17,266	4.85	768	91.90%
Stated, verified but not Level 4 or 5	329	2.62%	12,916,077	5,657,054	2.42%	5,676,996	2.62%	17,255	6.53	605	95.96%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

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%	197	1.57%	5,958,784	3,493,077	1.49%	3,085,711	1.42%	15,664	3.91	778	71.00%
75.00 - 99.99%	10,638	84.67%	405,968,600	200,200,992	85.52%	182,453,067	84.11%	17,151	4.49	767	89.93%
100.00 - 109.99%	1,381	10.99%	59,518,313	24,534,387	10.48%	24,798,380	11.43%	17,957	6.91	741	103.71%
110.00 - 119.99%	305	2.43%	14,604,387	5,165,585	2.21%	5,709,454	2.63%	18,720	8.85	724	114.01%
120.00 - 129.99%	41	0.33%	2,100,730	693,372	0.30%	850,322	0.39%	20,740	10.04	735	123.77%
130.00 - 139.99%	2	0.02%	77,765	21,945	0.01%	30,041	0.01%	15,021	9.51	814	135.16%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	27	0.21%	1,133,594	549,199	0.23%	566,505	0.26%	20,982	6.02	773	91.24%
Alaska	3	0.02%	97,559	43,206	0.02%	45,801	0.02%	15,267	3.87	669	92.83%
Arizona	116	0.92%	4,888,206	2,287,411	0.98%	2,311,424	1.07%	19,926	5.90	767	91.94%
Arkansas	11	0.09%	494,485	210,115	0.09%	216,904	0.10%	19,719	6.95	813	89.47%
California	411	3.27%	18,153,738	8,639,230	3.69%	8,330,084	3.84%	20,268	6.45	751	91.70%
Colorado	98	0.78%	4,276,902	2,214,257	0.95%	2,091,932	0.96%	21,346	6.09	756	91.55%
Connecticut	240	1.91%	9,491,975	4,910,824	2.10%	4,514,124	2.08%	18,809	4.35	761	89.69%
Delaware	60	0.48%	2,167,063	1,007,152	0.43%	957,715	0.44%	15,962	5.51	766	92.79%
Florida	1,428	11.37%	57,148,525	26,743,878	11.42%	25,331,396	11.68%	17,739	5.35	771	92.18%
Georgia	63	0.50%	2,719,435	1,220,245	0.52%	1,127,853	0.52%	17,902	5.20	742	92.55%
Hawaii	7	0.06%	246,429	114,102	0.05%	110,994	0.05%	15,856	4.52	776	91.11%
Idaho	11	0.09%	498,780	241,737	0.10%	247,686	0.11%	22,517	8.07	740	95.50%
Illinois	414	3.30%	17,256,967	7,784,598	3.33%	6,970,921	3.21%	16,838	4.77	770	94.48%
Indiana	426	3.39%	15,364,686	7,394,969	3.16%	6,886,222	3.17%	16,165	4.94	767	91.76%
Iowa	80	0.64%	2,879,954	1,405,018	0.60%	1,437,664	0.66%	17,971	5.24	781	94.64%
Kansas	18	0.14%	620,226	297,115	0.13%	266,189	0.12%	14,788	4.40	768	92.13%
Kentucky	71	0.57%	2,869,875	1,323,717	0.57%	1,278,710	0.59%	18,010	5.29	746	92.93%
Louisiana	33	0.26%	1,521,252	710,287	0.30%	659,304	0.30%	19,979	5.62	797	95.63%
Maine	70	0.56%	2,581,083	1,254,074	0.54%	1,156,884	0.53%	16,527	5.12	759	94.89%
Maryland	77	0.61%	3,372,900	1,518,322	0.65%	1,390,553	0.64%	18,059	6.64	753	95.80%
Massachusetts	324	2.58%	12,724,052	6,676,686	2.85%	6,080,263	2.80%	18,766	4.36	752	88.64%
Michigan	1,139	9.07%	41,183,555	20,790,750	8.88%	17,716,324	8.17%	15,554	3.50	760	87.62%
Minnesota	159	1.27%	5,926,250	2,901,783	1.24%	2,511,997	1.16%	15,799	3.91	770	93.34%
Mississippi	11	0.09%	492,350	211,236	0.09%	200,544	0.09%	18,231	6.51	771	94.88%
Missouri	56	0.45%	2,156,456	989,054	0.42%	895,118	0.41%	15,984	5.23	774	92.52%
Montana	12	0.10%	594,515	293,866	0.13%	287,668	0.13%	23,972	5.91	751	95.30%
Nebraska	62	0.49%	2,290,524	1,156,286	0.49%	1,091,267	0.50%	17,601	4.95	755	92.11%
Nevada	49	0.39%	2,129,493	877,218	0.37%	860,061	0.40%	17,552	7.15	758	94.84%
New Hampshire	109	0.87%	4,101,787	2,057,872	0.88%	1,919,307	0.88%	17,608	5.78	749	91.42%
New Jersey	1,190	9.47%	45,915,630	22,077,623	9.43%	20,171,872	9.30%	16,951	4.40	763	92.40%
New Mexico	11	0.09%	462,500	211,137	0.09%	214,289	0.10%	19,481	6.27	719	90.24%
New York	2,315	18.43%	86,503,800	42,312,504	18.07%	38,970,095	17.96%	16,834	3.87	765	92.07%
North Carolina	134	1.07%	5,709,520	2,792,793	1.19%	2,664,161	1.23%	19,882	5.75	756	92.70%
North Dakota	30	0.24%	1,197,208	632,069	0.27%	560,940	0.26%	18,698	4.09	759	93.60%
Ohio	1,130	8.99%	39,647,719	18,717,807	8.00%	17,039,307	7.85%	15,079	4.54	766	92.20%
Oklahoma	18	0.14%	769,406	330,256	0.14%	315,188	0.15%	17,510	5.37	749	96.63%
Oregon	10	0.08%	359,933	169,884	0.07%	136,500	0.06%	13,650	5.00	804	84.60%
Pennsylvania	719	5.72%	25,239,216	12,521,252	5.35%	11,152,717	5.14%	15,511	4.17	771	89.78%
Rhode Island	94	0.75%	3,270,057	1,744,986	0.75%	1,589,636	0.73%	16,911	4.16	756	88.02%
South Carolina	79	0.63%	3,111,971	1,407,021	0.60%	1,316,208	0.61%	16,661	6.25	770	93.92%
South Dakota	27	0.21%	1,157,399	581,857	0.25%	537,476	0.25%	19,907	4.01	752	94.70%
Tennessee	47	0.37%	2,190,717	1,016,265	0.43%	991,476	0.46%	21,095	6.51	773	92.37%
Texas	638	5.08%	32,269,955	13,420,351	5.73%	14,017,691	6.46%	21,971	8.23	747	97.77%
Utah	25	0.20%	1,095,387	549,505	0.23%	550,959	0.25%	22,038	6.57	751	91.91%
Vermont	67	0.53%	2,338,615	1,177,685	0.50%	1,063,551	0.49%	15,874	3.90	748	91.26%
Virginia	67	0.53%	3,112,191	1,403,270	0.60%	1,295,500	0.60%	19,336	7.03	775	95.02%
Washington	58	0.46%	2,584,107	1,229,126	0.53%	1,282,650	0.59%	22,115	6.68	774	90.16%
West Virginia	16	0.13%	647,481	330,955	0.14%	253,817	0.12%	15,864	4.82	752	91.28%
Wisconsin	299	2.38%	11,003,157	5,549,941	2.37%	5,220,780	2.41%	17,461	4.96	770	91.39%
Wyoming	3	0.02%	155,435	72,589	0.03%	74,809	0.03%	24,936	2.60	791	97.40%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	2	0.02%	104,562	36,277	0.02%	45,938	0.02%	22,969	11.15	686	101.26%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	12,550	99.89%	487,740,459	233,873,212	99.90%	216,713,774	99.90%	17,268	4.89	764	92.01%
NA	14	0.11%	488,120	236,146	0.10%	213,202	0.10%	15,229	2.96	0	86.87%
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	659	5.25%	31,755,798	11,949,734	5.10%	11,912,300	5.49%	18,076	6.60	765	93.14%
Truck	1,995	15.88%	92,074,715	52,889,829	22.59%	47,526,529	21.91%	23,823	4.74	749	91.32%
SUV	9,910	78.88%	364,398,066	169,269,795	72.30%	157,488,147	72.60%	15,892	4.81	767	92.13%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

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	2,132	16.97%	89,969,956	47,480,196	20.28%	44,609,855	20.56%	20,924	4.92	763	90.77%
GMC: Buick	1,662	13.23%	51,624,723	24,991,269	10.68%	22,703,295	10.47%	13,660	3.95	782	89.67%
GMC: Cadillac	2,702	21.51%	142,183,525	60,336,751	25.77%	57,310,058	26.42%	21,210	5.87	768	92.49%
GMC: Chevrolet	6,068	48.30%	204,450,375	101,301,143	43.27%	92,303,768	42.55%	15,212	4.50	756	92.88%
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:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

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	-	-	-	-	-	-	-	-	-	-	-
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	0.02%	67,713	32,789	0.01%	0	0.00%	0	0.00	0	0.00%
2022-02	1	0.01%	65,593	39,091	0.02%	0	0.00%	0	0.00	0	0.00%
2022-03	3	0.02%	111,047	63,727	0.03%	0	0.00%	0	0.00	0	0.00%
2022-04	2	0.02%	104,592	57,387	0.02%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.01%	28,080	17,898	0.01%	0	0.00%	0	0.00	0	0.00%
2022-06	4	0.03%	127,423	76,173	0.03%	13,642	0.01%	3,411	0.00	837	84.07%
2022-07	13	0.10%	546,314	262,785	0.11%	130,657	0.06%	10,051	0.00	730	87.93%
2022-08	17	0.14%	661,299	323,955	0.14%	126,034	0.06%	7,414	0.00	748	86.18%
2022-09	29	0.23%	1,147,583	530,089	0.23%	239,653	0.11%	8,264	0.00	720	86.48%
2022-10	112	0.89%	4,658,199	2,261,928	0.97%	986,343	0.45%	8,807	0.00	752	86.97%
2022-11	158	1.26%	5,971,818	2,892,655	1.24%	1,385,234	0.64%	8,767	0.00	735	86.25%
2022-12	808	6.43%	31,413,651	15,228,806	6.50%	5,562,709	2.56%	6,885	0.00	739	88.68%
2023-01	1,947	15.50%	73,204,461	35,052,392	14.97%	29,070,814	13.40%	14,931	1.00	758	89.23%
2023-02	1,361	10.83%	51,910,310	24,977,335	10.67%	22,390,678	10.32%	16,452	2.00	767	90.24%
2023-03	1,526	12.15%	57,077,051	28,014,532	11.97%	25,843,005	11.91%	16,935	3.00	771	90.54%
2023-04	1,644	13.09%	60,570,350	30,372,090	12.97%	29,738,807	13.71%	18,089	4.00	768	90.92%
2023-05	1,608	12.80%	60,277,605	30,236,949	12.92%	30,204,118	13.92%	18,784	5.00	777	91.91%
2023-06	1,222	9.73%	46,086,640	22,585,254	9.65%	23,358,026	10.77%	19,115	6.00	769	92.67%
2023-07	786	6.26%	31,824,159	15,352,671	6.56%	16,543,392	7.63%	21,048	7.00	762	94.12%
2023-08	121	0.96%	5,585,444	2,320,355	0.99%	2,599,422	1.20%	21,483	8.00	743	96.55%
2023-09	148	1.18%	6,678,975	2,737,814	1.17%	3,098,207	1.43%	20,934	9.00	738	97.43%
2023-10	160	1.27%	7,593,943	3,054,472	1.30%	3,594,340	1.66%	22,465	10.00	737	97.17%
2023-11	111	0.88%	5,251,073	2,123,595	0.91%	2,491,227	1.15%	22,443	11.00	747	96.27%
2023-12	126	1.00%	6,066,594	2,478,957	1.06%	3,021,616	1.39%	23,981	12.00	730	96.45%
2024-01	152	1.21%	7,319,059	3,010,699	1.29%	3,683,913	1.70%	24,236	13.00	757	97.61%
2024-02	271	2.16%	12,746,569	5,272,193	2.25%	6,777,981	3.12%	25,011	14.00	748	98.36%
2024-03	166	1.32%	8,036,390	3,408,977	1.46%	4,354,854	2.01%	26,234	15.00	750	98.58%
2024-04	63	0.50%	3,041,555	1,292,469	0.55%	1,712,305	0.79%	27,179	16.00	741	100.07%
Total:	12,564	100.00%	488,228,579	234,109,358	100.00%	216,926,976	100.00%	17,266	4.89	763	92.01%

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