StratMaker (142923)

GM Financial Automobile Leasing Trust 2021-1

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.83% / -

Total # of Leases

28,414

WA Orginal Term (OT)

38.23

Acquisition Cost (AC)

$ 1,059,759,163

WA Remaining Term (RT)

8.22

Rep. Period Securitization Value (SV)

$ 616,392,273

WA Seasoning

30.00

Rep. Period End Actual SV (ESV)

$ 573,836,661

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 553,809,369

WA Lease to Value (LTV)

91.00%

Average BRV

$ 19,491

Base Residual as % of ESV

96.51%

Base Residual as % of Vehicle Value

47.35%

Minimum Discount Rate

6.50%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

28,414

Acquisition Cost (AC)

$ 1,059,759,163

Rep. Period Securitization Value (SV)

$ 616,392,273

Rep. Period End Actual SV (ESV)

$ 573,836,661

Total Base Residual Value (BRV)

$ 553,809,369

Average BRV

$ 19,491

Base Residual as % of ESV

96.51%

Base Residual as % of Vehicle Value

47.35%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.83% / -

WA Orginal Term (OT)

38.23

WA Remaining Term (RT)

8.22

WA Seasoning

30.00

WA FICO (non-zero)

771

WA Lease to Value (LTV)

91.00%

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	457	1.61%	8,687,492	4,440,155	0.80%	4,300,692	0.75%	9,411	6.14	758	80.70%
$20,000 - $24,999	3,642	12.82%	83,089,766	40,021,937	7.23%	41,239,086	7.19%	11,323	7.48	767	87.99%
$25,000 - $29,999	5,428	19.10%	149,985,588	74,750,672	13.50%	76,287,763	13.29%	14,054	7.56	773	89.53%
$30,000 - $39,999	9,005	31.69%	309,736,519	167,166,248	30.18%	170,242,345	29.67%	18,905	7.60	771	90.23%
$40,000 - $49,999	5,666	19.94%	253,397,116	136,927,411	24.72%	141,115,388	24.59%	24,906	8.24	772	90.87%
$50,000 - $59,999	2,664	9.38%	143,798,010	74,061,818	13.37%	79,479,770	13.85%	29,835	9.61	770	92.98%
$60,000 - $69,999	867	3.05%	55,635,991	29,203,862	5.27%	31,499,836	5.49%	36,332	9.58	764	94.82%
$70,000 - $79,999	370	1.30%	27,679,352	14,448,971	2.61%	15,713,735	2.74%	42,470	9.98	779	93.77%
$80,000 - $89,999	218	0.77%	18,357,398	8,757,284	1.58%	9,672,394	1.69%	44,369	9.32	772	97.37%
$90,000 - $99,999	72	0.25%	6,770,177	2,973,911	0.54%	3,064,743	0.53%	42,566	8.38	771	100.39%
Over $100,000	25	0.09%	2,621,755	1,057,100	0.19%	1,220,908	0.21%	48,836	10.70	765	106.55%
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,844	6.49%	67,343,944	35,189,786	6.35%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	463	1.63%	9,506,952	4,220,927	0.76%	4,424,828	0.77%	9,557	4.26	752	88.29%
$10,000 - $14,999	6,274	22.08%	158,716,673	73,806,145	13.33%	80,567,508	14.04%	12,841	6.61	767	89.82%
$15,000 - $19,999	6,289	22.13%	197,875,160	95,940,417	17.32%	107,129,847	18.67%	17,034	8.12	777	91.60%
$20,000 - $24,999	5,368	18.89%	204,900,486	111,363,198	20.11%	121,288,824	21.14%	22,595	7.40	771	89.50%
$25,000 - $29,999	4,130	14.54%	185,481,748	101,772,109	18.38%	112,599,010	19.62%	27,264	8.57	773	90.94%
$30,000 - $39,999	3,063	10.78%	164,041,898	92,228,520	16.65%	102,469,240	17.86%	33,454	9.36	766	91.99%
$40,000 - $49,999	782	2.75%	55,328,573	30,310,930	5.47%	34,429,137	6.00%	44,027	9.75	770	92.36%
$50,000 - $59,999	185	0.65%	14,973,815	8,145,846	1.47%	9,885,373	1.72%	53,434	12.66	771	98.26%
$60,000 - $69,999	14	0.05%	1,374,724	726,622	0.13%	901,717	0.16%	64,408	12.62	780	100.76%
$70,000 - $79,999	2	0.01%	215,191	104,870	0.02%	141,176	0.02%	70,588	16.05	763	103.52%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

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	1,445	5.09%	31,555,006	13,418,194	2.42%	14,246,758	2.48%	9,859	8.01	752	91.40%
$10,000 - $14,999	9,089	31.99%	248,138,741	116,098,593	20.96%	121,458,996	21.17%	13,363	7.92	770	91.38%
$15,000 - $19,999	5,424	19.09%	192,216,810	93,488,359	16.88%	98,197,888	17.11%	18,104	8.77	774	91.41%
$20,000 - $24,999	6,290	22.14%	255,981,054	140,495,220	25.37%	142,982,867	24.92%	22,732	7.83	772	90.01%
$25,000 - $29,999	3,474	12.23%	164,802,864	94,788,963	17.12%	97,717,189	17.03%	28,128	8.27	772	90.61%
$30,000 - $39,999	2,204	7.76%	129,870,523	74,361,157	13.43%	76,761,766	13.38%	34,828	8.54	767	91.65%
$40,000 - $49,999	444	1.56%	33,547,096	18,852,211	3.40%	19,988,720	3.48%	45,020	8.72	780	92.46%
$50,000 - $59,999	44	0.15%	3,647,069	2,306,671	0.42%	2,482,475	0.43%	56,420	9.43	758	94.82%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

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	0.09%	517,132	0.09%	17,832	6.98	477	89.55%
500 - 549	112	0.39%	3,641,864	1,837,224	0.33%	1,892,106	0.33%	16,894	6.88	526	91.28%
550 - 599	303	1.07%	10,486,091	5,223,529	0.94%	5,712,257	1.00%	18,852	8.52	579	92.61%
600 - 649	1,150	4.05%	42,655,137	21,514,432	3.88%	23,084,947	4.02%	20,074	8.40	630	92.45%
650 - 699	3,297	11.60%	122,183,306	63,374,599	11.44%	65,723,084	11.45%	19,934	8.33	678	92.40%
700 - 749	5,704	20.07%	215,941,157	112,880,251	20.38%	117,979,471	20.56%	20,684	8.46	725	92.24%
750 - 799	5,903	20.77%	221,644,783	117,122,581	21.15%	120,938,142	21.08%	20,488	8.21	774	90.94%
800+	11,858	41.73%	440,483,813	230,456,171	41.61%	237,018,672	41.30%	19,988	8.07	842	89.86%
NA	58	0.20%	1,722,584	912,572	0.16%	970,850	0.17%	16,739	8.24	0	87.92%
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	242	0.85%	7,691,800	5,351,139	0.97%	4,667,922	0.81%	19,289	0.65	767	82.86%
25 - 36	13,497	47.50%	480,636,016	271,842,348	49.09%	267,310,521	46.58%	19,805	6.41	774	88.22%
37 - 39	12,776	44.96%	480,575,239	238,258,151	43.02%	253,400,883	44.16%	19,834	8.85	772	92.80%
40 - 48	1,899	6.68%	90,856,108	38,357,731	6.93%	48,457,335	8.44%	25,517	15.68	748	97.73%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,768	6.22%	63,439,552	33,963,067	6.13%	17,625,416	3.07%	9,969	0.00	754	86.23%
1 - 12	23,751	83.59%	871,993,195	462,211,869	83.46%	483,319,059	84.23%	20,349	7.37	773	90.40%
13 - 24	2,895	10.19%	124,326,416	57,634,433	10.41%	72,892,186	12.70%	25,179	15.84	760	96.15%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

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%	144,288	100,635	0.02%	106,733	0.02%	21,347	4.85	765	80.07%
21 - 25	255	0.90%	8,289,960	5,667,338	1.02%	5,038,736	0.88%	19,760	1.51	770	83.80%
26 - 30	16,867	59.36%	630,067,163	333,551,172	60.23%	374,076,821	65.19%	22,178	10.38	772	91.06%
31 - 35	7,231	25.45%	264,849,802	138,667,850	25.04%	136,874,798	23.85%	18,929	4.87	771	90.95%
36+	4,056	14.27%	156,407,949	75,822,373	13.69%	57,739,572	10.06%	14,236	2.81	760	91.38%
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	26,898	94.66%	1,001,342,687	524,050,196	94.63%	540,157,207	94.13%	20,082	8.25	774	90.90%
1 - 15	959	3.38%	36,598,652	18,814,844	3.40%	21,250,118	3.70%	22,159	7.76	729	92.07%
16 - 30	371	1.31%	14,441,219	7,365,281	1.33%	8,358,505	1.46%	22,530	7.37	704	92.76%
31 - 60	149	0.52%	5,821,144	2,801,770	0.51%	3,187,192	0.56%	21,391	8.50	687	94.61%
61 - 90	29	0.10%	1,244,946	637,335	0.12%	715,774	0.12%	24,682	8.02	701	96.16%
91 - 120	8	0.03%	310,514	139,943	0.03%	167,865	0.03%	20,983	10.56	668	94.75%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	27,759	97.69%	1,036,526,102	542,444,170	97.95%	561,593,234	97.87%	20,231	8.21	774	90.93%
Stated, verified to Level 3²	655	2.31%	23,233,061	11,365,199	2.05%	12,243,427	2.13%	18,692	8.78	612	94.31%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	27,764	97.71%	1,037,102,917	542,702,409	97.99%	561,746,054	97.89%	20,233	8.21	774	90.95%
Stated, verified but not Level 4 or 5	650	2.29%	22,656,247	11,106,960	2.01%	12,090,607	2.11%	18,601	8.77	608	93.50%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

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%	665	2.34%	19,513,173	11,398,764	2.06%	10,882,080	1.90%	16,364	6.38	787	70.61%
75.00 - 99.99%	24,907	87.66%	916,695,842	488,641,927	88.23%	501,229,545	87.35%	20,124	7.96	773	89.69%
100.00 - 109.99%	2,407	8.47%	102,830,595	45,808,216	8.27%	52,170,862	9.09%	21,675	10.37	751	103.44%
110.00 - 119.99%	373	1.31%	17,756,761	6,955,103	1.26%	8,335,388	1.45%	22,347	12.13	732	113.88%
120.00 - 129.99%	61	0.21%	2,920,208	993,019	0.18%	1,201,375	0.21%	19,695	12.19	749	123.21%
130.00 - 139.99%	1	0.00%	42,584	12,341	0.00%	17,411	0.00%	17,411	11.00	750	131.39%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	39	0.14%	1,540,497	720,617	0.13%	662,503	0.12%	16,987	8.16	786	95.55%
Alaska	2	0.01%	110,544	61,044	0.01%	63,525	0.01%	31,762	5.43	746	90.44%
Arizona	191	0.67%	7,492,293	3,749,226	0.68%	4,016,899	0.70%	21,031	8.41	777	90.75%
Arkansas	8	0.03%	428,940	211,910	0.04%	173,930	0.03%	21,741	7.53	769	89.46%
California	1,373	4.83%	54,469,543	28,479,295	5.14%	28,912,763	5.04%	21,058	7.91	767	88.82%
Colorado	112	0.39%	4,447,038	2,306,018	0.42%	2,384,400	0.42%	21,289	9.35	774	91.09%
Connecticut	323	1.14%	12,970,018	6,952,828	1.26%	7,138,018	1.24%	22,099	7.54	772	90.81%
Delaware	70	0.25%	2,389,901	1,258,382	0.23%	1,342,244	0.23%	19,175	8.42	763	90.31%
Florida	2,245	7.90%	89,420,870	43,930,077	7.93%	47,207,109	8.23%	21,028	9.62	776	93.11%
Georgia	122	0.43%	5,227,054	2,620,762	0.47%	2,719,248	0.47%	22,289	7.90	771	92.48%
Hawaii	8	0.03%	341,361	175,349	0.03%	195,558	0.03%	24,445	8.97	772	95.06%
Idaho	24	0.08%	1,088,204	606,570	0.11%	657,444	0.11%	27,394	7.64	772	90.39%
Illinois	708	2.49%	29,652,580	14,319,600	2.59%	15,385,953	2.68%	21,732	9.01	781	94.38%
Indiana	686	2.41%	25,052,199	12,897,281	2.33%	13,378,733	2.33%	19,503	8.82	765	91.51%
Iowa	110	0.39%	4,674,632	2,385,356	0.43%	2,450,176	0.43%	22,274	9.24	781	95.33%
Kansas	37	0.13%	1,382,649	679,259	0.12%	736,211	0.13%	19,898	8.11	770	94.13%
Kentucky	103	0.36%	3,979,579	1,978,967	0.36%	2,133,726	0.37%	20,716	9.89	750	94.42%
Louisiana	58	0.20%	2,541,708	1,290,578	0.23%	1,409,989	0.25%	24,310	9.56	750	91.80%
Maine	144	0.51%	5,613,327	3,021,391	0.55%	3,072,103	0.54%	21,334	8.88	763	93.10%
Maryland	121	0.43%	5,278,288	2,381,600	0.43%	2,522,353	0.44%	20,846	9.30	785	95.14%
Massachusetts	646	2.27%	24,482,158	13,358,256	2.41%	13,717,074	2.39%	21,234	8.44	757	89.68%
Michigan	6,836	24.06%	234,819,942	133,094,786	24.03%	132,594,302	23.11%	19,396	6.83	766	86.87%
Minnesota	402	1.41%	15,653,216	8,239,632	1.49%	8,576,233	1.49%	21,334	8.04	775	93.59%
Mississippi	22	0.08%	862,474	467,619	0.08%	488,802	0.09%	22,218	8.79	789	86.58%
Missouri	103	0.36%	4,075,144	1,994,383	0.36%	2,046,912	0.36%	19,873	7.89	771	92.90%
Montana	16	0.06%	723,093	404,380	0.07%	422,848	0.07%	26,428	7.58	786	92.10%
Nebraska	139	0.49%	5,466,540	2,967,486	0.54%	3,036,695	0.53%	21,847	7.68	786	90.78%
Nevada	147	0.52%	5,955,802	2,926,385	0.53%	3,017,187	0.53%	20,525	9.39	765	92.27%
New Hampshire	208	0.73%	7,939,615	4,301,975	0.78%	4,386,192	0.76%	21,087	8.86	755	92.37%
New Jersey	2,001	7.04%	75,084,557	38,206,952	6.90%	39,853,120	6.95%	19,917	8.44	774	92.62%
New Mexico	21	0.07%	797,078	376,434	0.07%	387,584	0.07%	18,456	9.96	768	91.95%
New York	4,686	16.49%	169,948,604	88,709,561	16.02%	92,544,106	16.13%	19,749	8.01	775	92.27%
North Carolina	210	0.74%	8,468,073	4,299,014	0.78%	4,495,603	0.78%	21,408	8.82	777	91.31%
North Dakota	74	0.26%	2,985,592	1,605,248	0.29%	1,623,457	0.28%	21,939	6.78	790	92.42%
Ohio	2,477	8.72%	85,495,976	43,203,692	7.80%	44,682,791	7.79%	18,039	8.17	777	92.42%
Oklahoma	15	0.05%	662,339	312,915	0.06%	364,954	0.06%	24,330	9.65	759	88.81%
Oregon	39	0.14%	1,396,405	704,825	0.13%	694,501	0.12%	17,808	7.20	791	86.71%
Pennsylvania	1,465	5.16%	51,221,402	26,918,888	4.86%	27,942,856	4.87%	19,074	8.60	771	90.59%
Rhode Island	175	0.62%	6,004,616	3,253,237	0.59%	3,383,321	0.59%	19,333	8.49	752	88.78%
South Carolina	144	0.51%	5,936,751	3,040,423	0.55%	3,284,096	0.57%	22,806	8.20	786	91.57%
South Dakota	50	0.18%	2,022,761	1,073,819	0.19%	1,127,785	0.20%	22,556	10.32	779	93.79%
Tennessee	110	0.39%	4,546,313	2,276,648	0.41%	2,496,608	0.44%	22,696	8.75	775	93.06%
Texas	991	3.49%	50,353,766	22,972,352	4.15%	26,334,737	4.59%	26,574	11.34	760	96.61%
Utah	33	0.12%	1,470,061	764,714	0.14%	784,453	0.14%	23,771	10.01	779	88.23%
Vermont	117	0.41%	4,227,452	2,215,021	0.40%	2,334,656	0.41%	19,954	7.76	770	93.05%
Virginia	118	0.42%	5,082,366	2,477,199	0.45%	2,704,645	0.47%	22,921	8.81	774	93.27%
Washington	109	0.38%	4,829,356	2,455,816	0.44%	2,546,527	0.44%	23,363	9.65	766	89.53%
West Virginia	33	0.12%	1,389,601	726,409	0.13%	707,290	0.12%	21,433	9.19	780	93.19%
Wisconsin	529	1.86%	19,041,446	10,079,293	1.82%	10,288,325	1.79%	19,449	8.34	775	91.29%
Wyoming	7	0.02%	321,370	174,989	0.03%	195,098	0.03%	27,871	8.06	790	92.21%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	7	0.02%	394,070	180,908	0.03%	211,016	0.04%	30,145	10.69	763	90.18%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	28,356	99.80%	1,058,036,579	552,896,797	99.84%	572,865,811	99.83%	20,203	8.22	772	91.01%
NA	58	0.20%	1,722,584	912,572	0.16%	970,850	0.17%	16,739	8.24	0	87.92%
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,756	6.18%	63,953,681	28,382,144	5.12%	30,986,458	5.40%	17,646	8.90	782	87.71%
Truck	4,466	15.72%	203,802,262	124,480,960	22.48%	125,885,594	21.94%	28,188	8.46	758	91.52%
SUV	22,192	78.10%	792,003,220	400,946,266	72.40%	416,964,608	72.66%	18,789	8.10	774	91.09%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

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	4,538	15.97%	192,037,619	106,400,300	19.21%	109,469,340	19.08%	24,123	8.18	770	90.54%
GMC: Buick	3,625	12.76%	112,536,244	56,864,107	10.27%	59,936,529	10.44%	16,534	8.36	788	90.01%
GMC: Cadillac	4,175	14.69%	216,960,531	98,419,397	17.77%	107,057,615	18.66%	25,643	9.63	778	91.39%
GMC: Chevrolet	16,076	56.58%	538,224,770	292,125,565	52.75%	297,373,176	51.82%	18,498	7.71	765	91.23%
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:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-06	1	0.00%	41,478	24,017	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	-	-	-	-	-	-	-	-	-	-	-
2021-08	-	-	-	-	-	-	-	-	-	-	-
2021-09	-	-	-	-	-	-	-	-	-	-	-
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	-	-	-	-	-	-	-	-	-	-	-
2021-12	1	0.00%	43,191	22,088	0.00%	0	0.00%	0	0.00	0	0.00%
2022-01	1	0.00%	23,108	12,613	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	-	-	-	-	-	-	-	-	-	-	-
2022-04	1	0.00%	33,137	15,445	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	2	0.01%	67,269	44,290	0.01%	21,502	0.00%	10,751	0.00	846	76.43%
2022-06	4	0.01%	120,346	68,106	0.01%	18,996	0.00%	4,749	0.00	656	85.76%
2022-07	7	0.02%	204,415	108,847	0.02%	51,462	0.01%	7,352	0.00	762	79.61%
2022-08	18	0.06%	575,908	290,403	0.05%	155,463	0.03%	8,637	0.00	788	84.01%
2022-09	40	0.14%	1,578,052	828,355	0.15%	319,004	0.06%	7,975	0.00	712	83.81%
2022-10	108	0.38%	3,938,099	2,079,216	0.38%	820,902	0.14%	7,601	0.00	724	83.25%
2022-11	240	0.84%	8,899,395	4,848,582	0.88%	1,984,103	0.35%	8,267	0.00	751	86.29%
2022-12	1,332	4.69%	47,400,270	25,384,405	4.58%	14,253,983	2.48%	10,701	0.00	757	86.52%
2023-01	1,958	6.89%	69,308,489	36,577,644	6.60%	29,923,874	5.21%	15,283	1.00	768	87.41%
2023-02	1,368	4.81%	50,451,280	26,173,497	4.73%	23,593,027	4.11%	17,246	2.00	770	89.90%
2023-03	1,396	4.91%	51,111,675	26,786,865	4.84%	25,695,230	4.48%	18,406	3.00	771	90.11%
2023-04	1,008	3.55%	37,507,095	19,021,270	3.43%	18,692,212	3.26%	18,544	4.00	768	92.15%
2023-05	1,842	6.48%	67,818,457	35,751,641	6.46%	36,568,801	6.37%	19,853	5.00	775	90.86%
2023-06	2,274	8.00%	81,420,541	42,923,270	7.75%	44,948,945	7.83%	19,766	6.00	773	90.78%
2023-07	2,193	7.72%	77,641,804	42,579,416	7.69%	45,096,759	7.86%	20,564	7.00	773	89.44%
2023-08	2,473	8.70%	89,821,687	49,902,698	9.01%	53,555,546	9.33%	21,656	8.00	776	89.27%
2023-09	2,493	8.77%	91,892,545	51,441,312	9.29%	55,971,510	9.75%	22,451	9.00	777	89.55%
2023-10	2,350	8.27%	89,338,723	49,277,693	8.90%	54,196,170	9.44%	23,062	10.00	775	89.72%
2023-11	2,287	8.05%	85,781,666	41,925,099	7.57%	48,317,767	8.42%	21,127	11.00	771	92.38%
2023-12	2,121	7.46%	80,382,030	40,075,841	7.24%	46,759,218	8.15%	22,046	12.00	771	93.27%
2024-01	1,731	6.09%	67,283,661	33,412,574	6.03%	39,671,872	6.91%	22,918	13.00	770	94.47%
2024-02	77	0.27%	3,800,836	1,597,144	0.29%	2,044,374	0.36%	26,550	14.00	738	99.31%
2024-03	59	0.21%	2,782,791	1,133,499	0.20%	1,486,635	0.26%	25,197	15.00	741	101.70%
2024-04	19	0.07%	826,580	350,917	0.06%	438,887	0.08%	23,099	16.00	738	101.37%
2024-05	99	0.35%	4,621,215	2,025,127	0.37%	2,632,121	0.46%	26,587	17.00	755	98.15%
2024-06	141	0.50%	6,778,265	2,823,286	0.51%	3,787,947	0.66%	26,865	18.00	752	96.38%
2024-07	159	0.56%	7,600,165	3,265,495	0.59%	4,414,153	0.77%	27,762	19.00	749	97.08%
2024-08	248	0.87%	12,472,676	5,330,389	0.96%	7,383,682	1.29%	29,773	20.00	755	97.45%
2024-09	211	0.74%	10,514,369	4,535,852	0.82%	6,363,947	1.11%	30,161	21.00	739	98.06%
2024-10	151	0.53%	7,640,120	3,160,465	0.57%	4,648,777	0.81%	30,787	22.00	748	99.82%
2024-11	1	0.00%	37,824	12,006	0.00%	19,791	0.00%	19,791	23.00	798	114.39%
Total:	28,414	100.00%	1,059,759,163	553,809,369	100.00%	573,836,661	100.00%	20,196	8.22	771	91.00%

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