StratMaker (142927)

GM Financial Automobile Leasing Trust 2021-2

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.88% / -

Total # of Leases

29,016

WA Orginal Term (OT)

37.96

Acquisition Cost (AC)

$ 1,105,792,701

WA Remaining Term (RT)

10.74

Rep. Period Securitization Value (SV)

$ 676,283,281

WA Seasoning

27.22

Rep. Period End Actual SV (ESV)

$ 640,875,597

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 589,177,902

WA Lease to Value (LTV)

91.72%

Average BRV

$ 20,305

Base Residual as % of ESV

91.93%

Base Residual as % of Vehicle Value

48.53%

Minimum Discount Rate

6.50%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

29,016

Acquisition Cost (AC)

$ 1,105,792,701

Rep. Period Securitization Value (SV)

$ 676,283,281

Rep. Period End Actual SV (ESV)

$ 640,875,597

Total Base Residual Value (BRV)

$ 589,177,902

Average BRV

$ 20,305

Base Residual as % of ESV

91.93%

Base Residual as % of Vehicle Value

48.53%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.88% / -

WA Orginal Term (OT)

37.96

WA Remaining Term (RT)

10.74

WA Seasoning

27.22

WA FICO (non-zero)

770

WA Lease to Value (LTV)

91.72%

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	429	1.48%	8,131,611	4,244,031	0.72%	4,189,879	0.65%	9,767	7.72	765	80.46%
$20,000 - $24,999	3,384	11.66%	77,195,876	38,503,722	6.54%	40,659,859	6.34%	12,015	9.47	769	87.65%
$25,000 - $29,999	5,346	18.42%	147,523,009	74,244,072	12.60%	78,946,692	12.32%	14,767	9.85	774	89.95%
$30,000 - $39,999	9,428	32.49%	324,462,449	178,543,448	30.30%	189,226,145	29.53%	20,071	9.90	771	90.53%
$40,000 - $49,999	5,745	19.80%	256,521,425	141,603,393	24.03%	152,991,227	23.87%	26,630	10.49	771	90.90%
$50,000 - $59,999	2,812	9.69%	152,051,314	80,021,104	13.58%	89,455,518	13.96%	31,812	11.93	767	93.67%
$60,000 - $69,999	941	3.24%	60,323,962	32,068,702	5.44%	36,959,846	5.77%	39,277	13.09	766	95.81%
$70,000 - $79,999	396	1.36%	29,539,783	15,517,935	2.63%	17,943,179	2.80%	45,311	12.57	772	95.82%
$80,000 - $89,999	262	0.90%	22,061,599	11,049,089	1.88%	13,376,714	2.09%	51,056	13.32	769	98.41%
$90,000 - $99,999	131	0.45%	12,378,742	6,055,448	1.03%	7,247,181	1.13%	55,322	13.52	774	100.70%
Over $100,000	142	0.49%	15,602,932	7,326,957	1.24%	9,879,357	1.54%	69,573	16.25	762	106.69%
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,387	4.78%	49,434,026	26,936,209	4.57%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	292	1.01%	5,864,647	2,656,768	0.45%	2,801,437	0.44%	9,594	5.02	758	86.63%
$10,000 - $14,999	5,376	18.53%	133,965,332	62,805,967	10.66%	69,691,850	10.87%	12,964	8.13	769	89.23%
$15,000 - $19,999	6,550	22.57%	200,218,819	97,638,162	16.57%	112,614,525	17.57%	17,193	10.69	777	92.03%
$20,000 - $24,999	5,330	18.37%	198,403,185	107,875,863	18.31%	120,446,914	18.79%	22,598	9.55	773	89.92%
$25,000 - $29,999	4,676	16.12%	201,686,327	113,516,682	19.27%	127,929,721	19.96%	27,359	10.58	771	90.75%
$30,000 - $39,999	3,833	13.21%	198,204,242	113,206,118	19.21%	128,585,579	20.06%	33,547	11.68	764	92.53%
$40,000 - $49,999	1,002	3.45%	67,165,070	38,013,964	6.45%	44,401,233	6.93%	44,313	12.60	767	93.44%
$50,000 - $59,999	329	1.13%	26,251,041	14,261,534	2.42%	17,924,920	2.80%	54,483	14.93	774	98.25%
$60,000 - $69,999	156	0.54%	14,989,071	7,853,485	1.33%	10,124,784	1.58%	64,902	15.26	772	101.06%
$70,000 - $79,999	75	0.26%	8,339,610	3,911,081	0.66%	5,507,468	0.86%	73,433	17.23	752	105.84%
$80,000 - $89,999	10	0.03%	1,271,333	502,068	0.09%	847,167	0.13%	84,717	21.77	750	118.27%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

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	1,225	4.22%	26,757,186	11,364,197	1.93%	12,656,637	1.97%	10,332	10.10	752	92.13%
$10,000 - $14,999	8,766	30.21%	240,375,424	112,807,211	19.15%	123,598,601	19.29%	14,100	10.34	770	91.65%
$15,000 - $19,999	5,549	19.12%	195,488,809	95,166,809	16.15%	105,710,274	16.49%	19,050	11.53	775	92.32%
$20,000 - $24,999	6,129	21.12%	245,337,916	137,634,092	23.36%	146,711,293	22.89%	23,937	9.84	773	90.15%
$25,000 - $29,999	3,878	13.37%	179,519,522	105,568,289	17.92%	112,214,359	17.51%	28,936	10.29	769	90.85%
$30,000 - $39,999	2,681	9.24%	152,898,399	90,492,750	15.36%	97,453,840	15.21%	36,350	11.43	764	92.13%
$40,000 - $49,999	602	2.07%	47,025,105	26,126,557	4.43%	30,621,894	4.78%	50,867	12.70	773	95.86%
$50,000 - $59,999	182	0.63%	17,953,605	9,762,408	1.66%	11,626,979	1.81%	63,885	13.48	771	100.14%
$60,000 - $69,999	4	0.01%	436,736	255,588	0.04%	281,720	0.04%	70,430	5.73	802	99.48%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	29	0.10%	915,670	477,313	0.08%	515,237	0.08%	17,767	8.99	479	89.59%
500 - 549	120	0.41%	4,126,697	2,104,610	0.36%	2,398,165	0.37%	19,985	10.02	530	91.38%
550 - 599	288	0.99%	10,529,962	5,434,503	0.92%	6,108,324	0.95%	21,209	10.92	580	91.74%
600 - 649	1,117	3.85%	42,230,125	21,554,363	3.66%	24,413,177	3.81%	21,856	10.79	630	92.97%
650 - 699	3,348	11.54%	129,537,469	68,038,471	11.55%	75,482,117	11.78%	22,545	11.22	679	93.38%
700 - 749	5,754	19.83%	223,269,481	119,090,601	20.21%	130,115,862	20.30%	22,613	11.07	726	93.02%
750 - 799	6,297	21.70%	243,617,925	131,382,574	22.30%	142,982,244	22.31%	22,706	10.81	775	91.96%
800+	12,015	41.41%	450,236,053	240,387,974	40.80%	258,111,103	40.27%	21,482	10.41	840	90.34%
NA	48	0.17%	1,329,320	707,494	0.12%	749,368	0.12%	15,612	9.28	0	87.90%
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	737	2.54%	23,453,353	16,450,940	2.79%	12,253,324	1.91%	16,626	0.75	765	83.08%
25 - 36	14,646	50.48%	535,516,494	305,246,657	51.81%	318,885,737	49.76%	21,773	8.81	776	88.66%
37 - 39	11,730	40.43%	451,227,524	227,760,250	38.66%	255,377,732	39.85%	21,771	11.75	768	94.23%
40 - 48	1,903	6.56%	95,595,330	39,720,055	6.74%	54,358,804	8.48%	28,565	19.59	750	99.83%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,345	4.64%	46,166,708	25,809,172	4.38%	14,168,857	2.21%	10,534	0.00	758	86.03%
1 - 12	18,135	62.50%	669,782,963	367,106,889	62.31%	384,738,600	60.03%	21,215	7.91	774	89.63%
13 - 24	9,318	32.11%	378,158,701	191,353,642	32.48%	234,468,065	36.59%	25,163	15.59	765	95.15%
25 - 36	218	0.75%	11,684,329	4,908,200	0.83%	7,500,075	1.17%	34,404	25.00	752	102.21%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

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	0.02%	170,719	126,903	0.02%	133,805	0.02%	22,301	5.15	759	80.54%
21 - 25	12,437	42.86%	486,599,498	264,076,418	44.82%	305,333,960	47.64%	24,550	13.83	770	92.78%
26 - 30	9,563	32.96%	360,430,899	192,923,035	32.74%	215,164,454	33.57%	22,500	9.99	772	90.64%
31 - 35	4,520	15.58%	164,625,092	86,021,682	14.60%	85,447,995	13.33%	18,904	5.02	773	91.08%
36+	2,490	8.58%	93,966,493	46,029,863	7.81%	34,795,384	5.43%	13,974	2.43	757	90.66%
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	27,528	94.87%	1,044,491,125	557,574,478	94.64%	603,457,818	94.16%	21,922	10.74	774	91.57%
1 - 15	942	3.25%	38,847,415	20,150,899	3.42%	23,826,237	3.72%	25,293	10.92	729	93.65%
16 - 30	331	1.14%	13,511,649	6,986,482	1.19%	8,284,505	1.29%	25,029	10.59	715	93.58%
31 - 60	159	0.55%	6,412,747	3,216,090	0.55%	3,792,687	0.59%	23,853	10.71	688	95.23%
61 - 90	37	0.13%	1,812,523	892,113	0.15%	1,103,603	0.17%	29,827	13.25	687	101.04%
91 - 120	19	0.07%	717,243	357,839	0.06%	410,747	0.06%	21,618	9.68	701	97.10%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	28,328	97.63%	1,080,094,547	576,399,139	97.83%	626,142,427	97.70%	22,103	10.72	774	91.64%
Stated, verified to Level 3²	688	2.37%	25,698,154	12,778,762	2.17%	14,733,171	2.30%	21,414	11.71	620	95.14%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	28,347	97.69%	1,081,323,392	576,776,145	97.90%	626,730,479	97.79%	22,109	10.73	774	91.67%
Stated, verified but not Level 4 or 5	669	2.31%	24,469,309	12,401,756	2.10%	14,145,118	2.21%	21,144	11.17	612	93.76%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	1	0.00%	29,586	27,702	0.00%	28,156	0.00%	28,156	16.00	876	48.84%
50.00 - 74.99%	689	2.37%	20,139,232	11,517,987	1.95%	11,362,539	1.77%	16,491	8.34	790	69.97%
75.00 - 99.99%	24,959	86.02%	928,416,917	507,521,549	86.14%	541,133,829	84.44%	21,681	10.18	773	89.87%
100.00 - 109.99%	2,781	9.58%	126,886,831	58,351,271	9.90%	71,828,912	11.21%	25,828	13.97	754	103.58%
110.00 - 119.99%	487	1.68%	24,830,246	9,778,746	1.66%	13,500,022	2.11%	27,721	16.67	735	114.08%
120.00 - 129.99%	95	0.33%	5,345,543	1,936,822	0.33%	2,948,875	0.46%	31,041	17.39	753	123.59%
130.00 - 139.99%	4	0.01%	144,347	43,824	0.01%	73,264	0.01%	18,316	16.77	780	133.86%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	56	0.19%	2,466,963	1,259,355	0.21%	1,368,601	0.21%	24,439	13.13	761	93.09%
Alaska	5	0.02%	233,760	136,002	0.02%	118,618	0.02%	23,724	6.97	843	87.37%
Arizona	146	0.50%	6,207,334	3,086,452	0.52%	3,472,737	0.54%	23,786	11.95	780	93.72%
Arkansas	20	0.07%	1,023,221	461,224	0.08%	547,876	0.09%	27,394	13.08	807	95.00%
California	1,443	4.97%	58,129,828	31,005,494	5.26%	33,897,674	5.29%	23,491	10.36	769	90.14%
Colorado	137	0.47%	6,049,229	3,198,422	0.54%	3,705,402	0.58%	27,047	12.79	762	91.55%
Connecticut	299	1.03%	12,011,478	6,382,046	1.08%	7,069,798	1.10%	23,645	10.67	772	91.69%
Delaware	98	0.34%	3,591,962	1,871,745	0.32%	2,024,422	0.32%	20,657	11.45	766	91.15%
Florida	2,425	8.36%	97,523,396	48,970,780	8.31%	55,301,666	8.63%	22,805	12.25	774	93.82%
Georgia	128	0.44%	5,296,030	2,679,759	0.45%	3,017,541	0.47%	23,575	11.41	766	91.76%
Hawaii	10	0.03%	397,509	204,407	0.03%	243,332	0.04%	24,333	12.26	786	93.52%
Idaho	27	0.09%	1,183,371	680,015	0.12%	723,267	0.11%	26,788	10.91	764	90.65%
Illinois	631	2.17%	26,678,466	13,132,678	2.23%	14,911,428	2.33%	23,631	11.32	782	95.09%
Indiana	718	2.47%	27,294,499	14,578,543	2.47%	16,069,695	2.51%	22,381	11.06	769	92.35%
Iowa	133	0.46%	5,386,849	2,858,166	0.49%	3,200,121	0.50%	24,061	10.40	781	94.34%
Kansas	47	0.16%	2,148,786	1,133,961	0.19%	1,294,235	0.20%	27,537	11.06	796	93.67%
Kentucky	114	0.39%	4,556,920	2,395,891	0.41%	2,552,422	0.40%	22,390	12.79	760	92.92%
Louisiana	68	0.23%	3,452,500	1,746,696	0.30%	2,036,427	0.32%	29,947	13.13	765	95.87%
Maine	179	0.62%	7,093,210	3,843,056	0.65%	4,221,000	0.66%	23,581	11.51	761	94.97%
Maryland	97	0.33%	4,202,828	2,028,865	0.34%	2,327,161	0.36%	23,991	12.23	769	96.58%
Massachusetts	634	2.19%	25,077,920	13,861,955	2.35%	15,126,110	2.36%	23,858	11.20	759	91.18%
Michigan	7,349	25.33%	254,802,362	148,960,832	25.28%	151,246,614	23.60%	20,581	8.68	770	86.86%
Minnesota	367	1.26%	14,494,891	7,763,230	1.32%	8,381,668	1.31%	22,838	10.34	774	94.42%
Mississippi	19	0.07%	762,860	371,176	0.06%	443,662	0.07%	23,351	12.28	785	92.98%
Missouri	93	0.32%	3,725,934	2,027,145	0.34%	2,189,077	0.34%	23,538	9.98	763	91.04%
Montana	24	0.08%	1,168,120	679,281	0.12%	690,146	0.11%	28,756	8.75	763	91.67%
Nebraska	122	0.42%	4,940,999	2,647,100	0.45%	2,886,991	0.45%	23,664	10.88	788	92.71%
Nevada	136	0.47%	5,848,689	2,820,352	0.48%	3,156,729	0.49%	23,211	13.14	772	94.24%
New Hampshire	246	0.85%	9,962,958	5,346,062	0.91%	5,886,558	0.92%	23,929	12.36	767	93.16%
New Jersey	2,015	6.94%	77,215,962	39,373,433	6.68%	44,243,312	6.90%	21,957	11.38	768	93.84%
New Mexico	11	0.04%	449,529	218,528	0.04%	249,362	0.04%	22,669	10.79	773	91.23%
New York	4,682	16.14%	171,462,123	90,927,791	15.43%	98,974,648	15.44%	21,139	10.43	774	92.96%
North Carolina	212	0.73%	9,113,089	4,638,237	0.79%	5,228,756	0.82%	24,664	11.71	773	93.48%
North Dakota	67	0.23%	2,861,036	1,576,492	0.27%	1,732,678	0.27%	25,861	10.84	778	93.76%
Ohio	2,257	7.78%	80,529,206	41,582,228	7.06%	45,867,822	7.16%	20,322	10.86	770	93.14%
Oklahoma	21	0.07%	1,006,415	540,496	0.09%	606,448	0.09%	28,878	10.20	768	88.76%
Oregon	51	0.18%	1,856,026	972,398	0.17%	1,011,813	0.16%	19,839	8.78	790	83.12%
Pennsylvania	1,352	4.66%	48,207,385	25,603,017	4.35%	27,988,225	4.37%	20,701	11.08	775	90.53%
Rhode Island	163	0.56%	6,257,929	3,366,205	0.57%	3,678,931	0.57%	22,570	11.42	764	91.71%
South Carolina	151	0.52%	6,321,200	3,192,762	0.54%	3,511,028	0.55%	23,252	12.57	780	93.26%
South Dakota	64	0.22%	2,694,168	1,459,170	0.25%	1,596,788	0.25%	24,950	11.47	770	94.83%
Tennessee	98	0.34%	4,355,824	2,247,791	0.38%	2,417,084	0.38%	24,664	10.55	778	91.25%
Texas	1,108	3.82%	58,063,224	26,332,304	4.47%	32,512,551	5.07%	29,343	14.66	756	99.02%
Utah	45	0.16%	2,030,900	1,051,722	0.18%	1,271,045	0.20%	28,245	14.21	776	95.23%
Vermont	138	0.48%	5,053,395	2,688,786	0.46%	2,850,252	0.44%	20,654	10.05	767	93.93%
Virginia	105	0.36%	4,338,867	2,133,403	0.36%	2,383,843	0.37%	22,703	13.02	770	95.46%
Washington	116	0.40%	5,500,027	2,725,430	0.46%	3,108,814	0.49%	26,800	13.14	784	93.25%
West Virginia	34	0.12%	1,381,847	767,021	0.13%	856,662	0.13%	25,196	13.17	774	90.70%
Wisconsin	532	1.83%	20,357,759	11,107,719	1.89%	12,050,963	1.88%	22,652	11.09	771	92.02%
Wyoming	13	0.04%	654,644	350,383	0.06%	410,688	0.06%	31,591	11.97	749	92.58%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	10	0.03%	369,270	191,898	0.03%	212,910	0.03%	21,291	8.88	772	88.49%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	28,968	99.83%	1,104,463,381	588,470,408	99.88%	640,126,230	99.88%	22,098	10.75	771	91.72%
NA	48	0.17%	1,329,320	707,494	0.12%	749,368	0.12%	15,612	9.28	0	87.90%
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,744	6.01%	62,766,017	27,980,840	4.75%	32,362,764	5.05%	18,557	11.57	781	88.72%
Truck	5,087	17.53%	232,301,757	144,283,969	24.49%	150,590,336	23.50%	29,603	10.89	759	91.85%
SUV	22,185	76.46%	810,724,927	416,913,092	70.76%	457,922,498	71.45%	20,641	10.64	773	91.89%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

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	4,662	16.07%	201,245,360	112,385,627	19.07%	121,554,852	18.97%	26,074	10.85	770	91.31%
GMC: Buick	3,106	10.70%	96,291,548	49,477,825	8.40%	53,373,337	8.33%	17,184	10.18	789	89.88%
GMC: Cadillac	4,220	14.54%	226,663,054	103,689,269	17.60%	121,762,331	19.00%	28,854	12.47	776	93.27%
GMC: Chevrolet	17,028	58.68%	581,592,739	323,625,180	54.93%	344,185,078	53.71%	20,213	10.18	766	91.60%
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:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-09	1	0.00%	17,370	7,752	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	-	-	-	-	-	-	-	-	-	-	-
2021-12	-	-	-	-	-	-	-	-	-	-	-
2022-01	-	-	-	-	-	-	-	-	-	-	-
2022-02	2	0.01%	67,522	22,496	0.00%	0	0.00%	0	0.00	0	0.00%
2022-03	1	0.00%	34,521	18,511	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	1	0.00%	26,532	15,859	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.00%	60,496	24,012	0.00%	24,012	0.00%	24,012	0.00	633	88.61%
2022-06	3	0.01%	84,956	40,922	0.01%	17,429	0.00%	5,810	0.00	681	100.56%
2022-07	7	0.02%	215,932	121,300	0.02%	86,703	0.01%	12,386	0.00	754	75.66%
2022-08	11	0.04%	389,606	219,860	0.04%	102,528	0.02%	9,321	0.00	719	84.31%
2022-09	28	0.10%	998,351	520,253	0.09%	244,245	0.04%	8,723	0.00	683	87.34%
2022-10	59	0.20%	2,163,949	1,131,054	0.19%	494,552	0.08%	8,382	0.00	704	89.30%
2022-11	193	0.67%	6,604,555	3,550,747	0.60%	1,536,904	0.24%	7,963	0.00	764	87.99%
2022-12	1,037	3.57%	35,452,365	20,107,206	3.41%	11,662,484	1.82%	11,246	0.00	761	85.66%
2023-01	1,590	5.48%	54,143,034	30,879,378	5.24%	25,858,810	4.03%	16,263	1.00	764	86.07%
2023-02	834	2.87%	30,135,814	15,884,855	2.70%	13,728,675	2.14%	16,461	2.00	769	89.69%
2023-03	873	3.01%	32,074,592	16,889,032	2.87%	15,926,091	2.49%	18,243	3.00	774	89.76%
2023-04	594	2.05%	21,912,432	11,206,637	1.90%	11,098,859	1.73%	18,685	4.00	773	91.73%
2023-05	1,078	3.72%	39,281,318	20,885,036	3.54%	21,230,904	3.31%	19,695	5.00	775	90.57%
2023-06	1,372	4.73%	50,164,154	26,605,789	4.52%	27,862,653	4.35%	20,308	6.00	772	90.80%
2023-07	1,251	4.31%	45,249,368	24,870,585	4.22%	26,660,137	4.16%	21,311	7.00	773	89.72%
2023-08	2,190	7.55%	79,262,592	43,118,237	7.32%	46,419,073	7.24%	21,196	8.00	774	89.70%
2023-09	2,134	7.35%	78,880,747	43,028,247	7.30%	46,982,517	7.33%	22,016	9.00	777	89.78%
2023-10	2,057	7.09%	78,662,417	43,283,173	7.35%	47,753,658	7.45%	23,215	10.00	775	89.68%
2023-11	2,067	7.12%	79,399,206	44,527,674	7.56%	49,670,144	7.75%	24,030	11.00	780	89.69%
2023-12	2,096	7.22%	80,667,845	45,957,447	7.80%	51,547,079	8.04%	24,593	12.00	775	89.55%
2024-01	2,139	7.37%	80,447,128	44,632,707	7.58%	51,059,334	7.97%	23,871	13.00	772	90.56%
2024-02	1,990	6.86%	79,225,486	39,832,959	6.76%	47,828,954	7.46%	24,035	14.00	768	95.11%
2024-03	1,954	6.73%	77,904,778	40,034,229	6.79%	48,131,157	7.51%	24,632	15.00	767	95.83%
2024-04	2,019	6.96%	78,502,415	41,208,939	6.99%	50,377,899	7.86%	24,952	16.00	767	95.51%
2024-05	82	0.28%	3,962,079	1,624,911	0.28%	2,190,390	0.34%	26,712	17.00	762	97.62%
2024-06	101	0.35%	4,779,483	1,997,031	0.34%	2,685,184	0.42%	26,586	18.00	749	98.55%
2024-07	111	0.38%	5,312,530	2,118,467	0.36%	2,977,213	0.46%	26,822	19.00	758	97.46%
2024-08	157	0.54%	7,714,904	3,172,617	0.54%	4,455,898	0.70%	28,382	20.00	743	99.46%
2024-09	141	0.49%	6,948,154	2,916,638	0.50%	4,175,776	0.65%	29,615	21.00	757	98.84%
2024-10	169	0.58%	9,125,652	3,785,733	0.64%	5,563,682	0.87%	32,921	22.00	741	101.98%
2024-11	232	0.80%	12,137,500	5,038,283	0.86%	7,471,774	1.17%	32,206	23.00	744	100.52%
2024-12	223	0.77%	12,098,591	4,991,128	0.85%	7,550,804	1.18%	33,860	24.00	755	102.01%
2025-01	218	0.75%	11,684,329	4,908,200	0.83%	7,500,075	1.17%	34,404	25.00	752	102.21%
Total:	29,016	100.00%	1,105,792,701	589,177,902	100.00%	640,875,597	100.00%	22,087	10.74	770	91.72%

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