StratMaker (146074)

GM Financial Automobile Leasing Trust 2021-1

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

99.84% / -

Total # of Leases

26,609

WA Orginal Term (OT)

38.28

Acquisition Cost (AC)

$ 993,906,544

WA Remaining Term (RT)

7.61

Rep. Period Securitization Value (SV)

$ 573,283,079

WA Seasoning

30.67

Rep. Period End Actual SV (ESV)

$ 529,338,708

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 519,387,135

WA Lease to Value (LTV)

91.04%

Average BRV

$ 19,519

Base Residual as % of ESV

98.12%

Base Residual as % of Vehicle Value

47.38%

Minimum Discount Rate

6.50%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

26,609

Acquisition Cost (AC)

$ 993,906,544

Rep. Period Securitization Value (SV)

$ 573,283,079

Rep. Period End Actual SV (ESV)

$ 529,338,708

Total Base Residual Value (BRV)

$ 519,387,135

Average BRV

$ 19,519

Base Residual as % of ESV

98.12%

Base Residual as % of Vehicle Value

47.38%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.84% / -

WA Orginal Term (OT)

38.28

WA Remaining Term (RT)

7.61

WA Seasoning

30.67

WA FICO (non-zero)

771

WA Lease to Value (LTV)

91.04%

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	418	1.57%	7,952,719	4,059,821	0.78%	3,785,127	0.72%	9,055	5.70	760	80.71%
$20,000 - $24,999	3,406	12.80%	77,686,234	37,445,100	7.21%	37,332,467	7.05%	10,961	6.93	766	88.03%
$25,000 - $29,999	5,054	18.99%	139,672,733	69,552,996	13.39%	70,119,449	13.25%	13,874	6.96	773	89.56%
$30,000 - $39,999	8,421	31.65%	289,578,701	156,211,636	30.08%	156,371,992	29.54%	18,569	6.98	771	90.24%
$40,000 - $49,999	5,320	19.99%	237,985,529	128,561,205	24.75%	130,298,377	24.62%	24,492	7.61	772	90.89%
$50,000 - $59,999	2,525	9.49%	136,285,937	70,294,923	13.53%	74,026,264	13.98%	29,317	8.94	770	93.01%
$60,000 - $69,999	823	3.09%	52,872,299	27,710,056	5.34%	29,536,365	5.58%	35,889	8.90	764	94.83%
$70,000 - $79,999	350	1.32%	26,216,916	13,707,961	2.64%	14,932,761	2.82%	42,665	9.24	781	93.78%
$80,000 - $89,999	206	0.77%	17,334,067	8,273,973	1.59%	9,142,313	1.73%	44,380	8.74	773	97.51%
$90,000 - $99,999	63	0.24%	5,922,111	2,594,979	0.50%	2,661,686	0.50%	42,249	8.09	772	100.03%
Over $100,000	23	0.09%	2,399,296	974,487	0.19%	1,131,908	0.21%	49,213	10.21	760	106.59%
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,969	7.40%	70,848,416	37,203,682	7.16%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	480	1.80%	9,864,027	4,376,053	0.84%	4,599,555	0.87%	9,582	4.38	755	88.42%
$10,000 - $14,999	5,945	22.34%	151,672,313	70,579,132	13.59%	76,566,541	14.46%	12,879	6.19	767	89.98%
$15,000 - $19,999	5,718	21.49%	181,180,742	87,943,283	16.93%	97,303,773	18.38%	17,017	7.51	776	91.63%
$20,000 - $24,999	5,097	19.16%	196,338,035	106,422,471	20.49%	115,212,519	21.77%	22,604	6.88	772	89.55%
$25,000 - $29,999	3,744	14.07%	169,440,087	93,003,553	17.91%	102,135,859	19.29%	27,280	7.97	773	91.04%
$30,000 - $39,999	2,750	10.33%	148,058,535	83,422,871	16.06%	91,932,839	17.37%	33,430	8.65	765	92.03%
$40,000 - $49,999	736	2.77%	52,411,856	28,747,319	5.53%	32,360,755	6.11%	43,968	9.04	771	92.42%
$50,000 - $59,999	156	0.59%	12,686,277	6,956,502	1.34%	8,320,898	1.57%	53,339	11.81	771	98.42%
$60,000 - $69,999	13	0.05%	1,305,643	683,771	0.13%	835,832	0.16%	64,295	11.35	781	101.64%
$70,000 - $79,999	1	0.00%	100,612	48,498	0.01%	70,138	0.01%	70,138	21.00	721	101.65%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

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	1,348	5.07%	29,437,397	12,508,432	2.41%	12,837,224	2.43%	9,523	7.47	752	91.36%
$10,000 - $14,999	8,516	32.00%	232,766,219	108,906,230	20.97%	111,216,161	21.01%	13,060	7.33	769	91.41%
$15,000 - $19,999	5,052	18.99%	179,184,000	87,043,468	16.76%	90,435,504	17.08%	17,901	8.18	774	91.44%
$20,000 - $24,999	5,863	22.03%	238,879,462	130,995,573	25.22%	131,935,902	24.92%	22,503	7.20	772	90.05%
$25,000 - $29,999	3,295	12.38%	156,406,315	89,941,036	17.32%	90,445,063	17.09%	27,449	7.62	772	90.62%
$30,000 - $39,999	2,071	7.78%	122,002,184	69,870,608	13.45%	71,160,975	13.44%	34,361	7.94	767	91.76%
$40,000 - $49,999	421	1.58%	31,695,323	17,865,193	3.44%	18,905,929	3.57%	44,907	8.02	781	92.47%
$50,000 - $59,999	43	0.16%	3,535,644	2,256,594	0.43%	2,401,951	0.45%	55,859	8.63	759	94.50%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	28	0.11%	961,320	471,287	0.09%	503,471	0.10%	17,981	6.15	477	89.76%
500 - 549	103	0.39%	3,391,025	1,710,664	0.33%	1,753,039	0.33%	17,020	6.23	526	91.19%
550 - 599	289	1.09%	10,049,421	5,001,413	0.96%	5,472,134	1.03%	18,935	7.80	579	92.75%
600 - 649	1,079	4.06%	40,230,386	20,239,010	3.90%	21,182,240	4.00%	19,631	7.75	630	92.37%
650 - 699	3,058	11.49%	113,494,423	58,927,055	11.35%	60,568,640	11.44%	19,807	7.70	678	92.43%
700 - 749	5,360	20.14%	203,341,868	106,389,594	20.48%	108,558,658	20.51%	20,253	7.85	725	92.31%
750 - 799	5,529	20.78%	207,731,656	109,660,475	21.11%	111,356,228	21.04%	20,140	7.62	774	91.02%
800+	11,108	41.75%	413,055,521	216,109,555	41.61%	219,092,637	41.39%	19,724	7.45	842	89.88%
NA	55	0.21%	1,650,924	878,082	0.17%	851,663	0.16%	15,485	8.22	0	87.95%
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	214	0.80%	6,845,366	4,757,134	0.92%	3,604,339	0.68%	16,843	0.80	765	82.44%
25 - 36	12,463	46.84%	444,370,455	251,765,917	48.47%	244,486,211	46.19%	19,617	5.77	774	88.22%
37 - 39	12,101	45.48%	454,967,599	225,769,956	43.47%	235,235,243	44.44%	19,439	8.18	772	92.80%
40 - 48	1,831	6.88%	87,723,123	37,094,128	7.14%	46,012,916	8.69%	25,130	14.98	748	97.67%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,888	7.10%	67,310,478	35,668,455	6.87%	18,914,090	3.57%	10,018	0.00	758	86.72%
1 - 12	23,576	88.60%	870,525,438	459,888,660	88.54%	478,114,772	90.32%	20,280	7.19	773	90.73%
13 - 24	1,145	4.30%	56,070,628	23,830,020	4.59%	32,309,847	6.10%	28,218	18.23	748	98.08%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

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	0.03%	285,044	195,880	0.04%	213,040	0.04%	26,630	4.70	715	81.36%
21 - 25	209	0.79%	6,670,561	4,626,242	0.89%	3,461,847	0.65%	16,564	0.64	768	82.64%
26 - 30	14,306	53.76%	536,309,804	284,184,319	54.72%	315,764,825	59.65%	22,072	9.77	772	91.08%
31 - 35	7,771	29.20%	285,698,429	150,005,469	28.88%	148,716,931	28.09%	19,137	5.21	772	90.96%
36+	4,315	16.22%	164,942,705	80,375,224	15.48%	61,182,066	11.56%	14,179	2.69	762	91.54%
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	25,348	95.26%	943,679,755	493,772,369	95.07%	500,556,906	94.56%	19,747	7.63	774	90.92%
1 - 15	732	2.75%	29,037,251	14,885,746	2.87%	16,780,976	3.17%	22,925	7.52	719	92.51%
16 - 30	350	1.32%	14,067,713	7,141,143	1.37%	7,997,789	1.51%	22,851	6.59	711	93.18%
31 - 60	128	0.48%	5,160,721	2,631,922	0.51%	2,926,619	0.55%	22,864	7.37	694	94.47%
61 - 90	42	0.16%	1,590,219	784,641	0.15%	881,488	0.17%	20,988	7.70	680	96.26%
91 - 120	9	0.03%	370,885	171,314	0.03%	194,930	0.04%	21,659	7.59	689	93.23%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	25,999	97.71%	972,140,653	508,758,747	97.95%	517,893,199	97.84%	19,920	7.60	774	90.97%
Stated, verified to Level 3²	610	2.29%	21,765,891	10,628,387	2.05%	11,445,509	2.16%	18,763	8.12	613	94.18%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	25,999	97.71%	972,578,573	508,926,352	97.99%	518,124,187	97.88%	19,929	7.60	774	90.99%
Stated, verified but not Level 4 or 5	610	2.29%	21,327,971	10,460,782	2.01%	11,214,522	2.12%	18,384	8.06	607	93.35%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

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%	617	2.32%	18,095,047	10,497,174	2.02%	9,806,240	1.85%	15,893	5.98	787	70.56%
75.00 - 99.99%	23,306	87.59%	858,814,656	457,934,977	88.17%	462,637,254	87.40%	19,851	7.34	773	89.73%
100.00 - 109.99%	2,283	8.58%	97,870,189	43,618,281	8.40%	48,211,306	9.11%	21,118	9.76	751	103.40%
110.00 - 119.99%	345	1.30%	16,392,418	6,405,402	1.23%	7,567,456	1.43%	21,935	11.55	732	113.82%
120.00 - 129.99%	57	0.21%	2,691,649	918,960	0.18%	1,098,978	0.21%	19,280	11.59	746	123.13%
130.00 - 139.99%	1	0.00%	42,584	12,341	0.00%	17,474	0.00%	17,474	10.00	750	131.39%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	31	0.12%	1,239,870	581,543	0.11%	598,560	0.11%	19,308	7.43	794	95.11%
Alaska	2	0.01%	110,544	61,044	0.01%	63,256	0.01%	31,628	4.40	746	90.42%
Arizona	184	0.69%	7,246,345	3,613,590	0.70%	3,669,980	0.69%	19,946	7.94	779	90.67%
Arkansas	7	0.03%	369,043	178,446	0.03%	171,465	0.03%	24,495	6.53	769	89.42%
California	1,265	4.75%	50,357,324	26,307,291	5.07%	26,924,536	5.09%	21,284	7.33	766	88.82%
Colorado	104	0.39%	4,108,486	2,129,886	0.41%	2,245,625	0.42%	21,593	8.72	774	91.00%
Connecticut	306	1.15%	12,204,025	6,529,687	1.26%	6,522,655	1.23%	21,316	7.01	771	90.72%
Delaware	67	0.25%	2,298,698	1,212,088	0.23%	1,241,681	0.23%	18,533	7.87	766	90.35%
Florida	2,118	7.96%	84,543,868	41,529,478	8.00%	43,771,268	8.27%	20,666	9.03	776	93.21%
Georgia	113	0.42%	4,875,879	2,429,949	0.47%	2,472,790	0.47%	21,883	7.24	770	93.09%
Hawaii	8	0.03%	341,361	175,349	0.03%	192,771	0.04%	24,096	8.10	772	95.06%
Idaho	24	0.09%	1,088,204	606,570	0.12%	617,882	0.12%	25,745	7.00	770	90.20%
Illinois	663	2.49%	28,005,673	13,528,048	2.60%	14,322,483	2.71%	21,603	8.36	783	94.24%
Indiana	633	2.38%	23,168,849	11,977,829	2.31%	12,306,017	2.32%	19,441	8.22	765	91.50%
Iowa	100	0.38%	4,256,712	2,162,231	0.42%	2,299,411	0.43%	22,994	8.50	781	95.43%
Kansas	36	0.14%	1,343,526	654,653	0.13%	645,687	0.12%	17,936	7.73	770	94.43%
Kentucky	97	0.36%	3,800,485	1,886,099	0.36%	2,048,738	0.39%	21,121	9.13	752	94.72%
Louisiana	55	0.21%	2,431,560	1,245,160	0.24%	1,360,936	0.26%	24,744	8.77	750	91.87%
Maine	134	0.50%	5,181,102	2,773,735	0.53%	2,777,444	0.52%	20,727	8.45	761	93.41%
Maryland	114	0.43%	4,862,900	2,191,015	0.42%	2,360,127	0.45%	20,703	8.80	781	95.01%
Massachusetts	604	2.27%	22,797,910	12,468,789	2.40%	12,571,780	2.37%	20,814	7.85	756	89.86%
Michigan	6,380	23.98%	219,655,000	124,511,833	23.97%	122,312,719	23.11%	19,171	6.21	767	86.91%
Minnesota	378	1.42%	14,714,242	7,750,046	1.49%	7,758,949	1.47%	20,526	7.50	777	93.53%
Mississippi	21	0.08%	823,004	446,859	0.09%	448,860	0.08%	21,374	8.44	786	85.80%
Missouri	95	0.36%	3,799,987	1,860,813	0.36%	1,885,603	0.36%	19,848	7.33	773	93.04%
Montana	15	0.06%	689,605	389,055	0.07%	365,753	0.07%	24,384	6.85	791	91.33%
Nebraska	131	0.49%	5,133,300	2,793,018	0.54%	2,922,382	0.55%	22,308	6.89	788	90.82%
Nevada	133	0.50%	5,360,632	2,636,365	0.51%	2,757,615	0.52%	20,734	8.81	764	92.55%
New Hampshire	194	0.73%	7,374,439	3,979,887	0.77%	3,964,932	0.75%	20,438	8.26	756	92.18%
New Jersey	1,871	7.03%	70,145,791	35,675,801	6.87%	36,824,165	6.96%	19,682	7.82	774	92.63%
New Mexico	20	0.08%	750,359	357,942	0.07%	347,792	0.07%	17,390	8.78	768	91.76%
New York	4,429	16.64%	160,982,732	84,058,708	16.18%	85,442,497	16.14%	19,292	7.38	775	92.32%
North Carolina	196	0.74%	7,948,043	4,034,787	0.78%	4,161,546	0.79%	21,232	8.15	775	91.30%
North Dakota	67	0.25%	2,762,336	1,499,948	0.29%	1,478,743	0.28%	22,071	6.08	792	92.86%
Ohio	2,308	8.67%	79,514,305	40,169,771	7.73%	40,508,505	7.65%	17,551	7.59	777	92.47%
Oklahoma	16	0.06%	685,951	324,957	0.06%	372,241	0.07%	23,265	8.35	756	88.50%
Oregon	36	0.14%	1,258,435	643,590	0.12%	688,178	0.13%	19,116	6.44	791	86.65%
Pennsylvania	1,372	5.16%	48,010,621	25,231,547	4.86%	25,520,761	4.82%	18,601	8.01	771	90.63%
Rhode Island	168	0.63%	5,731,609	3,102,709	0.60%	3,161,638	0.60%	18,819	7.72	751	88.88%
South Carolina	141	0.53%	5,834,510	3,000,261	0.58%	2,834,859	0.54%	20,105	7.80	786	91.45%
South Dakota	46	0.17%	1,866,155	995,217	0.19%	1,087,632	0.21%	23,644	9.52	778	93.78%
Tennessee	109	0.41%	4,514,556	2,260,073	0.44%	2,285,117	0.43%	20,964	8.30	776	93.07%
Texas	937	3.52%	47,688,935	21,751,102	4.19%	24,798,767	4.68%	26,466	10.57	759	96.61%
Utah	30	0.11%	1,320,370	703,314	0.14%	679,291	0.13%	22,643	9.87	786	88.35%
Vermont	111	0.42%	3,991,959	2,093,997	0.40%	2,128,888	0.40%	19,179	7.29	772	93.15%
Virginia	111	0.42%	4,806,988	2,344,614	0.45%	2,490,903	0.47%	22,441	8.20	774	93.15%
Washington	100	0.38%	4,388,670	2,217,061	0.43%	2,372,753	0.45%	23,728	9.10	765	89.64%
West Virginia	28	0.11%	1,201,701	627,151	0.12%	675,023	0.13%	24,108	8.45	780	93.44%
Wisconsin	487	1.83%	17,604,505	9,328,333	1.80%	9,477,320	1.79%	19,461	7.60	775	91.27%
Wyoming	7	0.03%	321,370	174,989	0.03%	193,023	0.04%	27,575	7.04	790	92.20%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	7	0.03%	394,070	180,908	0.03%	207,160	0.04%	29,594	9.71	763	90.15%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	26,554	99.79%	992,255,620	518,509,053	99.83%	528,487,045	99.84%	19,902	7.61	772	91.04%
NA	55	0.21%	1,650,924	878,082	0.17%	851,663	0.16%	15,485	8.22	0	87.95%
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,672	6.28%	60,851,047	27,030,852	5.20%	28,767,543	5.43%	17,205	8.27	782	87.67%
Truck	4,170	15.67%	191,017,551	116,744,670	22.48%	116,189,736	21.95%	27,863	7.85	758	91.68%
SUV	20,767	78.05%	742,037,946	375,611,613	72.32%	384,381,430	72.62%	18,509	7.49	774	91.10%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

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	4,236	15.92%	179,856,530	99,745,275	19.20%	100,705,329	19.02%	23,774	7.59	770	90.68%
GMC: Buick	3,419	12.85%	106,512,108	53,941,789	10.39%	55,418,743	10.47%	16,209	7.72	788	90.00%
GMC: Cadillac	3,939	14.80%	204,467,990	92,689,620	17.85%	100,388,952	18.96%	25,486	8.96	778	91.35%
GMC: Chevrolet	15,015	56.43%	503,069,916	273,010,451	52.56%	272,825,684	51.54%	18,170	7.10	765	91.27%
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:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-05	1	0.00%	44,652	26,483	0.01%	0	0.00%	0	0.00	0	0.00%
2021-06	-	-	-	-	-	-	-	-	-	-	-
2021-07	-	-	-	-	-	-	-	-	-	-	-
2021-08	-	-	-	-	-	-	-	-	-	-	-
2021-09	1	0.00%	29,149	12,978	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	-	-	-	-	-	-	-	-	-	-	-
2021-12	-	-	-	-	-	-	-	-	-	-	-
2022-01	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%	0	0.00%	0	0.00	0	0.00%
2022-06	1	0.00%	32,997	18,996	0.00%	18,996	0.00%	18,996	0.00	656	85.76%
2022-07	3	0.01%	105,455	58,527	0.01%	24,500	0.00%	8,167	0.00	788	79.74%
2022-08	11	0.04%	340,492	166,776	0.03%	89,041	0.02%	8,095	0.00	785	85.78%
2022-09	20	0.08%	733,711	390,465	0.08%	192,156	0.04%	9,608	0.00	697	82.97%
2022-10	45	0.17%	1,612,148	877,620	0.17%	287,217	0.05%	6,383	0.00	706	83.74%
2022-11	95	0.36%	3,663,399	1,970,241	0.38%	862,401	0.16%	9,078	0.00	741	87.07%
2022-12	245	0.92%	8,718,624	4,690,178	0.90%	2,207,928	0.42%	9,012	0.00	752	87.59%
2023-01	1,452	5.46%	51,524,116	27,214,100	5.24%	15,231,850	2.88%	10,490	0.00	761	86.70%
2023-02	1,866	7.01%	67,484,490	35,529,339	6.84%	29,300,971	5.54%	15,703	1.00	764	88.17%
2023-03	1,306	4.91%	47,984,068	25,219,079	4.86%	21,792,780	4.12%	16,687	2.00	771	90.04%
2023-04	949	3.57%	35,407,006	17,997,974	3.47%	16,802,512	3.17%	17,705	3.00	768	91.98%
2023-05	1,791	6.73%	65,908,763	34,783,098	6.70%	33,952,370	6.41%	18,957	4.00	776	90.75%
2023-06	2,240	8.42%	80,173,286	42,318,265	8.15%	43,184,137	8.16%	19,279	5.00	773	90.64%
2023-07	2,150	8.08%	76,096,144	41,702,319	8.03%	43,213,991	8.16%	20,100	6.00	773	89.36%
2023-08	2,438	9.16%	88,474,788	49,167,858	9.47%	51,880,100	9.80%	21,280	7.00	776	89.21%
2023-09	2,459	9.24%	90,623,303	50,723,559	9.77%	54,214,667	10.24%	22,047	8.00	778	89.51%
2023-10	2,318	8.71%	87,927,212	48,489,423	9.34%	53,060,832	10.02%	22,891	9.00	775	89.69%
2023-11	2,259	8.49%	84,746,670	41,410,074	7.97%	46,740,049	8.83%	20,691	10.00	771	92.38%
2023-12	2,096	7.88%	79,386,160	39,585,905	7.62%	45,247,420	8.55%	21,588	11.00	772	93.23%
2024-01	1,714	6.44%	66,695,771	33,131,506	6.38%	38,724,945	7.32%	22,593	12.00	770	94.43%
2024-02	76	0.29%	3,767,037	1,586,877	0.31%	1,993,662	0.38%	26,232	13.00	738	99.26%
2024-03	59	0.22%	2,772,219	1,131,264	0.22%	1,460,595	0.28%	24,756	14.00	740	101.41%
2024-04	18	0.07%	776,160	327,435	0.06%	432,833	0.08%	24,046	15.00	738	101.37%
2024-05	97	0.36%	4,532,428	1,981,882	0.38%	2,543,189	0.48%	26,218	16.00	754	98.26%
2024-06	139	0.52%	6,668,381	2,773,986	0.53%	3,637,794	0.69%	26,171	17.00	754	96.20%
2024-07	156	0.59%	7,478,866	3,211,740	0.62%	4,289,570	0.81%	27,497	18.00	749	97.08%
2024-08	245	0.92%	12,324,497	5,269,065	1.01%	7,227,153	1.37%	29,499	19.00	756	97.45%
2024-09	206	0.77%	10,234,541	4,430,744	0.85%	6,241,261	1.18%	30,297	20.00	740	98.01%
2024-10	148	0.56%	7,478,674	3,105,021	0.60%	4,464,353	0.84%	30,165	21.00	749	99.62%
2024-11	1	0.00%	37,824	12,006	0.00%	19,437	0.00%	19,437	22.00	798	114.39%
Total:	26,609	100.00%	993,906,544	519,387,135	100.00%	529,338,708	100.00%	19,893	7.61	771	91.04%

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