StratMaker (146090)

GM Financial Automobile Leasing Trust 2021-2

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

99.89% / -

Total # of Leases

27,639

WA Orginal Term (OT)

38.02

Acquisition Cost (AC)

$ 1,056,974,037

WA Remaining Term (RT)

10.09

Rep. Period Securitization Value (SV)

$ 640,148,012

WA Seasoning

27.93

Rep. Period End Actual SV (ESV)

$ 603,112,689

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 562,548,122

WA Lease to Value (LTV)

91.76%

Average BRV

$ 20,353

Base Residual as % of ESV

93.27%

Base Residual as % of Vehicle Value

48.54%

Minimum Discount Rate

6.50%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

27,639

Acquisition Cost (AC)

$ 1,056,974,037

Rep. Period Securitization Value (SV)

$ 640,148,012

Rep. Period End Actual SV (ESV)

$ 603,112,689

Total Base Residual Value (BRV)

$ 562,548,122

Average BRV

$ 20,353

Base Residual as % of ESV

93.27%

Base Residual as % of Vehicle Value

48.54%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.89% / -

WA Orginal Term (OT)

38.02

WA Remaining Term (RT)

10.09

WA Seasoning

27.93

WA FICO (non-zero)

771

WA Lease to Value (LTV)

91.76%

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	394	1.43%	7,474,926	3,887,220	0.69%	3,811,772	0.63%	9,675	7.37	765	80.62%
$20,000 - $24,999	3,184	11.52%	72,671,415	36,153,721	6.43%	37,811,783	6.27%	11,876	8.92	768	87.71%
$25,000 - $29,999	5,042	18.24%	139,181,786	69,923,335	12.43%	73,687,801	12.22%	14,615	9.28	775	90.01%
$30,000 - $39,999	8,958	32.41%	308,318,268	169,410,591	30.11%	177,577,864	29.44%	19,823	9.28	772	90.55%
$40,000 - $49,999	5,533	20.02%	247,115,018	136,352,728	24.24%	144,003,428	23.88%	26,026	9.84	770	90.93%
$50,000 - $59,999	2,718	9.83%	146,940,491	77,135,035	13.71%	85,003,185	14.09%	31,274	11.20	768	93.66%
$60,000 - $69,999	912	3.30%	58,455,961	31,104,983	5.53%	35,421,278	5.87%	38,839	12.28	766	95.92%
$70,000 - $79,999	381	1.38%	28,407,048	14,948,886	2.66%	17,075,986	2.83%	44,819	11.86	772	95.84%
$80,000 - $89,999	254	0.92%	21,402,175	10,726,599	1.91%	12,519,611	2.08%	49,290	12.51	770	98.16%
$90,000 - $99,999	124	0.45%	11,723,051	5,746,781	1.02%	6,705,909	1.11%	54,080	12.41	774	100.56%
Over $100,000	139	0.50%	15,283,896	7,158,243	1.27%	9,494,074	1.57%	68,303	15.18	763	106.50%
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,481	5.36%	54,213,386	29,276,563	5.20%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	333	1.20%	6,717,714	3,017,269	0.54%	3,201,383	0.53%	9,614	5.22	760	87.63%
$10,000 - $14,999	5,174	18.72%	129,742,984	60,896,739	10.83%	67,258,439	11.15%	12,999	7.79	770	89.35%
$15,000 - $19,999	6,164	22.30%	189,638,328	92,575,650	16.46%	105,880,443	17.56%	17,177	10.08	777	92.14%
$20,000 - $24,999	5,079	18.38%	190,682,831	103,316,257	18.37%	114,792,541	19.03%	22,601	9.07	773	89.98%
$25,000 - $29,999	4,430	16.03%	192,481,422	108,367,823	19.26%	121,176,861	20.09%	27,354	9.91	772	90.86%
$30,000 - $39,999	3,488	12.62%	181,393,562	103,759,592	18.44%	116,803,688	19.37%	33,487	10.93	763	92.54%
$40,000 - $49,999	970	3.51%	65,303,954	36,877,595	6.56%	42,781,663	7.09%	44,105	11.87	767	93.62%
$50,000 - $59,999	307	1.11%	24,749,881	13,489,006	2.40%	16,740,945	2.78%	54,531	14.01	773	98.32%
$60,000 - $69,999	144	0.52%	14,171,438	7,383,929	1.31%	9,368,908	1.55%	65,062	14.15	771	100.64%
$70,000 - $79,999	63	0.23%	7,095,797	3,282,463	0.58%	4,601,186	0.76%	73,035	16.59	757	107.18%
$80,000 - $89,999	6	0.02%	782,739	305,236	0.05%	506,633	0.08%	84,439	20.31	748	119.68%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

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	1,153	4.17%	25,222,607	10,688,005	1.90%	11,655,277	1.93%	10,109	9.51	753	92.16%
$10,000 - $14,999	8,307	30.06%	228,021,068	106,970,932	19.02%	115,748,204	19.19%	13,934	9.74	770	91.69%
$15,000 - $19,999	5,260	19.03%	185,889,449	90,187,953	16.03%	99,720,655	16.53%	18,958	10.91	775	92.41%
$20,000 - $24,999	5,872	21.25%	235,487,691	131,901,831	23.45%	137,564,434	22.81%	23,427	9.23	774	90.17%
$25,000 - $29,999	3,724	13.47%	172,769,788	101,401,592	18.03%	106,027,195	17.58%	28,471	9.61	770	90.89%
$30,000 - $39,999	2,559	9.26%	146,037,718	86,356,811	15.35%	92,207,579	15.29%	36,033	10.73	764	92.16%
$40,000 - $49,999	585	2.12%	45,822,737	25,396,045	4.51%	28,712,208	4.76%	49,081	11.89	774	95.81%
$50,000 - $59,999	175	0.63%	17,286,243	9,389,364	1.67%	11,197,603	1.86%	63,986	12.47	771	100.16%
$60,000 - $69,999	4	0.01%	436,736	255,588	0.05%	279,534	0.05%	69,884	5.16	802	99.47%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	27	0.10%	854,258	448,254	0.08%	418,951	0.07%	15,517	9.00	479	89.09%
500 - 549	116	0.42%	3,988,677	2,032,645	0.36%	2,195,303	0.36%	18,925	9.39	531	91.35%
550 - 599	276	1.00%	10,069,660	5,206,082	0.93%	5,771,452	0.96%	20,911	10.30	580	91.81%
600 - 649	1,080	3.91%	40,833,381	20,839,829	3.70%	22,881,810	3.79%	21,187	10.17	630	92.92%
650 - 699	3,182	11.51%	123,576,529	64,891,691	11.54%	71,353,994	11.83%	22,424	10.51	679	93.45%
700 - 749	5,468	19.78%	213,081,231	113,545,055	20.18%	122,105,669	20.25%	22,331	10.44	726	93.07%
750 - 799	6,023	21.79%	234,066,098	126,020,988	22.40%	134,422,157	22.29%	22,318	10.16	775	92.02%
800+	11,422	41.33%	429,238,851	228,887,376	40.69%	243,297,468	40.34%	21,301	9.76	840	90.37%
NA	45	0.16%	1,265,352	676,202	0.12%	665,886	0.11%	14,797	9.09	0	88.22%
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	547	1.98%	17,562,633	12,342,780	2.19%	9,638,497	1.60%	17,621	0.67	764	82.90%
25 - 36	13,974	50.56%	512,851,842	292,540,210	52.00%	299,708,551	49.69%	21,448	8.12	776	88.65%
37 - 39	11,270	40.78%	433,581,619	219,016,239	38.93%	241,792,731	40.09%	21,455	11.06	768	94.28%
40 - 48	1,848	6.69%	92,977,943	38,648,893	6.87%	51,972,910	8.62%	28,124	18.76	750	99.62%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,450	5.25%	50,538,878	28,198,792	5.01%	14,808,615	2.46%	10,213	0.00	762	85.74%
1 - 12	18,864	68.25%	700,419,057	384,464,056	68.34%	402,338,792	66.71%	21,328	7.90	774	89.76%
13 - 24	7,325	26.50%	306,016,103	149,885,274	26.64%	185,965,282	30.83%	25,388	15.64	763	96.57%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

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	9	0.03%	269,794	196,640	0.03%	197,625	0.03%	21,958	5.33	754	82.20%
21 - 25	8,294	30.01%	322,411,395	176,251,386	31.33%	201,987,230	33.49%	24,353	13.22	769	92.76%
26 - 30	11,652	42.16%	448,940,412	239,963,191	42.66%	268,952,876	44.59%	23,082	10.42	772	91.33%
31 - 35	5,071	18.35%	186,965,590	97,588,724	17.35%	96,574,740	16.01%	19,045	5.50	773	91.17%
36+	2,613	9.45%	98,386,846	48,548,182	8.63%	35,400,218	5.87%	13,548	2.33	758	90.99%
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	26,408	95.55%	1,005,519,704	536,135,532	95.30%	571,922,627	94.83%	21,657	10.07	774	91.60%
1 - 15	749	2.71%	31,534,905	16,351,732	2.91%	19,342,738	3.21%	25,825	10.61	716	94.44%
16 - 30	273	0.99%	10,972,113	5,593,323	0.99%	6,621,371	1.10%	24,254	10.04	701	94.06%
31 - 60	137	0.50%	5,776,731	2,878,895	0.51%	3,326,915	0.55%	24,284	9.46	697	95.67%
61 - 90	58	0.21%	2,535,282	1,252,643	0.22%	1,506,019	0.25%	25,966	11.52	691	98.00%
91 - 120	14	0.05%	635,301	335,998	0.06%	393,019	0.07%	28,073	11.73	676	96.53%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	26,977	97.60%	1,032,213,018	550,233,426	97.81%	589,307,978	97.71%	21,845	10.07	774	91.68%
Stated, verified to Level 3²	662	2.40%	24,761,019	12,314,696	2.19%	13,804,712	2.29%	20,853	10.95	620	95.09%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	26,994	97.67%	1,033,372,680	550,580,727	97.87%	589,884,014	97.81%	21,852	10.08	774	91.71%
Stated, verified but not Level 4 or 5	645	2.33%	23,601,357	11,967,395	2.13%	13,228,675	2.19%	20,510	10.55	613	93.79%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

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%	28,117	0.00%	28,117	15.00	876	48.84%
50.00 - 74.99%	646	2.34%	18,889,766	10,732,993	1.91%	10,564,546	1.75%	16,354	7.84	789	69.92%
75.00 - 99.99%	23,736	85.88%	885,685,276	483,772,314	86.00%	509,039,272	84.40%	21,446	9.55	773	89.91%
100.00 - 109.99%	2,693	9.74%	123,048,087	56,608,371	10.06%	68,104,283	11.29%	25,289	13.21	754	103.57%
110.00 - 119.99%	467	1.69%	23,955,808	9,473,628	1.68%	12,574,217	2.08%	26,926	15.73	735	114.00%
120.00 - 129.99%	92	0.33%	5,221,168	1,889,290	0.34%	2,731,344	0.45%	29,689	16.15	754	123.68%
130.00 - 139.99%	4	0.01%	144,347	43,824	0.01%	70,910	0.01%	17,728	15.80	781	133.89%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	50	0.18%	2,234,021	1,141,146	0.20%	1,325,665	0.22%	26,513	12.12	761	93.06%
Alaska	4	0.01%	189,992	110,199	0.02%	117,681	0.02%	29,420	6.05	843	87.33%
Arizona	143	0.52%	6,072,023	3,006,146	0.53%	3,370,657	0.56%	23,571	11.17	781	93.75%
Arkansas	21	0.08%	1,097,896	505,193	0.09%	574,999	0.10%	27,381	11.88	798	94.78%
California	1,378	4.99%	55,814,200	29,797,129	5.30%	31,755,778	5.27%	23,045	9.73	769	90.15%
Colorado	135	0.49%	5,936,573	3,149,525	0.56%	3,552,657	0.59%	26,316	12.07	763	91.61%
Connecticut	293	1.06%	11,742,872	6,226,661	1.11%	6,712,410	1.11%	22,909	9.98	772	91.71%
Delaware	94	0.34%	3,424,835	1,775,324	0.32%	1,939,510	0.32%	20,633	10.83	765	91.31%
Florida	2,327	8.42%	93,661,905	46,992,518	8.35%	52,516,824	8.71%	22,568	11.52	774	93.83%
Georgia	125	0.45%	5,210,239	2,634,737	0.47%	2,884,882	0.48%	23,079	10.63	769	91.83%
Hawaii	10	0.04%	397,509	204,407	0.04%	240,054	0.04%	24,005	11.25	786	93.48%
Idaho	25	0.09%	1,104,040	640,929	0.11%	660,208	0.11%	26,408	9.66	772	90.22%
Illinois	606	2.19%	25,767,471	12,695,115	2.26%	14,127,014	2.34%	23,312	10.62	782	95.15%
Indiana	689	2.49%	26,184,210	13,998,309	2.49%	15,211,855	2.52%	22,078	10.35	769	92.45%
Iowa	129	0.47%	5,264,862	2,805,618	0.50%	3,015,605	0.50%	23,377	9.82	781	94.27%
Kansas	46	0.17%	2,111,711	1,111,307	0.20%	1,170,579	0.19%	25,447	10.11	797	93.71%
Kentucky	103	0.37%	4,131,579	2,173,564	0.39%	2,410,896	0.40%	23,407	12.16	759	93.25%
Louisiana	64	0.23%	3,258,212	1,665,801	0.30%	1,903,316	0.32%	29,739	12.66	762	96.01%
Maine	172	0.62%	6,862,672	3,716,416	0.66%	3,830,985	0.64%	22,273	10.88	761	95.05%
Maryland	95	0.34%	4,151,628	1,994,952	0.35%	2,211,580	0.37%	23,280	11.69	767	96.70%
Massachusetts	611	2.21%	24,178,214	13,348,243	2.37%	14,152,469	2.35%	23,163	10.62	760	91.09%
Michigan	6,877	24.88%	239,630,203	139,794,923	24.85%	141,385,794	23.44%	20,559	8.07	770	86.87%
Minnesota	349	1.26%	13,744,979	7,372,691	1.31%	7,819,679	1.30%	22,406	9.73	774	94.34%
Mississippi	19	0.07%	762,860	371,176	0.07%	436,910	0.07%	22,995	11.27	785	92.95%
Missouri	87	0.31%	3,549,943	1,940,581	0.34%	1,943,972	0.32%	22,345	9.24	766	90.62%
Montana	22	0.08%	1,070,948	622,031	0.11%	669,481	0.11%	30,431	7.95	761	91.60%
Nebraska	115	0.42%	4,713,225	2,524,348	0.45%	2,691,084	0.45%	23,401	10.26	792	92.59%
Nevada	129	0.47%	5,522,847	2,647,020	0.47%	2,929,050	0.49%	22,706	12.30	773	94.05%
New Hampshire	234	0.85%	9,507,958	5,100,889	0.91%	5,478,649	0.91%	23,413	11.76	766	93.32%
New Jersey	1,949	7.05%	74,723,447	38,151,468	6.78%	42,407,935	7.03%	21,759	10.62	768	93.88%
New Mexico	11	0.04%	449,529	218,528	0.04%	226,062	0.04%	20,551	10.30	768	89.71%
New York	4,491	16.25%	164,782,862	87,381,190	15.53%	93,072,338	15.43%	20,724	9.82	773	93.04%
North Carolina	202	0.73%	8,736,743	4,450,020	0.79%	4,939,424	0.82%	24,453	11.04	773	93.46%
North Dakota	64	0.23%	2,749,038	1,511,329	0.27%	1,615,413	0.27%	25,241	9.95	781	93.49%
Ohio	2,154	7.79%	77,112,183	39,837,757	7.08%	43,161,155	7.16%	20,038	10.21	770	93.20%
Oklahoma	21	0.08%	1,006,415	540,496	0.10%	528,244	0.09%	25,154	9.68	764	89.27%
Oregon	47	0.17%	1,727,092	900,536	0.16%	884,497	0.15%	18,819	8.70	791	83.47%
Pennsylvania	1,294	4.68%	46,274,949	24,563,563	4.37%	26,332,582	4.37%	20,350	10.39	776	90.51%
Rhode Island	155	0.56%	5,995,527	3,228,081	0.57%	3,511,712	0.58%	22,656	10.75	763	91.85%
South Carolina	141	0.51%	5,955,377	3,007,030	0.53%	3,343,227	0.55%	23,711	11.83	779	93.13%
South Dakota	60	0.22%	2,567,286	1,395,751	0.25%	1,521,519	0.25%	25,359	10.82	771	94.75%
Tennessee	94	0.34%	4,177,899	2,152,359	0.38%	2,310,640	0.38%	24,581	9.32	776	90.74%
Texas	1,061	3.84%	55,711,555	25,181,403	4.48%	30,475,540	5.05%	28,723	14.02	756	99.04%
Utah	44	0.16%	1,999,910	1,037,336	0.18%	1,211,392	0.20%	27,532	13.62	778	95.33%
Vermont	130	0.47%	4,754,299	2,526,813	0.45%	2,748,193	0.46%	21,140	9.26	767	94.06%
Virginia	97	0.35%	4,015,307	1,962,897	0.35%	2,233,263	0.37%	23,023	12.73	771	95.41%
Washington	109	0.39%	5,193,146	2,569,662	0.46%	2,958,902	0.49%	27,146	12.51	782	93.34%
West Virginia	34	0.12%	1,365,538	753,464	0.13%	823,313	0.14%	24,215	12.77	776	91.00%
Wisconsin	506	1.83%	19,352,392	10,569,263	1.88%	11,152,013	1.85%	22,040	10.47	773	92.10%
Wyoming	13	0.05%	654,644	350,383	0.06%	405,279	0.07%	31,175	10.96	749	92.56%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	10	0.04%	369,270	191,898	0.03%	209,805	0.03%	20,980	7.90	773	88.47%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	27,594	99.84%	1,055,708,685	561,871,921	99.88%	602,446,803	99.89%	21,833	10.09	771	91.76%
NA	45	0.16%	1,265,352	676,202	0.12%	665,886	0.11%	14,797	9.09	0	88.22%
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,685	6.10%	60,592,345	27,071,379	4.81%	30,529,411	5.06%	18,118	10.90	781	88.76%
Truck	4,821	17.44%	220,865,826	137,046,622	24.36%	141,671,893	23.49%	29,386	10.21	760	91.89%
SUV	21,133	76.46%	775,515,866	398,430,120	70.83%	430,911,386	71.45%	20,390	10.00	773	91.93%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

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	4,430	16.03%	192,341,470	107,341,536	19.08%	114,597,550	19.00%	25,869	10.14	770	91.33%
GMC: Buick	2,947	10.66%	91,582,183	47,047,073	8.36%	50,516,802	8.38%	17,142	9.49	789	89.84%
GMC: Cadillac	4,093	14.81%	219,648,353	100,438,272	17.85%	116,162,306	19.26%	28,381	11.74	776	93.30%
GMC: Chevrolet	16,169	58.50%	553,402,031	307,721,241	54.70%	321,836,032	53.36%	19,905	9.57	766	91.66%
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:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-02	1	0.00%	38,890	23,735	0.00%	0	0.00%	0	0.00	0	0.00%
2022-03	-	-	-	-	-	-	-	-	-	-	-
2022-04	-	-	-	-	-	-	-	-	-	-	-
2022-05	1	0.00%	60,496	24,012	0.00%	0	0.00%	0	0.00	0	0.00%
2022-06	1	0.00%	38,101	17,429	0.00%	17,429	0.00%	17,429	0.00	681	100.56%
2022-07	3	0.01%	87,082	48,551	0.01%	34,968	0.01%	11,656	0.00	740	75.97%
2022-08	7	0.03%	232,476	144,857	0.03%	102,528	0.02%	14,647	0.00	719	84.31%
2022-09	16	0.06%	633,968	365,213	0.06%	191,718	0.03%	11,982	0.00	675	87.68%
2022-10	28	0.10%	982,596	537,664	0.10%	193,886	0.03%	6,924	0.00	755	89.23%
2022-11	90	0.33%	3,334,306	1,733,207	0.31%	789,548	0.13%	8,773	0.00	750	89.20%
2022-12	195	0.71%	6,964,463	3,797,490	0.68%	1,612,574	0.27%	8,270	0.00	760	86.74%
2023-01	1,100	3.98%	37,820,581	21,367,429	3.80%	11,865,966	1.97%	10,787	0.00	765	85.30%
2023-02	1,338	4.84%	46,574,485	25,891,774	4.60%	21,677,079	3.59%	16,201	1.00	760	86.89%
2023-03	796	2.88%	29,421,429	15,521,119	2.76%	13,280,164	2.20%	16,684	2.00	772	89.76%
2023-04	560	2.03%	20,844,149	10,683,281	1.90%	9,896,814	1.64%	17,673	3.00	774	91.73%
2023-05	1,040	3.76%	37,932,994	20,153,322	3.58%	19,739,483	3.27%	18,980	4.00	775	90.46%
2023-06	1,350	4.88%	49,382,644	26,207,711	4.66%	26,059,913	4.32%	19,304	5.00	772	90.61%
2023-07	1,245	4.50%	45,059,727	24,779,662	4.40%	25,879,051	4.29%	20,786	6.00	773	89.64%
2023-08	2,157	7.80%	77,872,420	42,382,837	7.53%	45,002,169	7.46%	20,863	7.00	775	89.64%
2023-09	2,104	7.61%	77,725,104	42,390,346	7.54%	45,561,892	7.55%	21,655	8.00	777	89.75%
2023-10	2,033	7.36%	77,645,624	42,725,537	7.60%	46,381,723	7.69%	22,814	9.00	775	89.61%
2023-11	2,044	7.40%	78,515,355	44,038,195	7.83%	48,542,495	8.05%	23,749	10.00	780	89.66%
2023-12	2,082	7.53%	79,988,551	45,573,054	8.10%	50,581,959	8.39%	24,295	11.00	775	89.52%
2024-01	2,123	7.68%	79,802,494	44,256,422	7.87%	49,736,050	8.25%	23,427	12.00	772	90.52%
2024-02	1,972	7.13%	78,452,394	39,423,717	7.01%	46,410,814	7.70%	23,535	13.00	768	95.09%
2024-03	1,928	6.98%	76,607,680	39,323,192	6.99%	47,171,307	7.82%	24,466	14.00	767	95.79%
2024-04	2,007	7.26%	77,994,570	40,946,503	7.28%	49,309,342	8.18%	24,569	15.00	767	95.49%
2024-05	81	0.29%	3,938,990	1,615,337	0.29%	2,121,660	0.35%	26,193	16.00	763	97.71%
2024-06	98	0.35%	4,642,478	1,940,282	0.34%	2,548,017	0.42%	26,000	17.00	752	98.07%
2024-07	110	0.40%	5,276,301	2,107,949	0.37%	2,889,886	0.48%	26,272	18.00	759	97.43%
2024-08	155	0.56%	7,589,066	3,104,472	0.55%	4,356,847	0.72%	28,109	19.00	743	99.40%
2024-09	140	0.51%	6,906,046	2,903,174	0.52%	4,117,067	0.68%	29,408	20.00	757	98.82%
2024-10	166	0.60%	8,940,044	3,701,911	0.66%	5,391,535	0.89%	32,479	21.00	742	101.66%
2024-11	231	0.84%	12,092,080	5,021,497	0.89%	7,215,185	1.20%	31,235	22.00	744	100.24%
2024-12	222	0.80%	12,030,191	4,957,172	0.88%	7,247,364	1.20%	32,646	23.00	756	101.58%
2025-01	215	0.78%	11,546,263	4,840,068	0.86%	7,186,258	1.19%	33,424	24.00	752	101.94%
Total:	27,639	100.00%	1,056,974,037	562,548,122	100.00%	603,112,689	100.00%	21,821	10.09	771	91.76%

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