StratMaker (140147)

GM Financial Automobile Leasing Trust 2020-3

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.89% / -

Total # of Leases

22,817

WA Orginal Term (OT)

37.97

Acquisition Cost (AC)

$ 840,706,707

WA Remaining Term (RT)

6.10

Rep. Period Securitization Value (SV)

$ 476,240,064

WA Seasoning

31.87

Rep. Period End Actual SV (ESV)

$ 429,413,477

WA FICO (non-zero)

772

Total Base Residual Value (BRV)

$ 442,832,407

WA Lease to Value (LTV)

89.99%

Average BRV

$ 19,408

Base Residual as % of ESV

103.12%

Base Residual as % of Vehicle Value

47.19%

Minimum Discount Rate

6.75%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

22,817

Acquisition Cost (AC)

$ 840,706,707

Rep. Period Securitization Value (SV)

$ 476,240,064

Rep. Period End Actual SV (ESV)

$ 429,413,477

Total Base Residual Value (BRV)

$ 442,832,407

Average BRV

$ 19,408

Base Residual as % of ESV

103.12%

Base Residual as % of Vehicle Value

47.19%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.89% / -

WA Orginal Term (OT)

37.97

WA Remaining Term (RT)

6.10

WA Seasoning

31.87

WA FICO (non-zero)

772

WA Lease to Value (LTV)

89.99%

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	2	0.01%	27,494	20,671	0.00%	20,783	0.00%	10,392	4.04	783	54.75%
$15,000 - $19,999	413	1.81%	7,817,673	3,989,648	0.90%	3,668,589	0.85%	8,883	4.71	757	80.36%
$20,000 - $24,999	2,889	12.66%	65,960,775	31,956,495	7.22%	30,774,872	7.17%	10,652	5.61	767	87.17%
$25,000 - $29,999	4,436	19.44%	122,573,305	61,500,189	13.89%	58,835,680	13.70%	13,263	5.58	772	89.11%
$30,000 - $39,999	7,359	32.25%	254,092,759	138,048,408	31.17%	131,499,913	30.62%	17,869	5.70	774	89.48%
$40,000 - $49,999	4,767	20.89%	212,576,620	116,101,536	26.22%	111,790,560	26.03%	23,451	6.08	774	89.68%
$50,000 - $59,999	1,897	8.31%	102,327,515	53,269,420	12.03%	53,790,887	12.53%	28,356	7.12	771	92.17%
$60,000 - $69,999	578	2.53%	37,099,213	19,426,991	4.39%	20,133,897	4.69%	34,834	7.48	770	93.61%
$70,000 - $79,999	276	1.21%	20,569,489	10,521,666	2.38%	10,741,855	2.50%	38,920	7.55	775	92.86%
$80,000 - $89,999	139	0.61%	11,750,284	5,564,241	1.26%	5,693,168	1.33%	40,958	6.58	773	94.95%
$90,000 - $99,999	45	0.20%	4,215,268	1,827,355	0.41%	1,784,986	0.42%	39,666	6.35	769	98.32%
Over $100,000	16	0.07%	1,696,312	605,786	0.14%	678,289	0.16%	42,393	7.81	763	110.52%
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,225	9.75%	79,820,064	42,408,209	9.58%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	373	1.63%	7,555,547	3,428,738	0.77%	3,559,541	0.83%	9,543	3.71	754	86.53%
$10,000 - $14,999	5,350	23.45%	136,256,223	64,122,779	14.48%	68,401,593	15.93%	12,785	5.15	767	89.36%
$15,000 - $19,999	4,766	20.89%	153,801,169	75,716,640	17.10%	81,656,489	19.02%	17,133	6.04	777	90.66%
$20,000 - $24,999	4,500	19.72%	174,149,772	95,508,178	21.57%	101,384,822	23.61%	22,530	5.62	774	88.80%
$25,000 - $29,999	3,013	13.21%	137,246,875	76,472,211	17.27%	82,051,303	19.11%	27,232	6.45	775	90.12%
$30,000 - $39,999	2,065	9.05%	112,466,432	63,820,065	14.41%	68,830,166	16.03%	33,332	7.00	770	90.92%
$40,000 - $49,999	462	2.02%	34,405,539	18,328,338	4.14%	20,125,480	4.69%	43,562	7.12	770	91.56%
$50,000 - $59,999	63	0.28%	5,005,084	3,027,249	0.68%	3,404,082	0.79%	54,033	10.00	762	95.04%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

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	1,030	4.51%	22,199,907	9,604,269	2.17%	9,457,114	2.20%	9,182	6.42	753	90.80%
$10,000 - $14,999	7,143	31.31%	192,708,645	90,916,686	20.53%	88,673,555	20.65%	12,414	5.93	768	90.48%
$15,000 - $19,999	4,658	20.41%	162,099,394	80,501,212	18.18%	78,956,559	18.39%	16,951	6.47	776	90.57%
$20,000 - $24,999	5,274	23.11%	213,905,989	117,907,178	26.63%	112,851,403	26.28%	21,398	5.84	776	89.12%
$25,000 - $29,999	2,762	12.11%	130,915,556	75,466,711	17.04%	73,065,204	17.02%	26,454	6.21	775	89.83%
$30,000 - $39,999	1,644	7.21%	95,430,307	55,118,312	12.45%	53,136,992	12.37%	32,322	6.14	768	90.11%
$40,000 - $49,999	275	1.21%	21,136,789	11,714,232	2.65%	11,733,421	2.73%	42,667	5.87	775	90.17%
$50,000 - $59,999	31	0.14%	2,310,120	1,603,806	0.36%	1,539,229	0.36%	49,653	8.53	757	93.81%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	31	0.14%	942,630	494,126	0.11%	482,614	0.11%	15,568	5.89	472	88.97%
500 - 549	115	0.50%	3,864,456	1,889,005	0.43%	1,888,635	0.44%	16,423	5.94	527	90.76%
550 - 599	254	1.11%	8,588,983	4,292,349	0.97%	4,286,910	1.00%	16,878	6.43	576	90.68%
600 - 649	915	4.01%	33,350,970	17,165,312	3.88%	16,960,062	3.95%	18,536	6.26	629	91.27%
650 - 699	2,593	11.36%	95,577,243	49,472,207	11.17%	48,924,314	11.39%	18,868	6.19	678	91.40%
700 - 749	4,416	19.35%	164,127,548	86,652,152	19.57%	84,395,173	19.65%	19,111	6.06	725	91.00%
750 - 799	4,724	20.70%	175,340,660	93,427,382	21.10%	89,515,950	20.85%	18,949	5.86	775	89.94%
800+	9,736	42.67%	357,953,012	188,937,502	42.67%	182,502,783	42.50%	18,745	6.18	842	89.04%
NA	33	0.14%	961,205	502,372	0.11%	457,037	0.11%	13,850	5.54	0	87.21%
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	139	0.61%	4,794,676	3,144,213	0.71%	2,429,782	0.57%	17,480	1.29	766	82.20%
25 - 36	11,879	52.06%	420,094,908	235,708,896	53.23%	219,162,838	51.04%	18,450	4.70	776	87.86%
37 - 39	9,584	42.00%	357,749,321	179,735,286	40.59%	179,104,675	41.71%	18,688	6.80	772	91.47%
40 - 48	1,215	5.32%	58,067,801	24,244,013	5.47%	28,716,182	6.69%	23,635	12.77	749	97.72%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,740	7.63%	62,952,490	33,718,212	7.61%	16,057,315	3.74%	9,228	0.00	748	85.75%
1 - 12	20,524	89.95%	750,442,370	397,701,439	89.81%	398,134,239	92.72%	19,398	5.91	774	89.84%
13 - 24	553	2.42%	27,311,847	11,412,756	2.58%	15,221,924	3.54%	27,526	17.38	751	98.55%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

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	13	0.06%	575,289	360,043	0.08%	401,772	0.09%	30,906	4.69	768	83.27%
21 - 25	131	0.57%	4,392,517	2,886,154	0.65%	2,137,882	0.50%	16,320	0.75	768	82.06%
26 - 30	8,960	39.27%	331,315,083	176,242,847	39.80%	191,738,358	44.65%	21,399	8.73	777	90.63%
31 - 35	9,464	41.48%	341,064,707	182,375,779	41.18%	175,394,684	40.85%	18,533	4.43	773	89.35%
36+	4,249	18.62%	163,359,110	80,967,584	18.28%	59,740,781	13.91%	14,060	2.74	758	90.17%
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	21,450	94.01%	788,833,536	415,913,147	93.92%	400,121,169	93.18%	18,654	6.15	776	89.91%
1 - 15	949	4.16%	35,711,767	18,483,997	4.17%	20,228,651	4.71%	21,316	5.62	734	90.98%
16 - 30	231	1.01%	9,009,767	4,727,772	1.07%	5,111,039	1.19%	22,126	4.55	718	90.45%
31 - 60	126	0.55%	4,857,323	2,512,774	0.57%	2,675,977	0.62%	21,238	4.79	693	93.02%
61 - 90	47	0.21%	1,841,070	951,611	0.21%	1,022,574	0.24%	21,757	5.23	676	93.41%
91 - 120	14	0.06%	453,243	243,107	0.05%	254,068	0.06%	18,148	4.32	673	86.84%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	22,280	97.65%	822,022,419	433,453,851	97.88%	420,118,418	97.84%	18,856	6.09	776	89.93%
Stated, verified to Level 3²	537	2.35%	18,684,288	9,378,557	2.12%	9,295,059	2.16%	17,309	6.39	609	92.79%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	22,268	97.59%	821,912,842	433,496,012	97.89%	419,843,602	97.77%	18,854	6.08	776	89.94%
Stated, verified but not Level 4 or 5	549	2.41%	18,793,865	9,336,396	2.11%	9,569,875	2.23%	17,431	6.57	607	92.42%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

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%	553	2.42%	16,735,836	10,188,984	2.30%	8,813,052	2.05%	15,937	3.83	783	71.21%
75.00 - 99.99%	20,492	89.81%	748,658,412	400,401,403	90.42%	385,993,750	89.89%	18,836	5.90	774	89.03%
100.00 - 109.99%	1,484	6.50%	61,531,879	27,126,350	6.13%	28,578,228	6.66%	19,258	8.38	751	103.37%
110.00 - 119.99%	250	1.10%	11,743,835	4,455,050	1.01%	5,199,813	1.21%	20,799	10.71	728	114.06%
120.00 - 129.99%	36	0.16%	1,960,310	636,688	0.14%	797,089	0.19%	22,141	11.42	749	124.11%
130.00 - 139.99%	2	0.01%	76,435	23,934	0.01%	31,546	0.01%	15,773	8.78	714	131.25%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	52	0.23%	2,077,150	1,041,499	0.24%	998,311	0.23%	19,198	5.85	786	91.65%
Alaska	1	0.00%	47,955	25,555	0.01%	28,137	0.01%	28,137	7.00	788	97.35%
Arizona	150	0.66%	5,876,464	2,994,917	0.68%	2,964,315	0.69%	19,762	6.98	789	89.33%
Arkansas	12	0.05%	470,139	229,545	0.05%	225,047	0.05%	18,754	5.13	645	92.11%
California	1,168	5.12%	45,759,774	24,228,584	5.47%	23,374,095	5.44%	20,012	5.65	767	88.31%
Colorado	107	0.47%	4,698,782	2,509,390	0.57%	2,684,874	0.63%	25,092	7.33	772	89.64%
Connecticut	259	1.14%	10,253,891	5,554,610	1.25%	5,421,924	1.26%	20,934	6.02	766	89.12%
Delaware	64	0.28%	2,267,289	1,149,573	0.26%	1,158,723	0.27%	18,105	6.82	769	91.75%
Florida	1,679	7.36%	65,249,943	32,688,092	7.38%	33,313,731	7.76%	19,841	7.04	774	91.58%
Georgia	116	0.51%	5,115,291	2,505,561	0.57%	2,534,380	0.59%	21,848	6.28	769	92.33%
Hawaii	8	0.04%	309,169	163,600	0.04%	178,730	0.04%	22,341	7.16	766	89.45%
Idaho	22	0.10%	903,183	487,101	0.11%	507,915	0.12%	23,087	7.85	780	92.95%
Illinois	552	2.42%	22,437,302	10,975,046	2.48%	10,937,417	2.55%	19,814	6.65	782	93.46%
Indiana	599	2.63%	21,451,867	11,296,435	2.55%	11,016,385	2.57%	18,391	6.31	772	90.33%
Iowa	112	0.49%	4,631,600	2,396,690	0.54%	2,238,455	0.52%	19,986	6.93	789	94.68%
Kansas	35	0.15%	1,285,298	657,494	0.15%	620,590	0.14%	17,731	6.30	783	92.69%
Kentucky	79	0.35%	3,048,567	1,570,249	0.35%	1,551,401	0.36%	19,638	7.49	757	91.50%
Louisiana	55	0.24%	2,598,851	1,308,820	0.30%	1,384,561	0.32%	25,174	6.77	785	92.41%
Maine	121	0.53%	4,713,675	2,603,279	0.59%	2,415,921	0.56%	19,966	6.31	757	92.51%
Maryland	68	0.30%	2,698,525	1,292,655	0.29%	1,161,838	0.27%	17,086	6.01	781	94.95%
Massachusetts	441	1.93%	16,461,606	8,899,895	2.01%	8,530,558	1.99%	19,344	5.88	765	89.27%
Michigan	5,563	24.38%	190,130,200	106,807,165	24.12%	99,760,569	23.23%	17,933	5.07	773	86.21%
Minnesota	319	1.40%	11,894,083	6,193,765	1.40%	5,950,706	1.39%	18,654	6.05	784	92.66%
Mississippi	15	0.07%	773,890	383,786	0.09%	383,135	0.09%	25,542	8.18	778	92.14%
Missouri	83	0.36%	3,013,000	1,550,177	0.35%	1,442,443	0.34%	17,379	5.65	777	89.20%
Montana	15	0.07%	655,681	375,159	0.08%	301,630	0.07%	20,109	3.59	784	93.72%
Nebraska	109	0.48%	4,193,971	2,286,720	0.52%	2,216,419	0.52%	20,334	6.27	790	90.86%
Nevada	92	0.40%	3,743,059	1,802,779	0.41%	1,895,223	0.44%	20,600	7.15	778	92.18%
New Hampshire	145	0.64%	5,508,066	2,963,999	0.67%	2,698,591	0.63%	18,611	6.26	733	90.97%
New Jersey	1,579	6.92%	58,122,120	29,941,177	6.76%	29,119,987	6.78%	18,442	6.28	772	91.59%
New Mexico	14	0.06%	606,759	295,126	0.07%	320,602	0.07%	22,900	6.64	802	90.54%
New York	3,979	17.44%	143,041,404	75,529,956	17.06%	72,782,760	16.95%	18,292	5.88	773	91.07%
North Carolina	163	0.71%	6,376,007	3,184,389	0.72%	3,319,322	0.77%	20,364	6.88	771	91.33%
North Dakota	50	0.22%	2,218,167	1,238,406	0.28%	1,145,990	0.27%	22,920	5.95	776	94.24%
Ohio	1,980	8.68%	68,871,865	35,041,001	7.91%	34,456,529	8.02%	17,402	6.40	778	91.37%
Oklahoma	25	0.11%	1,301,228	599,296	0.14%	587,319	0.14%	23,493	5.95	778	94.03%
Oregon	33	0.14%	1,329,026	682,479	0.15%	715,716	0.17%	21,688	5.64	787	88.05%
Pennsylvania	1,097	4.81%	38,807,874	20,820,482	4.70%	20,224,092	4.71%	18,436	6.12	772	89.01%
Rhode Island	111	0.49%	4,139,165	2,288,179	0.52%	2,280,247	0.53%	20,543	6.40	764	89.03%
South Carolina	116	0.51%	4,574,400	2,245,898	0.51%	2,242,570	0.52%	19,333	7.11	771	91.94%
South Dakota	47	0.21%	1,960,426	1,106,823	0.25%	1,070,517	0.25%	22,777	6.50	787	91.76%
Tennessee	66	0.29%	2,553,833	1,308,484	0.30%	1,290,321	0.30%	19,550	6.42	765	90.69%
Texas	712	3.12%	34,175,860	15,555,017	3.51%	16,629,399	3.87%	23,356	8.93	757	95.41%
Utah	33	0.14%	1,481,470	805,726	0.18%	796,947	0.19%	24,150	6.36	776	91.86%
Vermont	99	0.43%	3,687,794	1,967,180	0.44%	1,899,420	0.44%	19,186	6.78	772	93.24%
Virginia	71	0.31%	2,909,696	1,400,143	0.32%	1,326,097	0.31%	18,677	7.07	784	92.25%
Washington	71	0.31%	3,170,261	1,717,890	0.39%	1,774,155	0.41%	24,988	6.95	772	87.96%
West Virginia	22	0.10%	903,409	512,190	0.12%	485,118	0.11%	22,051	5.70	798	88.87%
Wisconsin	499	2.19%	17,828,436	9,476,552	2.14%	8,873,899	2.07%	17,783	6.25	771	90.49%
Wyoming	2	0.01%	92,914	45,326	0.01%	49,568	0.01%	24,784	6.94	780	94.49%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	7	0.03%	286,320	128,546	0.03%	126,884	0.03%	18,126	6.89	833	90.82%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	22,784	99.86%	839,745,502	442,330,035	99.89%	428,956,440	99.89%	18,827	6.10	773	90.00%
NA	33	0.14%	961,205	502,372	0.11%	457,037	0.11%	13,850	5.54	0	87.21%
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,298	5.69%	49,633,892	21,512,355	4.86%	21,916,623	5.10%	16,885	6.97	790	88.41%
Truck	3,515	15.41%	157,751,181	97,066,262	21.92%	90,826,179	21.15%	25,840	5.94	761	89.86%
SUV	18,004	78.91%	633,321,634	324,253,790	73.22%	316,670,676	73.74%	17,589	6.08	775	90.14%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

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	3,896	17.07%	160,076,817	90,493,266	20.44%	87,040,263	20.27%	22,341	6.08	770	88.87%
GMC: Buick	2,743	12.02%	86,378,888	43,589,904	9.84%	42,854,095	9.98%	15,623	6.50	789	90.02%
GMC: Cadillac	3,264	14.31%	168,787,507	78,242,617	17.67%	80,683,027	18.79%	24,719	7.30	781	90.20%
GMC: Chevrolet	12,914	56.60%	425,463,495	230,506,620	52.05%	218,836,092	50.96%	16,946	5.58	767	90.36%
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:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-03	1	0.00%	38,886	23,335	0.01%	0	0.00%	0	0.00	0	0.00%
2021-04	-	-	-	-	-	-	-	-	-	-	-
2021-05	-	-	-	-	-	-	-	-	-	-	-
2021-06	1	0.00%	33,976	13,389	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	-	-	-	-	-	-	-	-	-	-	-
2021-08	1	0.00%	28,282	12,043	0.00%	0	0.00%	0	0.00	0	0.00%
2021-09	-	-	-	-	-	-	-	-	-	-	-
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	1	0.00%	22,076	9,981	0.00%	0	0.00%	0	0.00	0	0.00%
2021-12	2	0.01%	98,496	49,527	0.01%	0	0.00%	0	0.00	0	0.00%
2022-01	-	-	-	-	-	-	-	-	-	-	-
2022-02	3	0.01%	135,343	69,605	0.02%	0	0.00%	0	0.00	0	0.00%
2022-03	6	0.03%	306,857	153,869	0.03%	52,509	0.01%	8,752	0.00	691	92.62%
2022-04	9	0.04%	390,696	215,154	0.05%	61,663	0.01%	6,851	0.00	704	80.92%
2022-05	10	0.04%	393,166	180,610	0.04%	41,847	0.01%	4,185	0.00	731	93.54%
2022-06	16	0.07%	537,787	290,818	0.07%	134,912	0.03%	8,432	0.00	726	82.21%
2022-07	21	0.09%	889,648	449,312	0.10%	201,395	0.05%	9,590	0.00	700	82.80%
2022-08	48	0.21%	1,701,955	890,797	0.20%	489,653	0.11%	10,201	0.00	717	82.70%
2022-09	83	0.36%	3,160,379	1,714,555	0.39%	906,156	0.21%	10,918	0.00	763	86.20%
2022-10	199	0.87%	7,518,410	4,026,729	0.91%	1,737,277	0.40%	8,730	0.00	744	86.53%
2022-11	1,326	5.81%	47,244,380	25,404,228	5.74%	12,431,902	2.90%	9,375	0.00	750	85.78%
2022-12	2,838	12.44%	99,349,876	53,333,554	12.04%	43,442,907	10.12%	15,308	1.00	765	86.41%
2023-01	1,153	5.05%	41,298,470	21,498,543	4.85%	18,513,461	4.31%	16,057	2.00	774	87.75%
2023-02	2,096	9.19%	76,222,240	40,878,399	9.23%	37,926,291	8.83%	18,095	3.00	774	88.87%
2023-03	2,120	9.29%	76,072,637	40,528,738	9.15%	39,565,578	9.21%	18,663	4.00	776	89.06%
2023-04	1,345	5.89%	50,148,669	27,157,526	6.13%	27,302,264	6.36%	20,299	5.00	778	89.60%
2023-05	2,626	11.51%	95,240,213	51,912,044	11.72%	53,764,686	12.52%	20,474	6.00	774	90.09%
2023-06	2,080	9.12%	77,012,630	42,054,865	9.50%	44,690,792	10.41%	21,486	7.00	776	89.42%
2023-07	2,382	10.44%	87,504,535	47,151,080	10.65%	50,453,394	11.75%	21,181	8.00	779	90.28%
2023-08	1,321	5.79%	50,129,532	25,255,598	5.70%	27,840,234	6.48%	21,075	9.00	773	93.06%
2023-09	1,339	5.87%	50,897,488	25,382,669	5.73%	28,552,412	6.65%	21,324	10.00	772	92.55%
2023-10	1,166	5.11%	43,230,003	21,315,002	4.81%	24,244,914	5.65%	20,793	11.00	778	92.24%
2023-11	71	0.31%	3,788,230	1,447,681	0.33%	1,837,305	0.43%	25,878	12.00	749	99.89%
2023-12	80	0.35%	4,236,352	1,730,146	0.39%	2,187,883	0.51%	27,349	13.00	763	97.34%
2024-01	31	0.14%	1,616,700	628,937	0.14%	806,615	0.19%	26,020	14.00	729	98.78%
2024-02	16	0.07%	769,896	370,525	0.08%	468,238	0.11%	29,265	15.00	730	99.79%
2024-03	4	0.02%	212,281	119,140	0.03%	136,440	0.03%	34,110	16.00	760	99.35%
2024-04	78	0.34%	3,813,879	1,528,994	0.35%	2,058,239	0.48%	26,388	17.00	730	103.50%
2024-05	122	0.53%	5,847,458	2,508,864	0.57%	3,368,490	0.78%	27,611	18.00	760	97.37%
2024-06	143	0.63%	6,898,758	2,904,336	0.66%	3,983,767	0.93%	27,859	19.00	754	97.98%
2024-07	79	0.35%	3,916,523	1,621,813	0.37%	2,212,253	0.52%	28,003	20.00	756	97.56%
Total:	22,817	100.00%	840,706,707	442,832,407	100.00%	429,413,477	100.00%	18,820	6.10	772	89.99%

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