StratMaker (140155)

GM Financial Automobile Leasing Trust 2021-3

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.81% / -

Total # of Leases

34,606

WA Orginal Term (OT)

37.50

Acquisition Cost (AC)

$ 1,315,626,725

WA Remaining Term (RT)

13.66

Rep. Period Securitization Value (SV)

$ 854,642,649

WA Seasoning

23.84

Rep. Period End Actual SV (ESV)

$ 821,352,245

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 718,175,875

WA Lease to Value (LTV)

91.62%

Average BRV

$ 20,753

Base Residual as % of ESV

87.44%

Base Residual as % of Vehicle Value

49.61%

Minimum Discount Rate

6.00%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

34,606

Acquisition Cost (AC)

$ 1,315,626,725

Rep. Period Securitization Value (SV)

$ 854,642,649

Rep. Period End Actual SV (ESV)

$ 821,352,245

Total Base Residual Value (BRV)

$ 718,175,875

Average BRV

$ 20,753

Base Residual as % of ESV

87.44%

Base Residual as % of Vehicle Value

49.61%

Minimum Discount Rate

6.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.81% / -

WA Orginal Term (OT)

37.50

WA Remaining Term (RT)

13.66

WA Seasoning

23.84

WA FICO (non-zero)

770

WA Lease to Value (LTV)

91.62%

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%	29,182	17,937	0.00%	18,105	0.00%	9,053	15.00	828	63.47%
$15,000 - $19,999	544	1.57%	10,230,548	5,620,682	0.78%	5,702,858	0.69%	10,483	9.15	764	78.96%
$20,000 - $24,999	3,881	11.21%	88,726,877	45,928,077	6.40%	51,322,054	6.25%	13,224	12.43	770	87.28%
$25,000 - $29,999	6,510	18.81%	179,703,366	92,468,368	12.88%	104,629,706	12.74%	16,072	12.80	772	89.96%
$30,000 - $39,999	11,418	32.99%	393,567,180	222,602,903	31.00%	248,618,711	30.27%	21,774	12.73	769	90.30%
$40,000 - $49,999	7,014	20.27%	313,530,932	176,815,088	24.62%	198,555,485	24.17%	28,308	13.38	770	90.85%
$50,000 - $59,999	3,132	9.05%	169,156,632	91,113,309	12.69%	106,570,488	12.98%	34,026	14.90	769	93.49%
$60,000 - $69,999	988	2.85%	63,453,607	34,315,429	4.78%	41,900,412	5.10%	42,409	16.11	767	96.23%
$70,000 - $79,999	442	1.28%	32,985,164	17,650,442	2.46%	21,578,595	2.63%	48,820	16.02	766	96.72%
$80,000 - $89,999	292	0.84%	24,646,758	12,754,210	1.78%	16,060,930	1.96%	55,003	16.29	777	98.88%
$90,000 - $99,999	185	0.53%	17,547,389	8,724,583	1.21%	11,493,177	1.40%	62,125	18.34	763	100.49%
Over $100,000	198	0.57%	22,049,091	10,164,845	1.42%	14,901,722	1.81%	75,261	19.40	771	107.08%
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,097	3.17%	40,680,784	22,659,753	3.16%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	190	0.55%	3,739,554	1,743,372	0.24%	1,809,977	0.22%	9,526	4.36	757	84.61%
$10,000 - $14,999	4,864	14.06%	117,667,849	56,107,292	7.81%	63,559,630	7.74%	13,067	9.96	771	87.78%
$15,000 - $19,999	8,546	24.70%	249,205,142	124,684,471	17.36%	148,250,150	18.05%	17,347	13.49	774	91.45%
$20,000 - $24,999	5,797	16.75%	206,563,350	113,718,198	15.83%	130,810,591	15.93%	22,565	11.92	771	90.19%
$25,000 - $29,999	6,180	17.86%	252,049,449	146,625,330	20.42%	169,507,009	20.64%	27,428	13.21	770	89.92%
$30,000 - $39,999	5,701	16.47%	281,784,961	162,532,678	22.63%	191,617,373	23.33%	33,611	14.51	767	92.11%
$40,000 - $49,999	1,305	3.77%	83,027,815	47,555,389	6.62%	57,799,329	7.04%	44,291	15.69	765	94.18%
$50,000 - $59,999	439	1.27%	33,081,287	18,575,627	2.59%	23,907,490	2.91%	54,459	17.36	766	97.23%
$60,000 - $69,999	276	0.80%	24,757,940	13,212,025	1.84%	17,879,390	2.18%	64,780	18.98	774	99.73%
$70,000 - $79,999	161	0.47%	16,969,667	8,333,386	1.16%	11,906,726	1.45%	73,955	19.33	772	103.79%
$80,000 - $89,999	41	0.12%	4,900,576	1,989,566	0.28%	3,449,790	0.42%	84,141	24.73	746	111.60%
$90,000 - $99,999	8	0.02%	1,054,072	389,397	0.05%	751,366	0.09%	93,921	26.79	746	118.60%
Over $100,000	1	0.00%	144,280	49,391	0.01%	103,423	0.01%	103,423	28.00	822	126.45%
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

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	1,058	3.06%	22,960,998	9,841,533	1.37%	11,534,731	1.40%	10,902	11.76	754	91.69%
$10,000 - $14,999	10,111	29.22%	273,926,215	131,000,533	18.24%	152,984,562	18.63%	15,131	13.64	768	91.72%
$15,000 - $19,999	6,379	18.43%	217,144,725	108,526,652	15.11%	127,254,134	15.49%	19,949	14.25	773	91.94%
$20,000 - $24,999	7,850	22.68%	309,207,754	177,098,572	24.66%	198,154,185	24.13%	25,243	12.98	771	90.13%
$25,000 - $29,999	4,965	14.35%	226,210,878	135,339,254	18.84%	149,998,030	18.26%	30,211	12.96	770	90.57%
$30,000 - $39,999	3,187	9.21%	177,997,577	107,402,415	14.95%	120,585,638	14.68%	37,837	13.99	765	91.86%
$40,000 - $49,999	789	2.28%	62,133,531	34,561,422	4.81%	42,772,678	5.21%	54,211	16.27	774	96.74%
$50,000 - $59,999	256	0.74%	24,900,785	13,699,070	1.91%	17,385,080	2.12%	67,910	16.24	770	99.77%
$60,000 - $69,999	11	0.03%	1,144,263	706,424	0.10%	683,208	0.08%	62,110	4.15	794	102.03%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	20	0.06%	678,885	376,466	0.05%	437,489	0.05%	21,874	10.45	477	87.85%
500 - 549	134	0.39%	4,750,956	2,426,259	0.34%	2,890,892	0.35%	21,574	13.18	529	93.27%
550 - 599	373	1.08%	12,965,153	6,891,586	0.96%	8,220,345	1.00%	22,038	13.84	579	91.30%
600 - 649	1,283	3.71%	49,023,750	25,496,991	3.55%	30,939,840	3.77%	24,115	14.71	631	94.06%
650 - 699	3,897	11.26%	149,745,911	80,362,279	11.19%	94,564,086	11.51%	24,266	14.33	678	93.63%
700 - 749	6,961	20.12%	269,223,884	146,873,543	20.45%	169,441,188	20.63%	24,342	14.00	725	92.85%
750 - 799	7,558	21.84%	291,124,777	161,098,502	22.43%	182,647,051	22.24%	24,166	13.81	775	91.54%
800+	14,296	41.31%	535,665,147	293,221,306	40.83%	330,640,974	40.26%	23,128	13.13	840	90.25%
NA	84	0.24%	2,448,262	1,428,944	0.20%	1,570,380	0.19%	18,695	12.47	0	87.76%
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,520	4.39%	49,040,006	34,807,327	4.85%	32,054,428	3.90%	21,088	2.93	777	83.37%
25 - 36	18,622	53.81%	692,187,569	398,777,896	55.53%	438,698,612	53.41%	23,558	11.89	774	89.06%
37 - 39	12,493	36.10%	470,575,118	240,470,546	33.48%	285,000,376	34.70%	22,813	15.13	768	94.35%
40 - 48	1,971	5.70%	103,824,032	44,120,105	6.14%	65,598,830	7.99%	33,282	24.37	746	100.93%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	939	2.71%	32,160,909	17,776,146	2.48%	9,840,404	1.20%	10,480	0.00	761	85.23%
1 - 12	15,046	43.48%	551,400,580	308,014,615	42.89%	324,541,843	39.51%	21,570	8.07	774	89.10%
13 - 24	17,392	50.26%	665,115,148	363,623,812	50.63%	441,690,880	53.78%	25,396	16.65	769	92.59%
25 - 36	1,229	3.55%	66,950,088	28,761,302	4.00%	45,279,117	5.51%	36,842	27.53	748	101.62%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

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	9,010	26.04%	347,272,292	190,431,897	26.52%	237,795,367	28.95%	26,392	18.39	766	93.31%
21 - 25	13,732	39.68%	531,151,321	296,304,688	41.26%	345,696,408	42.09%	25,175	14.38	771	91.44%
26 - 30	7,163	20.70%	264,285,606	141,159,162	19.66%	157,909,890	19.23%	22,045	10.01	772	90.48%
31 - 35	2,940	8.50%	105,774,278	57,043,547	7.94%	54,358,168	6.62%	18,489	4.03	771	89.15%
36+	1,761	5.09%	67,143,229	33,236,580	4.63%	25,592,413	3.12%	14,533	2.99	761	90.66%
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	32,777	94.71%	1,241,737,384	679,271,159	94.58%	773,264,819	94.15%	23,592	13.63	773	91.45%
1 - 15	1,202	3.47%	48,154,495	25,556,764	3.56%	31,521,652	3.84%	26,224	14.15	723	93.91%
16 - 30	367	1.06%	14,920,526	7,895,550	1.10%	9,714,664	1.18%	26,470	13.58	699	94.41%
31 - 60	189	0.55%	7,888,894	3,938,216	0.55%	4,971,546	0.61%	26,304	14.74	688	96.59%
61 - 90	62	0.18%	2,405,071	1,243,289	0.17%	1,534,812	0.19%	24,755	13.94	682	94.84%
91 - 120	9	0.03%	520,355	270,897	0.04%	344,751	0.04%	38,306	14.51	707	97.50%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	33,747	97.52%	1,283,834,899	702,038,761	97.75%	801,350,504	97.56%	23,746	13.62	774	91.51%
Stated, verified to Level 3²	859	2.48%	31,791,826	16,137,114	2.25%	20,001,741	2.44%	23,285	15.37	618	95.86%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	33,793	97.65%	1,286,244,918	702,964,245	97.88%	802,842,411	97.75%	23,758	13.64	773	91.57%
Stated, verified but not Level 4 or 5	813	2.35%	29,381,808	15,211,630	2.12%	18,509,834	2.25%	22,767	14.66	613	94.01%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

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%	19,301	11,874	0.00%	11,184	0.00%	11,184	12.00	780	49.12%
50.00 - 74.99%	1,059	3.06%	29,927,860	17,609,702	2.45%	18,324,596	2.23%	17,304	11.62	789	69.62%
75.00 - 99.99%	29,456	85.12%	1,093,894,848	612,987,646	85.35%	684,871,699	83.38%	23,251	12.91	773	89.76%
100.00 - 109.99%	3,390	9.80%	155,570,194	73,029,984	10.17%	96,208,335	11.71%	28,380	17.81	753	103.59%
110.00 - 119.99%	590	1.70%	29,881,247	12,171,153	1.69%	18,021,637	2.19%	30,545	20.37	731	113.95%
120.00 - 129.99%	110	0.32%	6,333,276	2,365,515	0.33%	3,914,793	0.48%	35,589	21.15	743	123.89%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	74	0.21%	3,411,796	1,803,319	0.25%	2,126,837	0.26%	28,741	15.22	758	94.54%
Alaska	7	0.02%	383,316	195,642	0.03%	249,899	0.03%	35,700	17.13	785	98.36%
Arizona	197	0.57%	8,179,520	4,271,524	0.59%	5,040,698	0.61%	25,587	15.33	778	93.07%
Arkansas	18	0.05%	860,725	366,721	0.05%	477,281	0.06%	26,516	18.63	751	100.63%
California	1,793	5.18%	73,051,511	39,299,325	5.47%	45,290,009	5.51%	25,259	14.34	765	90.68%
Colorado	141	0.41%	6,165,363	3,413,372	0.48%	3,840,840	0.47%	27,240	14.37	771	91.62%
Connecticut	380	1.10%	15,500,590	8,511,685	1.19%	9,883,768	1.20%	26,010	13.76	771	91.72%
Delaware	80	0.23%	2,809,471	1,489,397	0.21%	1,696,945	0.21%	21,212	12.21	770	91.60%
Florida	2,540	7.34%	103,032,420	53,046,080	7.39%	63,346,348	7.71%	24,940	15.62	772	93.80%
Georgia	148	0.43%	6,250,209	3,307,706	0.46%	3,830,255	0.47%	25,880	15.25	775	94.05%
Hawaii	15	0.04%	683,164	345,988	0.05%	413,210	0.05%	27,547	12.02	751	94.42%
Idaho	34	0.10%	1,432,311	886,094	0.12%	1,005,804	0.12%	29,582	13.41	776	89.17%
Illinois	763	2.20%	31,869,555	16,060,712	2.24%	19,177,925	2.33%	25,135	14.38	772	96.15%
Indiana	813	2.35%	29,840,076	16,323,594	2.27%	18,708,747	2.28%	23,012	14.30	768	91.36%
Iowa	144	0.42%	5,869,601	3,070,663	0.43%	3,640,329	0.44%	25,280	14.33	783	95.13%
Kansas	41	0.12%	1,810,388	941,601	0.13%	1,118,333	0.14%	27,276	14.80	779	91.70%
Kentucky	139	0.40%	5,647,331	2,950,761	0.41%	3,514,878	0.43%	25,287	15.77	754	93.42%
Louisiana	47	0.14%	2,314,075	1,198,001	0.17%	1,432,661	0.17%	30,482	15.81	774	96.31%
Maine	169	0.49%	6,639,122	3,663,370	0.51%	4,356,691	0.53%	25,779	14.99	765	95.23%
Maryland	119	0.34%	5,190,714	2,494,609	0.35%	3,135,458	0.38%	26,348	15.76	764	95.28%
Massachusetts	692	2.00%	27,293,830	15,191,850	2.12%	17,409,042	2.12%	25,158	14.36	762	91.88%
Michigan	9,427	27.24%	327,962,413	196,127,120	27.31%	209,726,103	25.53%	22,247	11.01	768	86.98%
Minnesota	465	1.34%	17,669,273	9,596,993	1.34%	11,079,956	1.35%	23,828	13.63	780	93.48%
Mississippi	19	0.05%	831,480	429,708	0.06%	457,141	0.06%	24,060	13.37	753	93.19%
Missouri	134	0.39%	4,970,704	2,612,029	0.36%	3,061,813	0.37%	22,849	13.79	772	90.46%
Montana	24	0.07%	1,167,684	677,652	0.09%	757,043	0.09%	31,543	14.09	774	93.55%
Nebraska	135	0.39%	5,430,732	3,013,822	0.42%	3,436,732	0.42%	25,457	15.07	767	92.53%
Nevada	148	0.43%	6,302,743	3,292,543	0.46%	3,849,763	0.47%	26,012	14.63	769	93.54%
New Hampshire	227	0.66%	8,759,974	4,851,698	0.68%	5,523,099	0.67%	24,331	14.34	753	93.07%
New Jersey	2,124	6.14%	82,853,125	43,452,843	6.05%	51,311,271	6.25%	24,158	14.36	770	93.64%
New Mexico	21	0.06%	817,379	419,430	0.06%	475,416	0.06%	22,639	13.96	773	92.88%
New York	5,633	16.28%	207,686,641	111,835,533	15.57%	128,280,228	15.62%	22,773	13.60	775	92.93%
North Carolina	241	0.70%	10,122,206	5,329,461	0.74%	6,247,937	0.76%	25,925	15.77	779	92.94%
North Dakota	84	0.24%	3,597,377	1,990,666	0.28%	2,226,836	0.27%	26,510	14.11	784	95.00%
Ohio	2,789	8.06%	99,705,879	52,409,579	7.30%	60,445,067	7.36%	21,673	13.75	773	92.99%
Oklahoma	24	0.07%	1,308,859	640,860	0.09%	881,701	0.11%	36,738	18.15	775	99.10%
Oregon	54	0.16%	2,155,348	1,187,568	0.17%	1,336,692	0.16%	24,754	12.81	780	87.53%
Pennsylvania	1,662	4.80%	60,450,573	33,009,508	4.60%	38,068,055	4.63%	22,905	14.35	773	91.20%
Rhode Island	217	0.63%	8,209,896	4,585,801	0.64%	5,098,020	0.62%	23,493	13.83	768	91.26%
South Carolina	147	0.42%	5,900,510	3,112,309	0.43%	3,554,772	0.43%	24,182	14.21	770	92.61%
South Dakota	58	0.17%	2,350,800	1,303,363	0.18%	1,473,596	0.18%	25,407	14.07	795	92.46%
Tennessee	111	0.32%	4,698,507	2,617,545	0.36%	2,975,275	0.36%	26,804	13.24	776	91.37%
Texas	1,208	3.49%	63,073,213	29,156,939	4.06%	38,955,139	4.74%	32,248	18.70	754	99.08%
Utah	74	0.21%	3,353,045	1,840,560	0.26%	2,145,517	0.26%	28,993	14.07	781	93.53%
Vermont	174	0.50%	6,480,370	3,456,730	0.48%	4,013,485	0.49%	23,066	13.54	770	92.98%
Virginia	119	0.34%	5,365,364	2,691,851	0.37%	3,277,231	0.40%	27,540	15.86	779	95.24%
Washington	144	0.42%	6,576,361	3,448,999	0.48%	4,105,116	0.50%	28,508	15.62	780	91.09%
West Virginia	44	0.13%	1,895,994	1,040,700	0.14%	1,236,225	0.15%	28,096	14.17	755	93.12%
Wisconsin	718	2.07%	26,511,917	14,580,533	2.03%	16,935,818	2.06%	23,587	14.30	771	91.79%
Wyoming	10	0.03%	473,110	260,898	0.04%	289,059	0.04%	28,906	14.27	757	94.00%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	17	0.05%	710,164	370,621	0.05%	432,180	0.05%	25,422	13.04	770	90.75%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	34,522	99.76%	1,313,178,463	716,746,931	99.80%	819,781,865	99.81%	23,747	13.66	771	91.63%
NA	84	0.24%	2,448,262	1,428,944	0.20%	1,570,380	0.19%	18,695	12.47	0	87.76%
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,255	6.52%	79,159,086	36,742,303	5.12%	44,143,570	5.37%	19,576	14.62	778	87.20%
Truck	5,907	17.07%	271,086,191	170,105,602	23.69%	185,255,606	22.55%	31,362	13.64	759	91.75%
SUV	26,444	76.41%	965,381,448	511,327,970	71.20%	591,953,069	72.07%	22,385	13.60	772	91.91%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

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	5,193	15.01%	224,300,890	127,459,735	17.75%	144,325,401	17.57%	27,792	13.56	769	91.09%
GMC: Buick	3,863	11.16%	120,031,181	63,834,253	8.89%	73,633,482	8.96%	19,061	13.45	786	90.85%
GMC: Cadillac	4,780	13.81%	257,629,797	121,737,050	16.95%	150,864,212	18.37%	31,562	15.53	776	93.19%
GMC: Chevrolet	20,770	60.02%	713,664,858	405,144,837	56.41%	452,529,150	55.10%	21,788	13.10	765	91.39%
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:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-01	1	0.00%	20,343	10,232	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	2	0.01%	76,339	55,745	0.01%	0	0.00%	0	0.00	0	0.00%
2022-04	-	-	-	-	-	-	-	-	-	-	-
2022-05	4	0.01%	154,248	93,594	0.01%	60,487	0.01%	15,122	0.00	757	80.13%
2022-06	5	0.01%	197,954	88,946	0.01%	0	0.00%	0	0.00	0	0.00%
2022-07	1	0.00%	27,791	13,029	0.00%	13,029	0.00%	13,029	0.00	730	92.93%
2022-08	15	0.04%	599,978	303,712	0.04%	165,162	0.02%	11,011	0.00	769	88.24%
2022-09	20	0.06%	739,176	428,170	0.06%	260,587	0.03%	13,029	0.00	734	83.64%
2022-10	124	0.36%	4,408,147	2,379,310	0.33%	943,275	0.11%	7,607	0.00	749	85.90%
2022-11	763	2.20%	25,786,533	14,323,793	1.99%	8,397,865	1.02%	11,006	0.00	763	85.17%
2022-12	1,019	2.94%	35,036,160	20,286,530	2.82%	16,884,630	2.06%	16,570	1.00	769	85.82%
2023-01	936	2.70%	32,664,369	18,615,134	2.59%	16,455,922	2.00%	17,581	2.00	774	85.86%
2023-02	1,024	2.96%	35,957,844	21,360,715	2.97%	20,193,827	2.46%	19,721	3.00	778	86.47%
2023-03	883	2.55%	30,969,848	18,542,772	2.58%	18,226,497	2.22%	20,642	4.00	769	87.20%
2023-04	639	1.85%	23,085,133	13,871,037	1.93%	13,790,236	1.68%	21,581	5.00	779	87.95%
2023-05	753	2.18%	27,363,268	15,041,352	2.09%	15,564,104	1.89%	20,669	6.00	776	89.80%
2023-06	819	2.37%	29,891,276	16,351,375	2.28%	17,369,200	2.11%	21,208	7.00	775	89.81%
2023-07	778	2.25%	28,031,681	15,787,417	2.20%	17,008,537	2.07%	21,862	8.00	771	89.18%
2023-08	1,568	4.53%	57,338,567	30,679,339	4.27%	33,842,353	4.12%	21,583	9.00	773	90.49%
2023-09	2,274	6.57%	84,008,842	45,294,064	6.31%	50,548,504	6.15%	22,229	10.00	774	90.33%
2023-10	2,183	6.31%	83,400,910	45,427,828	6.33%	51,265,367	6.24%	23,484	11.00	773	89.96%
2023-11	2,173	6.28%	83,758,724	46,818,788	6.52%	53,392,663	6.50%	24,571	12.00	774	89.76%
2023-12	2,182	6.31%	82,670,867	46,340,231	6.45%	53,086,176	6.46%	24,329	13.00	775	89.90%
2024-01	2,151	6.22%	82,817,190	46,326,717	6.45%	53,748,600	6.54%	24,988	14.00	775	90.63%
2024-02	2,166	6.26%	81,555,145	46,236,478	6.44%	54,302,715	6.61%	25,071	15.00	772	90.65%
2024-03	2,122	6.13%	80,707,555	47,052,428	6.55%	55,388,786	6.74%	26,102	16.00	767	90.27%
2024-04	2,062	5.96%	78,943,987	45,517,676	6.34%	54,688,208	6.66%	26,522	17.00	768	90.93%
2024-05	2,083	6.02%	79,533,764	41,450,598	5.77%	52,035,406	6.34%	24,981	18.00	768	95.43%
2024-06	2,151	6.22%	79,926,573	41,533,542	5.78%	53,223,016	6.48%	24,743	19.00	764	95.69%
2024-07	2,097	6.06%	79,628,640	41,059,300	5.72%	53,263,366	6.48%	25,400	20.00	770	95.73%
2024-08	107	0.31%	5,101,528	2,174,133	0.30%	3,103,916	0.38%	29,009	21.00	755	98.31%
2024-09	80	0.23%	4,097,400	1,741,029	0.24%	2,574,544	0.31%	32,182	22.00	744	98.95%
2024-10	79	0.23%	4,109,253	1,711,137	0.24%	2,489,509	0.30%	31,513	23.00	735	100.68%
2024-11	112	0.32%	6,023,246	2,480,542	0.35%	3,786,638	0.46%	33,809	24.00	751	102.32%
2024-12	89	0.26%	4,896,091	2,015,991	0.28%	3,043,000	0.37%	34,191	25.00	753	102.49%
2025-01	160	0.46%	8,720,966	3,650,950	0.51%	5,674,051	0.69%	35,463	26.00	754	101.65%
2025-02	328	0.95%	17,736,224	7,615,776	1.06%	11,958,120	1.46%	36,458	27.00	745	101.40%
2025-03	364	1.05%	19,419,257	8,468,808	1.18%	13,289,638	1.62%	36,510	28.00	747	101.63%
2025-04	289	0.84%	16,221,908	7,027,655	0.98%	11,314,309	1.38%	39,150	29.00	748	101.57%
Total:	34,606	100.00%	1,315,626,725	718,175,875	100.00%	821,352,245	100.00%	23,734	13.66	770	91.62%

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