StratMaker (142919)

GM Financial Automobile Leasing Trust 2020-3

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.88% / -

Total # of Leases

20,647

WA Orginal Term (OT)

38.04

Acquisition Cost (AC)

$ 763,403,823

WA Remaining Term (RT)

5.57

Rep. Period Securitization Value (SV)

$ 428,615,271

WA Seasoning

32.47

Rep. Period End Actual SV (ESV)

$ 382,275,801

WA FICO (non-zero)

772

Total Base Residual Value (BRV)

$ 401,656,134

WA Lease to Value (LTV)

90.16%

Average BRV

$ 19,453

Base Residual as % of ESV

105.07%

Base Residual as % of Vehicle Value

47.20%

Minimum Discount Rate

6.75%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

20,647

Acquisition Cost (AC)

$ 763,403,823

Rep. Period Securitization Value (SV)

$ 428,615,271

Rep. Period End Actual SV (ESV)

$ 382,275,801

Total Base Residual Value (BRV)

$ 401,656,134

Average BRV

$ 19,453

Base Residual as % of ESV

105.07%

Base Residual as % of Vehicle Value

47.20%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.88% / -

WA Orginal Term (OT)

38.04

WA Remaining Term (RT)

5.57

WA Seasoning

32.47

WA FICO (non-zero)

772

WA Lease to Value (LTV)

90.16%

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	0.01%	10,768	0.00%	5,384	4.00	799	55.06%
$15,000 - $19,999	360	1.74%	6,824,154	3,486,264	0.87%	3,210,210	0.84%	8,917	4.15	757	80.48%
$20,000 - $24,999	2,592	12.55%	59,178,695	28,686,012	7.14%	27,363,330	7.16%	10,557	5.08	766	87.35%
$25,000 - $29,999	3,989	19.32%	110,211,828	55,251,526	13.76%	51,948,712	13.59%	13,023	5.10	771	89.33%
$30,000 - $39,999	6,626	32.09%	228,591,151	124,001,476	30.87%	116,833,781	30.56%	17,633	5.16	774	89.69%
$40,000 - $49,999	4,329	20.97%	193,076,597	105,366,807	26.23%	99,245,394	25.96%	22,926	5.55	774	89.81%
$50,000 - $59,999	1,760	8.52%	94,954,082	49,325,291	12.28%	48,693,771	12.74%	27,667	6.56	771	92.23%
$60,000 - $69,999	551	2.67%	35,374,961	18,481,454	4.60%	18,190,438	4.76%	33,014	6.98	771	93.67%
$70,000 - $79,999	255	1.24%	19,010,125	9,738,945	2.42%	9,698,578	2.54%	38,034	7.06	775	92.95%
$80,000 - $89,999	129	0.62%	10,900,880	5,148,141	1.28%	4,916,007	1.29%	38,109	5.98	774	95.10%
$90,000 - $99,999	39	0.19%	3,663,782	1,584,056	0.39%	1,534,840	0.40%	39,355	6.03	767	98.81%
Over $100,000	15	0.07%	1,590,074	565,490	0.14%	629,974	0.16%	41,998	7.23	762	110.60%
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,186	10.59%	80,217,618	42,758,273	10.65%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	388	1.88%	7,894,436	3,577,432	0.89%	3,709,127	0.97%	9,560	3.59	759	86.97%
$10,000 - $14,999	4,906	23.76%	126,026,497	59,285,140	14.76%	62,843,560	16.44%	12,810	4.69	767	89.75%
$15,000 - $19,999	4,197	20.33%	136,337,724	67,105,874	16.71%	71,830,282	18.79%	17,115	5.53	777	90.80%
$20,000 - $24,999	4,091	19.81%	159,526,822	87,215,237	21.71%	92,173,570	24.11%	22,531	5.23	774	89.09%
$25,000 - $29,999	2,647	12.82%	121,580,580	67,808,258	16.88%	72,186,849	18.88%	27,271	5.81	775	90.21%
$30,000 - $39,999	1,782	8.63%	98,091,294	55,498,261	13.82%	59,442,963	15.55%	33,357	6.44	769	91.03%
$40,000 - $49,999	393	1.90%	29,237,759	15,647,678	3.90%	17,031,181	4.46%	43,336	6.54	771	91.51%
$50,000 - $59,999	57	0.28%	4,491,092	2,759,981	0.69%	3,058,269	0.80%	53,654	9.16	762	94.58%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

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	914	4.43%	19,709,577	8,537,797	2.13%	8,433,663	2.21%	9,227	5.86	752	90.97%
$10,000 - $14,999	6,447	31.22%	174,118,242	82,146,322	20.45%	79,343,822	20.76%	12,307	5.39	768	90.68%
$15,000 - $19,999	4,226	20.47%	147,274,127	72,991,843	18.17%	70,099,410	18.34%	16,588	5.98	776	90.78%
$20,000 - $24,999	4,759	23.05%	193,483,243	106,431,185	26.50%	99,969,109	26.15%	21,006	5.33	776	89.31%
$25,000 - $29,999	2,521	12.21%	120,057,433	68,945,114	17.17%	65,708,436	17.19%	26,064	5.62	775	89.87%
$30,000 - $39,999	1,490	7.22%	86,596,746	49,995,540	12.45%	46,876,623	12.26%	31,461	5.62	768	90.34%
$40,000 - $49,999	262	1.27%	20,079,137	11,156,905	2.78%	10,429,218	2.73%	39,806	5.34	776	90.02%
$50,000 - $59,999	28	0.14%	2,085,319	1,451,429	0.36%	1,415,519	0.37%	50,554	7.93	760	94.22%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	27	0.13%	832,543	445,217	0.11%	476,095	0.12%	17,633	5.02	472	88.94%
500 - 549	103	0.50%	3,488,688	1,714,578	0.43%	1,718,353	0.45%	16,683	5.50	527	90.77%
550 - 599	231	1.12%	7,858,670	3,917,151	0.98%	3,789,146	0.99%	16,403	5.80	577	90.85%
600 - 649	825	4.00%	30,201,269	15,534,632	3.87%	15,184,234	3.97%	18,405	5.65	629	91.48%
650 - 699	2,361	11.44%	87,344,582	45,187,497	11.25%	43,773,878	11.45%	18,540	5.64	678	91.51%
700 - 749	4,012	19.43%	149,849,655	79,023,000	19.67%	74,985,579	19.62%	18,690	5.53	725	91.14%
750 - 799	4,260	20.63%	158,340,508	84,196,717	20.96%	78,463,763	20.53%	18,419	5.41	775	90.16%
800+	8,800	42.62%	324,670,531	171,208,610	42.63%	163,442,965	42.76%	18,573	5.64	842	89.22%
NA	28	0.14%	817,376	428,731	0.11%	441,788	0.12%	15,778	4.91	0	86.82%
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	110	0.53%	3,895,844	2,565,464	0.64%	1,713,108	0.45%	15,574	1.30	760	81.98%
25 - 36	10,601	51.34%	375,971,453	210,985,868	52.53%	192,377,433	50.32%	18,147	4.14	776	87.99%
37 - 39	8,785	42.55%	328,341,757	165,014,428	41.08%	161,094,827	42.14%	18,337	6.23	773	91.57%
40 - 48	1,151	5.57%	55,194,769	23,090,374	5.75%	27,090,433	7.09%	23,536	12.09	749	97.71%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	2,207	10.69%	78,838,234	42,127,907	10.49%	19,730,978	5.16%	8,940	0.00	750	86.20%
1 - 12	17,973	87.05%	661,856,349	349,993,859	87.14%	349,786,648	91.50%	19,462	5.46	774	90.08%
13 - 24	467	2.26%	22,709,239	9,534,368	2.37%	12,758,176	3.34%	27,319	17.12	750	98.67%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

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	0.04%	344,172	226,195	0.06%	216,320	0.06%	24,036	4.62	768	79.42%
21 - 25	108	0.52%	3,822,590	2,495,087	0.62%	1,668,425	0.44%	15,448	1.08	764	82.43%
26 - 30	5,758	27.89%	212,536,337	112,512,888	28.01%	122,138,876	31.95%	21,212	8.23	778	90.45%
31 - 35	9,715	47.05%	355,297,347	190,992,577	47.55%	188,932,643	49.42%	19,448	4.94	774	90.04%
36+	5,057	24.49%	191,403,376	95,429,387	23.76%	69,319,538	18.13%	13,708	2.71	760	90.21%
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	19,525	94.57%	720,606,544	379,448,318	94.47%	358,160,656	93.69%	18,344	5.59	776	90.09%
1 - 15	720	3.49%	27,460,313	14,206,443	3.54%	15,540,546	4.07%	21,584	5.69	736	91.10%
16 - 30	238	1.15%	9,195,929	4,918,464	1.22%	5,286,590	1.38%	22,213	4.25	717	90.12%
31 - 60	122	0.59%	4,567,450	2,291,184	0.57%	2,440,391	0.64%	20,003	4.49	696	93.78%
61 - 90	26	0.13%	1,015,383	500,743	0.12%	530,200	0.14%	20,392	3.86	678	94.72%
91 - 120	16	0.08%	558,204	290,983	0.07%	317,419	0.08%	19,839	6.11	640	93.53%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	20,169	97.68%	746,628,710	393,245,339	97.91%	374,019,581	97.84%	18,544	5.56	776	90.10%
Stated, verified to Level 3²	478	2.32%	16,775,113	8,410,795	2.09%	8,256,220	2.16%	17,272	5.79	608	92.98%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	20,143	97.56%	746,058,272	393,035,266	97.85%	373,726,877	97.76%	18,554	5.56	776	90.11%
Stated, verified but not Level 4 or 5	504	2.44%	17,345,551	8,620,868	2.15%	8,548,924	2.24%	16,962	5.97	604	92.56%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

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%	481	2.33%	14,508,176	8,773,283	2.18%	7,543,898	1.97%	15,684	3.49	781	71.27%
75.00 - 99.99%	18,539	89.79%	679,874,285	363,393,877	90.47%	343,314,044	89.81%	18,518	5.37	774	89.17%
100.00 - 109.99%	1,359	6.58%	56,221,165	24,755,027	6.16%	25,774,316	6.74%	18,966	7.81	751	103.38%
110.00 - 119.99%	232	1.12%	10,867,079	4,111,805	1.02%	4,882,553	1.28%	21,045	9.88	729	114.08%
120.00 - 129.99%	34	0.16%	1,856,683	598,208	0.15%	730,443	0.19%	21,484	10.62	748	124.17%
130.00 - 139.99%	2	0.01%	76,435	23,934	0.01%	30,547	0.01%	15,273	7.79	713	131.26%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	46	0.22%	1,825,530	915,912	0.23%	971,804	0.25%	21,126	4.91	785	91.59%
Alaska	1	0.00%	47,955	25,555	0.01%	27,689	0.01%	27,689	6.00	788	97.35%
Arizona	136	0.66%	5,373,263	2,747,656	0.68%	2,729,106	0.71%	20,067	6.38	790	89.30%
Arkansas	11	0.05%	431,653	210,339	0.05%	198,925	0.05%	18,084	5.14	641	91.04%
California	1,059	5.13%	41,700,625	22,052,636	5.49%	20,406,231	5.34%	19,269	5.27	767	88.45%
Colorado	104	0.50%	4,594,818	2,465,369	0.61%	2,494,413	0.65%	23,985	6.73	771	89.71%
Connecticut	236	1.14%	9,392,014	5,081,161	1.27%	4,867,402	1.27%	20,625	5.48	769	89.34%
Delaware	59	0.29%	2,098,556	1,057,381	0.26%	1,016,625	0.27%	17,231	6.61	773	92.25%
Florida	1,563	7.57%	60,864,280	30,492,829	7.59%	29,859,719	7.81%	19,104	6.51	774	91.67%
Georgia	110	0.53%	4,828,967	2,355,399	0.59%	2,296,937	0.60%	20,881	5.53	770	92.24%
Hawaii	8	0.04%	309,169	163,600	0.04%	177,241	0.05%	22,155	6.15	765	89.33%
Idaho	21	0.10%	857,347	462,047	0.12%	479,011	0.13%	22,810	7.27	781	93.68%
Illinois	509	2.47%	20,629,875	10,042,562	2.50%	9,876,732	2.58%	19,404	6.04	783	93.56%
Indiana	539	2.61%	19,368,659	10,204,529	2.54%	9,727,269	2.54%	18,047	5.78	771	90.51%
Iowa	95	0.46%	3,974,226	2,044,854	0.51%	1,973,857	0.52%	20,777	6.31	791	94.60%
Kansas	30	0.15%	1,120,673	570,946	0.14%	571,836	0.15%	19,061	5.71	781	92.82%
Kentucky	70	0.34%	2,704,839	1,384,605	0.34%	1,378,465	0.36%	19,692	6.86	764	91.29%
Louisiana	55	0.27%	2,609,344	1,305,911	0.33%	1,200,181	0.31%	21,821	6.01	782	92.32%
Maine	107	0.52%	4,158,444	2,284,519	0.57%	2,247,307	0.59%	21,003	5.58	756	92.75%
Maryland	60	0.29%	2,357,258	1,118,279	0.28%	1,115,134	0.29%	18,586	5.29	784	95.04%
Massachusetts	400	1.94%	14,853,260	8,015,121	2.00%	7,424,391	1.94%	18,561	5.43	764	89.73%
Michigan	4,975	24.10%	170,687,089	95,994,769	23.90%	88,047,574	23.03%	17,698	4.58	772	86.40%
Minnesota	285	1.38%	10,656,240	5,537,010	1.38%	5,188,425	1.36%	18,205	5.44	784	92.82%
Mississippi	14	0.07%	682,444	341,150	0.08%	375,974	0.10%	26,855	7.17	778	92.09%
Missouri	72	0.35%	2,587,583	1,329,168	0.33%	1,223,498	0.32%	16,993	5.36	776	89.07%
Montana	12	0.06%	512,879	291,037	0.07%	269,642	0.07%	22,470	3.19	796	93.82%
Nebraska	99	0.48%	3,796,287	2,074,336	0.52%	1,992,539	0.52%	20,127	5.77	791	91.05%
Nevada	88	0.43%	3,589,794	1,720,296	0.43%	1,673,561	0.44%	19,018	6.73	770	92.43%
New Hampshire	124	0.60%	4,651,741	2,507,326	0.62%	2,349,976	0.61%	18,951	5.75	732	91.31%
New Jersey	1,425	6.90%	52,716,341	27,080,721	6.74%	26,227,038	6.86%	18,405	5.71	772	91.74%
New Mexico	14	0.07%	606,759	295,126	0.07%	299,718	0.08%	21,408	5.77	808	89.86%
New York	3,599	17.43%	129,673,519	68,359,743	17.02%	65,092,612	17.03%	18,086	5.34	773	91.28%
North Carolina	157	0.76%	6,184,706	3,090,471	0.77%	3,077,708	0.81%	19,603	6.11	771	91.32%
North Dakota	43	0.21%	1,929,783	1,076,961	0.27%	907,101	0.24%	21,095	5.63	783	94.80%
Ohio	1,789	8.66%	62,521,794	31,875,496	7.94%	30,687,289	8.03%	17,153	5.85	779	91.53%
Oklahoma	24	0.12%	1,255,669	573,824	0.14%	472,952	0.12%	19,706	5.67	774	95.31%
Oregon	32	0.15%	1,304,154	671,587	0.17%	680,756	0.18%	21,274	4.90	783	87.73%
Pennsylvania	994	4.81%	35,323,727	18,933,501	4.71%	18,105,574	4.74%	18,215	5.56	772	89.16%
Rhode Island	103	0.50%	3,857,779	2,135,406	0.53%	2,019,378	0.53%	19,606	5.90	764	88.98%
South Carolina	105	0.51%	4,123,578	2,054,669	0.51%	2,099,191	0.55%	19,992	6.40	770	91.92%
South Dakota	44	0.21%	1,829,950	1,034,307	0.26%	931,991	0.24%	21,182	5.94	787	91.86%
Tennessee	59	0.29%	2,316,406	1,186,028	0.30%	1,206,183	0.32%	20,444	5.71	770	90.11%
Texas	660	3.20%	31,580,918	14,305,042	3.56%	14,937,077	3.91%	22,632	8.39	757	95.47%
Utah	30	0.15%	1,366,236	747,932	0.19%	641,586	0.17%	21,386	6.20	778	91.75%
Vermont	88	0.43%	3,261,353	1,734,906	0.43%	1,672,596	0.44%	19,007	6.27	769	93.51%
Virginia	62	0.30%	2,485,902	1,166,544	0.29%	1,175,801	0.31%	18,965	6.72	786	92.60%
Washington	68	0.33%	3,049,275	1,647,828	0.41%	1,668,559	0.44%	24,538	6.11	768	87.83%
West Virginia	20	0.10%	803,563	461,827	0.11%	398,307	0.10%	19,915	5.08	809	88.68%
Wisconsin	435	2.11%	15,600,006	8,268,486	2.06%	7,671,124	2.01%	17,635	5.66	771	90.63%
Wyoming	2	0.01%	92,914	45,326	0.01%	17,383	0.00%	8,692	4.00	722	86.19%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	6	0.03%	254,681	114,100	0.03%	124,413	0.03%	20,735	5.84	833	90.71%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	20,619	99.86%	762,586,447	401,227,403	99.89%	381,834,013	99.88%	18,519	5.57	773	90.17%
NA	28	0.14%	817,376	428,731	0.11%	441,788	0.12%	15,778	4.91	0	86.82%
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,191	5.77%	45,803,376	19,875,303	4.95%	19,908,592	5.21%	16,716	6.42	791	88.49%
Truck	3,122	15.12%	140,872,719	86,764,623	21.60%	79,866,765	20.89%	25,582	5.46	761	90.17%
SUV	16,334	79.11%	576,727,727	295,016,208	73.45%	282,500,444	73.90%	17,295	5.54	774	90.28%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

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	3,513	17.01%	144,989,873	82,073,629	20.43%	77,619,018	20.30%	22,095	5.51	770	89.11%
GMC: Buick	2,490	12.06%	78,472,345	39,651,151	9.87%	38,716,165	10.13%	15,549	5.92	789	90.11%
GMC: Cadillac	3,059	14.82%	158,260,615	73,357,922	18.26%	72,727,146	19.02%	23,775	6.81	781	90.27%
GMC: Chevrolet	11,585	56.11%	381,680,989	206,573,432	51.43%	193,213,472	50.54%	16,678	5.05	767	90.55%
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:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

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	1	0.00%	23,521	12,575	0.00%	0	0.00%	0	0.00	0	0.00%
2021-05	-	-	-	-	-	-	-	-	-	-	-
2021-06	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-
2021-12	1	0.00%	44,580	18,201	0.00%	0	0.00%	0	0.00	0	0.00%
2022-01	-	-	-	-	-	-	-	-	-	-	-
2022-02	2	0.01%	98,875	44,517	0.01%	0	0.00%	0	0.00	0	0.00%
2022-03	5	0.02%	240,624	109,638	0.03%	41,408	0.01%	8,282	0.00	685	96.40%
2022-04	8	0.04%	357,436	199,041	0.05%	0	0.00%	0	0.00	0	0.00%
2022-05	2	0.01%	108,024	41,847	0.01%	41,847	0.01%	20,924	0.00	731	93.54%
2022-06	13	0.06%	513,674	270,813	0.07%	64,479	0.02%	4,960	0.00	695	79.28%
2022-07	15	0.07%	607,796	330,553	0.08%	118,399	0.03%	7,893	0.00	696	82.33%
2022-08	27	0.13%	970,432	498,915	0.12%	210,873	0.06%	7,810	0.00	714	85.13%
2022-09	46	0.22%	1,740,129	957,637	0.24%	383,478	0.10%	8,336	0.00	758	85.74%
2022-10	86	0.42%	3,500,670	1,849,673	0.46%	692,818	0.18%	8,056	0.00	732	84.36%
2022-11	286	1.39%	10,525,825	5,613,099	1.40%	2,450,079	0.64%	8,567	0.00	738	86.43%
2022-12	1,702	8.24%	59,566,448	31,938,154	7.95%	15,727,597	4.11%	9,241	0.00	754	86.29%
2023-01	1,921	9.30%	68,413,401	36,381,000	9.06%	29,477,998	7.71%	15,345	1.00	762	86.73%
2023-02	1,906	9.23%	69,515,604	37,336,987	9.30%	32,765,703	8.57%	17,191	2.00	773	88.71%
2023-03	2,002	9.70%	71,882,308	38,334,112	9.54%	36,174,969	9.46%	18,069	3.00	776	88.98%
2023-04	1,288	6.24%	48,043,795	25,967,087	6.47%	25,725,689	6.73%	19,973	4.00	778	89.47%
2023-05	2,561	12.40%	93,030,634	50,697,225	12.62%	51,342,381	13.43%	20,048	5.00	775	90.00%
2023-06	2,055	9.95%	76,145,050	41,550,538	10.34%	43,454,869	11.37%	21,146	6.00	777	89.36%
2023-07	2,342	11.34%	85,810,649	46,206,904	11.50%	48,778,023	12.76%	20,828	7.00	780	90.18%
2023-08	1,299	6.29%	49,163,526	24,758,630	6.16%	27,009,672	7.07%	20,793	8.00	773	93.02%
2023-09	1,315	6.37%	49,968,992	24,908,499	6.20%	27,667,075	7.24%	21,040	9.00	772	92.49%
2023-10	1,146	5.55%	42,409,565	20,913,619	5.21%	23,585,166	6.17%	20,580	10.00	778	92.20%
2023-11	70	0.34%	3,746,731	1,430,506	0.36%	1,673,473	0.44%	23,907	11.00	751	100.01%
2023-12	79	0.38%	4,199,128	1,716,619	0.43%	2,131,630	0.56%	26,983	12.00	763	97.17%
2024-01	30	0.15%	1,575,184	613,631	0.15%	790,433	0.21%	26,348	13.00	729	98.76%
2024-02	16	0.08%	769,896	370,525	0.09%	441,325	0.12%	27,583	14.00	725	98.62%
2024-03	4	0.02%	212,281	119,140	0.03%	134,710	0.04%	33,678	15.00	760	99.27%
2024-04	76	0.37%	3,665,178	1,456,780	0.36%	1,966,813	0.51%	25,879	16.00	735	103.52%
2024-05	121	0.59%	5,787,533	2,489,768	0.62%	3,318,538	0.87%	27,426	17.00	760	97.35%
2024-06	143	0.69%	6,898,758	2,904,336	0.72%	3,925,137	1.03%	27,449	18.00	754	97.95%
2024-07	77	0.37%	3,800,409	1,580,187	0.39%	2,181,221	0.57%	28,328	19.00	756	97.56%
Total:	20,647	100.00%	763,403,823	401,656,134	100.00%	382,275,801	100.00%	18,515	5.57	772	90.16%

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