StratMaker (142931)

GM Financial Automobile Leasing Trust 2021-3

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.81% / -

Total # of Leases

33,506

WA Orginal Term (OT)

37.56

Acquisition Cost (AC)

$ 1,274,961,587

WA Remaining Term (RT)

12.93

Rep. Period Securitization Value (SV)

$ 820,521,434

WA Seasoning

24.64

Rep. Period End Actual SV (ESV)

$ 787,987,166

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 695,543,255

WA Lease to Value (LTV)

91.68%

Average BRV

$ 20,759

Base Residual as % of ESV

88.27%

Base Residual as % of Vehicle Value

49.61%

Minimum Discount Rate

6.00%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

33,506

Acquisition Cost (AC)

$ 1,274,961,587

Rep. Period Securitization Value (SV)

$ 820,521,434

Rep. Period End Actual SV (ESV)

$ 787,987,166

Total Base Residual Value (BRV)

$ 695,543,255

Average BRV

$ 20,759

Base Residual as % of ESV

88.27%

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)

37.56

WA Remaining Term (RT)

12.93

WA Seasoning

24.64

WA FICO (non-zero)

770

WA Lease to Value (LTV)

91.68%

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%	18,086	0.00%	9,043	14.00	828	63.47%
$15,000 - $19,999	508	1.52%	9,551,788	5,245,778	0.75%	5,287,148	0.67%	10,408	8.71	763	79.08%
$20,000 - $24,999	3,749	11.19%	85,727,491	44,336,207	6.37%	49,207,567	6.24%	13,126	11.72	770	87.35%
$25,000 - $29,999	6,306	18.82%	174,095,305	89,517,426	12.87%	100,062,605	12.70%	15,868	12.13	772	90.01%
$30,000 - $39,999	11,068	33.03%	381,401,026	215,586,698	31.00%	238,567,782	30.28%	21,555	11.99	769	90.36%
$40,000 - $49,999	6,775	20.22%	302,963,108	170,790,071	24.55%	190,163,636	24.13%	28,068	12.64	770	90.89%
$50,000 - $59,999	3,044	9.08%	164,384,668	88,449,831	12.72%	102,362,754	12.99%	33,628	14.14	769	93.54%
$60,000 - $69,999	970	2.90%	62,335,339	33,695,727	4.84%	40,732,043	5.17%	41,992	15.22	767	96.27%
$70,000 - $79,999	427	1.27%	31,861,649	17,080,634	2.46%	20,762,201	2.63%	48,623	15.18	766	96.71%
$80,000 - $89,999	283	0.84%	23,893,211	12,388,624	1.78%	15,359,917	1.95%	54,275	15.65	775	99.06%
$90,000 - $99,999	178	0.53%	16,883,681	8,366,366	1.20%	10,988,969	1.39%	61,736	17.63	763	100.50%
Over $100,000	196	0.58%	21,835,140	10,067,956	1.45%	14,474,459	1.84%	73,849	18.44	771	106.97%
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,091	3.26%	40,155,240	22,627,034	3.25%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	213	0.64%	4,185,682	1,938,449	0.28%	2,041,979	0.26%	9,587	5.10	762	85.00%
$10,000 - $14,999	4,917	14.67%	119,881,259	57,078,669	8.21%	64,357,419	8.17%	13,089	9.54	771	88.04%
$15,000 - $19,999	8,283	24.72%	243,175,284	121,552,717	17.48%	143,572,463	18.22%	17,333	12.87	773	91.72%
$20,000 - $24,999	5,564	16.61%	199,918,073	110,457,380	15.88%	125,801,612	15.96%	22,610	11.20	771	90.03%
$25,000 - $29,999	6,043	18.04%	248,498,815	144,224,878	20.74%	165,662,128	21.02%	27,414	12.53	770	90.11%
$30,000 - $39,999	5,280	15.76%	262,710,627	151,683,577	21.81%	177,270,949	22.50%	33,574	13.75	766	92.16%
$40,000 - $49,999	1,249	3.73%	79,919,378	45,853,891	6.59%	55,264,911	7.01%	44,247	14.85	765	94.25%
$50,000 - $59,999	409	1.22%	31,336,174	17,530,716	2.52%	22,310,059	2.83%	54,548	16.37	768	97.39%
$60,000 - $69,999	278	0.83%	25,371,493	13,480,919	1.94%	18,009,391	2.29%	64,782	18.04	776	99.99%
$70,000 - $79,999	138	0.41%	14,751,543	7,142,668	1.03%	10,190,897	1.29%	73,847	18.82	766	104.17%
$80,000 - $89,999	33	0.10%	3,992,219	1,588,951	0.23%	2,756,514	0.35%	83,531	24.10	742	112.64%
$90,000 - $99,999	7	0.02%	921,521	334,015	0.05%	647,304	0.08%	92,472	26.86	743	119.21%
Over $100,000	1	0.00%	144,280	49,391	0.01%	101,540	0.01%	101,540	27.00	822	126.45%
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

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	1,024	3.06%	22,257,513	9,524,442	1.37%	11,045,887	1.40%	10,787	11.04	754	91.75%
$10,000 - $14,999	9,790	29.22%	265,431,508	126,900,558	18.24%	146,971,236	18.65%	15,012	12.90	768	91.75%
$15,000 - $19,999	6,170	18.41%	210,077,760	104,889,126	15.08%	121,366,307	15.40%	19,670	13.58	773	92.03%
$20,000 - $24,999	7,599	22.68%	299,389,094	171,461,942	24.65%	190,499,410	24.18%	25,069	12.23	771	90.19%
$25,000 - $29,999	4,815	14.37%	219,578,071	131,272,904	18.87%	144,275,972	18.31%	29,964	12.19	770	90.61%
$30,000 - $39,999	3,082	9.20%	172,394,859	103,895,962	14.94%	114,903,699	14.58%	37,282	13.31	765	92.00%
$40,000 - $49,999	764	2.28%	60,268,033	33,473,840	4.81%	41,424,202	5.26%	54,220	15.44	774	96.78%
$50,000 - $59,999	252	0.75%	24,513,338	13,483,077	1.94%	16,960,678	2.15%	67,304	15.24	770	99.59%
$60,000 - $69,999	10	0.03%	1,051,410	641,403	0.09%	539,775	0.07%	53,978	3.77	792	104.01%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

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%	405,092	0.05%	20,255	9.47	476	87.76%
500 - 549	130	0.39%	4,648,823	2,371,961	0.34%	2,804,816	0.36%	21,576	12.42	529	93.40%
550 - 599	362	1.08%	12,572,110	6,694,179	0.96%	7,968,794	1.01%	22,013	12.97	579	91.32%
600 - 649	1,254	3.74%	47,871,387	24,890,232	3.58%	29,935,267	3.80%	23,872	13.90	631	94.12%
650 - 699	3,785	11.30%	145,683,916	78,121,415	11.23%	90,734,948	11.51%	23,972	13.58	678	93.70%
700 - 749	6,751	20.15%	261,270,068	142,582,599	20.50%	162,757,891	20.65%	24,109	13.22	725	92.90%
750 - 799	7,287	21.75%	280,834,990	155,253,206	22.32%	175,103,521	22.22%	24,030	13.08	775	91.58%
800+	13,835	41.29%	519,010,450	283,863,913	40.81%	316,770,625	40.20%	22,896	12.42	840	90.32%
NA	82	0.24%	2,390,958	1,389,285	0.20%	1,506,212	0.19%	18,368	11.85	0	87.82%
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,386	4.14%	44,759,518	31,757,214	4.57%	27,624,124	3.51%	19,931	2.24	776	83.31%
25 - 36	18,054	53.88%	671,949,818	387,281,563	55.68%	422,121,492	53.57%	23,381	11.11	774	89.09%
37 - 39	12,133	36.21%	456,460,536	233,226,331	33.53%	274,441,036	34.83%	22,619	14.35	768	94.37%
40 - 48	1,933	5.77%	101,791,715	43,278,146	6.22%	63,800,514	8.10%	33,006	23.45	746	100.92%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,019	3.04%	34,935,358	19,540,870	2.81%	10,369,577	1.32%	10,176	0.00	758	85.44%
1 - 12	16,191	48.32%	597,437,202	333,521,423	47.95%	352,174,162	44.69%	21,751	8.10	774	89.29%
13 - 24	15,173	45.28%	581,514,975	316,159,189	45.46%	384,196,877	48.76%	25,321	16.21	768	92.98%
25 - 36	1,123	3.35%	61,074,051	26,321,773	3.78%	41,246,550	5.23%	36,729	26.72	748	101.54%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

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	4,336	12.94%	168,470,820	92,137,730	13.25%	114,484,296	14.53%	26,403	17.90	768	93.36%
21 - 25	16,098	48.05%	619,178,658	344,220,921	49.49%	405,169,119	51.42%	25,169	14.80	769	92.08%
26 - 30	8,229	24.56%	308,591,787	165,911,516	23.85%	184,686,695	23.44%	22,443	9.82	773	90.48%
31 - 35	3,062	9.14%	111,113,789	59,789,984	8.60%	57,957,430	7.36%	18,928	4.37	771	89.81%
36+	1,781	5.32%	67,606,532	33,483,104	4.81%	25,689,625	3.26%	14,424	2.79	759	90.68%
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	31,727	94.69%	1,203,703,629	657,940,724	94.59%	742,019,021	94.17%	23,388	12.91	773	91.53%
1 - 15	1,135	3.39%	44,692,723	23,756,672	3.42%	28,899,446	3.67%	25,462	13.08	722	93.48%
16 - 30	413	1.23%	16,986,183	8,925,195	1.28%	11,019,471	1.40%	26,682	13.45	698	94.66%
31 - 60	160	0.48%	6,630,837	3,460,833	0.50%	4,211,753	0.53%	26,323	13.10	680	95.38%
61 - 90	56	0.17%	2,299,499	1,155,849	0.17%	1,436,332	0.18%	25,649	13.39	690	98.79%
91 - 120	15	0.04%	648,717	303,982	0.04%	401,142	0.05%	26,743	16.43	705	96.26%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	32,670	97.50%	1,244,039,390	679,826,491	97.74%	768,661,589	97.55%	23,528	12.88	773	91.58%
Stated, verified to Level 3²	836	2.50%	30,922,197	15,716,764	2.26%	19,325,577	2.45%	23,117	14.58	619	95.94%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	32,715	97.64%	1,246,418,009	680,741,529	97.87%	770,208,913	97.74%	23,543	12.90	773	91.63%
Stated, verified but not Level 4 or 5	791	2.36%	28,543,578	14,801,726	2.13%	17,778,253	2.26%	22,476	13.89	613	94.09%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

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%	11,240	0.00%	11,240	11.00	780	49.12%
50.00 - 74.99%	1,023	3.05%	28,893,352	16,950,111	2.44%	17,415,305	2.21%	17,024	11.00	789	69.52%
75.00 - 99.99%	28,492	85.04%	1,059,090,356	593,163,438	85.28%	656,490,066	83.31%	23,041	12.20	773	89.81%
100.00 - 109.99%	3,307	9.87%	151,492,085	71,168,760	10.23%	93,143,575	11.82%	28,166	16.91	753	103.59%
110.00 - 119.99%	574	1.71%	29,163,056	11,893,881	1.71%	17,251,542	2.19%	30,055	19.54	731	113.98%
120.00 - 129.99%	109	0.33%	6,303,437	2,355,191	0.34%	3,675,438	0.47%	33,720	20.43	743	123.93%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	69	0.21%	3,215,469	1,693,587	0.24%	1,999,552	0.25%	28,979	14.57	762	94.73%
Alaska	7	0.02%	383,316	195,642	0.03%	246,763	0.03%	35,252	16.12	784	98.33%
Arizona	189	0.56%	7,874,492	4,113,194	0.59%	4,879,816	0.62%	25,819	14.51	779	93.15%
Arkansas	17	0.05%	778,622	339,640	0.05%	470,133	0.06%	27,655	17.62	751	100.58%
California	1,724	5.15%	70,471,102	37,917,263	5.45%	43,200,763	5.48%	25,058	13.63	765	90.70%
Colorado	135	0.40%	5,943,190	3,288,387	0.47%	3,615,432	0.46%	26,781	13.89	771	91.30%
Connecticut	369	1.10%	15,097,435	8,285,388	1.19%	9,563,606	1.21%	25,918	12.97	770	91.76%
Delaware	76	0.23%	2,644,336	1,409,968	0.20%	1,573,235	0.20%	20,700	11.67	773	91.29%
Florida	2,470	7.37%	100,206,321	51,553,851	7.41%	61,173,843	7.76%	24,767	14.81	772	93.80%
Georgia	142	0.42%	6,059,038	3,179,687	0.46%	3,763,391	0.48%	26,503	14.50	775	94.02%
Hawaii	15	0.04%	683,164	345,988	0.05%	380,947	0.05%	25,396	11.77	749	94.12%
Idaho	34	0.10%	1,432,311	886,094	0.13%	929,827	0.12%	27,348	12.49	779	88.79%
Illinois	739	2.21%	30,930,037	15,595,183	2.24%	18,567,207	2.36%	25,125	13.53	772	96.19%
Indiana	783	2.34%	28,816,943	15,741,834	2.26%	18,026,351	2.29%	23,022	13.51	769	91.35%
Iowa	140	0.42%	5,702,407	2,997,240	0.43%	3,443,928	0.44%	24,599	13.41	785	94.75%
Kansas	40	0.12%	1,756,738	919,045	0.13%	1,072,423	0.14%	26,811	13.85	777	91.75%
Kentucky	134	0.40%	5,481,589	2,870,938	0.41%	3,393,211	0.43%	25,322	14.95	753	93.38%
Louisiana	43	0.13%	2,152,114	1,119,727	0.16%	1,362,754	0.17%	31,692	15.02	772	96.56%
Maine	168	0.50%	6,601,700	3,641,216	0.52%	4,198,016	0.53%	24,988	14.32	766	95.22%
Maryland	119	0.36%	5,177,992	2,485,018	0.36%	2,919,115	0.37%	24,530	15.03	762	94.90%
Massachusetts	672	2.01%	26,458,771	14,713,725	2.12%	16,800,835	2.13%	25,001	13.45	761	91.85%
Michigan	9,086	27.12%	316,430,760	189,058,852	27.18%	199,257,423	25.29%	21,930	10.35	768	87.05%
Minnesota	454	1.35%	17,199,796	9,342,141	1.34%	10,839,180	1.38%	23,875	12.74	780	93.49%
Mississippi	17	0.05%	726,202	375,018	0.05%	423,584	0.05%	24,917	12.59	752	93.08%
Missouri	132	0.39%	4,909,900	2,576,904	0.37%	2,929,017	0.37%	22,190	13.17	771	90.45%
Montana	23	0.07%	1,114,737	643,841	0.09%	712,909	0.09%	30,996	12.94	772	93.21%
Nebraska	128	0.38%	5,136,199	2,861,078	0.41%	3,330,341	0.42%	26,018	14.33	768	92.54%
Nevada	142	0.42%	6,033,433	3,147,088	0.45%	3,726,129	0.47%	26,240	13.77	768	93.62%
New Hampshire	218	0.65%	8,462,659	4,693,829	0.67%	5,296,641	0.67%	24,297	13.61	754	93.09%
New Jersey	2,079	6.20%	81,144,049	42,526,572	6.11%	49,875,173	6.33%	23,990	13.53	769	93.70%
New Mexico	20	0.06%	785,370	395,630	0.06%	393,957	0.05%	19,698	14.46	769	94.66%
New York	5,467	16.32%	201,613,349	108,608,232	15.61%	123,851,423	15.72%	22,654	12.84	774	93.00%
North Carolina	234	0.70%	9,788,712	5,140,461	0.74%	6,030,641	0.77%	25,772	15.09	779	93.02%
North Dakota	79	0.24%	3,356,038	1,854,266	0.27%	2,123,418	0.27%	26,879	13.48	784	95.11%
Ohio	2,695	8.04%	96,368,340	50,588,013	7.27%	57,697,973	7.32%	21,409	13.03	773	93.06%
Oklahoma	24	0.07%	1,308,859	640,860	0.09%	868,916	0.11%	36,205	17.16	775	99.07%
Oregon	54	0.16%	2,138,848	1,171,808	0.17%	1,299,034	0.16%	24,056	11.59	781	86.47%
Pennsylvania	1,618	4.83%	58,939,079	32,153,714	4.62%	36,677,786	4.65%	22,669	13.57	773	91.28%
Rhode Island	206	0.61%	7,813,159	4,358,426	0.63%	4,920,155	0.62%	23,884	13.04	768	91.36%
South Carolina	142	0.42%	5,682,104	2,988,759	0.43%	3,416,815	0.43%	24,062	13.70	771	92.79%
South Dakota	56	0.17%	2,248,469	1,241,424	0.18%	1,361,604	0.17%	24,314	13.41	796	92.20%
Tennessee	108	0.32%	4,576,108	2,560,434	0.37%	2,793,962	0.35%	25,870	12.72	775	91.15%
Texas	1,171	3.49%	61,228,535	28,316,511	4.07%	37,774,505	4.79%	32,258	17.80	754	99.10%
Utah	72	0.21%	3,278,905	1,794,923	0.26%	1,952,623	0.25%	27,120	13.27	782	92.98%
Vermont	171	0.51%	6,346,207	3,378,499	0.49%	3,884,320	0.49%	22,715	12.79	771	93.13%
Virginia	115	0.34%	5,135,703	2,574,810	0.37%	3,068,262	0.39%	26,681	15.34	778	95.28%
Washington	140	0.42%	6,382,212	3,352,448	0.48%	3,998,573	0.51%	28,561	14.81	779	91.23%
West Virginia	44	0.13%	1,895,994	1,040,700	0.15%	1,192,542	0.15%	27,103	13.43	754	93.16%
Wisconsin	701	2.09%	25,936,693	14,265,010	2.05%	15,998,679	2.03%	22,823	13.70	769	91.88%
Wyoming	9	0.03%	429,437	239,988	0.03%	285,563	0.04%	31,729	13.26	757	93.99%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	16	0.05%	684,642	360,404	0.05%	424,870	0.05%	26,554	12.04	770	90.72%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	33,424	99.76%	1,272,570,629	694,153,970	99.80%	786,480,954	99.81%	23,530	12.93	771	91.69%
NA	82	0.24%	2,390,958	1,389,285	0.20%	1,506,212	0.19%	18,368	11.85	0	87.82%
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,190	6.54%	76,564,711	35,564,916	5.11%	42,488,030	5.39%	19,401	13.76	778	87.15%
Truck	5,677	16.94%	260,918,275	163,733,835	23.54%	177,526,513	22.53%	31,271	12.93	759	91.86%
SUV	25,639	76.52%	937,478,601	496,244,504	71.35%	567,972,623	72.08%	22,153	12.86	772	91.97%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

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	5,016	14.97%	217,023,169	123,297,378	17.73%	138,018,914	17.52%	27,516	12.87	769	91.22%
GMC: Buick	3,764	11.23%	117,118,144	62,316,034	8.96%	70,399,497	8.93%	18,703	12.75	786	90.94%
GMC: Cadillac	4,656	13.90%	250,969,443	118,592,840	17.05%	145,138,219	18.42%	31,172	14.73	776	93.20%
GMC: Chevrolet	20,070	59.90%	689,850,831	391,337,003	56.26%	434,430,536	55.13%	21,646	12.37	765	91.44%
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:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-03	1	0.00%	40,292	27,496	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	-	-	-	-	-	-	-	-	-	-	-
2022-05	4	0.01%	164,757	97,642	0.01%	13,073	0.00%	3,268	0.00	824	83.12%
2022-06	-	-	-	-	-	-	-	-	-	-	-
2022-07	1	0.00%	27,791	13,029	0.00%	13,029	0.00%	13,029	0.00	730	92.93%
2022-08	9	0.03%	418,029	198,252	0.03%	145,956	0.02%	16,217	0.00	762	89.36%
2022-09	15	0.04%	590,448	339,994	0.05%	112,194	0.01%	7,480	0.00	722	79.76%
2022-10	49	0.15%	1,804,864	943,534	0.14%	411,984	0.05%	8,408	0.00	733	85.68%
2022-11	132	0.39%	4,332,272	2,347,481	0.34%	1,057,175	0.13%	8,009	0.00	760	87.25%
2022-12	800	2.39%	27,203,163	15,399,010	2.21%	8,616,167	1.09%	10,770	0.00	760	85.21%
2023-01	1,192	3.56%	41,227,819	23,786,139	3.42%	19,966,373	2.53%	16,750	1.00	770	85.36%
2023-02	954	2.85%	33,588,133	19,986,052	2.87%	17,842,378	2.26%	18,703	2.00	777	86.48%
2023-03	847	2.53%	29,521,189	17,700,183	2.54%	16,928,561	2.15%	19,986	3.00	768	87.06%
2023-04	612	1.83%	22,104,351	13,292,939	1.91%	12,909,402	1.64%	21,094	4.00	779	88.04%
2023-05	735	2.19%	26,684,783	14,646,105	2.11%	14,944,063	1.90%	20,332	5.00	776	89.76%
2023-06	810	2.42%	29,487,086	16,164,546	2.32%	16,707,642	2.12%	20,627	6.00	775	89.70%
2023-07	766	2.29%	27,667,204	15,610,707	2.24%	16,513,613	2.10%	21,558	7.00	771	89.17%
2023-08	1,547	4.62%	56,578,879	30,277,944	4.35%	32,793,540	4.16%	21,198	8.00	773	90.45%
2023-09	2,245	6.70%	82,919,953	44,715,070	6.43%	49,196,999	6.24%	21,914	9.00	774	90.27%
2023-10	2,163	6.46%	82,606,846	44,982,426	6.47%	50,227,321	6.37%	23,221	10.00	773	89.92%
2023-11	2,159	6.44%	83,216,285	46,501,141	6.69%	51,999,271	6.60%	24,085	11.00	775	89.74%
2023-12	2,168	6.47%	82,119,711	46,000,410	6.61%	52,145,001	6.62%	24,052	12.00	775	89.89%
2024-01	2,131	6.36%	81,883,263	45,792,942	6.58%	52,664,057	6.68%	24,713	13.00	775	90.54%
2024-02	2,151	6.42%	80,945,077	45,890,100	6.60%	53,111,671	6.74%	24,692	14.00	772	90.59%
2024-03	2,100	6.27%	79,730,500	46,500,240	6.69%	54,590,549	6.93%	25,996	15.00	768	90.24%
2024-04	2,049	6.12%	78,367,020	45,218,371	6.50%	53,789,104	6.83%	26,251	16.00	768	90.91%
2024-05	2,064	6.16%	78,594,930	40,929,133	5.88%	51,100,373	6.48%	24,758	17.00	769	95.41%
2024-06	2,141	6.39%	79,466,208	41,293,911	5.94%	52,112,100	6.61%	24,340	18.00	763	95.67%
2024-07	2,078	6.20%	78,723,613	40,590,916	5.84%	52,190,596	6.62%	25,116	19.00	770	95.67%
2024-08	105	0.31%	5,017,337	2,138,359	0.31%	3,006,477	0.38%	28,633	20.00	756	98.24%
2024-09	80	0.24%	4,097,400	1,741,029	0.25%	2,509,927	0.32%	31,374	21.00	744	98.87%
2024-10	75	0.22%	3,898,246	1,634,679	0.24%	2,422,122	0.31%	32,295	22.00	737	100.57%
2024-11	112	0.33%	6,023,246	2,480,542	0.36%	3,731,799	0.47%	33,320	23.00	751	102.32%
2024-12	87	0.26%	4,768,133	1,948,966	0.28%	2,968,101	0.38%	34,116	24.00	753	102.38%
2025-01	157	0.47%	8,576,845	3,600,941	0.52%	5,508,414	0.70%	35,085	25.00	753	101.56%
2025-02	325	0.97%	17,584,690	7,548,501	1.09%	11,668,298	1.48%	35,902	26.00	746	101.42%
2025-03	357	1.07%	19,015,395	8,294,133	1.19%	12,993,077	1.65%	36,395	27.00	748	101.62%
2025-04	285	0.85%	15,965,829	6,910,390	0.99%	11,076,760	1.41%	38,866	28.00	748	101.57%
Total:	33,506	100.00%	1,274,961,587	695,543,255	100.00%	787,987,166	100.00%	23,518	12.93	770	91.68%

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