StratMaker (146054)

GM Financial Automobile Leasing Trust 2020-3

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

99.88% / -

Total # of Leases

18,534

WA Orginal Term (OT)

38.11

Acquisition Cost (AC)

$ 686,371,127

WA Remaining Term (RT)

5.02

Rep. Period Securitization Value (SV)

$ 381,641,661

WA Seasoning

33.09

Rep. Period End Actual SV (ESV)

$ 336,168,294

WA FICO (non-zero)

772

Total Base Residual Value (BRV)

$ 360,486,995

WA Lease to Value (LTV)

90.26%

Average BRV

$ 19,450

Base Residual as % of ESV

107.23%

Base Residual as % of Vehicle Value

47.21%

Minimum Discount Rate

6.75%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

18,534

Acquisition Cost (AC)

$ 686,371,127

Rep. Period Securitization Value (SV)

$ 381,641,661

Rep. Period End Actual SV (ESV)

$ 336,168,294

Total Base Residual Value (BRV)

$ 360,486,995

Average BRV

$ 19,450

Base Residual as % of ESV

107.23%

Base Residual as % of Vehicle Value

47.21%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.88% / -

WA Orginal Term (OT)

38.11

WA Remaining Term (RT)

5.02

WA Seasoning

33.09

WA FICO (non-zero)

772

WA Lease to Value (LTV)

90.26%

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	1	0.01%	13,266	10,750	0.00%	10,742	0.00%	10,742	3.00	799	55.06%
$15,000 - $19,999	320	1.73%	6,064,638	3,096,509	0.86%	2,794,004	0.83%	8,731	3.63	757	80.94%
$20,000 - $24,999	2,325	12.54%	53,087,732	25,742,588	7.14%	23,737,156	7.06%	10,210	4.57	767	87.58%
$25,000 - $29,999	3,553	19.17%	98,180,540	49,145,441	13.63%	45,684,858	13.59%	12,858	4.55	772	89.45%
$30,000 - $39,999	5,950	32.10%	205,162,819	111,006,357	30.79%	101,584,091	30.22%	17,073	4.60	774	89.74%
$40,000 - $49,999	3,878	20.92%	173,026,678	94,242,384	26.14%	87,183,606	25.93%	22,482	4.99	774	89.89%
$50,000 - $59,999	1,611	8.69%	86,957,426	45,086,193	12.51%	43,581,082	12.96%	27,052	5.97	771	92.23%
$60,000 - $69,999	501	2.70%	32,174,271	16,819,738	4.67%	16,763,294	4.99%	33,460	6.31	770	93.86%
$70,000 - $79,999	232	1.25%	17,303,327	8,853,671	2.46%	8,884,005	2.64%	38,293	6.40	775	92.85%
$80,000 - $89,999	115	0.62%	9,718,635	4,579,221	1.27%	4,227,277	1.26%	36,759	5.56	773	95.42%
$90,000 - $99,999	34	0.18%	3,197,889	1,368,491	0.38%	1,226,529	0.36%	36,074	6.21	771	98.70%
Over $100,000	14	0.08%	1,483,906	535,652	0.15%	491,649	0.15%	35,118	7.81	764	112.56%
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,207	11.91%	80,721,587	42,710,658	11.85%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	406	2.19%	8,302,137	3,747,452	1.04%	3,876,178	1.15%	9,547	3.36	756	87.74%
$10,000 - $14,999	4,399	23.73%	113,634,151	53,575,804	14.86%	56,394,061	16.78%	12,820	4.23	767	89.93%
$15,000 - $19,999	3,672	19.81%	120,194,131	59,169,406	16.41%	62,861,222	18.70%	17,119	4.99	778	90.91%
$20,000 - $24,999	3,601	19.43%	141,363,926	77,167,223	21.41%	81,127,903	24.13%	22,529	4.75	774	89.22%
$25,000 - $29,999	2,313	12.48%	107,239,839	59,657,610	16.55%	63,058,846	18.76%	27,263	5.20	774	90.28%
$30,000 - $39,999	1,542	8.32%	85,450,852	48,287,445	13.40%	51,361,295	15.28%	33,308	5.81	769	91.15%
$40,000 - $49,999	344	1.86%	25,602,441	13,711,265	3.80%	14,815,311	4.41%	43,068	5.97	772	91.25%
$50,000 - $59,999	50	0.27%	3,862,063	2,460,133	0.68%	2,673,478	0.80%	53,470	8.04	754	94.18%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

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	824	4.45%	17,766,407	7,696,506	2.14%	7,553,289	2.25%	9,167	5.18	752	90.97%
$10,000 - $14,999	5,812	31.36%	157,264,766	74,153,909	20.57%	69,460,286	20.66%	11,951	4.85	769	90.77%
$15,000 - $19,999	3,781	20.40%	132,038,731	65,275,885	18.11%	61,465,229	18.28%	16,256	5.50	776	90.92%
$20,000 - $24,999	4,249	22.93%	173,186,132	95,049,663	26.37%	87,356,202	25.99%	20,559	4.77	775	89.41%
$25,000 - $29,999	2,283	12.32%	108,905,291	62,458,948	17.33%	58,040,108	17.27%	25,423	5.03	775	90.01%
$30,000 - $39,999	1,324	7.14%	77,328,626	44,493,357	12.34%	41,736,118	12.42%	31,523	5.05	767	90.45%
$40,000 - $49,999	235	1.27%	17,934,084	10,017,048	2.78%	9,257,822	2.75%	39,395	4.79	775	89.62%
$50,000 - $59,999	26	0.14%	1,947,088	1,341,679	0.37%	1,299,240	0.39%	49,971	7.01	757	94.56%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	27	0.15%	838,270	442,928	0.12%	441,165	0.13%	16,339	4.17	471	89.36%
500 - 549	97	0.52%	3,290,374	1,602,703	0.44%	1,484,526	0.44%	15,304	5.14	527	91.09%
550 - 599	211	1.14%	7,103,179	3,547,662	0.98%	3,382,597	1.01%	16,031	5.33	577	91.41%
600 - 649	748	4.04%	27,451,381	14,103,291	3.91%	13,560,012	4.03%	18,128	5.05	629	91.49%
650 - 699	2,131	11.50%	78,869,013	40,721,864	11.30%	38,473,065	11.44%	18,054	5.11	678	91.59%
700 - 749	3,581	19.32%	134,373,690	70,808,498	19.64%	66,011,995	19.64%	18,434	4.97	725	91.23%
750 - 799	3,775	20.37%	140,143,597	74,335,798	20.62%	68,175,351	20.28%	18,060	4.90	775	90.25%
800+	7,937	42.82%	293,509,715	154,506,467	42.86%	144,229,376	42.90%	18,172	5.06	842	89.33%
NA	27	0.15%	791,907	417,784	0.12%	410,208	0.12%	15,193	4.51	0	86.53%
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	80	0.43%	2,804,373	1,822,219	0.51%	1,305,794	0.39%	16,322	1.78	754	82.11%
25 - 36	9,354	50.47%	332,490,134	186,593,084	51.76%	166,510,481	49.53%	17,801	3.53	776	88.01%
37 - 39	8,005	43.19%	298,533,938	150,012,377	41.61%	143,189,627	42.59%	17,888	5.63	772	91.67%
40 - 48	1,095	5.91%	52,542,683	22,059,316	6.12%	25,162,391	7.49%	22,979	11.50	750	97.53%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,763	9.51%	63,135,209	33,328,856	9.25%	16,783,502	4.99%	9,520	0.00	748	86.26%
1 - 12	16,338	88.15%	602,311,550	318,305,320	88.30%	307,675,810	91.52%	18,832	4.86	774	90.16%
13 - 24	433	2.34%	20,924,367	8,852,819	2.46%	11,708,983	3.48%	27,042	16.40	752	98.57%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

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	11	0.06%	484,722	311,583	0.09%	335,804	0.10%	30,528	4.72	743	82.08%
21 - 25	73	0.39%	2,458,633	1,586,034	0.44%	1,054,601	0.31%	14,447	1.00	760	82.11%
26 - 30	2,684	14.48%	97,092,218	51,463,837	14.28%	54,983,176	16.36%	20,486	7.61	781	90.24%
31 - 35	11,341	61.19%	418,353,760	224,039,840	62.15%	218,243,063	64.92%	19,244	5.08	774	90.30%
36+	4,425	23.88%	167,981,794	83,085,702	23.05%	61,551,649	18.31%	13,910	2.54	759	90.32%
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	17,559	94.74%	648,643,226	340,812,359	94.54%	315,042,327	93.72%	17,942	5.06	776	90.19%
1 - 15	608	3.28%	23,901,319	12,424,831	3.45%	13,449,240	4.00%	22,120	4.81	731	91.44%
16 - 30	215	1.16%	8,308,306	4,390,536	1.22%	4,674,363	1.39%	21,741	3.48	713	91.04%
31 - 60	105	0.57%	3,848,159	1,947,627	0.54%	2,059,774	0.61%	19,617	4.31	683	92.43%
61 - 90	35	0.19%	1,294,450	702,017	0.19%	723,106	0.22%	20,660	2.65	698	90.13%
91 - 120	12	0.06%	375,667	209,625	0.06%	219,484	0.07%	18,290	2.84	627	89.25%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	18,099	97.65%	671,177,540	352,893,630	97.89%	328,906,750	97.84%	18,173	5.01	776	90.20%
Stated, verified to Level 3²	435	2.35%	15,193,587	7,593,366	2.11%	7,261,543	2.16%	16,693	5.32	607	93.11%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	18,072	97.51%	670,569,743	352,661,043	97.83%	328,740,302	97.79%	18,191	5.01	776	90.20%
Stated, verified but not Level 4 or 5	462	2.49%	15,801,384	7,825,952	2.17%	7,427,991	2.21%	16,078	5.54	601	92.84%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

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%	414	2.23%	12,435,313	7,457,891	2.07%	6,264,383	1.86%	15,131	3.06	784	71.33%
75.00 - 99.99%	16,624	89.69%	610,345,749	325,951,905	90.42%	302,022,578	89.84%	18,168	4.81	774	89.24%
100.00 - 109.99%	1,245	6.72%	51,518,503	22,601,288	6.27%	22,923,525	6.82%	18,412	7.28	752	103.40%
110.00 - 119.99%	219	1.18%	10,339,772	3,923,807	1.09%	4,358,607	1.30%	19,902	9.25	729	114.13%
120.00 - 129.99%	30	0.16%	1,655,354	528,170	0.15%	569,659	0.17%	18,989	11.00	747	124.57%
130.00 - 139.99%	2	0.01%	76,435	23,934	0.01%	29,542	0.01%	14,771	6.80	713	131.26%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	45	0.24%	1,799,614	905,352	0.25%	862,465	0.26%	19,166	4.23	788	91.58%
Alaska	1	0.01%	47,955	25,555	0.01%	27,239	0.01%	27,239	5.00	788	97.35%
Arizona	126	0.68%	4,987,704	2,519,464	0.70%	2,322,789	0.69%	18,435	5.90	789	89.58%
Arkansas	10	0.05%	383,487	185,978	0.05%	196,810	0.06%	19,681	4.14	640	91.05%
California	932	5.03%	36,599,954	19,284,134	5.35%	18,253,043	5.43%	19,585	4.67	767	88.47%
Colorado	97	0.52%	4,367,355	2,350,743	0.65%	2,257,206	0.67%	23,270	6.15	772	90.48%
Connecticut	215	1.16%	8,639,740	4,655,966	1.29%	4,333,108	1.29%	20,154	4.90	771	89.21%
Delaware	52	0.28%	1,816,041	910,348	0.25%	813,666	0.24%	15,647	6.27	764	92.23%
Florida	1,428	7.70%	55,735,569	27,836,450	7.72%	26,205,116	7.80%	18,351	6.05	774	91.92%
Georgia	102	0.55%	4,480,657	2,181,947	0.61%	2,134,403	0.63%	20,926	5.01	770	92.62%
Hawaii	8	0.04%	309,169	163,600	0.05%	173,539	0.05%	21,692	5.17	765	89.37%
Idaho	21	0.11%	854,726	466,923	0.13%	475,680	0.14%	22,651	6.29	782	92.44%
Illinois	462	2.49%	18,822,171	9,145,913	2.54%	8,675,180	2.58%	18,777	5.55	783	93.72%
Indiana	485	2.62%	17,303,170	9,119,898	2.53%	8,524,351	2.54%	17,576	5.13	772	90.62%
Iowa	85	0.46%	3,534,382	1,818,337	0.50%	1,827,088	0.54%	21,495	5.54	791	94.72%
Kansas	30	0.16%	1,130,029	579,408	0.16%	512,518	0.15%	17,084	4.93	771	91.77%
Kentucky	64	0.35%	2,456,396	1,254,291	0.35%	1,318,883	0.39%	20,608	5.93	765	91.19%
Louisiana	47	0.25%	2,179,073	1,105,467	0.31%	1,020,235	0.30%	21,707	5.52	788	91.50%
Maine	101	0.54%	3,919,598	2,143,284	0.59%	1,979,809	0.59%	19,602	4.93	759	92.68%
Maryland	56	0.30%	2,226,641	1,047,132	0.29%	990,489	0.29%	17,687	4.73	785	95.04%
Massachusetts	345	1.86%	12,933,175	6,969,944	1.93%	6,302,352	1.87%	18,268	5.06	762	89.66%
Michigan	4,411	23.80%	151,771,703	85,281,969	23.66%	77,345,707	23.01%	17,535	4.00	773	86.44%
Minnesota	250	1.35%	9,325,692	4,841,091	1.34%	4,107,231	1.22%	16,429	5.02	787	92.93%
Mississippi	15	0.08%	712,759	359,261	0.10%	390,151	0.12%	26,010	5.93	777	92.02%
Missouri	63	0.34%	2,228,272	1,130,956	0.31%	1,048,820	0.31%	16,648	4.74	778	88.63%
Montana	12	0.06%	503,046	296,009	0.08%	219,209	0.07%	18,267	2.14	809	90.24%
Nebraska	91	0.49%	3,468,866	1,888,634	0.52%	1,837,060	0.55%	20,187	5.08	791	91.07%
Nevada	80	0.43%	3,248,346	1,537,204	0.43%	1,506,271	0.45%	18,828	6.26	768	92.87%
New Hampshire	106	0.57%	4,037,442	2,185,994	0.61%	1,995,321	0.59%	18,824	5.24	729	91.50%
New Jersey	1,287	6.94%	47,699,626	24,504,782	6.80%	23,010,122	6.84%	17,879	5.20	772	91.86%
New Mexico	13	0.07%	573,320	280,513	0.08%	294,901	0.09%	22,685	4.76	807	89.79%
New York	3,243	17.50%	117,105,510	61,554,219	17.08%	57,720,669	17.17%	17,799	4.78	773	91.39%
North Carolina	147	0.79%	5,732,336	2,860,421	0.79%	2,690,596	0.80%	18,303	5.67	766	91.82%
North Dakota	34	0.18%	1,540,584	855,779	0.24%	744,684	0.22%	21,902	5.00	795	94.59%
Ohio	1,609	8.68%	56,219,898	28,661,173	7.95%	26,592,849	7.91%	16,528	5.29	779	91.65%
Oklahoma	19	0.10%	1,027,124	477,100	0.13%	454,726	0.14%	23,933	5.00	763	94.21%
Oregon	32	0.17%	1,281,638	657,459	0.18%	579,832	0.17%	18,120	4.48	789	87.59%
Pennsylvania	891	4.81%	31,840,856	17,106,711	4.75%	15,906,358	4.73%	17,852	5.00	772	89.41%
Rhode Island	92	0.50%	3,439,251	1,902,625	0.53%	1,661,839	0.49%	18,063	5.41	765	89.37%
South Carolina	101	0.54%	3,958,715	1,960,423	0.54%	1,958,248	0.58%	19,389	5.49	765	92.21%
South Dakota	38	0.21%	1,550,053	880,020	0.24%	793,035	0.24%	20,869	5.32	787	92.17%
Tennessee	58	0.31%	2,256,889	1,167,557	0.32%	1,152,072	0.34%	19,863	4.98	773	90.44%
Texas	597	3.22%	28,536,578	12,926,960	3.59%	13,222,606	3.93%	22,148	7.95	755	95.53%
Utah	23	0.12%	1,061,058	583,686	0.16%	528,324	0.16%	22,971	6.02	771	91.97%
Vermont	81	0.44%	3,003,591	1,575,462	0.44%	1,422,672	0.42%	17,564	6.01	769	94.27%
Virginia	58	0.31%	2,280,968	1,068,434	0.30%	1,055,136	0.31%	18,192	6.26	790	92.31%
Washington	65	0.35%	2,883,043	1,563,302	0.43%	1,440,035	0.43%	22,154	5.80	768	88.12%
West Virginia	17	0.09%	658,549	381,952	0.11%	383,895	0.11%	22,582	4.24	810	88.39%
Wisconsin	382	2.06%	13,612,771	7,195,897	2.00%	6,799,632	2.02%	17,800	4.99	769	90.49%
Wyoming	1	0.01%	31,359	17,171	0.00%	17,182	0.01%	17,182	3.00	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%	83,139	0.02%	13,857	7.13	819	91.85%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	18,507	99.85%	685,579,219	360,069,211	99.88%	335,758,085	99.88%	18,142	5.02	773	90.27%
NA	27	0.15%	791,907	417,784	0.12%	410,208	0.12%	15,193	4.51	0	86.53%
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,089	5.88%	41,920,323	18,206,934	5.05%	17,914,780	5.33%	16,451	5.86	791	88.68%
Truck	2,741	14.79%	124,456,467	76,691,730	21.27%	69,943,342	20.81%	25,517	4.92	761	90.39%
SUV	14,704	79.34%	519,994,337	265,588,332	73.67%	248,310,172	73.86%	16,887	4.99	774	90.34%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

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	3,142	16.95%	130,517,873	73,901,904	20.50%	68,356,736	20.33%	21,756	4.92	769	89.29%
GMC: Buick	2,261	12.20%	71,433,295	36,193,997	10.04%	34,540,918	10.27%	15,277	5.31	789	90.31%
GMC: Cadillac	2,790	15.05%	144,377,115	66,798,346	18.53%	65,071,882	19.36%	23,323	6.31	781	90.30%
GMC: Chevrolet	10,341	55.79%	340,042,844	183,592,749	50.93%	168,198,757	50.03%	16,265	4.50	767	90.63%
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:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-03	1	0.01%	38,886	23,335	0.01%	0	0.00%	0	0.00	0	0.00%
2021-04	-	-	-	-	-	-	-	-	-	-	-
2021-05	-	-	-	-	-	-	-	-	-	-	-
2021-06	1	0.01%	33,976	13,389	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	-	-	-	-	-	-	-	-	-	-	-
2021-08	1	0.01%	28,282	12,043	0.00%	0	0.00%	0	0.00	0	0.00%
2021-09	1	0.01%	31,477	10,716	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	-	-	-	-	-	-	-	-	-	-	-
2021-11	1	0.01%	60,803	34,009	0.01%	0	0.00%	0	0.00	0	0.00%
2021-12	1	0.01%	44,580	18,201	0.01%	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	3	0.02%	169,528	79,848	0.02%	0	0.00%	0	0.00	0	0.00%
2022-04	2	0.01%	160,082	94,307	0.03%	0	0.00%	0	0.00	0	0.00%
2022-05	2	0.01%	108,024	41,847	0.01%	0	0.00%	0	0.00	0	0.00%
2022-06	7	0.04%	254,004	130,264	0.04%	31,825	0.01%	4,546	0.00	687	83.68%
2022-07	9	0.05%	364,940	191,437	0.05%	94,767	0.03%	10,530	0.00	707	81.97%
2022-08	17	0.09%	579,673	282,928	0.08%	98,206	0.03%	5,777	0.00	709	84.21%
2022-09	24	0.13%	962,340	536,995	0.15%	237,978	0.07%	9,916	0.00	737	84.79%
2022-10	36	0.19%	1,403,592	734,672	0.20%	269,557	0.08%	7,488	0.00	745	80.65%
2022-11	136	0.73%	4,995,266	2,583,375	0.72%	1,344,935	0.40%	9,889	0.00	736	86.43%
2022-12	372	2.01%	13,042,307	6,771,478	1.88%	2,640,697	0.79%	7,099	0.00	740	86.67%
2023-01	1,134	6.12%	40,189,097	21,434,232	5.95%	12,065,537	3.59%	10,640	0.00	752	86.36%
2023-02	2,549	13.75%	91,579,320	49,230,542	13.66%	38,252,016	11.38%	15,007	1.00	763	87.58%
2023-03	1,861	10.04%	66,877,649	35,633,633	9.88%	30,349,277	9.03%	16,308	2.00	775	88.75%
2023-04	1,236	6.67%	46,074,952	24,915,332	6.91%	23,551,935	7.01%	19,055	3.00	778	89.40%
2023-05	2,484	13.40%	90,115,939	49,099,837	13.62%	47,720,116	14.20%	19,211	4.00	776	89.87%
2023-06	2,031	10.96%	75,205,054	41,056,724	11.39%	41,343,576	12.30%	20,356	5.00	777	89.26%
2023-07	2,304	12.43%	84,180,319	45,369,208	12.59%	46,558,221	13.85%	20,208	6.00	780	90.08%
2023-08	1,282	6.92%	48,536,179	24,461,783	6.79%	25,967,608	7.72%	20,256	7.00	773	92.99%
2023-09	1,300	7.01%	49,279,004	24,566,452	6.81%	26,750,167	7.96%	20,577	8.00	772	92.47%
2023-10	1,132	6.11%	41,887,150	20,649,650	5.73%	22,843,332	6.80%	20,180	9.00	778	92.13%
2023-11	65	0.35%	3,439,473	1,306,860	0.36%	1,538,153	0.46%	23,664	10.00	752	99.23%
2023-12	77	0.42%	4,130,805	1,692,932	0.47%	2,057,753	0.61%	26,724	11.00	764	97.15%
2024-01	30	0.16%	1,575,184	613,631	0.17%	743,655	0.22%	24,789	12.00	728	99.13%
2024-02	15	0.08%	731,909	358,028	0.10%	434,994	0.13%	29,000	13.00	725	98.59%
2024-03	4	0.02%	212,281	119,140	0.03%	133,541	0.04%	33,385	14.00	760	99.25%
2024-04	73	0.39%	3,493,477	1,401,359	0.39%	1,902,361	0.57%	26,060	15.00	734	103.19%
2024-05	121	0.65%	5,787,533	2,489,768	0.69%	3,246,631	0.97%	26,832	16.00	760	97.39%
2024-06	143	0.77%	6,898,758	2,904,336	0.81%	3,841,900	1.14%	26,866	17.00	753	97.83%
2024-07	77	0.42%	3,800,409	1,580,187	0.44%	2,149,556	0.64%	27,916	18.00	756	97.54%
Total:	18,534	100.00%	686,371,127	360,486,995	100.00%	336,168,294	100.00%	18,138	5.02	772	90.26%

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