StratMaker (140143)

GM Financial Automobile Leasing Trust 2022-2

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.83% / -

Total # of Leases

48,197

WA Orginal Term (OT)

37.22

Acquisition Cost (AC)

$ 1,902,929,994

WA Remaining Term (RT)

19.72

Rep. Period Securitization Value (SV)

$ 1,359,984,488

WA Seasoning

17.51

Rep. Period End Actual SV (ESV)

$ 1,327,719,631

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 1,070,928,456

WA Lease to Value (LTV)

92.01%

Average BRV

$ 22,220

Base Residual as % of ESV

80.66%

Base Residual as % of Vehicle Value

51.40%

Minimum Discount Rate

6.75%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

48,197

Acquisition Cost (AC)

$ 1,902,929,994

Rep. Period Securitization Value (SV)

$ 1,359,984,488

Rep. Period End Actual SV (ESV)

$ 1,327,719,631

Total Base Residual Value (BRV)

$ 1,070,928,456

Average BRV

$ 22,220

Base Residual as % of ESV

80.66%

Base Residual as % of Vehicle Value

51.40%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.83% / -

WA Orginal Term (OT)

37.22

WA Remaining Term (RT)

19.72

WA Seasoning

17.51

WA FICO (non-zero)

770

WA Lease to Value (LTV)

92.01%

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	5	0.01%	72,093	50,021	0.00%	51,521	0.00%	10,304	18.56	759	61.20%
$15,000 - $19,999	408	0.85%	7,694,533	4,574,985	0.43%	4,878,476	0.37%	11,957	14.17	773	77.57%
$20,000 - $24,999	4,653	9.65%	107,115,068	59,284,102	5.54%	70,159,971	5.28%	15,078	17.39	770	87.01%
$25,000 - $29,999	8,527	17.69%	235,235,674	127,463,207	11.90%	157,290,606	11.85%	18,446	19.39	775	90.55%
$30,000 - $39,999	15,295	31.73%	530,080,397	310,793,063	29.02%	372,815,846	28.08%	24,375	18.70	771	90.19%
$40,000 - $49,999	10,798	22.40%	481,800,617	280,786,206	26.22%	339,715,588	25.59%	31,461	19.44	769	90.52%
$50,000 - $59,999	5,047	10.47%	272,760,576	148,843,915	13.90%	188,793,795	14.22%	37,407	20.86	767	93.46%
$60,000 - $69,999	1,683	3.49%	107,869,016	59,286,463	5.54%	76,953,108	5.80%	45,724	21.17	766	96.38%
$70,000 - $79,999	625	1.30%	46,560,128	25,111,036	2.34%	34,257,672	2.58%	54,812	22.05	767	99.32%
$80,000 - $89,999	398	0.83%	33,635,938	17,637,689	1.65%	24,366,147	1.84%	61,221	21.95	771	99.31%
$90,000 - $99,999	291	0.60%	27,591,882	13,528,694	1.26%	20,689,418	1.56%	71,098	24.06	765	101.62%
Over $100,000	467	0.97%	52,514,071	23,569,075	2.20%	37,747,483	2.84%	80,830	24.22	773	107.91%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	762	1.58%	29,486,948	16,675,872	1.56%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	84	0.17%	1,652,908	776,459	0.07%	806,398	0.06%	9,600	5.95	762	83.33%
$10,000 - $14,999	3,054	6.34%	71,148,408	35,224,166	3.29%	40,609,943	3.06%	13,297	12.56	770	88.10%
$15,000 - $19,999	9,730	20.19%	268,296,447	139,010,103	12.98%	171,646,186	12.93%	17,641	17.54	776	91.15%
$20,000 - $24,999	8,499	17.63%	274,538,858	151,989,750	14.19%	190,832,764	14.37%	22,454	19.39	771	91.07%
$25,000 - $29,999	9,032	18.74%	347,970,772	205,955,626	19.23%	248,498,667	18.72%	27,513	18.10	775	89.45%
$30,000 - $39,999	11,958	24.81%	556,762,949	327,415,615	30.57%	407,247,775	30.67%	34,057	20.38	767	91.13%
$40,000 - $49,999	2,935	6.09%	171,392,663	99,583,361	9.30%	129,190,946	9.73%	44,017	22.00	762	93.95%
$50,000 - $59,999	966	2.00%	67,930,655	38,564,054	3.60%	52,521,356	3.96%	54,370	22.55	768	96.74%
$60,000 - $69,999	534	1.11%	45,317,945	24,112,569	2.25%	34,631,925	2.61%	64,854	23.05	767	100.05%
$70,000 - $79,999	375	0.78%	37,411,657	18,283,759	1.71%	27,988,314	2.11%	74,636	24.00	771	102.46%
$80,000 - $89,999	177	0.37%	19,708,437	8,812,126	0.82%	14,919,936	1.12%	84,293	26.61	771	107.04%
$90,000 - $99,999	74	0.15%	9,018,697	3,748,799	0.35%	6,998,345	0.53%	94,572	28.55	766	111.71%
Over $100,000	17	0.04%	2,292,650	776,198	0.07%	1,827,077	0.14%	107,475	34.08	745	124.70%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

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	632	1.31%	13,843,353	5,907,184	0.55%	7,198,407	0.54%	11,390	14.96	754	92.12%
$10,000 - $14,999	11,008	22.84%	296,229,724	145,265,336	13.56%	185,916,500	14.00%	16,889	19.48	767	93.46%
$15,000 - $19,999	9,615	19.95%	314,174,071	163,259,729	15.24%	209,882,890	15.81%	21,829	20.82	774	92.26%
$20,000 - $24,999	10,806	22.42%	423,890,817	244,637,413	22.84%	296,753,468	22.35%	27,462	19.00	773	90.33%
$25,000 - $29,999	8,703	18.06%	392,596,137	237,826,494	22.21%	284,636,023	21.44%	32,706	19.47	769	90.36%
$30,000 - $39,999	5,592	11.60%	305,790,481	188,450,586	17.60%	227,188,004	17.11%	40,627	19.51	766	91.65%
$40,000 - $49,999	1,355	2.81%	107,749,842	59,362,233	5.54%	80,677,423	6.08%	59,541	21.83	772	97.57%
$50,000 - $59,999	475	0.99%	47,528,250	25,490,726	2.38%	34,712,379	2.61%	73,079	20.25	775	99.85%
$60,000 - $69,999	10	0.02%	1,016,078	656,133	0.06%	688,092	0.05%	68,809	8.02	792	100.84%
$70,000 - $79,999	1	0.00%	111,241	72,621	0.01%	66,445	0.01%	66,445	14.00	814	93.74%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	29	0.06%	963,891	520,253	0.05%	628,709	0.05%	21,680	15.74	479	91.64%
500 - 549	151	0.31%	5,540,543	3,013,833	0.28%	3,911,332	0.29%	25,903	19.64	528	93.00%
550 - 599	419	0.87%	15,607,318	8,345,956	0.78%	10,888,911	0.82%	25,988	20.24	578	93.09%
600 - 649	1,654	3.43%	64,651,927	35,125,405	3.28%	45,398,354	3.42%	27,448	20.57	631	93.23%
650 - 699	5,322	11.04%	213,671,126	117,905,446	11.01%	150,297,862	11.32%	28,241	20.53	678	93.59%
700 - 749	9,878	20.50%	398,232,308	223,630,360	20.88%	279,941,266	21.08%	28,340	20.20	725	93.19%
750 - 799	10,775	22.36%	432,020,300	245,400,065	22.91%	303,418,106	22.85%	28,159	19.75	775	92.07%
800+	19,866	41.22%	768,985,187	435,105,729	40.63%	530,982,903	39.99%	26,728	19.14	838	90.78%
NA	103	0.21%	3,257,394	1,881,410	0.18%	2,252,190	0.17%	21,866	18.31	0	90.13%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,191	4.55%	73,918,606	54,573,018	5.10%	54,451,827	4.10%	24,853	8.10	780	82.92%
25 - 36	27,331	56.71%	1,062,854,620	627,965,379	58.64%	748,576,850	56.38%	27,389	18.13	773	89.67%
37 - 39	16,503	34.24%	646,710,144	339,049,411	31.66%	441,245,409	33.23%	26,737	21.62	768	95.11%
40 - 48	2,172	4.51%	119,446,624	49,340,648	4.61%	83,445,545	6.28%	38,419	31.52	745	102.53%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	420	0.87%	14,816,197	8,185,899	0.76%	3,845,813	0.29%	9,157	0.00	753	86.11%
1 - 12	8,608	17.86%	314,568,868	187,676,523	17.52%	194,959,058	14.68%	22,649	8.31	778	87.52%
13 - 24	28,654	59.45%	1,122,411,613	635,258,504	59.32%	783,037,082	58.98%	27,327	18.96	771	91.87%
25 - 36	10,125	21.01%	428,686,585	230,633,475	21.54%	328,342,868	24.73%	32,429	27.58	765	94.47%
37 - 42	390	0.81%	22,446,731	9,174,055	0.86%	17,534,810	1.32%	44,961	37.43	742	103.60%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	3,677	7.63%	146,238,446	84,610,941	7.90%	116,645,434	8.79%	31,723	27.36	770	92.07%
11 - 15	12,779	26.51%	524,403,251	295,893,745	27.63%	398,829,786	30.04%	31,210	24.74	768	92.70%
16 - 20	17,218	35.72%	673,061,372	376,538,379	35.16%	467,947,124	35.24%	27,178	19.31	769	92.47%
21 - 25	8,553	17.75%	336,169,733	193,136,592	18.03%	221,217,860	16.66%	25,864	13.93	774	91.07%
26 - 30	3,552	7.37%	132,375,935	73,269,148	6.84%	80,920,752	6.09%	22,782	10.30	775	89.71%
31 - 35	1,557	3.23%	57,666,370	30,943,264	2.89%	30,085,054	2.27%	19,322	4.64	772	89.37%
36+	861	1.79%	33,014,888	16,536,385	1.54%	12,073,622	0.91%	14,023	2.61	762	90.31%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,877	95.19%	1,805,354,815	1,017,941,680	95.05%	1,257,528,408	94.71%	27,411	19.68	773	91.87%
1 - 15	1,669	3.46%	69,532,840	38,028,913	3.55%	50,150,396	3.78%	30,048	20.36	724	93.95%
16 - 30	442	0.92%	18,902,464	10,154,609	0.95%	13,624,053	1.03%	30,824	20.69	709	95.37%
31 - 60	166	0.34%	7,298,677	3,826,308	0.36%	5,155,751	0.39%	31,059	20.77	686	96.79%
61 - 90	38	0.08%	1,602,841	855,687	0.08%	1,087,662	0.08%	28,623	18.20	685	95.51%
91 - 120	5	0.01%	238,358	121,259	0.01%	173,361	0.01%	34,672	19.67	649	99.93%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	47,181	97.89%	1,863,946,462	1,050,576,187	98.10%	1,300,612,622	97.96%	27,566	19.69	773	91.92%
Stated, verified to Level 3²	1,016	2.11%	38,983,532	20,352,269	1.90%	27,107,009	2.04%	26,680	21.24	627	96.22%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	47,256	98.05%	1,867,827,188	1,052,514,070	98.28%	1,303,392,537	98.17%	27,582	19.70	773	91.96%
Stated, verified but not Level 4 or 5	941	1.95%	35,102,806	18,414,386	1.72%	24,327,095	1.83%	25,852	20.62	615	94.56%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

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%	817	1.70%	26,143,774	19,410,375	1.81%	20,053,160	1.51%	24,545	16.70	779	70.84%
75.00 - 99.99%	40,915	84.89%	1,554,894,038	902,141,873	84.24%	1,085,782,359	81.78%	26,538	18.98	773	89.45%
100.00 - 109.99%	5,268	10.93%	252,118,141	120,839,804	11.28%	173,502,795	13.07%	32,935	22.98	758	103.82%
110.00 - 119.99%	1,032	2.14%	58,343,722	24,414,451	2.28%	40,434,219	3.05%	39,180	25.53	747	114.02%
120.00 - 129.99%	153	0.32%	10,322,750	3,749,382	0.35%	7,117,521	0.54%	46,520	27.53	749	124.13%
130.00 - 139.99%	11	0.02%	970,449	322,591	0.03%	749,133	0.06%	68,103	33.24	749	131.72%
140.00%+	1	0.00%	137,121	49,980	0.00%	80,444	0.01%	80,444	14.00	799	142.66%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	110	0.23%	4,787,141	2,575,581	0.24%	3,282,090	0.25%	29,837	21.44	774	94.31%
Alaska	6	0.01%	256,459	131,160	0.01%	185,640	0.01%	30,940	19.98	704	105.13%
Arizona	353	0.73%	14,809,636	7,882,311	0.74%	10,049,984	0.76%	28,470	20.90	776	92.58%
Arkansas	18	0.04%	877,997	416,057	0.04%	582,592	0.04%	32,366	22.63	757	94.94%
California	1,987	4.12%	89,461,721	49,948,225	4.66%	63,485,167	4.78%	31,950	20.43	764	94.40%
Colorado	247	0.51%	11,750,781	6,585,862	0.61%	8,434,759	0.64%	34,149	21.70	760	92.81%
Connecticut	605	1.26%	25,577,374	14,594,933	1.36%	18,462,159	1.39%	30,516	20.58	765	92.24%
Delaware	149	0.31%	5,598,014	3,096,013	0.29%	3,894,233	0.29%	26,136	19.21	772	91.75%
Florida	3,949	8.19%	164,583,154	85,591,901	7.99%	112,018,054	8.44%	28,366	21.41	772	95.27%
Georgia	232	0.48%	10,856,581	5,715,186	0.53%	7,546,556	0.57%	32,528	19.51	776	96.25%
Hawaii	18	0.04%	841,369	438,073	0.04%	626,468	0.05%	34,804	24.62	776	101.73%
Idaho	79	0.16%	3,675,955	2,272,777	0.21%	2,628,943	0.20%	33,278	18.14	757	89.05%
Illinois	1,197	2.48%	52,381,881	26,919,447	2.51%	35,311,852	2.66%	29,500	20.56	776	95.84%
Indiana	1,184	2.46%	44,576,617	25,194,491	2.35%	31,260,333	2.35%	26,402	20.05	773	90.61%
Iowa	234	0.49%	9,546,439	5,296,864	0.49%	6,643,929	0.50%	28,393	20.85	784	94.18%
Kansas	69	0.14%	3,049,378	1,757,587	0.16%	2,207,580	0.17%	31,994	20.29	773	91.49%
Kentucky	191	0.40%	7,644,873	4,255,296	0.40%	5,500,098	0.41%	28,796	22.86	755	92.09%
Louisiana	107	0.22%	5,308,954	2,888,655	0.27%	3,827,488	0.29%	35,771	20.97	759	94.07%
Maine	274	0.57%	11,491,814	6,484,339	0.61%	7,959,235	0.60%	29,048	19.80	762	94.59%
Maryland	155	0.32%	6,996,990	3,555,177	0.33%	4,784,448	0.36%	30,867	21.80	784	95.10%
Massachusetts	812	1.68%	33,187,603	19,011,030	1.78%	23,578,181	1.78%	29,037	20.53	760	91.20%
Michigan	13,518	28.05%	490,358,468	300,949,975	28.10%	348,098,303	26.22%	25,751	17.50	769	87.04%
Minnesota	749	1.55%	29,783,842	16,872,013	1.58%	20,902,919	1.57%	27,908	19.27	774	93.45%
Mississippi	27	0.06%	1,159,482	619,579	0.06%	805,725	0.06%	29,842	20.70	772	91.66%
Missouri	168	0.35%	6,666,581	3,736,284	0.35%	4,647,319	0.35%	27,663	19.53	767	91.54%
Montana	45	0.09%	2,332,819	1,344,744	0.13%	1,682,954	0.13%	37,399	18.83	790	93.28%
Nebraska	202	0.42%	8,016,839	4,589,947	0.43%	5,579,408	0.42%	27,621	20.17	776	91.51%
Nevada	242	0.50%	10,508,419	5,478,060	0.51%	7,162,523	0.54%	29,597	20.88	769	95.25%
New Hampshire	323	0.67%	13,089,979	7,614,074	0.71%	9,368,110	0.71%	29,003	21.41	764	91.75%
New Jersey	3,029	6.28%	123,226,161	66,448,876	6.20%	85,269,602	6.42%	28,151	20.40	771	94.93%
New Mexico	12	0.02%	629,411	322,145	0.03%	398,975	0.03%	33,248	22.02	748	91.38%
New York	7,430	15.42%	285,473,500	158,771,089	14.83%	198,097,475	14.92%	26,662	19.82	772	93.67%
North Carolina	359	0.74%	16,199,153	8,878,713	0.83%	11,576,160	0.87%	32,246	21.42	774	93.12%
North Dakota	136	0.28%	6,125,444	3,540,820	0.33%	4,305,274	0.32%	31,656	19.60	771	93.32%
Ohio	3,817	7.92%	140,380,731	77,327,232	7.22%	96,659,060	7.28%	25,323	19.91	773	92.28%
Oklahoma	37	0.08%	1,796,827	940,052	0.09%	1,185,834	0.09%	32,050	18.18	783	96.66%
Oregon	61	0.13%	2,819,566	1,585,831	0.15%	2,061,668	0.16%	33,798	21.25	780	92.89%
Pennsylvania	2,253	4.67%	82,735,113	47,221,029	4.41%	57,501,953	4.33%	25,522	19.74	776	90.18%
Rhode Island	341	0.71%	13,512,123	7,654,583	0.71%	9,482,958	0.71%	27,809	20.46	765	91.44%
South Carolina	190	0.39%	8,026,525	4,284,772	0.40%	5,382,055	0.41%	28,327	20.54	788	93.43%
South Dakota	139	0.29%	5,917,834	3,410,690	0.32%	4,101,376	0.31%	29,506	20.06	775	91.75%
Tennessee	160	0.33%	7,271,570	3,934,783	0.37%	4,903,361	0.37%	30,646	19.34	767	92.26%
Texas	1,473	3.06%	78,256,416	36,141,480	3.37%	53,039,921	3.99%	36,008	23.44	754	100.76%
Utah	86	0.18%	4,217,990	2,462,255	0.23%	3,176,469	0.24%	36,936	23.14	772	91.48%
Vermont	183	0.38%	7,114,434	4,028,670	0.38%	5,069,203	0.38%	27,701	21.00	765	93.52%
Virginia	131	0.27%	6,119,044	3,126,586	0.29%	4,318,079	0.33%	32,962	23.69	759	96.30%
Washington	122	0.25%	5,953,166	3,244,044	0.30%	4,062,107	0.31%	33,296	22.32	776	93.57%
West Virginia	61	0.13%	2,575,392	1,465,022	0.14%	1,766,754	0.13%	28,963	19.77	760	92.70%
Wisconsin	900	1.87%	34,025,254	19,627,864	1.83%	23,900,929	1.80%	26,557	19.79	773	89.98%
Wyoming	13	0.03%	546,736	284,441	0.03%	372,538	0.03%	28,657	18.19	761	94.89%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	13	0.03%	737,631	357,231	0.03%	502,622	0.04%	38,663	20.76	778	98.84%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	1	0.00%	92,812	54,607	0.01%	68,210	0.01%	68,210	15.00	808	93.48%
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	48,094	99.79%	1,899,672,600	1,069,047,046	99.82%	1,325,467,442	99.83%	27,560	19.72	771	92.01%
NA	103	0.21%	3,257,394	1,881,410	0.18%	2,252,190	0.17%	21,866	18.31	0	90.13%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,530	3.17%	58,725,693	27,505,705	2.57%	37,394,027	2.82%	24,441	20.93	769	94.05%
Truck	10,543	21.87%	483,268,873	307,086,549	28.67%	359,879,383	27.11%	34,134	19.62	761	91.09%
SUV	36,124	74.95%	1,360,935,428	736,336,202	68.76%	930,446,222	70.08%	25,757	19.71	773	92.29%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

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	8,431	17.49%	367,735,094	214,913,497	20.07%	262,090,330	19.74%	31,087	19.45	770	90.82%
GMC: Buick	6,890	14.30%	220,636,148	122,478,367	11.44%	151,033,004	11.38%	21,921	19.21	785	90.92%
GMC: Cadillac	6,322	13.12%	358,124,648	167,790,793	15.67%	231,773,814	17.46%	36,661	21.52	775	95.10%
GMC: Chevrolet	26,554	55.09%	956,434,105	565,745,800	52.83%	682,822,483	51.43%	25,714	19.33	765	91.66%
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:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-07	1	0.00%	29,894	14,526	0.00%	0	0.00%	0	0.00	0	0.00%
2022-08	2	0.00%	65,340	32,300	0.00%	14,643	0.00%	7,322	0.00	800	81.81%
2022-09	14	0.03%	496,787	259,904	0.02%	64,501	0.00%	4,607	0.00	664	88.67%
2022-10	39	0.08%	1,378,128	770,715	0.07%	187,618	0.01%	4,811	0.00	718	86.51%
2022-11	360	0.75%	12,690,712	7,011,663	0.65%	3,579,050	0.27%	9,942	0.00	756	86.06%
2022-12	530	1.10%	18,572,740	10,613,737	0.99%	8,716,845	0.66%	16,447	1.00	776	85.78%
2023-01	500	1.04%	17,869,212	10,165,759	0.95%	8,931,058	0.67%	17,862	2.00	780	86.78%
2023-02	528	1.10%	17,994,684	10,826,633	1.01%	10,326,534	0.78%	19,558	3.00	777	85.97%
2023-03	453	0.94%	15,818,029	9,402,664	0.88%	9,195,361	0.69%	20,299	4.00	774	87.03%
2023-04	378	0.78%	13,608,367	8,421,775	0.79%	8,379,377	0.63%	22,168	5.00	780	87.44%
2023-05	545	1.13%	18,950,361	11,670,658	1.09%	11,946,920	0.90%	21,921	6.00	786	86.82%
2023-06	614	1.27%	21,815,255	13,442,342	1.26%	13,931,957	1.05%	22,690	7.00	776	86.26%
2023-07	517	1.07%	18,104,680	11,546,472	1.08%	12,142,729	0.91%	23,487	8.00	780	85.44%
2023-08	714	1.48%	25,712,028	15,552,341	1.45%	16,488,821	1.24%	23,094	9.00	777	86.81%
2023-09	848	1.76%	32,004,733	19,406,089	1.81%	20,896,375	1.57%	24,642	10.00	778	88.02%
2023-10	1,101	2.28%	41,873,789	24,979,106	2.33%	27,379,240	2.06%	24,868	11.00	776	88.39%
2023-11	1,882	3.90%	72,319,985	41,701,112	3.89%	46,623,841	3.51%	24,774	12.00	777	89.06%
2023-12	1,901	3.94%	73,386,658	42,659,467	3.98%	48,198,309	3.63%	25,354	13.00	771	89.42%
2024-01	1,777	3.69%	71,226,178	41,390,714	3.86%	47,757,265	3.60%	26,875	14.00	776	90.58%
2024-02	2,009	4.17%	80,349,986	46,049,927	4.30%	53,605,002	4.04%	26,682	15.00	773	91.06%
2024-03	2,060	4.27%	80,409,223	47,173,229	4.40%	55,325,285	4.17%	26,857	16.00	771	91.33%
2024-04	2,605	5.40%	102,726,419	59,652,144	5.57%	70,697,733	5.32%	27,139	17.00	774	91.28%
2024-05	2,714	5.63%	104,112,963	59,479,568	5.55%	71,887,656	5.41%	26,488	18.00	773	91.27%
2024-06	2,688	5.58%	104,451,606	59,283,955	5.54%	72,395,564	5.45%	26,933	19.00	769	91.43%
2024-07	2,663	5.53%	102,800,051	57,791,738	5.40%	72,463,316	5.46%	27,211	20.00	769	91.87%
2024-08	2,651	5.50%	101,368,208	56,379,132	5.26%	71,645,200	5.40%	27,026	21.00	769	92.74%
2024-09	2,633	5.46%	104,065,083	55,828,019	5.21%	73,338,443	5.52%	27,854	22.00	770	94.19%
2024-10	2,532	5.25%	101,156,777	54,703,184	5.11%	73,074,308	5.50%	28,860	23.00	770	93.51%
2024-11	2,423	5.03%	96,438,803	54,912,055	5.13%	72,649,001	5.47%	29,983	24.00	768	92.10%
2024-12	2,430	5.04%	96,190,923	55,965,698	5.23%	73,962,188	5.57%	30,437	25.00	770	90.76%
2025-01	2,427	5.04%	95,869,085	55,309,450	5.16%	74,557,811	5.62%	30,720	26.00	773	91.13%
2025-02	1,241	2.57%	51,768,729	27,677,107	2.58%	39,252,748	2.96%	31,630	27.00	763	95.92%
2025-03	1,261	2.62%	54,859,789	29,599,615	2.76%	42,821,629	3.23%	33,958	28.00	765	95.59%
2025-04	1,605	3.33%	65,369,092	35,275,573	3.29%	51,245,631	3.86%	31,929	29.00	766	95.21%
2025-05	214	0.44%	11,936,908	5,151,092	0.48%	8,286,373	0.62%	38,721	30.00	739	101.88%
2025-06	197	0.41%	11,303,084	4,770,185	0.45%	7,978,140	0.60%	40,498	31.00	740	103.15%
2025-07	170	0.35%	9,645,752	3,909,250	0.37%	6,830,044	0.51%	40,177	32.00	746	103.23%
2025-08	154	0.32%	8,230,871	3,354,145	0.31%	5,841,569	0.44%	37,932	33.00	738	102.34%
2025-09	113	0.23%	6,340,689	2,610,963	0.24%	4,680,730	0.35%	41,422	34.00	749	103.19%
2025-10	136	0.28%	7,757,058	3,159,188	0.29%	5,806,618	0.44%	42,696	35.00	763	103.02%
2025-11	177	0.37%	9,414,605	3,851,210	0.36%	7,079,386	0.53%	39,997	36.00	752	101.96%
2025-12	229	0.48%	13,038,671	5,316,081	0.50%	10,056,292	0.76%	43,914	37.00	743	102.75%
2026-01	160	0.33%	9,363,684	3,832,203	0.36%	7,438,824	0.56%	46,493	38.00	743	104.81%
2026-02	1	0.00%	44,376	25,770	0.00%	39,695	0.00%	39,695	39.00	665	94.76%
Total:	48,197	100.00%	1,902,929,994	1,070,928,456	100.00%	1,327,719,631	100.00%	27,548	19.72	770	92.01%

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