StratMaker (140159)

GM Financial Automobile Leasing Trust 2022-1

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.84% / -

Total # of Leases

47,427

WA Orginal Term (OT)

37.39

Acquisition Cost (AC)

$ 1,843,039,093

WA Remaining Term (RT)

17.66

Rep. Period Securitization Value (SV)

$ 1,275,795,351

WA Seasoning

19.74

Rep. Period End Actual SV (ESV)

$ 1,242,011,155

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 1,017,046,021

WA Lease to Value (LTV)

92.20%

Average BRV

$ 21,444

Base Residual as % of ESV

81.89%

Base Residual as % of Vehicle Value

50.45%

Minimum Discount Rate

6.00%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

47,427

Acquisition Cost (AC)

$ 1,843,039,093

Rep. Period Securitization Value (SV)

$ 1,275,795,351

Rep. Period End Actual SV (ESV)

$ 1,242,011,155

Total Base Residual Value (BRV)

$ 1,017,046,021

Average BRV

$ 21,444

Base Residual as % of ESV

81.89%

Base Residual as % of Vehicle Value

50.45%

Minimum Discount Rate

6.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.84% / -

WA Orginal Term (OT)

37.39

WA Remaining Term (RT)

17.66

WA Seasoning

19.74

WA FICO (non-zero)

770

WA Lease to Value (LTV)

92.20%

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	0.00%	24,992	15,604	0.00%	18,443	0.00%	9,222	12.78	751	61.01%
$15,000 - $19,999	484	1.02%	9,180,344	5,231,696	0.51%	5,515,566	0.44%	11,396	11.69	767	78.71%
$20,000 - $24,999	4,887	10.30%	112,430,547	60,897,956	5.99%	71,099,180	5.72%	14,549	16.09	771	86.82%
$25,000 - $29,999	8,626	18.19%	237,609,732	124,906,364	12.28%	151,427,621	12.19%	17,555	16.96	774	90.22%
$30,000 - $39,999	15,481	32.64%	534,600,994	307,459,063	30.23%	363,647,504	29.28%	23,490	16.51	773	90.45%
$40,000 - $49,999	10,077	21.25%	449,991,290	258,817,634	25.45%	307,944,806	24.79%	30,559	17.33	770	91.00%
$50,000 - $59,999	4,740	9.99%	255,970,019	136,103,953	13.38%	171,913,590	13.84%	36,269	19.18	769	94.35%
$60,000 - $69,999	1,411	2.98%	90,350,053	48,347,675	4.75%	62,341,522	5.02%	44,183	19.41	763	97.01%
$70,000 - $79,999	625	1.32%	46,588,858	24,737,374	2.43%	33,015,863	2.66%	52,825	20.17	763	98.81%
$80,000 - $89,999	405	0.85%	34,202,443	17,380,650	1.71%	23,584,067	1.90%	58,232	19.70	766	99.99%
$90,000 - $99,999	270	0.57%	25,659,701	12,424,418	1.22%	18,295,980	1.47%	67,763	22.32	765	101.78%
Over $100,000	419	0.88%	46,430,120	20,723,634	2.04%	33,207,013	2.67%	79,253	23.05	773	107.96%
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	897	1.89%	33,554,560	18,296,828	1.80%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	115	0.24%	2,255,253	1,048,267	0.10%	1,084,339	0.09%	9,429	4.43	756	84.19%
$10,000 - $14,999	3,955	8.34%	93,927,618	45,594,618	4.48%	52,322,026	4.21%	13,229	11.44	772	87.34%
$15,000 - $19,999	10,927	23.04%	306,328,984	156,013,295	15.34%	192,046,426	15.46%	17,575	16.39	776	90.67%
$20,000 - $24,999	8,177	17.24%	272,692,177	148,858,531	14.64%	183,397,443	14.77%	22,428	16.72	773	91.62%
$25,000 - $29,999	8,755	18.46%	342,880,979	202,274,936	19.89%	240,798,595	19.39%	27,504	16.19	774	89.68%
$30,000 - $39,999	10,556	22.26%	501,285,568	289,880,074	28.50%	358,451,981	28.86%	33,957	18.64	768	91.91%
$40,000 - $49,999	2,307	4.86%	139,372,494	78,555,718	7.72%	101,430,622	8.17%	43,966	19.90	761	95.11%
$50,000 - $59,999	765	1.61%	55,751,492	30,565,345	3.01%	41,648,634	3.35%	54,443	20.67	764	98.40%
$60,000 - $69,999	421	0.89%	36,292,251	19,304,099	1.90%	27,298,141	2.20%	64,841	21.52	764	99.52%
$70,000 - $79,999	352	0.74%	35,536,214	17,075,426	1.68%	26,232,064	2.11%	74,523	22.82	771	103.60%
$80,000 - $89,999	150	0.32%	16,859,143	7,215,300	0.71%	12,580,259	1.01%	83,868	26.12	766	108.98%
$90,000 - $99,999	46	0.10%	5,764,632	2,177,326	0.21%	4,316,453	0.35%	93,836	28.38	768	116.01%
Over $100,000	4	0.01%	537,728	186,258	0.02%	404,173	0.03%	101,043	29.24	739	124.74%
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	10,129	4,637	0.00%	7,344	0.00%	7,344	20.00	833	65.37%
$5,000 - $9,999	822	1.73%	18,099,071	7,672,015	0.75%	9,388,377	0.76%	11,421	14.19	757	92.66%
$10,000 - $14,999	12,634	26.64%	342,114,940	165,635,904	16.29%	207,604,523	16.72%	16,432	17.74	769	92.57%
$15,000 - $19,999	8,873	18.71%	295,627,400	150,727,408	14.82%	188,530,198	15.18%	21,248	18.28	775	92.17%
$20,000 - $24,999	10,774	22.72%	424,286,077	243,658,419	23.96%	291,149,836	23.44%	27,023	16.99	773	90.68%
$25,000 - $29,999	8,059	16.99%	367,656,477	219,668,716	21.60%	259,721,659	20.91%	32,228	17.35	770	90.88%
$30,000 - $39,999	4,764	10.04%	265,104,063	159,899,232	15.72%	191,643,562	15.43%	40,227	17.62	765	92.55%
$40,000 - $49,999	1,104	2.33%	91,035,406	48,598,718	4.78%	66,147,149	5.33%	59,916	20.07	771	98.76%
$50,000 - $59,999	388	0.82%	38,345,755	20,664,513	2.03%	27,256,659	2.19%	70,249	18.43	771	100.12%
$60,000 - $69,999	8	0.02%	759,775	516,459	0.05%	561,847	0.05%	70,231	6.08	779	91.42%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	35	0.07%	1,114,660	576,661	0.06%	710,372	0.06%	20,296	15.96	477	92.54%
500 - 549	158	0.33%	5,582,250	2,915,596	0.29%	3,752,547	0.30%	23,750	18.28	530	93.93%
550 - 599	410	0.86%	14,879,429	7,930,678	0.78%	10,038,839	0.81%	24,485	17.81	579	92.74%
600 - 649	1,647	3.47%	63,576,486	33,613,034	3.30%	43,034,344	3.46%	26,129	18.58	631	93.54%
650 - 699	5,254	11.08%	208,659,662	113,040,312	11.11%	142,158,244	11.45%	27,057	18.54	678	93.92%
700 - 749	9,405	19.83%	374,528,548	206,161,097	20.27%	254,291,877	20.47%	27,038	18.10	725	93.66%
750 - 799	10,660	22.48%	419,956,500	233,901,141	23.00%	284,908,625	22.94%	26,727	17.76	775	92.37%
800+	19,761	41.67%	751,836,014	417,225,032	41.02%	501,128,527	40.35%	25,359	17.04	838	90.76%
NA	97	0.20%	2,905,544	1,682,471	0.17%	1,987,781	0.16%	20,493	17.30	0	88.24%
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,019	4.26%	65,743,563	47,546,182	4.67%	47,365,605	3.81%	23,460	6.19	781	83.56%
25 - 36	26,458	55.79%	1,004,698,849	585,771,467	57.60%	684,133,959	55.08%	25,857	15.87	774	89.64%
37 - 39	16,482	34.75%	639,379,126	328,129,190	32.26%	420,374,692	33.85%	25,505	19.45	768	95.18%
40 - 48	2,468	5.20%	133,217,555	55,599,182	5.47%	90,136,899	7.26%	36,522	28.83	745	102.29%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	674	1.42%	23,271,141	12,637,748	1.24%	7,118,523	0.57%	10,562	0.00	761	85.95%
1 - 12	11,524	24.30%	418,782,475	242,487,763	23.84%	255,240,789	20.55%	22,149	8.20	777	88.33%
13 - 24	30,414	64.13%	1,177,180,808	657,111,745	64.61%	816,795,580	65.76%	26,856	18.66	771	91.99%
25 - 36	4,815	10.15%	223,804,670	104,808,765	10.31%	162,856,264	13.11%	33,823	28.20	757	99.60%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	10,188	21.48%	408,794,763	220,815,759	21.71%	302,849,069	24.38%	29,726	23.92	769	94.23%
16 - 20	17,641	37.20%	690,626,429	386,631,075	38.02%	486,187,279	39.15%	27,560	19.39	769	92.24%
21 - 25	10,987	23.17%	424,127,055	240,121,679	23.61%	278,368,979	22.41%	25,336	13.89	774	91.17%
26 - 30	4,957	10.45%	183,827,828	99,425,632	9.78%	111,347,149	8.97%	22,463	10.15	775	90.40%
31 - 35	2,300	4.85%	83,545,431	44,407,634	4.37%	43,059,361	3.47%	18,721	4.67	773	89.47%
36+	1,354	2.85%	52,117,589	25,644,241	2.52%	20,199,318	1.63%	14,918	2.97	764	90.88%
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,006	94.90%	1,741,911,392	963,063,985	94.69%	1,171,283,131	94.31%	26,025	17.61	774	92.04%
1 - 15	1,734	3.66%	71,518,132	38,427,619	3.78%	50,049,511	4.03%	28,864	18.19	722	94.54%
16 - 30	434	0.92%	18,685,789	9,773,220	0.96%	12,990,321	1.05%	29,932	18.48	709	95.49%
31 - 60	201	0.42%	8,513,803	4,604,042	0.45%	5,972,347	0.48%	29,713	18.68	685	95.22%
61 - 90	42	0.09%	1,975,652	971,760	0.10%	1,412,663	0.11%	33,635	22.67	708	98.71%
91 - 120	10	0.02%	434,326	205,395	0.02%	303,183	0.02%	30,318	21.84	687	103.14%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,341	97.71%	1,801,816,455	996,024,847	97.93%	1,213,971,971	97.74%	26,197	17.61	774	92.10%
Stated, verified to Level 3²	1,086	2.29%	41,222,638	21,021,175	2.07%	28,039,184	2.26%	25,819	19.71	626	96.81%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,436	97.91%	1,807,261,345	998,417,353	98.17%	1,217,894,007	98.06%	26,227	17.64	773	92.15%
Stated, verified but not Level 4 or 5	991	2.09%	35,777,748	18,628,668	1.83%	24,117,148	1.94%	24,336	18.49	618	94.84%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

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%	1,270	2.68%	36,929,215	23,008,003	2.26%	24,512,892	1.97%	19,301	14.41	784	69.66%
75.00 - 99.99%	39,697	83.70%	1,491,680,262	849,966,947	83.57%	1,006,720,153	81.06%	25,360	16.81	774	89.79%
100.00 - 109.99%	5,278	11.13%	246,822,434	116,483,855	11.45%	165,286,042	13.31%	31,316	21.38	756	103.82%
110.00 - 119.99%	1,000	2.11%	56,094,714	23,366,292	2.30%	37,700,924	3.04%	37,701	24.23	747	113.86%
120.00 - 129.99%	177	0.37%	11,188,557	4,104,182	0.40%	7,561,195	0.61%	42,719	26.31	746	123.67%
130.00 - 139.99%	5	0.01%	323,910	116,743	0.01%	229,949	0.02%	45,990	28.44	698	130.80%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	117	0.25%	4,546,935	2,466,219	0.24%	2,959,700	0.24%	25,297	17.30	766	92.25%
Alaska	6	0.01%	310,737	175,734	0.02%	218,727	0.02%	36,454	18.46	790	95.23%
Arizona	329	0.69%	13,154,277	6,905,996	0.68%	8,630,747	0.69%	26,233	18.92	779	92.35%
Arkansas	28	0.06%	1,387,503	704,882	0.07%	948,458	0.08%	33,873	21.19	752	92.16%
California	2,483	5.24%	101,909,149	55,765,733	5.48%	68,499,522	5.52%	27,587	17.90	768	91.72%
Colorado	253	0.53%	11,602,140	6,612,745	0.65%	8,273,908	0.67%	32,703	19.59	763	92.33%
Connecticut	616	1.30%	25,808,764	14,096,605	1.39%	17,255,898	1.39%	28,013	17.75	765	92.38%
Delaware	157	0.33%	5,860,193	3,018,416	0.30%	3,716,196	0.30%	23,670	17.51	763	93.11%
Florida	3,635	7.66%	153,248,531	77,533,406	7.62%	101,336,838	8.16%	27,878	20.14	773	95.23%
Georgia	228	0.48%	9,713,936	5,010,027	0.49%	6,450,242	0.52%	28,291	19.55	775	94.03%
Hawaii	28	0.06%	1,021,495	568,014	0.06%	666,913	0.05%	23,818	16.14	756	91.07%
Idaho	70	0.15%	3,023,715	1,821,877	0.18%	2,078,477	0.17%	29,693	15.40	779	89.14%
Illinois	1,144	2.41%	47,131,099	24,053,016	2.36%	30,527,133	2.46%	26,685	17.89	778	95.96%
Indiana	1,125	2.37%	41,751,855	23,024,547	2.26%	27,894,687	2.25%	24,795	17.68	769	91.71%
Iowa	326	0.69%	13,453,099	7,322,037	0.72%	9,023,840	0.73%	27,680	17.60	776	94.53%
Kansas	71	0.15%	2,992,040	1,649,014	0.16%	2,028,191	0.16%	28,566	18.44	777	92.97%
Kentucky	227	0.48%	8,839,061	4,756,923	0.47%	6,190,449	0.50%	27,271	20.56	755	93.74%
Louisiana	88	0.19%	4,375,297	2,314,019	0.23%	3,064,581	0.25%	34,825	20.42	762	95.47%
Maine	230	0.48%	9,214,935	5,109,991	0.50%	6,385,822	0.51%	27,764	18.78	761	94.88%
Maryland	153	0.32%	6,575,375	3,264,800	0.32%	4,413,038	0.36%	28,843	19.72	774	95.45%
Massachusetts	866	1.83%	34,040,263	19,360,582	1.90%	23,343,283	1.88%	26,955	18.20	768	91.16%
Michigan	12,765	26.92%	449,092,252	273,362,103	26.88%	310,570,309	25.01%	24,330	15.23	768	87.33%
Minnesota	663	1.40%	25,585,866	14,115,368	1.39%	17,345,216	1.40%	26,162	17.36	779	93.47%
Mississippi	24	0.05%	1,022,442	523,812	0.05%	671,665	0.05%	27,986	17.27	736	97.48%
Missouri	168	0.35%	6,798,171	3,653,430	0.36%	4,591,944	0.37%	27,333	18.70	776	91.31%
Montana	39	0.08%	1,968,039	1,174,351	0.12%	1,423,104	0.11%	36,490	16.98	779	91.90%
Nebraska	173	0.36%	7,218,730	4,012,338	0.39%	4,860,739	0.39%	28,097	18.44	772	93.11%
Nevada	188	0.40%	8,208,801	4,356,713	0.43%	5,425,762	0.44%	28,860	18.93	763	94.43%
New Hampshire	376	0.79%	15,024,532	8,456,012	0.83%	10,382,443	0.84%	27,613	19.74	761	92.94%
New Jersey	2,940	6.20%	120,310,936	62,909,653	6.19%	79,530,863	6.40%	27,051	18.15	771	94.53%
New Mexico	13	0.03%	646,964	304,061	0.03%	440,327	0.04%	33,871	22.39	751	99.27%
New York	7,496	15.81%	286,829,371	155,543,260	15.29%	191,398,649	15.41%	25,533	17.65	775	94.07%
North Carolina	340	0.72%	14,438,188	7,820,511	0.77%	9,759,433	0.79%	28,704	18.75	776	92.94%
North Dakota	106	0.22%	4,983,309	2,817,005	0.28%	3,541,434	0.29%	33,410	17.48	754	95.22%
Ohio	3,806	8.02%	141,588,835	76,217,358	7.49%	93,594,239	7.54%	24,591	17.78	774	93.25%
Oklahoma	37	0.08%	1,884,576	903,319	0.09%	1,277,692	0.10%	34,532	20.96	770	99.29%
Oregon	48	0.10%	2,028,679	1,132,817	0.11%	1,335,729	0.11%	27,828	16.13	788	87.90%
Pennsylvania	2,087	4.40%	77,327,707	43,457,439	4.27%	52,446,712	4.22%	25,130	17.79	773	90.60%
Rhode Island	310	0.65%	11,587,708	6,603,009	0.65%	7,926,416	0.64%	25,569	18.72	760	90.36%
South Carolina	224	0.47%	9,260,448	4,872,788	0.48%	6,141,283	0.49%	27,416	18.58	775	93.33%
South Dakota	135	0.28%	5,536,730	3,062,339	0.30%	3,753,109	0.30%	27,801	18.37	791	92.40%
Tennessee	146	0.31%	5,902,218	3,310,547	0.33%	4,031,986	0.32%	27,616	18.36	778	90.93%
Texas	1,459	3.08%	78,881,949	36,017,384	3.54%	52,088,885	4.19%	35,702	22.01	759	100.73%
Utah	71	0.15%	3,224,714	1,779,597	0.17%	2,223,023	0.18%	31,310	20.00	771	95.27%
Vermont	237	0.50%	8,954,923	4,917,089	0.48%	6,158,461	0.50%	25,985	18.48	771	93.46%
Virginia	161	0.34%	7,365,102	3,660,688	0.36%	4,931,977	0.40%	30,633	19.64	766	96.15%
Washington	158	0.33%	7,144,030	3,972,907	0.39%	4,929,518	0.40%	31,199	18.60	755	91.73%
West Virginia	58	0.12%	2,280,490	1,223,363	0.12%	1,483,647	0.12%	25,580	18.12	773	92.53%
Wisconsin	989	2.09%	36,639,376	20,568,955	2.02%	24,945,032	2.01%	25,222	18.00	773	91.51%
Wyoming	19	0.04%	843,399	492,415	0.05%	550,281	0.04%	28,962	16.85	755	91.30%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	11	0.02%	500,209	270,807	0.03%	344,626	0.03%	31,330	17.62	792	95.34%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	47,330	99.80%	1,840,133,549	1,015,363,550	99.83%	1,240,023,374	99.84%	26,200	17.66	772	92.21%
NA	97	0.20%	2,905,544	1,682,471	0.17%	1,987,781	0.16%	20,493	17.30	0	88.24%
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,395	5.05%	83,756,288	40,132,644	3.95%	49,873,432	4.02%	20,824	17.47	776	87.62%
Truck	9,416	19.85%	431,445,832	271,434,009	26.69%	315,800,088	25.43%	33,539	17.82	761	91.70%
SUV	35,616	75.10%	1,327,836,973	705,479,368	69.37%	876,337,635	70.56%	24,605	17.61	774	92.65%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

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	7,389	15.58%	323,072,961	185,710,727	18.26%	223,224,806	17.97%	30,210	17.38	770	91.27%
GMC: Buick	6,744	14.22%	215,004,598	117,738,190	11.58%	145,318,630	11.70%	21,548	18.19	783	91.03%
GMC: Cadillac	6,133	12.93%	348,133,867	161,601,919	15.89%	219,267,042	17.65%	35,752	19.76	774	95.20%
GMC: Chevrolet	27,161	57.27%	956,827,667	551,995,186	54.27%	654,200,677	52.67%	24,086	16.92	767	91.78%
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:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-04	1	0.00%	25,803	14,850	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	-	-	-	-	-	-	-	-	-	-	-
2022-06	-	-	-	-	-	-	-	-	-	-	-
2022-07	2	0.00%	74,922	34,744	0.00%	14,558	0.00%	7,279	0.00	772	84.74%
2022-08	4	0.01%	120,440	58,641	0.01%	25,715	0.00%	6,429	0.00	708	88.90%
2022-09	14	0.03%	495,903	253,340	0.02%	115,222	0.01%	8,230	0.00	824	85.56%
2022-10	106	0.22%	3,711,160	1,993,993	0.20%	786,971	0.06%	7,424	0.00	763	87.14%
2022-11	543	1.14%	18,700,300	10,220,428	1.00%	6,176,056	0.50%	11,374	0.00	760	85.80%
2022-12	706	1.49%	24,680,575	14,157,139	1.39%	11,850,300	0.95%	16,785	1.00	772	85.29%
2023-01	680	1.43%	23,441,121	13,230,432	1.30%	12,136,946	0.98%	17,848	2.00	776	86.84%
2023-02	659	1.39%	23,390,109	13,359,226	1.31%	12,614,944	1.02%	19,143	3.00	781	87.75%
2023-03	617	1.30%	21,701,912	12,437,751	1.22%	12,165,265	0.98%	19,717	4.00	778	87.63%
2023-04	456	0.96%	16,437,340	9,618,803	0.95%	9,661,287	0.78%	21,187	5.00	773	88.66%
2023-05	852	1.80%	30,159,774	18,503,373	1.82%	18,844,241	1.52%	22,118	6.00	782	87.02%
2023-06	871	1.84%	30,754,413	18,375,763	1.81%	19,187,894	1.54%	22,030	7.00	778	87.36%
2023-07	751	1.58%	26,464,124	16,157,361	1.59%	17,154,361	1.38%	22,842	8.00	779	86.94%
2023-08	1,109	2.34%	39,334,075	23,278,810	2.29%	25,107,219	2.02%	22,640	9.00	777	87.95%
2023-09	1,141	2.41%	41,753,201	24,350,851	2.39%	26,933,517	2.17%	23,605	10.00	777	88.62%
2023-10	1,399	2.95%	51,997,109	29,803,710	2.93%	33,250,173	2.68%	23,767	11.00	777	89.27%
2023-11	2,286	4.82%	88,777,713	49,262,903	4.84%	56,334,642	4.54%	24,643	12.00	774	90.18%
2023-12	2,226	4.69%	86,554,636	48,227,642	4.74%	55,443,561	4.46%	24,907	13.00	776	90.45%
2024-01	2,228	4.70%	86,106,187	47,157,759	4.64%	55,209,952	4.45%	24,780	14.00	771	91.80%
2024-02	2,742	5.78%	106,609,460	59,913,308	5.89%	70,799,493	5.70%	25,820	15.00	774	91.52%
2024-03	2,719	5.73%	103,026,973	59,139,202	5.81%	70,251,475	5.66%	25,837	16.00	773	91.33%
2024-04	2,657	5.60%	103,327,039	59,352,493	5.84%	71,438,760	5.75%	26,887	17.00	774	91.11%
2024-05	2,666	5.62%	101,968,122	58,442,476	5.75%	71,010,493	5.72%	26,636	18.00	772	90.74%
2024-06	2,627	5.54%	102,331,536	58,025,419	5.71%	71,865,281	5.79%	27,356	19.00	770	91.07%
2024-07	2,553	5.38%	100,037,087	56,578,479	5.56%	71,343,777	5.74%	27,945	20.00	770	91.44%
2024-08	2,621	5.53%	100,059,469	55,705,547	5.48%	71,688,626	5.77%	27,352	21.00	772	92.55%
2024-09	2,536	5.35%	99,124,493	54,312,979	5.34%	71,333,550	5.74%	28,128	22.00	770	93.58%
2024-10	2,455	5.18%	95,878,103	53,465,312	5.26%	70,774,087	5.70%	28,829	23.00	770	92.09%
2024-11	2,385	5.03%	92,191,325	46,804,522	4.60%	65,636,523	5.28%	27,521	24.00	766	96.18%
2024-12	1,606	3.39%	64,856,659	32,984,396	3.24%	47,300,370	3.81%	29,452	25.00	770	97.04%
2025-01	1,372	2.89%	57,060,479	29,200,840	2.87%	42,497,040	3.42%	30,975	26.00	764	96.59%
2025-02	85	0.18%	4,657,783	1,976,281	0.19%	3,194,023	0.26%	37,577	27.00	731	103.93%
2025-03	80	0.17%	4,317,225	1,865,006	0.18%	2,997,432	0.24%	37,468	28.00	748	101.26%
2025-04	134	0.28%	7,732,776	3,363,266	0.33%	5,459,725	0.44%	40,744	29.00	744	102.61%
2025-05	311	0.66%	16,789,372	7,111,786	0.70%	11,683,260	0.94%	37,567	30.00	747	102.06%
2025-06	333	0.70%	18,211,385	7,564,074	0.74%	12,873,191	1.04%	38,658	31.00	739	102.18%
2025-07	261	0.55%	14,910,361	6,141,711	0.60%	10,751,944	0.87%	41,195	32.00	740	104.16%
2025-08	268	0.57%	14,439,029	6,078,894	0.60%	10,503,412	0.85%	39,192	33.00	738	103.30%
2025-09	221	0.47%	12,417,629	5,063,722	0.50%	9,197,044	0.74%	41,616	34.00	753	103.05%
2025-10	144	0.30%	8,411,972	3,458,790	0.34%	6,398,823	0.52%	44,436	35.00	755	104.57%
Total:	47,427	100.00%	1,843,039,093	1,017,046,021	100.00%	1,242,011,155	100.00%	26,188	17.66	770	92.20%

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