StratMaker (140167)

GM Financial Automobile Leasing Trust 2022-3

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

99.85% / -

Total # of Leases

50,908

WA Orginal Term (OT)

37.42

Acquisition Cost (AC)

$ 1,990,991,390

WA Remaining Term (RT)

21.16

Rep. Period Securitization Value (SV)

$ 1,391,363,402

WA Seasoning

16.25

Rep. Period End Actual SV (ESV)

$ 1,360,947,862

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 1,107,910,983

WA Lease to Value (LTV)

92.34%

Average BRV

$ 21,763

Base Residual as % of ESV

81.41%

Base Residual as % of Vehicle Value

51.05%

Minimum Discount Rate

9.00%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

50,908

Acquisition Cost (AC)

$ 1,990,991,390

Rep. Period Securitization Value (SV)

$ 1,391,363,402

Rep. Period End Actual SV (ESV)

$ 1,360,947,862

Total Base Residual Value (BRV)

$ 1,107,910,983

Average BRV

$ 21,763

Base Residual as % of ESV

81.41%

Base Residual as % of Vehicle Value

51.05%

Minimum Discount Rate

9.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.85% / -

WA Orginal Term (OT)

37.42

WA Remaining Term (RT)

21.16

WA Seasoning

16.25

WA FICO (non-zero)

770

WA Lease to Value (LTV)

92.34%

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	0.00%	14,826	10,465	0.00%	10,808	0.00%	10,808	23.00	834	62.53%
$15,000 - $19,999	374	0.73%	7,084,482	4,045,038	0.37%	4,295,529	0.32%	11,485	15.27	779	78.45%
$20,000 - $24,999	4,715	9.26%	108,547,362	58,911,204	5.32%	69,651,684	5.12%	14,772	19.52	774	87.28%
$25,000 - $29,999	9,570	18.80%	264,146,459	142,453,696	12.86%	175,285,402	12.88%	18,316	21.54	776	90.92%
$30,000 - $39,999	16,669	32.74%	575,034,405	332,535,848	30.01%	397,256,058	29.19%	23,832	20.47	769	90.71%
$40,000 - $49,999	11,018	21.64%	491,111,959	282,947,336	25.54%	339,306,237	24.93%	30,796	20.94	770	91.00%
$50,000 - $59,999	5,018	9.86%	270,991,419	146,069,081	13.18%	182,535,004	13.41%	36,376	21.55	769	93.85%
$60,000 - $69,999	1,679	3.30%	107,563,108	57,911,145	5.23%	74,259,177	5.46%	44,228	21.91	767	97.25%
$70,000 - $79,999	670	1.32%	49,749,276	26,640,041	2.40%	35,160,612	2.58%	52,479	22.21	773	98.80%
$80,000 - $89,999	414	0.81%	34,894,589	18,081,636	1.63%	24,609,158	1.81%	59,442	22.02	769	99.88%
$90,000 - $99,999	305	0.60%	28,890,877	14,301,040	1.29%	20,665,908	1.52%	67,757	24.49	762	100.89%
Over $100,000	475	0.93%	52,962,628	24,004,454	2.17%	37,912,285	2.79%	79,815	25.59	768	106.55%
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	744	1.46%	28,906,205	15,943,237	1.44%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	127	0.25%	2,514,072	1,146,822	0.10%	1,212,951	0.09%	9,551	7.05	759	85.22%
$10,000 - $14,999	3,685	7.24%	87,707,308	42,471,613	3.83%	48,471,940	3.56%	13,154	12.75	774	89.23%
$15,000 - $19,999	10,389	20.41%	291,743,617	149,497,535	13.49%	183,314,757	13.47%	17,645	18.88	776	91.90%
$20,000 - $24,999	10,491	20.61%	342,844,329	191,282,888	17.27%	235,847,594	17.33%	22,481	20.83	773	91.06%
$25,000 - $29,999	9,361	18.39%	367,862,855	213,843,495	19.30%	257,225,603	18.90%	27,478	19.92	772	90.20%
$30,000 - $39,999	11,466	22.52%	539,984,645	314,982,014	28.43%	389,372,500	28.61%	33,959	22.34	767	91.55%
$40,000 - $49,999	2,673	5.25%	159,516,047	90,913,191	8.21%	117,560,082	8.64%	43,981	23.46	762	94.70%
$50,000 - $59,999	872	1.71%	62,508,393	35,017,928	3.16%	47,417,304	3.48%	54,378	23.98	769	98.21%
$60,000 - $69,999	484	0.95%	41,909,111	22,370,641	2.02%	31,360,355	2.30%	64,794	23.61	769	99.76%
$70,000 - $79,999	382	0.75%	38,617,053	18,752,405	1.69%	28,492,333	2.09%	74,587	25.30	764	102.25%
$80,000 - $89,999	155	0.30%	17,133,572	7,776,715	0.70%	13,019,251	0.96%	83,995	28.32	767	106.29%
$90,000 - $99,999	56	0.11%	6,688,451	2,769,630	0.25%	5,245,368	0.39%	93,667	32.57	764	110.16%
Over $100,000	23	0.05%	3,055,731	1,142,869	0.10%	2,407,827	0.18%	104,688	34.03	754	117.78%
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

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	732	1.44%	15,974,866	6,820,936	0.62%	8,141,040	0.60%	11,122	14.57	756	92.09%
$10,000 - $14,999	11,617	22.82%	312,839,861	152,911,689	13.80%	191,519,142	14.07%	16,486	20.02	768	93.65%
$15,000 - $19,999	11,349	22.29%	370,541,391	193,304,261	17.45%	247,399,242	18.18%	21,799	23.01	775	92.56%
$20,000 - $24,999	11,506	22.60%	452,430,870	259,426,722	23.42%	310,583,880	22.82%	26,993	20.10	772	90.46%
$25,000 - $29,999	8,864	17.41%	404,363,076	242,151,196	21.86%	287,707,835	21.14%	32,458	21.12	768	90.89%
$30,000 - $39,999	5,098	10.01%	284,270,761	172,109,071	15.53%	205,672,926	15.11%	40,344	21.04	767	92.45%
$40,000 - $49,999	1,254	2.46%	100,911,853	54,951,404	4.96%	74,151,665	5.45%	59,132	23.32	772	98.08%
$50,000 - $59,999	475	0.93%	48,571,450	25,398,137	2.29%	34,942,771	2.57%	73,564	21.97	769	99.71%
$60,000 - $69,999	12	0.02%	1,016,108	766,856	0.07%	829,362	0.06%	69,113	9.42	739	87.69%
$70,000 - $79,999	1	0.00%	71,152	70,712	0.01%	0	0.00%	0	0.00	0	0.00%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	22	0.04%	689,731	381,054	0.03%	468,641	0.03%	21,302	19.36	481	90.05%
500 - 549	155	0.30%	5,443,309	2,900,396	0.26%	3,786,614	0.28%	24,430	20.74	530	92.84%
550 - 599	432	0.85%	15,819,685	8,419,013	0.76%	10,737,295	0.79%	24,855	21.40	579	92.80%
600 - 649	1,831	3.60%	72,524,693	39,522,867	3.57%	50,470,229	3.71%	27,564	21.76	631	93.42%
650 - 699	5,828	11.45%	230,768,686	126,271,319	11.40%	159,660,864	11.73%	27,395	21.87	678	93.92%
700 - 749	10,269	20.17%	409,140,411	227,453,909	20.53%	280,676,806	20.62%	27,332	21.33	725	93.45%
750 - 799	11,323	22.24%	449,678,062	252,657,148	22.80%	308,570,167	22.67%	27,252	21.16	775	92.41%
800+	20,956	41.16%	804,044,172	448,668,352	40.50%	544,547,857	40.01%	25,985	20.81	839	91.16%
NA	92	0.18%	2,882,640	1,636,925	0.15%	2,029,388	0.15%	22,059	21.82	0	91.19%
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,267	2.49%	42,746,401	32,085,615	2.90%	32,423,536	2.38%	25,591	10.84	783	82.67%
25 - 36	28,638	56.25%	1,108,575,113	650,606,608	58.72%	770,290,740	56.60%	26,898	19.81	773	90.18%
37 - 39	18,944	37.21%	728,049,609	378,776,479	34.19%	483,760,959	35.55%	25,536	22.43	768	94.97%
40 - 48	2,059	4.04%	111,620,267	46,442,281	4.19%	74,472,627	5.47%	36,169	31.34	748	101.86%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	293	0.58%	10,507,178	5,725,232	0.52%	2,078,764	0.15%	7,095	0.00	772	88.07%
1 - 12	9,238	18.15%	341,590,371	190,394,917	17.19%	197,681,253	14.53%	21,399	8.32	776	89.59%
13 - 24	24,232	47.60%	955,599,806	529,029,459	47.75%	640,182,353	47.04%	26,419	18.83	770	92.84%
25 - 36	16,466	32.34%	644,780,260	366,931,966	33.12%	491,537,787	36.12%	29,852	28.37	769	92.19%
37 - 42	679	1.33%	38,513,774	15,829,408	1.43%	29,467,704	2.17%	43,399	39.15	745	102.81%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	13,332	26.19%	513,037,124	297,949,180	26.89%	399,498,467	29.35%	29,965	29.00	771	91.58%
11 - 15	8,884	17.45%	363,188,772	203,547,751	18.37%	264,651,100	19.45%	29,790	24.46	768	92.92%
16 - 20	12,605	24.76%	498,399,868	272,357,491	24.58%	333,305,766	24.49%	26,442	19.40	768	93.61%
21 - 25	8,118	15.95%	316,986,133	176,381,011	15.92%	201,013,307	14.77%	24,761	14.30	772	92.14%
26 - 30	5,051	9.92%	189,008,391	100,555,158	9.08%	111,282,363	8.18%	22,032	10.60	774	91.02%
31 - 35	2,009	3.95%	74,126,148	39,345,655	3.55%	37,729,253	2.77%	18,780	4.61	775	90.38%
36+	909	1.79%	36,244,954	17,774,736	1.60%	13,467,606	0.99%	14,816	3.54	765	91.89%
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	48,398	95.07%	1,885,183,471	1,050,811,437	94.85%	1,286,616,629	94.54%	26,584	21.16	773	92.19%
1 - 15	1,872	3.68%	78,239,251	42,414,345	3.83%	55,016,637	4.04%	29,389	21.28	723	94.54%
16 - 30	438	0.86%	19,125,700	10,307,899	0.93%	13,552,481	1.00%	30,942	20.95	705	95.60%
31 - 60	159	0.31%	6,540,065	3,388,311	0.31%	4,409,467	0.32%	27,732	20.83	683	96.41%
61 - 90	38	0.07%	1,762,875	914,952	0.08%	1,256,564	0.09%	33,067	23.75	699	98.84%
91 - 120	3	0.01%	140,027	74,040	0.01%	96,085	0.01%	32,028	18.73	763	100.78%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	49,803	97.83%	1,949,597,107	1,086,204,795	98.04%	1,332,333,251	97.90%	26,752	21.14	773	92.27%
Stated, verified to Level 3²	1,105	2.17%	41,394,283	21,706,187	1.96%	28,614,611	2.10%	25,896	22.22	621	95.79%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	49,947	98.11%	1,955,617,925	1,089,152,983	98.31%	1,336,477,396	98.20%	26,758	21.14	773	92.30%
Stated, verified but not Level 4 or 5	961	1.89%	35,373,465	18,757,999	1.69%	24,470,466	1.80%	25,464	22.11	609	94.76%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

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%	699	1.37%	21,990,567	16,004,083	1.44%	16,597,643	1.22%	23,745	19.85	785	71.47%
75.00 - 99.99%	43,163	84.79%	1,626,055,128	931,305,313	84.06%	1,112,665,791	81.76%	25,778	20.56	773	89.78%
100.00 - 109.99%	5,842	11.48%	273,556,956	131,784,241	11.89%	184,557,819	13.56%	31,592	23.43	759	103.81%
110.00 - 119.99%	1,043	2.05%	58,960,364	24,884,717	2.25%	40,104,007	2.95%	38,451	26.66	748	113.92%
120.00 - 129.99%	158	0.31%	10,174,691	3,847,120	0.35%	6,827,693	0.50%	43,213	27.46	760	123.31%
130.00 - 139.99%	3	0.01%	253,683	85,509	0.01%	194,908	0.01%	64,969	38.75	818	131.98%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	118	0.23%	5,181,007	2,736,891	0.25%	3,449,788	0.25%	29,235	20.56	782	93.62%
Alaska	8	0.02%	307,973	175,668	0.02%	219,887	0.02%	27,486	18.48	722	95.86%
Arizona	348	0.68%	13,899,470	7,399,767	0.67%	9,247,264	0.68%	26,573	21.29	772	92.94%
Arkansas	17	0.03%	775,961	390,705	0.04%	513,424	0.04%	30,201	23.14	756	90.79%
California	2,220	4.36%	100,983,756	55,857,099	5.04%	70,376,626	5.17%	31,701	21.48	764	94.82%
Colorado	230	0.45%	10,172,340	5,703,564	0.51%	7,075,496	0.52%	30,763	21.78	762	93.41%
Connecticut	675	1.33%	28,736,785	15,821,194	1.43%	19,807,308	1.46%	29,344	21.20	768	93.73%
Delaware	162	0.32%	6,238,617	3,398,899	0.31%	4,137,925	0.30%	25,543	20.46	771	90.99%
Florida	3,779	7.42%	157,253,644	80,467,393	7.26%	104,093,061	7.65%	27,545	22.23	775	95.31%
Georgia	226	0.44%	10,266,372	5,507,092	0.50%	7,140,221	0.52%	31,594	21.59	776	95.35%
Hawaii	20	0.04%	842,411	406,247	0.04%	578,540	0.04%	28,927	22.60	755	104.08%
Idaho	70	0.14%	3,126,586	1,940,574	0.18%	2,162,977	0.16%	30,900	20.23	785	89.69%
Illinois	1,283	2.52%	53,646,161	27,840,753	2.51%	35,234,276	2.59%	27,462	21.00	779	95.57%
Indiana	1,311	2.58%	48,460,393	27,874,531	2.52%	33,406,266	2.45%	25,482	21.10	770	90.00%
Iowa	324	0.64%	12,877,676	7,082,292	0.64%	8,515,016	0.63%	26,281	20.59	777	94.38%
Kansas	61	0.12%	2,558,811	1,417,615	0.13%	1,722,682	0.13%	28,241	20.30	770	93.11%
Kentucky	208	0.41%	8,205,982	4,513,610	0.41%	5,666,253	0.42%	27,242	22.61	768	93.17%
Louisiana	86	0.17%	4,043,704	2,240,483	0.20%	2,793,953	0.21%	32,488	20.64	769	93.32%
Maine	284	0.56%	11,445,636	6,425,435	0.58%	7,986,430	0.59%	28,121	22.27	766	94.60%
Maryland	155	0.30%	7,001,499	3,596,992	0.32%	4,616,632	0.34%	29,785	21.18	774	95.89%
Massachusetts	766	1.50%	30,717,795	17,500,346	1.58%	21,399,398	1.57%	27,937	21.71	760	92.21%
Michigan	13,379	26.28%	481,091,589	291,147,679	26.28%	336,753,846	24.74%	25,170	19.77	767	87.45%
Minnesota	750	1.47%	29,824,511	16,552,589	1.49%	20,315,373	1.49%	27,087	20.14	775	94.10%
Mississippi	29	0.06%	1,375,864	749,534	0.07%	931,634	0.07%	32,125	22.02	766	96.59%
Missouri	162	0.32%	6,108,816	3,286,348	0.30%	4,090,930	0.30%	25,253	21.74	776	91.70%
Montana	33	0.06%	1,537,756	895,981	0.08%	1,070,871	0.08%	32,451	19.76	762	91.81%
Nebraska	197	0.39%	7,721,756	4,420,204	0.40%	5,383,746	0.40%	27,329	21.55	779	91.44%
Nevada	218	0.43%	8,909,935	4,594,084	0.41%	5,965,352	0.44%	27,364	22.68	771	95.15%
New Hampshire	412	0.81%	16,592,504	9,617,687	0.87%	11,593,999	0.85%	28,141	21.95	763	91.92%
New Jersey	3,148	6.18%	126,733,977	67,158,013	6.06%	85,614,375	6.29%	27,196	21.81	770	95.18%
New Mexico	22	0.04%	1,041,595	554,532	0.05%	679,554	0.05%	30,889	22.30	792	94.14%
New York	8,505	16.71%	326,740,159	179,217,729	16.18%	222,036,107	16.31%	26,107	21.22	775	94.11%
North Carolina	378	0.74%	15,829,124	8,614,466	0.78%	10,570,341	0.78%	27,964	21.71	771	92.46%
North Dakota	141	0.28%	6,226,134	3,590,236	0.32%	4,320,906	0.32%	30,645	19.78	775	92.14%
Ohio	4,454	8.75%	161,988,412	88,479,272	7.99%	109,476,557	8.04%	24,579	20.98	772	92.74%
Oklahoma	46	0.09%	2,055,721	1,030,304	0.09%	1,249,486	0.09%	27,163	20.05	761	96.53%
Oregon	32	0.06%	1,320,358	712,276	0.06%	895,990	0.07%	28,000	19.49	776	94.29%
Pennsylvania	2,383	4.68%	87,636,712	49,832,248	4.50%	59,937,959	4.40%	25,152	21.38	775	90.19%
Rhode Island	284	0.56%	10,816,151	6,236,255	0.56%	7,627,816	0.56%	26,859	23.21	756	90.08%
South Carolina	212	0.42%	8,597,061	4,550,203	0.41%	5,799,188	0.43%	27,355	22.27	779	93.94%
South Dakota	152	0.30%	6,567,959	3,722,029	0.34%	4,370,701	0.32%	28,755	20.27	770	92.20%
Tennessee	176	0.35%	7,419,021	4,040,948	0.36%	5,076,787	0.37%	28,845	21.17	769	93.03%
Texas	1,631	3.20%	84,840,497	39,723,287	3.59%	56,495,370	4.15%	34,638	24.85	758	99.66%
Utah	97	0.19%	4,647,249	2,541,221	0.23%	3,232,597	0.24%	33,326	23.00	772	93.82%
Vermont	229	0.45%	8,933,190	4,901,396	0.44%	6,146,446	0.45%	26,840	21.91	769	94.80%
Virginia	181	0.36%	8,283,578	4,200,751	0.38%	5,637,771	0.41%	31,148	22.46	779	97.12%
Washington	140	0.28%	6,990,350	3,792,295	0.34%	4,745,118	0.35%	33,894	22.79	772	93.74%
West Virginia	71	0.14%	2,951,303	1,681,675	0.15%	2,001,654	0.15%	28,192	21.02	764	91.64%
Wisconsin	1,069	2.10%	40,149,284	23,038,989	2.08%	27,911,654	2.05%	26,110	21.38	772	90.48%
Wyoming	10	0.02%	472,570	280,939	0.03%	328,685	0.02%	32,869	18.57	787	88.98%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	16	0.03%	845,679	450,664	0.04%	543,627	0.04%	33,977	21.19	792	93.60%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	50,816	99.82%	1,988,108,750	1,106,274,058	99.85%	1,358,918,474	99.85%	26,742	21.16	771	92.34%
NA	92	0.18%	2,882,640	1,636,925	0.15%	2,029,388	0.15%	22,059	21.82	0	91.19%
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,768	3.47%	69,391,604	32,462,296	2.93%	43,702,544	3.21%	24,719	22.51	769	93.75%
Truck	9,181	18.03%	424,818,232	267,385,335	24.13%	309,586,197	22.75%	33,720	21.31	759	91.67%
SUV	39,959	78.49%	1,496,781,554	808,063,352	72.94%	1,007,659,120	74.04%	25,217	21.06	774	92.49%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

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	8,529	16.75%	362,718,755	208,650,638	18.83%	254,080,456	18.67%	29,790	21.14	771	91.15%
GMC: Buick	6,449	12.67%	208,893,149	114,392,104	10.33%	139,752,711	10.27%	21,670	20.45	784	91.44%
GMC: Cadillac	6,851	13.46%	387,004,610	182,180,364	16.44%	246,474,014	18.11%	35,976	22.30	775	94.81%
GMC: Chevrolet	29,079	57.12%	1,032,374,875	602,687,876	54.40%	720,640,681	52.95%	24,782	20.92	766	92.09%
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:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-10	28	0.06%	1,007,393	523,439	0.05%	117,977	0.01%	4,213	0.00	769	92.83%
2022-11	264	0.52%	9,462,098	5,185,417	0.47%	1,960,787	0.14%	7,427	0.00	772	87.78%
2022-12	510	1.00%	18,135,315	10,079,074	0.91%	8,197,323	0.60%	16,073	1.00	772	86.69%
2023-01	535	1.05%	19,720,628	10,934,046	0.99%	9,476,728	0.70%	17,714	2.00	777	87.99%
2023-02	460	0.90%	16,182,502	8,840,575	0.80%	8,372,196	0.62%	18,200	3.00	775	89.07%
2023-03	495	0.97%	17,946,142	9,898,126	0.89%	9,679,149	0.71%	19,554	4.00	775	89.24%
2023-04	326	0.64%	12,261,795	6,679,132	0.60%	6,668,072	0.49%	20,454	5.00	770	90.86%
2023-05	601	1.18%	21,623,840	12,246,305	1.11%	12,523,459	0.92%	20,838	6.00	780	89.71%
2023-06	692	1.36%	24,878,596	13,856,423	1.25%	14,344,736	1.05%	20,729	7.00	779	89.33%
2023-07	625	1.23%	22,409,148	12,958,334	1.17%	13,615,929	1.00%	21,785	8.00	774	87.98%
2023-08	982	1.93%	35,551,494	19,961,634	1.80%	21,416,555	1.57%	21,809	9.00	776	89.35%
2023-09	1,055	2.07%	38,898,974	21,959,177	1.98%	23,640,673	1.74%	22,408	10.00	774	90.00%
2023-10	1,269	2.49%	48,453,199	26,900,622	2.43%	29,676,393	2.18%	23,386	11.00	779	90.26%
2023-11	1,688	3.32%	65,528,738	36,081,471	3.26%	40,070,039	2.94%	23,738	12.00	773	90.56%
2023-12	1,739	3.42%	66,840,881	38,060,570	3.44%	42,452,305	3.12%	24,412	13.00	777	89.90%
2024-01	1,702	3.34%	65,411,773	37,120,477	3.35%	41,909,364	3.08%	24,624	14.00	775	90.65%
2024-02	1,696	3.33%	64,954,217	37,404,339	3.38%	42,550,713	3.13%	25,089	15.00	774	90.62%
2024-03	1,624	3.19%	63,285,495	36,798,297	3.32%	42,068,077	3.09%	25,904	16.00	770	91.56%
2024-04	2,149	4.22%	84,697,973	48,584,904	4.39%	56,820,944	4.18%	26,441	17.00	770	92.42%
2024-05	2,587	5.08%	103,560,051	57,273,439	5.17%	68,276,539	5.02%	26,392	18.00	771	93.14%
2024-06	2,401	4.72%	95,252,904	52,130,470	4.71%	63,177,791	4.64%	26,313	19.00	771	93.02%
2024-07	2,235	4.39%	88,733,370	48,299,898	4.36%	59,841,012	4.40%	26,775	20.00	769	93.48%
2024-08	2,345	4.61%	90,986,166	48,520,284	4.38%	61,276,514	4.50%	26,131	21.00	768	94.47%
2024-09	1,862	3.66%	75,181,349	39,582,198	3.57%	50,926,205	3.74%	27,350	22.00	766	95.00%
2024-10	1,943	3.82%	78,787,548	42,062,581	3.80%	55,010,140	4.04%	28,312	23.00	769	94.64%
2024-11	1,949	3.83%	77,908,079	43,192,002	3.90%	55,872,748	4.11%	28,667	24.00	767	93.00%
2024-12	1,944	3.82%	77,509,955	44,466,051	4.01%	57,157,655	4.20%	29,402	25.00	766	91.45%
2025-01	2,233	4.39%	88,777,178	51,118,428	4.61%	66,383,780	4.88%	29,729	26.00	766	91.15%
2025-02	2,461	4.83%	96,221,304	56,666,962	5.11%	73,628,562	5.41%	29,918	27.00	769	90.66%
2025-03	2,398	4.71%	93,428,246	56,577,747	5.11%	73,125,211	5.37%	30,494	28.00	773	90.26%
2025-04	2,468	4.85%	94,574,682	56,694,009	5.12%	73,878,677	5.43%	29,935	29.00	771	90.40%
2025-05	1,591	3.13%	60,867,775	32,341,160	2.92%	45,952,781	3.38%	28,883	30.00	768	95.03%
2025-06	1,554	3.05%	58,314,932	31,103,273	2.81%	44,445,622	3.27%	28,601	31.00	771	94.86%
2025-07	1,517	2.98%	58,103,574	30,972,919	2.80%	44,870,290	3.30%	29,578	32.00	774	94.77%
2025-08	86	0.17%	4,450,860	1,922,711	0.17%	3,103,765	0.23%	36,090	33.00	741	100.51%
2025-09	51	0.10%	3,087,427	1,234,074	0.11%	2,170,557	0.16%	42,560	34.00	754	105.65%
2025-10	61	0.12%	3,375,289	1,351,281	0.12%	2,416,183	0.18%	39,610	35.00	742	103.95%
2025-11	103	0.20%	6,106,726	2,499,728	0.23%	4,404,705	0.32%	42,764	36.00	757	103.58%
2025-12	124	0.24%	6,727,327	2,704,680	0.24%	4,876,861	0.36%	39,330	37.00	748	102.12%
2026-01	103	0.20%	5,850,039	2,463,430	0.22%	4,440,469	0.33%	43,111	38.00	738	101.81%
2026-02	167	0.33%	9,979,829	3,990,804	0.36%	7,593,501	0.56%	45,470	39.00	754	102.83%
2026-03	153	0.30%	8,322,239	3,414,221	0.31%	6,457,699	0.47%	42,207	40.00	742	103.12%
2026-04	132	0.26%	7,634,340	3,256,274	0.29%	6,099,175	0.45%	46,206	41.00	738	103.76%
Total:	50,908	100.00%	1,990,991,390	1,107,910,983	100.00%	1,360,947,862	100.00%	26,733	21.16	770	92.34%

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