StratMaker (142939)

GM Financial Automobile Leasing Trust 2022-2

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.83% / -

Total # of Leases

47,419

WA Orginal Term (OT)

37.24

Acquisition Cost (AC)

$ 1,872,823,529

WA Remaining Term (RT)

18.85

Rep. Period Securitization Value (SV)

$ 1,326,763,510

WA Seasoning

18.39

Rep. Period End Actual SV (ESV)

$ 1,295,206,997

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 1,053,924,621

WA Lease to Value (LTV)

92.01%

Average BRV

$ 22,226

Base Residual as % of ESV

81.37%

Base Residual as % of Vehicle Value

51.41%

Minimum Discount Rate

6.75%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

47,419

Acquisition Cost (AC)

$ 1,872,823,529

Rep. Period Securitization Value (SV)

$ 1,326,763,510

Rep. Period End Actual SV (ESV)

$ 1,295,206,997

Total Base Residual Value (BRV)

$ 1,053,924,621

Average BRV

$ 22,226

Base Residual as % of ESV

81.37%

Base Residual as % of Vehicle Value

51.41%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.83% / -

WA Orginal Term (OT)

37.24

WA Remaining Term (RT)

18.85

WA Seasoning

18.39

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%	51,418	0.00%	10,284	17.56	759	61.20%
$15,000 - $19,999	391	0.82%	7,375,245	4,398,480	0.42%	4,704,145	0.36%	12,031	13.40	774	77.52%
$20,000 - $24,999	4,566	9.63%	105,129,786	58,211,866	5.52%	68,323,606	5.28%	14,964	16.58	770	87.03%
$25,000 - $29,999	8,389	17.69%	231,444,119	125,474,656	11.91%	153,484,269	11.85%	18,296	18.55	774	90.59%
$30,000 - $39,999	15,057	31.75%	521,806,600	305,965,787	29.03%	364,358,348	28.13%	24,199	17.84	771	90.19%
$40,000 - $49,999	10,641	22.44%	474,791,429	276,750,702	26.26%	331,785,174	25.62%	31,180	18.55	769	90.53%
$50,000 - $59,999	4,962	10.46%	268,176,414	146,265,407	13.88%	184,143,111	14.22%	37,111	19.95	767	93.46%
$60,000 - $69,999	1,651	3.48%	105,819,705	58,078,606	5.51%	74,767,611	5.77%	45,286	20.31	766	96.43%
$70,000 - $79,999	616	1.30%	45,887,474	24,740,176	2.35%	33,416,864	2.58%	54,248	21.11	767	99.29%
$80,000 - $89,999	389	0.82%	32,877,876	17,178,775	1.63%	23,578,886	1.82%	60,614	21.25	770	99.43%
$90,000 - $99,999	291	0.61%	27,591,882	13,528,694	1.28%	20,172,143	1.56%	69,320	23.14	765	101.62%
Over $100,000	461	0.97%	51,850,907	23,281,451	2.21%	36,421,421	2.81%	79,005	23.32	773	107.85%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	725	1.53%	28,423,088	16,152,601	1.53%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	86	0.18%	1,699,460	794,221	0.08%	827,483	0.06%	9,622	5.79	777	83.93%
$10,000 - $14,999	3,152	6.65%	73,727,925	36,501,363	3.46%	41,970,853	3.24%	13,316	12.20	771	88.39%
$15,000 - $19,999	9,810	20.69%	271,962,962	140,917,727	13.37%	172,918,803	13.35%	17,627	16.89	776	91.30%
$20,000 - $24,999	8,317	17.54%	270,518,938	150,362,240	14.27%	186,997,746	14.44%	22,484	18.55	772	90.98%
$25,000 - $29,999	9,034	19.05%	351,472,942	207,575,393	19.70%	248,552,477	19.19%	27,513	17.24	775	89.51%
$30,000 - $39,999	11,472	24.19%	537,226,258	316,055,431	29.99%	390,124,591	30.12%	34,007	19.57	767	91.19%
$40,000 - $49,999	2,793	5.89%	164,267,680	95,646,450	9.08%	122,868,456	9.49%	43,992	21.04	762	93.95%
$50,000 - $59,999	920	1.94%	65,497,902	37,172,662	3.53%	50,067,799	3.87%	54,422	21.49	769	96.81%
$60,000 - $69,999	527	1.11%	45,548,278	24,082,707	2.29%	34,202,583	2.64%	64,901	22.05	767	100.00%
$70,000 - $79,999	349	0.74%	35,193,502	17,013,237	1.61%	26,031,148	2.01%	74,588	23.58	770	103.09%
$80,000 - $89,999	160	0.34%	17,969,540	8,005,298	0.76%	13,489,002	1.04%	84,306	25.96	771	107.26%
$90,000 - $99,999	58	0.12%	7,144,134	2,910,604	0.28%	5,454,533	0.42%	94,044	28.12	761	112.45%
Over $100,000	16	0.03%	2,170,921	734,688	0.07%	1,701,522	0.13%	106,345	32.92	747	124.68%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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	602	1.27%	13,213,860	5,626,130	0.53%	6,911,591	0.53%	11,481	14.20	755	92.22%
$10,000 - $14,999	10,823	22.82%	291,289,044	142,890,724	13.56%	181,300,367	14.00%	16,751	18.63	767	93.47%
$15,000 - $19,999	9,467	19.96%	309,317,520	160,745,920	15.25%	204,435,858	15.78%	21,595	20.00	774	92.27%
$20,000 - $24,999	10,641	22.44%	417,347,957	240,896,410	22.86%	290,038,717	22.39%	27,257	18.12	773	90.33%
$25,000 - $29,999	8,582	18.10%	387,197,504	234,528,748	22.25%	278,568,033	21.51%	32,460	18.58	769	90.37%
$30,000 - $39,999	5,496	11.59%	300,672,036	185,212,483	17.57%	221,381,630	17.09%	40,281	18.62	766	91.67%
$40,000 - $49,999	1,331	2.81%	105,911,166	58,298,936	5.53%	78,168,547	6.04%	58,729	20.92	771	97.56%
$50,000 - $59,999	467	0.98%	46,813,443	25,060,696	2.38%	33,788,269	2.61%	72,352	19.33	776	99.77%
$60,000 - $69,999	9	0.02%	949,758	591,954	0.06%	547,085	0.04%	60,787	8.56	789	101.49%
$70,000 - $79,999	1	0.00%	111,241	72,621	0.01%	66,901	0.01%	66,901	13.00	814	93.74%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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%	620,938	0.05%	21,412	14.80	478	91.61%
500 - 549	150	0.32%	5,505,970	2,994,658	0.28%	3,793,302	0.29%	25,289	18.74	528	92.93%
550 - 599	410	0.86%	15,353,193	8,209,739	0.78%	10,640,417	0.82%	25,952	19.30	578	93.09%
600 - 649	1,620	3.42%	63,323,942	34,384,035	3.26%	44,424,005	3.43%	27,422	19.66	631	93.20%
650 - 699	5,220	11.01%	209,533,147	115,628,952	10.97%	146,270,459	11.29%	28,021	19.62	678	93.55%
700 - 749	9,722	20.50%	392,224,022	220,285,969	20.90%	272,793,783	21.06%	28,059	19.35	725	93.21%
750 - 799	10,611	22.38%	425,576,556	241,743,078	22.94%	296,110,262	22.86%	27,906	18.89	775	92.07%
800+	19,555	41.24%	757,123,171	428,295,142	40.64%	518,363,169	40.02%	26,508	18.28	838	90.79%
NA	102	0.22%	3,219,639	1,862,795	0.18%	2,190,662	0.17%	21,477	17.34	0	90.06%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,095	4.42%	70,583,883	52,159,143	4.95%	51,641,714	3.99%	24,650	7.35	780	82.74%
25 - 36	26,952	56.84%	1,048,287,360	619,508,196	58.78%	731,254,359	56.46%	27,132	17.23	774	89.67%
37 - 39	16,227	34.22%	635,894,517	333,487,308	31.64%	430,742,010	33.26%	26,545	20.75	768	95.12%
40 - 48	2,145	4.52%	118,057,770	48,769,974	4.63%	81,568,914	6.30%	38,027	30.56	746	102.49%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	457	0.96%	16,107,912	8,965,678	0.85%	4,535,627	0.35%	9,925	0.00	759	85.71%
1 - 12	9,932	20.95%	367,151,796	218,432,851	20.73%	228,977,928	17.68%	23,055	8.55	776	87.88%
13 - 24	28,997	61.15%	1,137,238,029	644,028,570	61.11%	794,347,580	61.33%	27,394	18.87	771	91.88%
25 - 36	7,874	16.61%	342,989,698	178,671,910	16.95%	260,031,220	20.08%	33,024	27.66	763	95.79%
37 - 42	159	0.34%	9,336,095	3,825,612	0.36%	7,314,643	0.56%	46,004	37.01	743	104.74%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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	53	0.11%	1,984,766	1,171,488	0.11%	1,607,906	0.12%	30,338	27.35	757	91.05%
11 - 15	13,779	29.06%	566,179,751	322,854,904	30.63%	435,249,734	33.60%	31,588	24.77	769	92.47%
16 - 20	16,996	35.84%	665,269,884	369,424,127	35.05%	461,784,611	35.65%	27,170	19.18	769	92.59%
21 - 25	9,892	20.86%	385,803,441	222,187,397	21.08%	253,878,585	19.60%	25,665	13.94	773	91.28%
26 - 30	4,347	9.17%	164,986,767	91,463,995	8.68%	101,327,879	7.82%	23,310	10.10	774	90.14%
31 - 35	1,460	3.08%	54,368,506	29,839,981	2.83%	28,498,236	2.20%	19,519	4.54	774	89.53%
36+	892	1.88%	34,230,415	16,982,730	1.61%	12,860,047	0.99%	14,417	2.76	762	90.16%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,138	95.19%	1,777,120,138	1,001,791,102	95.05%	1,227,212,814	94.75%	27,188	18.83	773	91.88%
1 - 15	1,580	3.33%	65,380,132	35,925,857	3.41%	46,541,584	3.59%	29,457	18.93	727	93.78%
16 - 30	464	0.98%	19,844,104	10,740,283	1.02%	14,224,761	1.10%	30,657	19.54	709	95.34%
31 - 60	194	0.41%	8,514,672	4,397,848	0.42%	5,851,713	0.45%	30,163	19.56	685	96.63%
61 - 90	34	0.07%	1,626,587	900,443	0.09%	1,152,812	0.09%	33,906	19.27	687	96.52%
91 - 120	9	0.02%	337,897	169,089	0.02%	223,314	0.02%	24,813	18.52	695	98.49%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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	46,426	97.91%	1,834,735,493	1,034,046,459	98.11%	1,268,716,181	97.95%	27,328	18.82	773	91.92%
Stated, verified to Level 3²	993	2.09%	38,088,037	19,878,162	1.89%	26,490,816	2.05%	26,678	20.28	627	96.16%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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	46,494	98.05%	1,838,303,011	1,035,822,139	98.28%	1,271,497,817	98.17%	27,348	18.83	773	91.97%
Stated, verified but not Level 4 or 5	925	1.95%	34,520,519	18,102,482	1.72%	23,709,180	1.83%	25,632	19.69	616	94.48%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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%	791	1.67%	25,315,820	18,787,672	1.78%	19,617,752	1.51%	24,801	15.94	779	70.84%
75.00 - 99.99%	40,254	84.89%	1,529,816,928	887,725,743	84.23%	1,059,525,856	81.80%	26,321	18.12	773	89.47%
100.00 - 109.99%	5,188	10.94%	248,526,022	119,129,627	11.30%	169,105,229	13.06%	32,595	22.06	758	103.80%
110.00 - 119.99%	1,023	2.16%	57,816,576	24,199,316	2.30%	39,268,916	3.03%	38,386	24.58	748	114.03%
120.00 - 129.99%	151	0.32%	10,240,612	3,709,692	0.35%	6,875,592	0.53%	45,534	26.80	749	124.13%
130.00 - 139.99%	11	0.02%	970,449	322,591	0.03%	735,494	0.06%	66,863	32.27	749	131.72%
140.00%+	1	0.00%	137,121	49,980	0.00%	78,158	0.01%	78,158	13.00	799	142.66%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	106	0.22%	4,555,330	2,454,385	0.23%	3,226,595	0.25%	30,440	20.53	775	94.31%
Alaska	6	0.01%	256,459	131,160	0.01%	182,857	0.01%	30,476	18.98	704	105.12%
Arizona	344	0.73%	14,408,534	7,686,430	0.73%	9,842,083	0.76%	28,611	19.99	776	92.60%
Arkansas	18	0.04%	877,997	416,057	0.04%	574,293	0.04%	31,905	21.64	757	94.92%
California	1,956	4.12%	88,084,157	49,184,829	4.67%	61,637,460	4.76%	31,512	19.56	764	94.39%
Colorado	241	0.51%	11,500,090	6,436,232	0.61%	8,207,863	0.63%	34,058	20.84	761	92.80%
Connecticut	599	1.26%	25,388,597	14,493,965	1.38%	18,208,909	1.41%	30,399	19.60	765	92.23%
Delaware	148	0.31%	5,569,155	3,082,500	0.29%	3,757,976	0.29%	25,392	18.54	772	91.81%
Florida	3,890	8.20%	162,144,256	84,312,272	8.00%	109,240,175	8.43%	28,082	20.54	772	95.28%
Georgia	230	0.49%	10,816,091	5,701,904	0.54%	7,215,414	0.56%	31,371	18.77	775	96.45%
Hawaii	18	0.04%	841,369	438,073	0.04%	596,192	0.05%	33,122	24.50	781	101.62%
Idaho	77	0.16%	3,594,272	2,225,628	0.21%	2,505,975	0.19%	32,545	17.33	757	89.03%
Illinois	1,184	2.50%	51,813,493	26,640,677	2.53%	34,278,408	2.65%	28,951	19.67	776	95.81%
Indiana	1,168	2.46%	43,952,948	24,839,124	2.36%	30,322,380	2.34%	25,961	19.24	773	90.70%
Iowa	226	0.48%	9,226,605	5,129,443	0.49%	6,540,955	0.51%	28,942	19.94	784	94.17%
Kansas	69	0.15%	3,049,378	1,757,587	0.17%	2,182,845	0.17%	31,635	19.30	773	91.47%
Kentucky	186	0.39%	7,457,689	4,152,771	0.39%	5,336,623	0.41%	28,692	21.75	756	91.90%
Louisiana	106	0.22%	5,265,813	2,865,550	0.27%	3,731,544	0.29%	35,203	20.04	759	94.02%
Maine	270	0.57%	11,328,481	6,406,384	0.61%	7,881,060	0.61%	29,189	18.98	761	94.60%
Maryland	153	0.32%	6,913,617	3,504,653	0.33%	4,730,122	0.37%	30,916	20.80	784	95.08%
Massachusetts	798	1.68%	32,690,504	18,753,367	1.78%	22,856,081	1.76%	28,642	19.70	760	91.24%
Michigan	13,278	28.00%	481,541,996	295,506,047	28.04%	339,110,175	26.18%	25,539	16.65	769	87.04%
Minnesota	737	1.55%	29,262,978	16,584,685	1.57%	20,460,463	1.58%	27,762	18.34	775	93.45%
Mississippi	27	0.06%	1,159,482	619,579	0.06%	729,662	0.06%	27,025	18.93	766	91.03%
Missouri	166	0.35%	6,582,020	3,676,853	0.35%	4,479,229	0.35%	26,983	18.56	767	91.50%
Montana	45	0.09%	2,332,819	1,344,744	0.13%	1,622,077	0.13%	36,046	18.12	788	93.15%
Nebraska	199	0.42%	7,869,633	4,501,221	0.43%	5,550,817	0.43%	27,894	19.18	776	91.47%
Nevada	235	0.50%	10,146,978	5,305,503	0.50%	6,804,896	0.53%	28,957	20.24	769	95.28%
New Hampshire	316	0.67%	12,798,357	7,447,301	0.71%	9,239,771	0.71%	29,240	20.47	763	91.73%
New Jersey	2,993	6.31%	121,866,335	65,710,498	6.23%	83,395,485	6.44%	27,864	19.52	771	94.95%
New Mexico	12	0.03%	624,948	328,711	0.03%	430,687	0.03%	35,891	20.83	730	90.92%
New York	7,328	15.45%	281,646,764	156,589,586	14.86%	193,915,109	14.97%	26,462	18.94	772	93.68%
North Carolina	358	0.75%	16,181,608	8,882,459	0.84%	11,189,406	0.86%	31,255	20.43	774	93.15%
North Dakota	132	0.28%	5,921,359	3,425,373	0.33%	4,219,955	0.33%	31,969	18.64	770	93.37%
Ohio	3,750	7.91%	138,028,435	76,046,350	7.22%	94,594,254	7.30%	25,225	19.02	773	92.27%
Oklahoma	36	0.08%	1,740,554	913,988	0.09%	1,098,038	0.08%	30,501	17.60	780	97.50%
Oregon	61	0.13%	2,819,566	1,585,831	0.15%	2,039,061	0.16%	33,427	20.23	780	92.86%
Pennsylvania	2,212	4.66%	81,246,610	46,350,646	4.40%	56,185,487	4.34%	25,400	18.94	776	90.21%
Rhode Island	336	0.71%	13,360,102	7,576,483	0.72%	9,297,172	0.72%	27,670	19.59	764	91.41%
South Carolina	185	0.39%	7,827,705	4,180,876	0.40%	5,369,640	0.41%	29,025	19.49	787	93.35%
South Dakota	137	0.29%	5,774,758	3,349,028	0.32%	4,017,545	0.31%	29,325	19.33	774	91.82%
Tennessee	156	0.33%	7,082,417	3,843,091	0.36%	4,828,621	0.37%	30,953	18.41	767	92.18%
Texas	1,453	3.06%	77,353,370	35,693,817	3.39%	51,266,240	3.96%	35,283	22.59	754	100.71%
Utah	85	0.18%	4,153,973	2,421,958	0.23%	3,104,862	0.24%	36,528	22.40	772	91.60%
Vermont	179	0.38%	6,972,369	3,950,068	0.37%	4,965,796	0.38%	27,742	20.14	765	93.45%
Virginia	130	0.27%	6,039,687	3,089,688	0.29%	4,249,727	0.33%	32,690	22.74	758	96.33%
Washington	116	0.24%	5,640,430	3,059,369	0.29%	3,993,722	0.31%	34,429	21.42	775	93.53%
West Virginia	59	0.12%	2,466,162	1,396,910	0.13%	1,711,574	0.13%	29,010	18.74	760	92.56%
Wisconsin	877	1.85%	33,238,180	19,220,401	1.82%	23,333,484	1.80%	26,606	18.92	774	89.96%
Wyoming	14	0.03%	578,656	298,729	0.03%	386,752	0.03%	27,625	16.98	753	95.04%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	13	0.03%	737,631	357,231	0.03%	494,228	0.04%	38,018	19.74	778	98.76%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	1	0.00%	92,812	54,607	0.01%	67,253	0.01%	67,253	14.00	808	93.48%
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	47,317	99.78%	1,869,603,891	1,052,061,826	99.82%	1,293,016,335	99.83%	27,327	18.85	771	92.01%
NA	102	0.22%	3,219,639	1,862,795	0.18%	2,190,662	0.17%	21,477	17.34	0	90.06%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,505	3.17%	57,724,506	27,025,333	2.56%	36,146,751	2.79%	24,018	20.13	769	94.06%
Truck	10,345	21.82%	474,092,415	301,296,466	28.59%	350,916,185	27.09%	33,921	18.77	761	91.11%
SUV	35,569	75.01%	1,341,006,608	725,602,822	68.85%	908,144,061	70.12%	25,532	18.83	774	92.28%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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	8,279	17.46%	361,085,376	210,931,699	20.01%	255,079,702	19.69%	30,810	18.60	770	90.85%
GMC: Buick	6,794	14.33%	217,751,000	120,877,290	11.47%	147,733,775	11.41%	21,745	18.30	785	90.93%
GMC: Cadillac	6,227	13.13%	352,875,809	165,231,102	15.68%	225,285,671	17.39%	36,179	20.64	775	95.05%
GMC: Chevrolet	26,119	55.08%	941,111,344	556,884,530	52.84%	667,107,850	51.51%	25,541	18.46	765	91.67%
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:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	770	92.01%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-09	9	0.02%	346,348	165,588	0.02%	79,144	0.01%	8,794	0.00	689	87.40%
2022-10	10	0.02%	349,002	207,392	0.02%	82,862	0.01%	8,286	0.00	660	84.77%
2022-11	43	0.09%	1,552,069	827,583	0.08%	178,948	0.01%	4,162	0.00	768	85.08%
2022-12	391	0.82%	13,725,684	7,699,017	0.73%	4,194,673	0.32%	10,728	0.00	762	85.72%
2023-01	624	1.32%	22,094,118	12,719,705	1.21%	10,478,480	0.81%	16,792	1.00	774	86.05%
2023-02	497	1.05%	16,852,265	10,201,974	0.97%	9,026,540	0.70%	18,162	2.00	778	85.70%
2023-03	433	0.91%	15,150,144	9,015,322	0.86%	8,468,906	0.65%	19,559	3.00	773	86.90%
2023-04	367	0.77%	13,126,594	8,099,944	0.77%	7,916,007	0.61%	21,570	4.00	781	87.27%
2023-05	533	1.12%	18,532,752	11,427,768	1.08%	11,534,595	0.89%	21,641	5.00	787	86.79%
2023-06	605	1.28%	21,428,750	13,208,402	1.25%	13,559,130	1.05%	22,412	6.00	776	86.27%
2023-07	511	1.08%	17,913,498	11,430,225	1.08%	11,812,478	0.91%	23,116	7.00	780	85.33%
2023-08	699	1.47%	25,147,812	15,215,554	1.44%	16,109,521	1.24%	23,047	8.00	776	86.81%
2023-09	832	1.75%	31,394,091	19,015,247	1.80%	20,392,552	1.57%	24,510	9.00	777	87.88%
2023-10	1,088	2.29%	41,425,670	24,702,540	2.34%	26,774,053	2.07%	24,609	10.00	776	88.25%
2023-11	1,863	3.93%	71,552,492	41,235,862	3.91%	45,715,046	3.53%	24,538	11.00	777	89.04%
2023-12	1,882	3.97%	72,613,131	42,197,607	4.00%	47,190,620	3.64%	25,075	12.00	771	89.38%
2024-01	1,769	3.73%	70,979,859	41,255,139	3.91%	46,552,491	3.59%	26,316	13.00	776	90.50%
2024-02	1,989	4.19%	79,433,321	45,510,693	4.32%	52,693,934	4.07%	26,493	14.00	773	91.03%
2024-03	2,043	4.31%	79,683,776	46,728,076	4.43%	54,125,120	4.18%	26,493	15.00	771	91.29%
2024-04	2,578	5.44%	101,571,207	58,981,447	5.60%	69,525,287	5.37%	26,969	16.00	774	91.24%
2024-05	2,701	5.70%	103,683,198	59,244,831	5.62%	70,549,425	5.45%	26,120	17.00	773	91.24%
2024-06	2,673	5.64%	103,755,501	58,866,871	5.59%	71,120,536	5.49%	26,607	18.00	769	91.39%
2024-07	2,653	5.59%	102,299,844	57,486,601	5.45%	71,046,098	5.49%	26,780	19.00	769	91.85%
2024-08	2,634	5.55%	100,703,924	56,017,026	5.32%	70,518,007	5.44%	26,772	20.00	769	92.73%
2024-09	2,614	5.51%	103,199,305	55,384,392	5.26%	71,946,230	5.55%	27,523	21.00	770	94.14%
2024-10	2,519	5.31%	100,496,280	54,367,693	5.16%	72,082,836	5.57%	28,616	22.00	770	93.48%
2024-11	2,408	5.08%	95,863,047	54,591,471	5.18%	71,419,353	5.51%	29,659	23.00	768	92.09%
2024-12	2,418	5.10%	95,624,055	55,623,130	5.28%	72,768,263	5.62%	30,094	24.00	770	90.73%
2025-01	2,412	5.09%	95,220,363	54,896,217	5.21%	73,491,135	5.67%	30,469	25.00	773	91.12%
2025-02	1,231	2.60%	51,210,133	27,380,447	2.60%	38,566,840	2.98%	31,330	26.00	763	95.90%
2025-03	1,256	2.65%	54,634,196	29,485,403	2.80%	42,000,445	3.24%	33,440	27.00	765	95.57%
2025-04	1,595	3.36%	64,838,248	35,016,649	3.32%	50,527,736	3.90%	31,679	28.00	766	95.20%
2025-05	211	0.44%	11,686,929	5,054,262	0.48%	8,146,972	0.63%	38,611	29.00	739	101.80%
2025-06	196	0.41%	11,266,306	4,754,315	0.45%	7,849,124	0.61%	40,047	30.00	740	103.15%
2025-07	170	0.36%	9,645,752	3,909,250	0.37%	6,703,456	0.52%	39,432	31.00	746	103.18%
2025-08	151	0.32%	8,087,193	3,293,779	0.31%	5,594,238	0.43%	37,048	32.00	739	102.22%
2025-09	113	0.24%	6,340,689	2,610,963	0.25%	4,625,390	0.36%	40,933	33.00	749	103.19%
2025-10	136	0.29%	7,757,058	3,159,188	0.30%	5,671,625	0.44%	41,703	34.00	762	103.04%
2025-11	176	0.37%	9,365,446	3,836,040	0.36%	6,989,035	0.54%	39,710	35.00	752	101.95%
2025-12	227	0.48%	12,937,384	5,275,397	0.50%	9,865,222	0.76%	43,459	36.00	742	102.74%
2026-01	158	0.33%	9,291,718	3,799,842	0.36%	7,275,274	0.56%	46,046	37.00	744	104.80%
2026-02	1	0.00%	44,376	25,770	0.00%	39,369	0.00%	39,369	38.00	665	94.76%
Total:	47,419	100.00%	1,872,823,529	1,053,924,621	100.00%	1,295,206,997	100.00%	27,314	18.85	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