StratMaker (144392)

GM Financial Automobile Leasing Trust 2023-1

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

99.85% / -

Total # of Leases

57,400

WA Orginal Term (OT)

36.85

Acquisition Cost (AC)

$ 2,231,684,886

WA Remaining Term (RT)

26.55

Rep. Period Securitization Value (SV)

$ 1,692,054,872

WA Seasoning

10.30

Rep. Period End Actual SV (ESV)

$ 1,677,599,015

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 1,290,950,870

WA Lease to Value (LTV)

91.64%

Average BRV

$ 22,490

Base Residual as % of ESV

76.95%

Base Residual as % of Vehicle Value

52.62%

Minimum Discount Rate

9.50%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

57,400

Acquisition Cost (AC)

$ 2,231,684,886

Rep. Period Securitization Value (SV)

$ 1,692,054,872

Rep. Period End Actual SV (ESV)

$ 1,677,599,015

Total Base Residual Value (BRV)

$ 1,290,950,870

Average BRV

$ 22,490

Base Residual as % of ESV

76.95%

Base Residual as % of Vehicle Value

52.62%

Minimum Discount Rate

9.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.85% / -

WA Orginal Term (OT)

36.85

WA Remaining Term (RT)

26.55

WA Seasoning

10.30

WA FICO (non-zero)

771

WA Lease to Value (LTV)

91.64%

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	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	350	0.61%	6,663,790	4,047,568	0.31%	4,729,100	0.28%	13,512	23.57	772	76.65%
$20,000 - $24,999	4,917	8.57%	113,302,212	63,930,590	4.95%	80,680,340	4.81%	16,408	24.73	779	86.36%
$25,000 - $29,999	11,523	20.07%	318,944,735	181,727,619	14.08%	232,723,616	13.87%	20,196	25.60	778	90.25%
$30,000 - $39,999	19,122	33.31%	658,791,352	394,785,631	30.58%	498,382,178	29.71%	26,063	25.70	773	90.12%
$40,000 - $49,999	12,144	21.16%	541,929,788	323,182,053	25.03%	408,551,903	24.35%	33,642	26.30	770	90.21%
$50,000 - $59,999	5,542	9.66%	299,687,841	169,309,262	13.12%	224,028,626	13.35%	40,424	27.60	766	92.95%
$60,000 - $69,999	1,843	3.21%	118,447,545	67,048,699	5.19%	91,728,372	5.47%	49,771	28.29	764	96.07%
$70,000 - $79,999	761	1.33%	56,645,483	30,970,173	2.40%	44,574,237	2.66%	58,573	28.93	761	99.76%
$80,000 - $89,999	450	0.78%	38,063,782	19,825,713	1.54%	29,924,142	1.78%	66,498	29.33	769	100.26%
$90,000 - $99,999	274	0.48%	26,097,144	12,779,235	0.99%	20,541,584	1.22%	74,969	30.68	774	101.25%
Over $100,000	474	0.83%	53,111,213	23,344,327	1.81%	41,734,916	2.49%	88,048	32.21	764	107.24%
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	66	0.11%	1,334,611	589,510	0.05%	638,502	0.04%	9,674	8.13	765	87.88%
$10,000 - $14,999	2,349	4.09%	55,352,445	27,173,431	2.10%	31,236,602	1.86%	13,298	14.40	775	89.00%
$15,000 - $19,999	8,870	15.45%	237,700,279	126,560,604	9.80%	157,631,642	9.40%	17,771	21.95	779	90.26%
$20,000 - $24,999	13,149	22.91%	401,595,895	231,804,059	17.96%	295,290,813	17.60%	22,457	25.28	776	90.65%
$25,000 - $29,999	11,017	19.19%	406,248,667	242,275,627	18.77%	302,380,908	18.02%	27,447	24.46	774	89.72%
$30,000 - $39,999	14,182	24.71%	629,234,192	380,064,867	29.44%	486,008,603	28.97%	34,269	27.27	770	90.18%
$40,000 - $49,999	4,762	8.30%	261,855,465	155,021,042	12.01%	209,112,258	12.46%	43,913	30.09	763	92.99%
$50,000 - $59,999	1,460	2.54%	97,221,140	57,127,807	4.43%	79,196,665	4.72%	54,244	30.24	764	95.46%
$60,000 - $69,999	691	1.20%	55,008,583	29,866,489	2.31%	44,503,988	2.65%	64,405	30.38	763	100.36%
$70,000 - $79,999	389	0.68%	35,658,971	18,029,444	1.40%	28,960,137	1.73%	74,448	31.98	764	101.65%
$80,000 - $89,999	243	0.42%	24,623,120	11,420,079	0.88%	20,561,888	1.23%	84,617	35.33	763	103.44%
$90,000 - $99,999	138	0.24%	15,287,682	6,708,070	0.52%	13,047,203	0.78%	94,545	37.02	764	107.01%
Over $100,000	84	0.15%	10,563,837	4,309,841	0.33%	9,029,805	0.54%	107,498	37.13	760	111.80%
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

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	477	0.83%	10,637,433	4,468,387	0.35%	6,122,747	0.36%	12,836	20.91	757	94.21%
$10,000 - $14,999	9,641	16.80%	252,728,721	126,220,248	9.78%	169,315,340	10.09%	17,562	24.57	770	93.15%
$15,000 - $19,999	15,758	27.45%	494,009,949	270,998,529	20.99%	364,827,081	21.75%	23,152	27.93	775	92.29%
$20,000 - $24,999	12,342	21.50%	476,294,888	277,847,321	21.52%	354,491,548	21.13%	28,722	25.51	773	89.84%
$25,000 - $29,999	9,844	17.15%	434,798,011	267,960,053	20.76%	333,782,884	19.90%	33,907	25.46	771	89.94%
$30,000 - $39,999	7,039	12.26%	378,497,500	238,242,947	18.45%	300,147,515	17.89%	42,641	27.56	765	91.57%
$40,000 - $49,999	1,835	3.20%	139,157,259	80,151,193	6.21%	112,734,034	6.72%	61,435	29.01	770	95.85%
$50,000 - $59,999	441	0.77%	43,138,545	23,485,063	1.82%	34,008,052	2.03%	77,116	27.07	772	98.71%
$60,000 - $69,999	14	0.02%	1,406,839	888,084	0.07%	1,246,270	0.07%	89,019	22.40	772	96.88%
$70,000 - $79,999	6	0.01%	678,371	438,877	0.03%	613,153	0.04%	102,192	29.74	779	89.64%
$80,000 - $89,999	3	0.01%	337,369	250,169	0.02%	310,391	0.02%	103,464	30.66	829	97.84%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	29	0.05%	1,081,484	605,870	0.05%	831,755	0.05%	28,681	28.37	476	92.35%
500 - 549	183	0.32%	6,646,597	3,657,989	0.28%	5,048,212	0.30%	27,586	27.35	530	92.57%
550 - 599	452	0.79%	16,883,557	9,422,149	0.73%	13,054,620	0.78%	28,882	27.58	579	92.10%
600 - 649	1,927	3.36%	75,302,280	42,003,390	3.25%	57,633,589	3.44%	29,908	27.63	630	93.12%
650 - 699	6,167	10.74%	244,899,856	138,784,567	10.75%	186,307,446	11.11%	30,210	27.29	678	93.42%
700 - 749	11,358	19.79%	457,028,523	262,662,514	20.35%	343,982,941	20.50%	30,286	26.78	725	93.09%
750 - 799	13,163	22.93%	519,982,575	303,003,937	23.47%	391,436,597	23.33%	29,738	26.50	775	91.75%
800+	24,018	41.84%	906,519,906	528,828,383	40.96%	676,825,556	40.34%	28,180	26.14	838	90.22%
NA	103	0.18%	3,340,107	1,982,071	0.15%	2,478,299	0.15%	24,061	24.94	0	90.60%
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,967	5.17%	101,590,201	76,573,359	5.93%	84,872,896	5.06%	28,606	18.07	781	84.88%
25 - 36	34,121	59.44%	1,286,113,433	778,703,502	60.32%	970,236,474	57.83%	28,435	25.03	774	89.64%
37 - 39	17,981	31.33%	715,771,224	379,567,058	29.40%	522,284,655	31.13%	29,046	28.12	769	94.51%
40 - 48	2,331	4.06%	128,210,028	56,106,952	4.35%	100,204,989	5.97%	42,988	40.20	744	101.79%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	5,743	10.01%	216,541,187	122,572,560	9.49%	132,317,066	7.89%	23,040	9.06	776	89.65%
13 - 24	18,921	32.96%	713,635,737	420,047,415	32.54%	497,221,905	29.64%	26,279	18.95	772	91.01%
25 - 36	29,027	50.57%	1,122,122,987	662,175,540	51.29%	899,345,877	53.61%	30,983	30.98	773	91.15%
37 - 42	2,343	4.08%	103,862,102	52,588,978	4.07%	84,772,319	5.05%	36,181	37.71	765	95.96%
43 - 48	1,366	2.38%	75,522,872	33,566,377	2.60%	63,941,848	3.81%	46,810	44.74	742	101.78%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	20,248	35.28%	800,504,298	466,923,262	36.17%	662,827,522	39.51%	32,735	33.47	771	92.33%
6 - 10	13,426	23.39%	508,188,005	304,652,318	23.60%	400,099,566	23.85%	29,800	28.73	773	90.45%
11 - 15	5,554	9.68%	218,841,119	130,408,103	10.10%	163,164,551	9.73%	29,378	24.25	771	90.23%
16 - 20	8,155	14.21%	316,536,189	177,392,980	13.74%	213,341,390	12.72%	26,161	18.76	769	92.45%
21 - 25	5,416	9.44%	211,875,797	117,173,137	9.08%	134,840,967	8.04%	24,897	14.46	770	92.67%
26 - 30	3,545	6.18%	134,033,846	72,939,508	5.65%	80,349,280	4.79%	22,666	9.98	775	90.80%
31 - 35	970	1.69%	37,580,727	19,696,276	1.53%	20,962,189	1.25%	21,611	6.34	773	91.53%
36+	86	0.15%	4,124,905	1,765,286	0.14%	2,013,551	0.12%	23,413	8.61	739	95.93%
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	55,055	95.91%	2,133,506,580	1,235,648,445	95.72%	1,602,437,681	95.52%	29,106	26.54	773	91.54%
1 - 15	1,902	3.31%	79,077,797	44,734,535	3.47%	60,566,786	3.61%	31,844	26.69	727	93.52%
16 - 30	437	0.76%	18,825,721	10,414,328	0.81%	14,387,041	0.86%	32,922	26.83	709	94.96%
31 - 60	6	0.01%	274,788	153,562	0.01%	207,507	0.01%	34,585	22.85	694	97.80%
61 - 90	-	-	-	-	-	-	-	-	-	-	-
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	56,263	98.02%	2,187,556,358	1,267,157,291	98.16%	1,643,772,358	97.98%	29,216	26.51	774	91.56%
Stated, verified to Level 3²	1,137	1.98%	44,128,527	23,793,580	1.84%	33,826,657	2.02%	29,751	28.46	624	95.84%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	56,353	98.18%	2,191,542,496	1,269,114,816	98.31%	1,646,847,208	98.17%	29,224	26.52	774	91.59%
Stated, verified but not Level 4 or 5	1,047	1.82%	40,142,390	21,836,055	1.69%	30,751,807	1.83%	29,371	28.13	616	94.61%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

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%	1,209	2.11%	39,149,197	29,365,842	2.27%	32,282,699	1.92%	26,702	25.86	788	71.50%
75.00 - 99.99%	48,994	85.36%	1,838,203,334	1,093,042,718	84.67%	1,378,788,475	82.19%	28,142	25.83	774	89.29%
100.00 - 109.99%	5,993	10.44%	282,986,811	138,810,440	10.75%	211,847,867	12.63%	35,349	29.53	756	103.79%
110.00 - 119.99%	1,023	1.78%	59,840,966	25,461,028	1.97%	45,696,066	2.72%	44,669	33.01	750	114.16%
120.00 - 129.99%	169	0.29%	10,707,918	4,027,614	0.31%	8,370,346	0.50%	49,529	36.36	747	123.50%
130.00 - 139.99%	12	0.02%	796,660	243,229	0.02%	613,562	0.04%	51,130	38.37	744	131.37%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	123	0.21%	5,254,964	3,124,364	0.24%	4,037,507	0.24%	32,825	26.88	771	90.38%
Alaska	9	0.02%	388,958	219,839	0.02%	288,594	0.02%	32,066	24.60	791	95.92%
Arizona	339	0.59%	13,801,738	7,850,800	0.61%	10,280,255	0.61%	30,325	27.75	775	90.06%
Arkansas	32	0.06%	1,421,762	716,914	0.06%	984,741	0.06%	30,773	27.39	729	89.85%
California	2,516	4.38%	113,531,956	63,910,083	4.95%	86,006,836	5.13%	34,184	27.74	765	94.46%
Colorado	206	0.36%	9,187,313	5,410,372	0.42%	7,156,665	0.43%	34,741	28.77	761	90.61%
Connecticut	536	0.93%	22,874,464	12,868,008	1.00%	17,106,964	1.02%	31,916	26.13	764	93.25%
Delaware	94	0.16%	3,874,251	2,199,812	0.17%	2,849,975	0.17%	30,319	25.48	767	90.49%
Florida	2,804	4.89%	114,308,266	61,422,357	4.76%	84,892,376	5.06%	30,275	29.19	766	95.20%
Georgia	205	0.36%	9,229,397	4,863,511	0.38%	7,005,424	0.42%	34,173	29.34	776	94.94%
Hawaii	25	0.04%	1,106,051	610,639	0.05%	834,522	0.05%	33,381	26.10	770	97.81%
Idaho	65	0.11%	3,150,515	1,985,849	0.15%	2,491,766	0.15%	38,335	28.78	773	89.23%
Illinois	1,346	2.34%	56,193,805	30,030,076	2.33%	40,947,201	2.44%	30,421	26.59	779	95.54%
Indiana	1,373	2.39%	52,045,289	30,697,898	2.38%	39,110,192	2.33%	28,485	26.19	770	89.37%
Iowa	353	0.61%	14,679,235	8,500,241	0.66%	11,213,665	0.67%	31,767	27.34	784	93.03%
Kansas	97	0.17%	4,274,396	2,409,486	0.19%	3,258,802	0.19%	33,596	27.56	783	93.58%
Kentucky	320	0.56%	12,800,391	7,323,641	0.57%	10,106,637	0.60%	31,583	31.12	756	92.04%
Louisiana	111	0.19%	5,397,561	3,132,592	0.24%	4,199,119	0.25%	37,830	27.83	756	92.21%
Maine	303	0.53%	12,516,610	7,244,025	0.56%	9,339,336	0.56%	30,823	26.15	771	93.51%
Maryland	176	0.31%	7,781,134	4,134,866	0.32%	5,988,260	0.36%	34,024	30.65	781	95.93%
Massachusetts	1,013	1.76%	40,372,510	23,583,227	1.83%	30,311,858	1.81%	29,923	26.98	765	91.60%
Michigan	16,758	29.20%	604,593,550	379,251,327	29.38%	461,073,722	27.48%	27,514	24.48	771	87.32%
Minnesota	776	1.35%	29,957,118	17,269,157	1.34%	22,506,500	1.34%	29,003	25.77	777	92.58%
Mississippi	34	0.06%	2,008,781	1,063,440	0.08%	1,490,987	0.09%	43,853	25.31	757	98.72%
Missouri	213	0.37%	8,473,921	4,885,088	0.38%	6,411,154	0.38%	30,099	26.78	766	89.33%
Montana	51	0.09%	2,402,184	1,490,065	0.12%	1,811,297	0.11%	35,516	23.81	782	91.35%
Nebraska	237	0.41%	10,343,886	6,131,325	0.47%	7,921,426	0.47%	33,424	27.23	773	92.06%
Nevada	210	0.37%	8,795,013	4,861,964	0.38%	6,504,323	0.39%	30,973	26.48	766	94.56%
New Hampshire	436	0.76%	17,218,346	10,278,380	0.80%	13,051,023	0.78%	29,934	27.03	763	90.71%
New Jersey	3,706	6.46%	144,119,380	78,169,038	6.06%	105,282,248	6.28%	28,409	26.80	773	94.61%
New Mexico	18	0.03%	713,632	384,762	0.03%	486,743	0.03%	27,041	27.59	814	89.33%
New York	9,619	16.76%	366,140,309	207,618,090	16.08%	272,746,832	16.26%	28,355	26.79	777	93.38%
North Carolina	407	0.71%	17,519,943	9,828,823	0.76%	13,187,662	0.79%	32,402	27.77	774	92.70%
North Dakota	101	0.18%	4,470,848	2,628,144	0.20%	3,419,121	0.20%	33,853	26.29	779	92.16%
Ohio	4,965	8.65%	181,317,532	102,915,139	7.97%	134,629,775	8.03%	27,116	26.10	774	91.87%
Oklahoma	41	0.07%	1,941,526	1,068,028	0.08%	1,502,689	0.09%	36,651	28.88	779	94.26%
Oregon	60	0.10%	2,496,322	1,555,138	0.12%	1,962,700	0.12%	32,712	26.79	780	89.94%
Pennsylvania	2,908	5.07%	105,749,676	61,724,860	4.78%	78,449,701	4.68%	26,977	26.11	774	89.56%
Rhode Island	286	0.50%	11,482,354	6,813,311	0.53%	8,843,971	0.53%	30,923	28.77	758	90.66%
South Carolina	251	0.44%	10,045,072	5,548,795	0.43%	7,339,780	0.44%	29,242	25.94	768	91.94%
South Dakota	112	0.20%	5,086,773	2,990,050	0.23%	3,799,467	0.23%	33,924	25.71	779	91.77%
Tennessee	170	0.30%	7,680,082	4,380,695	0.34%	5,919,555	0.35%	34,821	27.41	779	92.04%
Texas	2,029	3.53%	106,878,143	52,082,163	4.03%	81,816,143	4.88%	40,323	32.43	754	99.25%
Utah	102	0.18%	4,777,590	2,840,657	0.22%	3,645,808	0.22%	35,743	26.38	759	90.49%
Vermont	238	0.41%	8,964,411	5,166,605	0.40%	6,726,669	0.40%	28,263	26.84	765	93.31%
Virginia	156	0.27%	6,649,670	3,662,859	0.28%	4,982,087	0.30%	31,936	27.27	781	94.77%
Washington	141	0.25%	6,579,967	3,869,682	0.30%	5,055,406	0.30%	35,854	28.20	761	91.19%
West Virginia	86	0.15%	3,437,425	2,085,733	0.16%	2,593,294	0.15%	30,155	25.55	776	89.84%
Wisconsin	1,201	2.09%	45,645,158	26,964,682	2.09%	34,518,954	2.06%	28,742	26.21	774	90.43%
Wyoming	25	0.04%	1,197,916	745,097	0.06%	946,976	0.06%	37,879	25.63	784	90.61%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	17	0.03%	807,794	439,177	0.03%	562,309	0.03%	33,077	23.85	796	93.30%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	57,297	99.82%	2,228,344,779	1,288,968,799	99.85%	1,675,120,716	99.85%	29,236	26.55	772	91.64%
NA	103	0.18%	3,340,107	1,982,071	0.15%	2,478,299	0.15%	24,061	24.94	0	90.60%
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,425	4.22%	93,305,205	45,289,523	3.51%	68,156,450	4.06%	28,106	30.44	764	93.63%
Truck	10,806	18.83%	513,833,133	331,721,713	25.70%	404,181,287	24.09%	37,403	26.79	762	91.10%
SUV	44,169	76.95%	1,624,546,548	913,939,635	70.80%	1,205,261,279	71.84%	27,287	26.25	775	91.71%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

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	9,390	16.36%	400,294,175	238,481,261	18.47%	307,894,886	18.35%	32,790	26.67	771	89.95%
GMC: Buick	5,911	10.30%	190,140,484	107,451,469	8.32%	139,486,720	8.31%	23,598	25.33	788	90.22%
GMC: Cadillac	7,159	12.47%	394,314,047	189,985,754	14.72%	284,448,275	16.96%	39,733	29.64	773	94.42%
GMC: Chevrolet	34,940	60.87%	1,246,936,180	755,032,386	58.49%	945,769,134	56.38%	27,068	25.76	768	91.57%
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:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-04	211	0.37%	7,724,204	4,332,831	0.34%	4,449,936	0.27%	21,090	4.00	771	89.66%
2023-05	496	0.86%	18,394,368	10,433,685	0.81%	10,802,292	0.64%	21,779	5.00	776	89.17%
2023-06	506	0.88%	18,619,013	10,478,713	0.81%	10,966,954	0.65%	21,674	6.00	777	89.31%
2023-07	440	0.77%	15,926,586	9,491,360	0.74%	9,962,961	0.59%	22,643	7.00	779	87.60%
2023-08	650	1.13%	23,873,819	13,729,641	1.06%	14,595,657	0.87%	22,455	8.00	774	88.39%
2023-09	662	1.15%	24,994,071	14,190,818	1.10%	15,313,338	0.91%	23,132	9.00	771	89.89%
2023-10	718	1.25%	27,185,332	15,401,718	1.19%	16,798,620	1.00%	23,396	10.00	779	89.96%
2023-11	1,005	1.75%	39,378,316	21,841,494	1.69%	24,206,036	1.44%	24,086	11.00	773	90.38%
2023-12	1,055	1.84%	40,445,479	22,672,300	1.76%	25,221,272	1.50%	23,906	12.00	781	90.52%
2024-01	1,047	1.82%	40,872,662	22,874,719	1.77%	25,810,445	1.54%	24,652	13.00	773	91.32%
2024-02	1,157	2.02%	45,409,408	25,658,503	1.99%	29,236,278	1.74%	25,269	14.00	769	91.54%
2024-03	1,150	2.00%	44,346,026	25,616,860	1.98%	29,313,418	1.75%	25,490	15.00	768	91.73%
2024-04	1,430	2.49%	55,313,355	31,794,610	2.46%	36,771,840	2.19%	25,715	16.00	770	91.95%
2024-05	1,981	3.45%	76,761,257	43,925,173	3.40%	51,450,265	3.07%	25,972	17.00	771	91.57%
2024-06	1,893	3.30%	72,172,625	41,532,655	3.22%	48,824,763	2.91%	25,792	18.00	770	91.32%
2024-07	1,702	2.97%	64,624,600	38,232,559	2.96%	45,320,401	2.70%	26,628	19.00	769	90.89%
2024-08	2,143	3.73%	78,938,715	47,687,952	3.69%	56,892,752	3.39%	26,548	20.00	772	91.18%
2024-09	1,675	2.92%	61,765,063	37,720,475	2.92%	45,389,232	2.71%	27,098	21.00	776	90.83%
2024-10	1,751	3.05%	65,768,204	40,499,625	3.14%	49,052,686	2.92%	28,014	22.00	771	90.25%
2024-11	1,396	2.43%	51,158,090	30,381,595	2.35%	37,240,650	2.22%	26,677	23.00	772	90.46%
2024-12	1,596	2.78%	56,505,732	34,122,689	2.64%	41,919,173	2.50%	26,265	24.00	777	89.59%
2025-01	1,549	2.70%	55,003,748	33,476,498	2.59%	41,596,005	2.48%	26,853	25.00	772	89.38%
2025-02	1,590	2.77%	60,948,440	36,878,463	2.86%	46,433,991	2.77%	29,204	26.00	771	89.23%
2025-03	1,649	2.87%	62,076,343	38,289,419	2.97%	48,279,157	2.88%	29,278	27.00	773	89.07%
2025-04	2,925	5.10%	113,325,075	67,963,710	5.26%	88,069,713	5.25%	30,109	28.00	772	90.69%
2025-05	2,965	5.17%	112,138,343	67,063,141	5.19%	88,077,169	5.25%	29,706	29.00	774	90.45%
2025-06	2,990	5.21%	111,646,262	65,528,693	5.08%	88,059,937	5.25%	29,451	30.00	774	90.87%
2025-07	2,888	5.03%	109,149,618	65,303,621	5.06%	88,070,393	5.25%	30,495	31.00	773	91.03%
2025-08	2,795	4.87%	107,260,665	65,048,901	5.04%	88,052,781	5.25%	31,504	32.00	774	90.66%
2025-09	2,712	4.72%	105,474,489	63,899,215	4.95%	88,077,607	5.25%	32,477	33.00	777	90.76%
2025-10	2,657	4.63%	105,227,296	62,805,516	4.87%	88,072,685	5.25%	33,147	34.00	773	90.93%
2025-11	2,247	3.91%	93,079,120	49,602,118	3.84%	75,214,156	4.48%	33,473	35.00	769	94.60%
2025-12	2,060	3.59%	86,793,586	46,316,246	3.59%	71,342,281	4.25%	34,632	36.00	768	94.55%
2026-01	1,941	3.38%	81,751,165	43,087,809	3.34%	67,271,725	4.01%	34,658	37.00	769	94.17%
2026-02	85	0.15%	3,921,804	1,807,665	0.14%	3,057,949	0.18%	35,976	38.00	772	99.41%
2026-03	44	0.08%	2,295,716	987,729	0.08%	1,773,910	0.11%	40,316	39.00	741	104.97%
2026-04	49	0.09%	2,931,377	1,249,479	0.10%	2,302,164	0.14%	46,983	40.00	755	105.14%
2026-05	123	0.21%	6,921,945	2,942,268	0.23%	5,480,263	0.33%	44,555	41.00	741	101.87%
2026-06	101	0.18%	6,040,096	2,514,028	0.19%	4,886,308	0.29%	48,379	42.00	738	104.26%
2026-07	153	0.27%	8,670,452	3,745,927	0.29%	7,150,444	0.43%	46,735	43.00	734	104.03%
2026-08	449	0.78%	25,497,453	11,224,213	0.87%	21,397,927	1.28%	47,657	44.00	743	102.25%
2026-09	355	0.62%	19,492,889	8,745,782	0.68%	16,651,659	0.99%	46,906	45.00	739	101.70%
2026-10	400	0.70%	21,392,719	9,628,869	0.75%	18,354,468	1.09%	45,886	46.00	746	100.57%
2026-11	9	0.02%	469,359	221,586	0.02%	387,350	0.02%	43,039	47.00	781	94.50%
Total:	57,400	100.00%	2,231,684,886	1,290,950,870	100.00%	1,677,599,015	100.00%	29,226	26.55	771	91.64%

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