StratMaker (144396)

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 %

99.84% / -

Total # of Leases

47,808

WA Orginal Term (OT)

36.86

Acquisition Cost (AC)

$ 1,859,799,472

WA Remaining Term (RT)

26.56

Rep. Period Securitization Value (SV)

$ 1,410,528,769

WA Seasoning

10.30

Rep. Period End Actual SV (ESV)

$ 1,398,515,694

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 1,075,939,258

WA Lease to Value (LTV)

91.67%

Average BRV

$ 22,505

Base Residual as % of ESV

76.93%

Base Residual as % of Vehicle Value

52.64%

Minimum Discount Rate

9.50%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

47,808

Acquisition Cost (AC)

$ 1,859,799,472

Rep. Period Securitization Value (SV)

$ 1,410,528,769

Rep. Period End Actual SV (ESV)

$ 1,398,515,694

Total Base Residual Value (BRV)

$ 1,075,939,258

Average BRV

$ 22,505

Base Residual as % of ESV

76.93%

Base Residual as % of Vehicle Value

52.64%

Minimum Discount Rate

9.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.84% / -

WA Orginal Term (OT)

36.86

WA Remaining Term (RT)

26.56

WA Seasoning

10.30

WA FICO (non-zero)

771

WA Lease to Value (LTV)

91.67%

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	299	0.63%	5,695,687	3,460,597	0.32%	4,045,985	0.29%	13,532	23.66	773	76.65%
$20,000 - $24,999	4,108	8.59%	94,769,035	53,369,832	4.96%	67,444,607	4.82%	16,418	24.78	779	86.42%
$25,000 - $29,999	9,597	20.07%	265,664,714	151,260,390	14.06%	193,798,020	13.86%	20,194	25.61	778	90.29%
$30,000 - $39,999	15,934	33.33%	549,300,703	329,466,613	30.62%	415,961,008	29.74%	26,105	25.72	773	90.13%
$40,000 - $49,999	10,041	21.00%	448,065,925	267,093,729	24.82%	337,472,649	24.13%	33,609	26.25	770	90.25%
$50,000 - $59,999	4,636	9.70%	250,709,161	141,661,368	13.17%	187,470,408	13.40%	40,438	27.59	766	92.95%
$60,000 - $69,999	1,550	3.24%	99,676,084	56,622,307	5.26%	77,426,252	5.54%	49,952	28.37	764	96.05%
$70,000 - $79,999	637	1.33%	47,447,818	26,044,551	2.42%	37,394,195	2.67%	58,704	28.94	760	99.63%
$80,000 - $89,999	382	0.80%	32,382,099	16,815,935	1.56%	25,397,405	1.82%	66,485	29.24	768	100.46%
$90,000 - $99,999	229	0.48%	21,801,489	10,674,561	0.99%	17,283,942	1.24%	75,476	31.15	774	101.42%
Over $100,000	395	0.83%	44,286,757	19,469,376	1.81%	34,821,222	2.49%	88,155	32.29	762	106.93%
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

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	52	0.11%	1,046,819	463,989	0.04%	502,600	0.04%	9,665	8.48	766	87.47%
$10,000 - $14,999	1,949	4.08%	45,950,345	22,520,213	2.09%	25,910,746	1.85%	13,294	14.46	774	89.05%
$15,000 - $19,999	7,373	15.42%	197,338,252	105,044,391	9.76%	130,918,033	9.36%	17,756	21.99	780	90.24%
$20,000 - $24,999	10,980	22.97%	335,500,163	193,616,244	18.00%	246,581,280	17.63%	22,457	25.25	776	90.67%
$25,000 - $29,999	9,137	19.11%	336,866,411	200,999,871	18.68%	250,798,744	17.93%	27,449	24.43	774	89.75%
$30,000 - $39,999	11,818	24.72%	523,904,679	316,669,099	29.43%	404,793,053	28.94%	34,252	27.25	770	90.20%
$40,000 - $49,999	3,942	8.25%	216,802,461	128,257,510	11.92%	173,135,887	12.38%	43,921	30.11	763	93.05%
$50,000 - $59,999	1,268	2.65%	84,446,765	49,674,048	4.62%	68,818,557	4.92%	54,273	30.22	764	95.39%
$60,000 - $69,999	572	1.20%	45,579,956	24,728,157	2.30%	36,881,818	2.64%	64,479	30.44	762	100.35%
$70,000 - $79,999	321	0.67%	29,491,997	14,844,252	1.38%	23,901,164	1.71%	74,458	32.07	764	101.98%
$80,000 - $89,999	210	0.44%	21,176,067	9,876,220	0.92%	17,766,017	1.27%	84,600	35.56	763	103.31%
$90,000 - $99,999	113	0.24%	12,549,043	5,494,346	0.51%	10,690,334	0.76%	94,605	36.95	760	106.69%
Over $100,000	73	0.15%	9,146,516	3,750,918	0.35%	7,817,460	0.56%	107,088	37.21	758	111.03%
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

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	402	0.84%	8,980,418	3,764,090	0.35%	5,167,343	0.37%	12,854	21.07	757	94.38%
$10,000 - $14,999	8,055	16.85%	211,087,927	105,401,258	9.80%	141,537,174	10.12%	17,571	24.61	770	93.19%
$15,000 - $19,999	13,089	27.38%	410,834,275	225,238,173	20.93%	303,431,317	21.70%	23,182	27.97	775	92.33%
$20,000 - $24,999	10,234	21.41%	394,100,137	230,329,848	21.41%	293,521,945	20.99%	28,681	25.47	773	89.81%
$25,000 - $29,999	8,208	17.17%	362,336,737	223,382,836	20.76%	278,121,408	19.89%	33,884	25.43	771	89.96%
$30,000 - $39,999	5,873	12.28%	316,160,200	198,791,325	18.48%	250,689,905	17.93%	42,685	27.57	765	91.62%
$40,000 - $49,999	1,556	3.25%	117,777,162	67,910,737	6.31%	95,464,616	6.83%	61,353	29.07	770	95.79%
$50,000 - $59,999	372	0.78%	36,486,358	19,840,484	1.84%	28,763,633	2.06%	77,322	27.13	770	98.65%
$60,000 - $69,999	13	0.03%	1,324,441	826,678	0.08%	1,168,071	0.08%	89,852	21.62	771	97.28%
$70,000 - $79,999	5	0.01%	594,241	368,014	0.03%	541,544	0.04%	108,309	31.43	780	92.30%
$80,000 - $89,999	1	0.00%	117,574	85,816	0.01%	108,737	0.01%	108,737	31.00	860	101.85%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	23	0.05%	899,528	493,895	0.05%	685,128	0.05%	29,788	28.33	477	92.78%
500 - 549	149	0.31%	5,448,082	2,983,223	0.28%	4,152,522	0.30%	27,869	27.51	529	92.56%
550 - 599	377	0.79%	14,186,390	7,889,391	0.73%	10,951,724	0.78%	29,050	27.51	579	92.40%
600 - 649	1,589	3.32%	62,136,066	34,616,034	3.22%	47,580,941	3.40%	29,944	27.75	630	93.23%
650 - 699	5,150	10.77%	204,197,613	115,863,967	10.77%	155,328,241	11.11%	30,161	27.25	678	93.42%
700 - 749	9,492	19.85%	382,196,078	219,638,440	20.41%	287,844,518	20.58%	30,325	26.79	725	93.12%
750 - 799	10,942	22.89%	433,001,299	252,450,897	23.46%	326,077,489	23.32%	29,801	26.49	775	91.75%
800+	19,997	41.83%	754,830,483	440,260,156	40.92%	563,705,925	40.31%	28,190	26.16	839	90.25%
NA	89	0.19%	2,903,933	1,743,257	0.16%	2,189,205	0.16%	24,598	25.45	0	90.54%
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,444	5.11%	84,053,651	63,316,896	5.88%	70,241,448	5.02%	28,740	18.04	781	84.93%
25 - 36	28,439	59.49%	1,072,056,709	649,178,574	60.34%	808,521,942	57.81%	28,430	24.98	774	89.65%
37 - 39	14,963	31.30%	595,287,960	315,964,517	29.37%	434,780,802	31.09%	29,057	28.17	769	94.52%
40 - 48	1,962	4.10%	108,401,152	47,479,271	4.41%	84,971,502	6.08%	43,309	40.32	744	101.82%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	4,789	10.02%	180,994,334	102,605,186	9.54%	110,768,054	7.92%	23,130	9.07	776	89.64%
13 - 24	15,802	33.05%	596,409,344	351,105,895	32.63%	415,754,169	29.73%	26,310	18.96	772	91.03%
25 - 36	24,066	50.34%	929,731,976	548,920,036	51.02%	745,404,678	53.30%	30,973	30.98	773	91.17%
37 - 42	1,989	4.16%	87,963,752	44,527,940	4.14%	71,750,081	5.13%	36,073	37.70	765	95.95%
43 - 48	1,162	2.43%	64,700,066	28,780,201	2.67%	54,838,711	3.92%	47,193	44.74	742	101.80%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	16,870	35.29%	668,213,290	389,320,356	36.18%	553,457,191	39.57%	32,807	33.52	770	92.41%
6 - 10	11,122	23.26%	420,323,130	252,136,739	23.43%	330,919,360	23.66%	29,754	28.71	773	90.45%
11 - 15	4,649	9.72%	183,305,601	109,324,805	10.16%	136,710,590	9.78%	29,406	24.24	770	90.21%
16 - 20	6,834	14.29%	265,224,067	148,898,553	13.84%	178,968,464	12.80%	26,188	18.75	769	92.40%
21 - 25	4,532	9.48%	177,156,184	97,978,933	9.11%	112,772,429	8.06%	24,884	14.44	769	92.67%
26 - 30	2,950	6.17%	111,838,045	60,881,251	5.66%	67,052,145	4.79%	22,730	9.96	776	90.86%
31 - 35	782	1.64%	30,433,689	15,988,854	1.49%	17,023,168	1.22%	21,769	6.35	772	91.48%
36+	69	0.14%	3,305,467	1,409,768	0.13%	1,612,347	0.12%	23,367	8.49	739	95.82%
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,845	95.89%	1,777,433,014	1,029,556,907	95.69%	1,335,436,372	95.49%	29,129	26.55	773	91.57%
1 - 15	1,603	3.35%	66,857,178	37,813,195	3.51%	51,163,913	3.66%	31,918	26.63	727	93.51%
16 - 30	355	0.74%	15,281,591	8,434,151	0.78%	11,733,132	0.84%	33,051	27.26	708	95.14%
31 - 60	5	0.01%	227,689	135,005	0.01%	182,276	0.01%	36,455	23.80	703	97.56%
61 - 90	-	-	-	-	-	-	-	-	-	-	-
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,873	98.04%	1,823,447,050	1,056,362,519	98.18%	1,370,539,066	98.00%	29,239	26.51	774	91.58%
Stated, verified to Level 3²	935	1.96%	36,352,422	19,576,739	1.82%	27,976,628	2.00%	29,922	28.71	625	96.07%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,934	98.17%	1,826,413,508	1,057,742,195	98.31%	1,372,873,457	98.17%	29,251	26.53	774	91.62%
Stated, verified but not Level 4 or 5	874	1.83%	33,385,965	18,197,063	1.69%	25,642,237	1.83%	29,339	28.19	616	94.49%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

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%	1,008	2.11%	32,534,891	24,301,672	2.26%	26,798,748	1.92%	26,586	25.96	790	71.54%
75.00 - 99.99%	40,765	85.27%	1,530,402,510	910,364,799	84.61%	1,148,242,737	82.10%	28,167	25.82	774	89.30%
100.00 - 109.99%	5,014	10.49%	236,762,582	116,265,043	10.81%	177,453,443	12.69%	35,392	29.57	755	103.79%
110.00 - 119.99%	863	1.81%	50,255,953	21,328,448	1.98%	38,270,020	2.74%	44,345	32.98	750	114.13%
120.00 - 129.99%	149	0.31%	9,367,025	3,535,375	0.33%	7,406,161	0.53%	49,706	36.85	747	123.54%
130.00 - 139.99%	9	0.02%	476,512	143,921	0.01%	344,585	0.02%	38,287	34.69	701	131.57%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	92	0.19%	3,838,821	2,273,431	0.21%	2,943,293	0.21%	31,992	26.66	774	90.40%
Alaska	8	0.02%	351,071	202,984	0.02%	259,660	0.02%	32,458	24.33	795	93.47%
Arizona	270	0.56%	11,165,702	6,368,432	0.59%	8,382,794	0.60%	31,047	28.11	775	90.16%
Arkansas	31	0.06%	1,379,701	693,298	0.06%	953,073	0.07%	30,744	27.41	727	89.56%
California	2,115	4.42%	96,312,916	54,105,609	5.03%	72,999,363	5.22%	34,515	27.84	765	94.60%
Colorado	166	0.35%	7,381,798	4,322,683	0.40%	5,772,473	0.41%	34,774	28.83	761	90.97%
Connecticut	429	0.90%	18,336,100	10,348,306	0.96%	13,769,754	0.98%	32,097	26.42	763	93.18%
Delaware	77	0.16%	3,238,589	1,856,238	0.17%	2,423,820	0.17%	31,478	26.39	763	90.78%
Florida	2,376	4.97%	96,673,843	52,024,052	4.84%	71,637,235	5.12%	30,150	28.97	766	95.17%
Georgia	167	0.35%	7,384,438	3,889,090	0.36%	5,602,953	0.40%	33,551	29.57	775	94.92%
Hawaii	16	0.03%	723,910	385,691	0.04%	525,108	0.04%	32,819	24.43	758	99.32%
Idaho	51	0.11%	2,492,601	1,544,134	0.14%	1,949,645	0.14%	38,228	28.57	778	89.87%
Illinois	1,102	2.31%	45,510,627	24,336,776	2.26%	33,103,689	2.37%	30,040	26.49	778	95.35%
Indiana	1,149	2.40%	43,691,018	25,790,562	2.40%	32,810,687	2.35%	28,556	26.18	770	89.23%
Iowa	291	0.61%	12,095,984	7,020,937	0.65%	9,270,980	0.66%	31,859	27.43	785	92.96%
Kansas	82	0.17%	3,674,824	2,068,123	0.19%	2,807,120	0.20%	34,233	27.50	782	93.99%
Kentucky	279	0.58%	11,328,366	6,485,340	0.60%	8,958,661	0.64%	32,110	31.21	756	92.38%
Louisiana	94	0.20%	4,581,063	2,651,867	0.25%	3,571,875	0.26%	37,999	28.00	754	92.32%
Maine	259	0.54%	10,727,880	6,211,678	0.58%	8,022,988	0.57%	30,977	26.26	773	93.47%
Maryland	146	0.31%	6,598,446	3,507,414	0.33%	5,139,593	0.37%	35,203	31.18	783	96.10%
Massachusetts	869	1.82%	34,782,765	20,233,669	1.88%	26,110,612	1.87%	30,047	27.02	765	91.89%
Michigan	13,878	29.03%	500,093,969	314,006,357	29.18%	381,478,815	27.28%	27,488	24.43	771	87.29%
Minnesota	623	1.30%	24,000,818	13,796,573	1.28%	18,052,389	1.29%	28,977	25.89	778	92.75%
Mississippi	32	0.07%	1,871,932	989,070	0.09%	1,388,784	0.10%	43,400	25.53	757	97.99%
Missouri	173	0.36%	6,676,796	3,849,291	0.36%	4,975,963	0.36%	28,763	25.96	772	88.51%
Montana	40	0.08%	1,886,845	1,182,424	0.11%	1,440,932	0.10%	36,023	24.30	789	91.45%
Nebraska	199	0.42%	8,748,731	5,165,164	0.48%	6,657,860	0.48%	33,457	26.98	773	92.15%
Nevada	168	0.35%	7,241,583	3,962,971	0.37%	5,339,877	0.38%	31,785	26.44	764	95.16%
New Hampshire	358	0.75%	14,255,267	8,518,214	0.79%	10,807,948	0.77%	30,190	26.97	763	90.61%
New Jersey	3,128	6.54%	121,176,590	65,913,478	6.13%	88,732,062	6.34%	28,367	26.85	772	94.62%
New Mexico	12	0.03%	503,550	280,490	0.03%	354,184	0.03%	29,515	29.44	821	88.22%
New York	7,986	16.70%	304,064,375	172,365,834	16.02%	226,646,837	16.21%	28,381	26.82	777	93.44%
North Carolina	346	0.72%	14,804,853	8,310,734	0.77%	11,188,578	0.80%	32,337	28.04	778	92.66%
North Dakota	82	0.17%	3,633,379	2,146,711	0.20%	2,781,286	0.20%	33,918	26.15	776	91.71%
Ohio	4,187	8.76%	153,130,153	86,977,053	8.08%	113,636,336	8.13%	27,140	26.02	774	91.90%
Oklahoma	35	0.07%	1,694,731	930,090	0.09%	1,330,384	0.10%	38,011	29.89	777	94.00%
Oregon	49	0.10%	2,010,631	1,251,629	0.12%	1,572,288	0.11%	32,088	26.32	778	90.53%
Pennsylvania	2,471	5.17%	90,372,166	52,706,998	4.90%	67,108,065	4.80%	27,158	26.16	773	89.67%
Rhode Island	222	0.46%	9,033,873	5,348,520	0.50%	6,962,644	0.50%	31,363	28.74	758	91.06%
South Carolina	229	0.48%	9,105,795	5,048,280	0.47%	6,665,059	0.48%	29,105	26.06	771	91.82%
South Dakota	88	0.18%	3,873,064	2,323,757	0.22%	2,943,011	0.21%	33,443	26.50	778	90.73%
Tennessee	138	0.29%	6,305,084	3,617,546	0.34%	4,867,437	0.35%	35,271	27.37	778	91.97%
Texas	1,691	3.54%	89,069,063	43,434,331	4.04%	68,213,080	4.88%	40,339	32.43	754	99.21%
Utah	87	0.18%	4,089,675	2,441,247	0.23%	3,130,303	0.22%	35,980	26.72	757	90.16%
Vermont	201	0.42%	7,537,665	4,356,971	0.40%	5,631,494	0.40%	28,017	26.57	765	93.04%
Virginia	141	0.29%	6,104,360	3,350,261	0.31%	4,556,927	0.33%	32,319	27.20	781	94.81%
Washington	119	0.25%	5,488,936	3,209,706	0.30%	4,250,632	0.30%	35,720	28.84	755	91.28%
West Virginia	63	0.13%	2,554,845	1,574,325	0.15%	1,935,244	0.14%	30,718	26.08	784	89.46%
Wisconsin	960	2.01%	36,664,564	21,660,293	2.01%	27,699,799	1.98%	28,854	26.16	773	90.51%
Wyoming	18	0.04%	841,456	527,408	0.05%	668,192	0.05%	37,122	26.61	766	89.66%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	15	0.03%	694,256	373,222	0.03%	483,906	0.03%	32,260	24.94	801	93.69%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	47,719	99.81%	1,856,895,540	1,074,196,001	99.84%	1,396,326,489	99.84%	29,261	26.56	772	91.67%
NA	89	0.19%	2,903,933	1,743,257	0.16%	2,189,205	0.16%	24,598	25.45	0	90.54%
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,005	4.19%	76,840,606	37,304,512	3.47%	56,152,243	4.02%	28,006	30.49	764	93.61%
Truck	9,028	18.88%	430,045,264	277,266,961	25.77%	338,021,468	24.17%	37,441	26.76	761	91.18%
SUV	36,775	76.92%	1,352,913,601	761,367,786	70.76%	1,004,341,983	71.81%	27,310	26.27	775	91.72%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

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	7,769	16.25%	331,955,870	197,621,544	18.37%	255,354,885	18.26%	32,868	26.68	771	90.03%
GMC: Buick	4,915	10.28%	157,787,150	89,155,791	8.29%	115,841,074	8.28%	23,569	25.38	788	90.20%
GMC: Cadillac	5,899	12.34%	325,701,384	156,947,890	14.59%	235,212,439	16.82%	39,873	29.68	773	94.44%
GMC: Chevrolet	29,225	61.13%	1,044,355,069	632,214,033	58.76%	792,107,295	56.64%	27,104	25.76	768	91.59%
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:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-04	169	0.35%	6,296,979	3,547,935	0.33%	3,645,487	0.26%	21,571	4.00	767	89.77%
2023-05	414	0.87%	15,290,800	8,793,832	0.82%	9,087,189	0.65%	21,950	5.00	775	88.80%
2023-06	417	0.87%	15,425,683	8,712,997	0.81%	9,111,597	0.65%	21,850	6.00	776	89.05%
2023-07	379	0.79%	13,693,378	8,159,444	0.76%	8,573,097	0.61%	22,620	7.00	779	87.66%
2023-08	521	1.09%	19,050,651	10,905,340	1.01%	11,604,574	0.83%	22,274	8.00	772	88.35%
2023-09	564	1.18%	21,424,152	12,174,615	1.13%	13,139,390	0.94%	23,297	9.00	773	89.96%
2023-10	598	1.25%	22,461,624	12,747,289	1.18%	13,902,298	0.99%	23,248	10.00	780	90.07%
2023-11	854	1.79%	33,674,040	18,726,483	1.74%	20,732,496	1.48%	24,277	11.00	776	90.32%
2023-12	873	1.83%	33,677,027	18,837,251	1.75%	20,971,926	1.50%	24,023	12.00	780	90.59%
2024-01	867	1.81%	33,904,792	18,984,053	1.76%	21,432,845	1.53%	24,721	13.00	772	91.34%
2024-02	961	2.01%	37,544,451	21,223,286	1.97%	24,170,278	1.73%	25,151	14.00	768	91.64%
2024-03	947	1.98%	36,399,225	21,020,581	1.95%	24,071,622	1.72%	25,419	15.00	768	91.71%
2024-04	1,190	2.49%	46,115,222	26,497,949	2.46%	30,672,181	2.19%	25,775	16.00	771	92.10%
2024-05	1,656	3.46%	64,115,961	36,722,899	3.41%	42,989,785	3.07%	25,960	17.00	770	91.46%
2024-06	1,580	3.30%	60,251,076	34,731,209	3.23%	40,838,736	2.92%	25,847	18.00	770	91.41%
2024-07	1,411	2.95%	53,612,178	31,653,949	2.94%	37,565,404	2.69%	26,623	19.00	768	90.99%
2024-08	1,793	3.75%	66,438,812	40,131,234	3.73%	47,895,568	3.42%	26,713	20.00	774	91.11%
2024-09	1,422	2.97%	52,697,123	32,106,436	2.98%	38,664,172	2.76%	27,190	21.00	775	90.88%
2024-10	1,448	3.03%	54,539,307	33,612,333	3.12%	40,698,012	2.91%	28,106	22.00	771	90.19%
2024-11	1,196	2.50%	43,810,463	25,931,138	2.41%	31,839,595	2.28%	26,622	23.00	772	90.70%
2024-12	1,331	2.78%	46,980,733	28,490,828	2.65%	34,915,970	2.50%	26,233	24.00	777	89.35%
2025-01	1,274	2.66%	45,373,035	27,585,391	2.56%	34,317,470	2.45%	26,937	25.00	772	89.40%
2025-02	1,341	2.80%	51,638,073	31,217,539	2.90%	39,353,762	2.81%	29,347	26.00	770	89.26%
2025-03	1,395	2.92%	52,338,182	32,177,401	2.99%	40,654,381	2.91%	29,143	27.00	771	89.24%
2025-04	2,437	5.10%	94,402,240	56,773,258	5.28%	73,423,758	5.25%	30,129	28.00	773	90.62%
2025-05	2,452	5.13%	92,171,279	55,143,618	5.13%	72,429,477	5.18%	29,539	29.00	774	90.44%
2025-06	2,470	5.17%	91,980,197	54,049,091	5.02%	72,552,048	5.19%	29,373	30.00	775	90.76%
2025-07	2,362	4.94%	89,064,793	53,356,549	4.96%	71,894,844	5.14%	30,438	31.00	772	91.03%
2025-08	2,305	4.82%	88,431,945	53,803,866	5.00%	72,707,620	5.20%	31,543	32.00	773	90.61%
2025-09	2,223	4.65%	86,532,402	52,549,352	4.88%	72,407,051	5.18%	32,572	33.00	778	90.80%
2025-10	2,165	4.53%	85,686,381	51,156,117	4.75%	71,731,098	5.13%	33,132	34.00	773	90.98%
2025-11	1,900	3.97%	78,565,993	41,864,690	3.89%	63,453,123	4.54%	33,396	35.00	768	94.64%
2025-12	1,742	3.64%	73,547,455	39,243,165	3.65%	60,480,045	4.32%	34,719	36.00	769	94.64%
2026-01	1,648	3.45%	69,380,378	36,534,432	3.40%	57,059,692	4.08%	34,624	37.00	769	94.23%
2026-02	71	0.15%	3,370,920	1,554,709	0.14%	2,626,260	0.19%	36,990	38.00	771	99.68%
2026-03	35	0.07%	1,693,002	727,430	0.07%	1,299,950	0.09%	37,141	39.00	735	104.26%
2026-04	41	0.09%	2,527,665	1,063,732	0.10%	1,984,381	0.14%	48,400	40.00	754	106.51%
2026-05	104	0.22%	5,744,970	2,457,960	0.23%	4,543,058	0.32%	43,683	41.00	741	101.33%
2026-06	90	0.19%	5,246,817	2,189,677	0.20%	4,236,741	0.30%	47,075	42.00	736	103.68%
2026-07	124	0.26%	6,999,322	3,055,493	0.28%	5,791,086	0.41%	46,702	43.00	738	103.55%
2026-08	392	0.82%	22,427,914	9,866,884	0.92%	18,826,874	1.35%	48,028	44.00	743	102.21%
2026-09	303	0.63%	16,811,598	7,553,913	0.70%	14,378,393	1.03%	47,453	45.00	739	101.80%
2026-10	335	0.70%	18,037,545	8,103,972	0.75%	15,494,092	1.11%	46,251	46.00	744	100.82%
2026-11	8	0.02%	423,688	199,939	0.02%	348,267	0.02%	43,533	47.00	781	94.77%
Total:	47,808	100.00%	1,859,799,472	1,075,939,258	100.00%	1,398,515,694	100.00%	29,253	26.56	771	91.67%

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