StratMaker (146082)

GM Financial Automobile Leasing Trust 2022-2

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

99.83% / -

Total # of Leases

46,642

WA Orginal Term (OT)

37.26

Acquisition Cost (AC)

$ 1,842,375,670

WA Remaining Term (RT)

17.98

Rep. Period Securitization Value (SV)

$ 1,293,423,250

WA Seasoning

19.28

Rep. Period End Actual SV (ESV)

$ 1,259,505,550

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 1,036,708,149

WA Lease to Value (LTV)

92.01%

Average BRV

$ 22,227

Base Residual as % of ESV

82.31%

Base Residual as % of Vehicle Value

51.42%

Minimum Discount Rate

6.75%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

46,642

Acquisition Cost (AC)

$ 1,842,375,670

Rep. Period Securitization Value (SV)

$ 1,293,423,250

Rep. Period End Actual SV (ESV)

$ 1,259,505,550

Total Base Residual Value (BRV)

$ 1,036,708,149

Average BRV

$ 22,227

Base Residual as % of ESV

82.31%

Base Residual as % of Vehicle Value

51.42%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.83% / -

WA Orginal Term (OT)

37.26

WA Remaining Term (RT)

17.98

WA Seasoning

19.28

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%	51,314	0.00%	10,263	16.56	759	61.20%
$15,000 - $19,999	379	0.81%	7,152,518	4,270,762	0.41%	4,516,379	0.36%	11,917	12.69	773	77.58%
$20,000 - $24,999	4,474	9.59%	103,033,150	57,091,522	5.51%	66,267,535	5.26%	14,812	15.80	770	87.05%
$25,000 - $29,999	8,253	17.69%	227,698,363	123,360,483	11.90%	149,388,876	11.86%	18,101	17.73	774	90.60%
$30,000 - $39,999	14,820	31.77%	513,556,588	301,200,390	29.05%	354,691,750	28.16%	23,933	16.97	771	90.18%
$40,000 - $49,999	10,475	22.46%	467,435,538	272,441,981	26.28%	322,592,491	25.61%	30,796	17.70	769	90.53%
$50,000 - $59,999	4,891	10.49%	264,347,680	144,070,129	13.90%	179,579,839	14.26%	36,716	19.05	767	93.47%
$60,000 - $69,999	1,620	3.47%	103,823,069	56,945,206	5.49%	72,806,389	5.78%	44,942	19.39	766	96.40%
$70,000 - $79,999	607	1.30%	45,213,484	24,395,812	2.35%	32,475,281	2.58%	53,501	20.20	767	99.33%
$80,000 - $89,999	380	0.81%	32,114,551	16,775,384	1.62%	22,704,371	1.80%	59,748	20.26	770	99.52%
$90,000 - $99,999	287	0.62%	27,210,755	13,343,746	1.29%	19,358,628	1.54%	67,452	22.19	766	101.54%
Over $100,000	451	0.97%	50,717,879	22,762,712	2.20%	35,072,697	2.78%	77,767	22.39	773	107.89%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	819	1.76%	32,124,354	18,308,644	1.77%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	96	0.21%	1,888,315	879,871	0.08%	924,869	0.07%	9,634	6.02	777	84.07%
$10,000 - $14,999	3,231	6.93%	75,861,180	37,616,052	3.63%	43,080,452	3.42%	13,333	11.79	770	88.57%
$15,000 - $19,999	9,838	21.09%	274,016,497	141,815,424	13.68%	173,154,031	13.75%	17,601	16.29	776	91.52%
$20,000 - $24,999	8,164	17.50%	267,698,943	149,566,962	14.43%	183,802,558	14.59%	22,514	17.62	772	90.81%
$25,000 - $29,999	8,950	19.19%	351,472,071	207,202,695	19.99%	246,238,603	19.55%	27,513	16.41	774	89.59%
$30,000 - $39,999	10,996	23.58%	518,162,056	304,812,159	29.40%	373,532,367	29.66%	33,970	18.75	767	91.26%
$40,000 - $49,999	2,636	5.65%	156,386,519	91,263,914	8.80%	116,024,177	9.21%	44,015	20.04	763	93.98%
$50,000 - $59,999	874	1.87%	62,899,479	35,684,353	3.44%	47,603,701	3.78%	54,466	20.53	768	96.99%
$60,000 - $69,999	508	1.09%	44,699,427	23,507,937	2.27%	32,944,727	2.62%	64,852	20.96	767	100.02%
$70,000 - $79,999	324	0.69%	33,031,979	15,816,058	1.53%	24,116,797	1.91%	74,435	22.95	771	103.42%
$80,000 - $89,999	143	0.31%	16,141,607	7,163,868	0.69%	12,023,450	0.95%	84,080	25.37	769	107.47%
$90,000 - $99,999	48	0.10%	5,942,225	2,376,450	0.23%	4,487,041	0.36%	93,480	27.89	767	113.73%
Over $100,000	15	0.03%	2,051,020	693,763	0.07%	1,572,777	0.12%	104,852	31.67	752	124.20%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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	586	1.26%	12,880,131	5,477,202	0.53%	6,612,860	0.53%	11,285	13.47	756	92.23%
$10,000 - $14,999	10,646	22.82%	286,636,725	140,616,821	13.56%	176,438,948	14.01%	16,573	17.77	767	93.47%
$15,000 - $19,999	9,290	19.92%	303,493,008	157,715,542	15.21%	198,216,357	15.74%	21,337	19.20	774	92.28%
$20,000 - $24,999	10,486	22.48%	411,325,769	237,403,091	22.90%	282,611,080	22.44%	26,951	17.25	773	90.34%
$25,000 - $29,999	8,464	18.15%	381,923,338	231,270,823	22.31%	271,912,102	21.59%	32,126	17.68	769	90.38%
$30,000 - $39,999	5,398	11.57%	295,413,817	181,896,945	17.55%	214,758,983	17.05%	39,785	17.77	766	91.68%
$40,000 - $49,999	1,303	2.79%	103,625,079	57,065,487	5.50%	75,783,003	6.02%	58,160	19.97	772	97.54%
$50,000 - $59,999	461	0.99%	46,217,945	24,729,987	2.39%	32,571,282	2.59%	70,654	18.36	775	99.69%
$60,000 - $69,999	7	0.02%	748,620	459,630	0.04%	533,573	0.04%	76,225	7.59	788	101.40%
$70,000 - $79,999	1	0.00%	111,241	72,621	0.01%	67,360	0.01%	67,360	12.00	814	93.74%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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%	584,184	0.05%	20,144	13.70	479	91.85%
500 - 549	147	0.32%	5,395,094	2,934,555	0.28%	3,734,102	0.30%	25,402	17.83	528	92.98%
550 - 599	402	0.86%	15,098,312	8,073,722	0.78%	10,304,390	0.82%	25,633	18.59	578	93.26%
600 - 649	1,603	3.44%	62,708,459	34,058,674	3.29%	43,015,318	3.42%	26,834	18.68	631	93.14%
650 - 699	5,122	10.98%	205,677,713	113,585,992	10.96%	141,848,945	11.26%	27,694	18.77	678	93.57%
700 - 749	9,551	20.48%	385,630,263	216,429,371	20.88%	265,520,718	21.08%	27,800	18.45	725	93.21%
750 - 799	10,450	22.40%	418,717,401	237,842,392	22.94%	288,077,183	22.87%	27,567	18.00	775	92.07%
800+	19,238	41.25%	745,024,639	421,432,467	40.65%	504,286,391	40.04%	26,213	17.44	838	90.79%
NA	100	0.21%	3,159,898	1,830,723	0.18%	2,134,321	0.17%	21,343	16.59	0	90.12%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,991	4.27%	67,037,110	49,688,146	4.79%	48,416,015	3.84%	24,317	6.63	780	82.69%
25 - 36	26,537	56.90%	1,032,122,966	610,115,260	58.85%	713,360,381	56.64%	26,882	16.33	774	89.66%
37 - 39	15,992	34.29%	626,429,362	328,630,011	31.70%	418,595,222	33.23%	26,175	19.90	768	95.12%
40 - 48	2,122	4.55%	116,786,232	48,274,732	4.66%	79,133,932	6.28%	37,292	29.63	746	102.47%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	529	1.13%	18,861,015	10,646,413	1.03%	5,414,702	0.43%	10,236	0.00	761	86.30%
1 - 12	11,081	23.76%	415,083,702	246,416,682	23.77%	258,946,669	20.56%	23,369	8.60	776	88.32%
13 - 24	29,445	63.13%	1,153,020,330	652,879,068	62.98%	805,469,247	63.95%	27,355	18.76	771	91.86%
25 - 36	5,586	11.98%	255,366,247	126,740,216	12.23%	189,635,890	15.06%	33,948	28.00	759	97.86%
37 - 42	1	0.00%	44,376	25,770	0.00%	39,041	0.00%	39,041	37.00	665	94.76%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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	-	-	-	-	-	-	-	-	-	-	-
11 - 15	11,902	25.52%	488,537,412	280,215,226	27.03%	373,494,926	29.65%	31,381	24.10	769	92.22%
16 - 20	15,455	33.14%	608,372,937	335,353,735	32.35%	421,192,112	33.44%	27,253	19.12	768	92.86%
21 - 25	11,634	24.94%	452,522,041	259,646,955	25.05%	298,203,343	23.68%	25,632	14.12	772	91.60%
26 - 30	5,239	11.23%	202,124,823	113,114,961	10.91%	123,900,420	9.84%	23,650	9.74	775	90.29%
31 - 35	1,469	3.15%	54,203,563	30,132,036	2.91%	29,391,835	2.33%	20,008	4.63	773	88.91%
36+	943	2.02%	36,614,895	18,245,237	1.76%	13,322,914	1.06%	14,128	3.05	762	91.36%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	44,704	95.84%	1,759,293,709	992,020,194	95.69%	1,200,732,601	95.33%	26,860	17.93	773	91.85%
1 - 15	1,290	2.77%	55,155,731	29,766,899	2.87%	39,099,647	3.10%	30,310	19.00	717	95.08%
16 - 30	427	0.92%	18,525,627	9,998,826	0.96%	13,303,441	1.06%	31,156	19.20	699	95.59%
31 - 60	162	0.35%	6,731,304	3,471,744	0.33%	4,518,373	0.36%	27,891	18.28	687	96.92%
61 - 90	45	0.10%	2,051,796	1,149,393	0.11%	1,455,817	0.12%	32,351	17.82	693	95.70%
91 - 120	14	0.03%	617,502	301,093	0.03%	395,671	0.03%	28,262	17.48	687	100.74%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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	45,657	97.89%	1,804,538,791	1,016,957,491	98.09%	1,233,782,981	97.96%	27,023	17.95	773	91.92%
Stated, verified to Level 3²	985	2.11%	37,836,879	19,750,658	1.91%	25,722,569	2.04%	26,114	19.47	627	96.27%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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	45,733	98.05%	1,808,404,698	1,018,871,225	98.28%	1,236,544,043	98.18%	27,038	17.96	773	91.96%
Stated, verified but not Level 4 or 5	909	1.95%	33,970,972	17,836,924	1.72%	22,961,506	1.82%	25,260	18.88	615	94.54%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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%	775	1.66%	24,841,226	18,432,547	1.78%	18,899,348	1.50%	24,386	15.32	779	70.87%
75.00 - 99.99%	39,575	84.85%	1,504,326,320	872,897,355	84.20%	1,030,881,694	81.85%	26,049	17.26	773	89.47%
100.00 - 109.99%	5,124	10.99%	245,190,918	117,556,273	11.34%	164,385,037	13.05%	32,081	21.11	759	103.80%
110.00 - 119.99%	1,007	2.16%	56,839,344	23,814,157	2.30%	37,922,508	3.01%	37,659	23.62	747	114.03%
120.00 - 129.99%	149	0.32%	10,070,293	3,635,246	0.35%	6,616,663	0.53%	44,407	25.82	747	124.11%
130.00 - 139.99%	11	0.02%	970,449	322,591	0.03%	724,441	0.06%	65,858	31.27	749	131.71%
140.00%+	1	0.00%	137,121	49,980	0.00%	75,859	0.01%	75,859	12.00	799	142.66%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	107	0.23%	4,663,398	2,499,970	0.24%	3,251,162	0.26%	30,385	19.95	776	94.18%
Alaska	6	0.01%	256,459	131,160	0.01%	130,468	0.01%	21,745	20.26	728	106.79%
Arizona	340	0.73%	14,249,380	7,594,666	0.73%	9,652,076	0.77%	28,388	19.02	776	92.59%
Arkansas	18	0.04%	877,997	416,057	0.04%	566,037	0.04%	31,446	20.69	757	94.88%
California	1,922	4.12%	86,273,456	48,188,233	4.65%	59,782,433	4.75%	31,104	18.70	764	94.43%
Colorado	235	0.50%	11,256,207	6,291,069	0.61%	7,962,785	0.63%	33,884	19.92	761	92.72%
Connecticut	598	1.28%	25,341,891	14,469,489	1.40%	17,905,816	1.42%	29,943	18.67	765	92.20%
Delaware	145	0.31%	5,432,412	2,994,003	0.29%	3,716,170	0.30%	25,629	17.54	772	91.80%
Florida	3,829	8.21%	159,556,940	82,941,493	8.00%	106,202,192	8.43%	27,736	19.65	772	95.29%
Georgia	225	0.48%	10,560,876	5,530,269	0.53%	7,122,869	0.57%	31,657	17.87	775	96.48%
Hawaii	17	0.04%	806,046	415,911	0.04%	589,661	0.05%	34,686	23.49	781	101.59%
Idaho	74	0.16%	3,457,277	2,137,767	0.21%	2,458,201	0.20%	33,219	16.51	757	89.04%
Illinois	1,161	2.49%	50,724,080	26,123,820	2.52%	33,342,845	2.65%	28,719	18.85	776	95.86%
Indiana	1,143	2.45%	43,042,532	24,323,802	2.35%	29,356,175	2.33%	25,683	18.39	774	90.74%
Iowa	223	0.48%	9,132,962	5,083,200	0.49%	6,360,668	0.51%	28,523	19.05	784	94.06%
Kansas	68	0.15%	3,003,131	1,740,681	0.17%	2,116,682	0.17%	31,128	18.20	772	91.37%
Kentucky	183	0.39%	7,321,504	4,084,515	0.39%	5,110,859	0.41%	27,928	20.69	756	91.89%
Louisiana	105	0.23%	5,243,164	2,850,106	0.27%	3,686,377	0.29%	35,108	19.05	759	93.99%
Maine	266	0.57%	11,160,112	6,303,044	0.61%	7,630,652	0.61%	28,687	18.20	761	94.62%
Maryland	153	0.33%	6,913,617	3,504,653	0.34%	4,555,547	0.36%	29,775	19.95	784	95.05%
Massachusetts	781	1.67%	31,974,656	18,324,622	1.77%	22,357,232	1.78%	28,626	18.79	760	91.21%
Michigan	13,011	27.90%	472,070,888	289,650,614	27.94%	329,562,824	26.17%	25,330	15.80	770	87.04%
Minnesota	728	1.56%	28,927,261	16,408,373	1.58%	19,860,071	1.58%	27,280	17.47	775	93.49%
Mississippi	26	0.06%	1,082,562	577,337	0.06%	699,743	0.06%	26,913	18.52	768	91.35%
Missouri	163	0.35%	6,450,248	3,598,739	0.35%	4,378,316	0.35%	26,861	17.72	767	91.51%
Montana	43	0.09%	2,217,628	1,282,369	0.12%	1,457,386	0.12%	33,893	16.82	784	92.67%
Nebraska	199	0.43%	7,869,633	4,501,221	0.43%	5,438,239	0.43%	27,328	18.29	776	91.45%
Nevada	228	0.49%	9,894,048	5,145,330	0.50%	6,401,711	0.51%	28,078	19.32	771	95.21%
New Hampshire	316	0.68%	12,761,239	7,436,118	0.72%	8,983,424	0.71%	28,429	19.69	763	91.68%
New Jersey	2,953	6.33%	120,327,680	64,898,222	6.26%	81,115,894	6.44%	27,469	18.64	771	94.92%
New Mexico	12	0.03%	624,948	328,711	0.03%	425,880	0.03%	35,490	19.87	730	90.92%
New York	7,231	15.50%	278,098,673	154,612,615	14.91%	189,086,050	15.01%	26,149	18.08	772	93.69%
North Carolina	349	0.75%	15,796,814	8,667,695	0.84%	10,934,679	0.87%	31,331	19.53	773	93.09%
North Dakota	130	0.28%	5,861,655	3,388,415	0.33%	4,118,316	0.33%	31,679	17.74	770	93.40%
Ohio	3,698	7.93%	136,089,831	75,047,389	7.24%	92,262,926	7.33%	24,949	18.13	773	92.29%
Oklahoma	35	0.08%	1,672,435	865,137	0.08%	1,106,647	0.09%	31,618	16.46	779	97.25%
Oregon	61	0.13%	2,819,566	1,585,831	0.15%	2,007,821	0.16%	32,915	19.34	780	92.91%
Pennsylvania	2,172	4.66%	79,879,667	45,588,907	4.40%	54,641,558	4.34%	25,157	18.13	776	90.22%
Rhode Island	330	0.71%	13,172,007	7,468,846	0.72%	9,073,938	0.72%	27,497	18.76	764	91.47%
South Carolina	186	0.40%	7,882,246	4,205,900	0.41%	5,315,849	0.42%	28,580	18.59	786	93.71%
South Dakota	133	0.29%	5,615,702	3,254,105	0.31%	3,897,121	0.31%	29,302	18.53	774	91.66%
Tennessee	156	0.33%	7,064,935	3,838,823	0.37%	4,612,376	0.37%	29,567	17.75	767	92.49%
Texas	1,426	3.06%	75,784,583	34,991,340	3.38%	49,266,244	3.91%	34,549	21.65	754	100.71%
Utah	83	0.18%	4,054,413	2,356,536	0.23%	3,014,871	0.24%	36,324	21.62	771	91.60%
Vermont	177	0.38%	6,902,414	3,914,714	0.38%	4,846,503	0.38%	27,381	19.19	765	93.52%
Virginia	128	0.27%	5,955,335	3,038,497	0.29%	4,124,331	0.33%	32,221	21.86	759	96.56%
Washington	115	0.25%	5,598,780	3,038,229	0.29%	3,864,808	0.31%	33,607	20.38	773	92.84%
West Virginia	58	0.12%	2,412,703	1,367,093	0.13%	1,621,920	0.13%	27,964	17.63	759	92.70%
Wisconsin	867	1.86%	32,797,360	18,975,450	1.83%	22,574,710	1.79%	26,038	18.05	774	89.88%
Wyoming	14	0.03%	578,656	298,729	0.03%	381,104	0.03%	27,222	15.97	753	95.01%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	14	0.03%	770,852	373,727	0.04%	507,094	0.04%	36,221	18.57	779	99.02%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	1	0.00%	92,812	54,607	0.01%	66,289	0.01%	66,289	13.00	808	93.48%
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	46,542	99.79%	1,839,215,772	1,034,877,426	99.82%	1,257,371,229	99.83%	27,016	17.98	771	92.01%
NA	100	0.21%	3,159,898	1,830,723	0.18%	2,134,321	0.17%	21,343	16.59	0	90.12%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,465	3.14%	56,060,640	26,279,822	2.53%	35,019,438	2.78%	23,904	19.15	769	93.99%
Truck	10,157	21.78%	465,659,084	295,909,484	28.54%	340,723,295	27.05%	33,546	17.94	761	91.14%
SUV	35,020	75.08%	1,320,655,946	714,518,844	68.92%	883,762,817	70.17%	25,236	17.95	774	92.27%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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	8,121	17.41%	354,273,461	206,883,933	19.96%	247,663,988	19.66%	30,497	17.77	770	90.89%
GMC: Buick	6,701	14.37%	214,924,370	119,283,849	11.51%	143,986,983	11.43%	21,487	17.45	785	90.95%
GMC: Cadillac	6,126	13.13%	346,774,884	162,363,648	15.66%	218,293,030	17.33%	35,634	19.72	775	95.02%
GMC: Chevrolet	25,694	55.09%	926,402,954	548,176,720	52.88%	649,561,549	51.57%	25,281	17.59	765	91.66%
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:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	770	92.01%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-09	3	0.01%	130,497	64,501	0.01%	13,631	0.00%	4,544	0.00	498	93.90%
2022-10	3	0.01%	115,603	58,588	0.01%	58,588	0.00%	19,529	0.00	637	86.38%
2022-11	17	0.04%	588,271	344,790	0.03%	79,685	0.01%	4,687	0.00	774	82.87%
2022-12	69	0.15%	2,522,311	1,360,840	0.13%	318,464	0.03%	4,615	0.00	799	87.09%
2023-01	435	0.93%	15,452,411	8,792,934	0.85%	4,944,334	0.39%	11,366	0.00	760	86.28%
2023-02	667	1.43%	22,495,450	13,501,634	1.30%	11,225,086	0.89%	16,829	1.00	774	85.35%
2023-03	399	0.86%	13,939,081	8,331,001	0.80%	7,383,999	0.59%	18,506	2.00	774	86.78%
2023-04	350	0.75%	12,454,792	7,710,443	0.74%	7,201,617	0.57%	20,576	3.00	781	87.33%
2023-05	520	1.11%	18,060,204	11,143,801	1.07%	11,085,546	0.88%	21,318	4.00	788	86.64%
2023-06	593	1.27%	21,017,966	12,957,115	1.25%	12,942,869	1.03%	21,826	5.00	775	86.18%
2023-07	502	1.08%	17,581,826	11,219,747	1.08%	11,495,282	0.91%	22,899	6.00	780	85.22%
2023-08	690	1.48%	24,827,010	15,003,808	1.45%	15,654,835	1.24%	22,688	7.00	776	86.77%
2023-09	825	1.77%	31,059,070	18,811,174	1.81%	19,919,880	1.58%	24,145	8.00	777	87.80%
2023-10	1,076	2.31%	40,863,452	24,404,447	2.35%	26,108,271	2.07%	24,264	9.00	776	88.25%
2023-11	1,848	3.96%	70,965,420	40,887,712	3.94%	44,507,239	3.53%	24,084	10.00	777	88.95%
2023-12	1,864	4.00%	71,862,561	41,775,279	4.03%	46,020,630	3.65%	24,689	11.00	771	89.31%
2024-01	1,747	3.75%	69,956,870	40,670,522	3.92%	45,401,417	3.60%	25,988	12.00	776	90.45%
2024-02	1,974	4.23%	78,873,534	45,187,389	4.36%	51,385,539	4.08%	26,031	13.00	773	90.98%
2024-03	2,022	4.34%	78,802,157	46,222,960	4.46%	53,103,139	4.22%	26,263	14.00	771	91.26%
2024-04	2,560	5.49%	100,799,753	58,534,911	5.65%	68,031,186	5.40%	26,575	15.00	774	91.23%
2024-05	2,682	5.75%	102,702,285	58,697,587	5.66%	69,574,823	5.52%	25,941	16.00	773	91.22%
2024-06	2,655	5.69%	102,995,759	58,422,879	5.64%	69,817,212	5.54%	26,297	17.00	769	91.38%
2024-07	2,627	5.63%	101,285,374	56,885,608	5.49%	69,629,744	5.53%	26,505	18.00	769	91.83%
2024-08	2,621	5.62%	100,168,484	55,695,041	5.37%	69,228,787	5.50%	26,413	19.00	769	92.68%
2024-09	2,601	5.58%	102,558,377	55,058,652	5.31%	70,470,983	5.60%	27,094	20.00	770	94.10%
2024-10	2,512	5.39%	100,217,563	54,224,213	5.23%	70,772,452	5.62%	28,174	21.00	770	93.45%
2024-11	2,393	5.13%	95,111,904	54,183,599	5.23%	69,939,488	5.55%	29,227	22.00	768	92.03%
2024-12	2,401	5.15%	94,893,476	55,194,446	5.32%	71,482,117	5.68%	29,772	23.00	771	90.73%
2025-01	2,399	5.14%	94,663,583	54,596,544	5.27%	72,033,777	5.72%	30,027	24.00	773	91.05%
2025-02	1,221	2.62%	50,849,323	27,187,651	2.62%	37,868,966	3.01%	31,015	25.00	763	95.85%
2025-03	1,246	2.67%	54,072,668	29,194,938	2.82%	40,980,251	3.25%	32,889	26.00	765	95.51%
2025-04	1,590	3.41%	64,575,716	34,868,388	3.36%	49,643,844	3.94%	31,223	27.00	767	95.18%
2025-05	212	0.45%	11,742,752	5,069,912	0.49%	8,025,997	0.64%	37,858	28.00	739	101.92%
2025-06	194	0.42%	11,172,925	4,719,837	0.46%	7,691,567	0.61%	39,647	29.00	740	103.11%
2025-07	169	0.36%	9,594,814	3,895,433	0.38%	6,621,091	0.53%	39,178	30.00	746	103.16%
2025-08	149	0.32%	7,908,822	3,225,052	0.31%	5,503,407	0.44%	36,936	31.00	739	102.26%
2025-09	113	0.24%	6,340,689	2,610,963	0.25%	4,568,426	0.36%	40,429	32.00	749	103.18%
2025-10	134	0.29%	7,671,157	3,124,543	0.30%	5,517,264	0.44%	41,174	33.00	762	102.92%
2025-11	176	0.38%	9,365,446	3,836,040	0.37%	6,723,852	0.53%	38,204	34.00	753	101.97%
2025-12	226	0.48%	12,875,806	5,246,058	0.51%	9,517,051	0.76%	42,111	35.00	743	102.57%
2026-01	156	0.33%	9,196,128	3,761,400	0.36%	6,974,174	0.55%	44,706	36.00	745	104.88%
2026-02	1	0.00%	44,376	25,770	0.00%	39,041	0.00%	39,041	37.00	665	94.76%
Total:	46,642	100.00%	1,842,375,670	1,036,708,149	100.00%	1,259,505,550	100.00%	27,004	17.98	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