StratMaker (146086)

GM Financial Automobile Leasing Trust 2022-3

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

99.85% / -

Total # of Leases

49,357

WA Orginal Term (OT)

37.43

Acquisition Cost (AC)

$ 1,930,369,191

WA Remaining Term (RT)

19.45

Rep. Period Securitization Value (SV)

$ 1,327,777,635

WA Seasoning

17.98

Rep. Period End Actual SV (ESV)

$ 1,295,660,164

WA FICO (non-zero)

770

Total Base Residual Value (BRV)

$ 1,074,524,814

WA Lease to Value (LTV)

92.32%

Average BRV

$ 21,770

Base Residual as % of ESV

82.93%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

9.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

49,357

Acquisition Cost (AC)

$ 1,930,369,191

Rep. Period Securitization Value (SV)

$ 1,327,777,635

Rep. Period End Actual SV (ESV)

$ 1,295,660,164

Total Base Residual Value (BRV)

$ 1,074,524,814

Average BRV

$ 21,770

Base Residual as % of ESV

82.93%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

9.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.85% / -

WA Orginal Term (OT)

37.43

WA Remaining Term (RT)

19.45

WA Seasoning

17.98

WA FICO (non-zero)

770

WA Lease to Value (LTV)

92.32%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	1	0.00%	14,826	10,465	0.00%	10,773	0.00%	10,773	21.00	834	62.53%
$15,000 - $19,999	345	0.70%	6,538,555	3,733,456	0.35%	3,931,766	0.30%	11,396	14.21	783	78.56%
$20,000 - $24,999	4,541	9.20%	104,565,388	56,848,580	5.29%	66,201,830	5.11%	14,579	17.86	774	87.26%
$25,000 - $29,999	9,280	18.80%	256,146,477	138,299,280	12.87%	167,326,356	12.91%	18,031	19.89	776	90.92%
$30,000 - $39,999	16,196	32.81%	558,530,077	323,077,486	30.07%	379,314,385	29.28%	23,420	18.78	769	90.70%
$40,000 - $49,999	10,707	21.69%	477,308,201	275,102,320	25.60%	323,999,760	25.01%	30,261	19.22	770	90.96%
$50,000 - $59,999	4,875	9.88%	263,177,806	141,726,583	13.19%	173,763,445	13.41%	35,644	19.79	769	93.86%
$60,000 - $69,999	1,618	3.28%	103,684,639	55,788,931	5.19%	69,698,704	5.38%	43,077	20.15	768	97.27%
$70,000 - $79,999	645	1.31%	47,899,053	25,635,961	2.39%	33,070,461	2.55%	51,272	20.34	773	98.86%
$80,000 - $89,999	394	0.80%	33,209,834	17,222,056	1.60%	22,944,403	1.77%	58,235	20.36	769	99.96%
$90,000 - $99,999	290	0.59%	27,477,648	13,588,813	1.26%	19,379,323	1.50%	66,825	22.67	763	100.91%
Over $100,000	465	0.94%	51,816,686	23,490,883	2.19%	36,018,957	2.78%	77,460	23.75	769	106.57%
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	833	1.69%	32,669,322	18,173,845	1.69%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	148	0.30%	2,954,629	1,330,909	0.12%	1,410,275	0.11%	9,529	6.68	763	86.13%
$10,000 - $14,999	3,818	7.74%	91,671,234	44,539,953	4.15%	50,331,810	3.88%	13,183	11.75	773	89.58%
$15,000 - $19,999	10,479	21.23%	296,666,879	152,275,920	14.17%	184,572,259	14.25%	17,614	17.60	776	92.09%
$20,000 - $24,999	10,100	20.46%	333,830,976	187,372,023	17.44%	227,226,001	17.54%	22,498	19.18	773	90.91%
$25,000 - $29,999	9,180	18.60%	366,448,195	212,568,421	19.78%	252,256,805	19.47%	27,479	18.21	772	90.27%
$30,000 - $39,999	10,632	21.54%	505,644,465	295,403,728	27.49%	360,386,588	27.81%	33,896	20.73	767	91.60%
$40,000 - $49,999	2,377	4.82%	143,835,751	82,339,560	7.66%	104,468,421	8.06%	43,950	21.46	764	94.73%
$50,000 - $59,999	789	1.60%	57,750,198	32,286,921	3.00%	42,801,239	3.30%	54,247	21.82	772	98.42%
$60,000 - $69,999	491	0.99%	43,847,037	22,926,194	2.13%	31,827,619	2.46%	64,822	21.86	770	100.40%
$70,000 - $79,999	332	0.67%	34,310,471	16,469,578	1.53%	24,728,840	1.91%	74,484	24.00	761	102.76%
$80,000 - $89,999	127	0.26%	14,286,584	6,364,640	0.59%	10,696,529	0.83%	84,225	27.64	768	106.51%
$90,000 - $99,999	39	0.08%	4,832,033	1,890,418	0.18%	3,700,795	0.29%	94,892	31.99	760	113.70%
Over $100,000	12	0.02%	1,621,415	582,702	0.05%	1,252,982	0.10%	104,415	33.88	752	119.34%
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

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	689	1.40%	15,068,637	6,414,894	0.60%	7,490,469	0.58%	10,872	13.03	757	92.16%
$10,000 - $14,999	11,212	22.72%	302,033,690	147,766,143	13.75%	181,515,668	14.01%	16,189	18.37	768	93.65%
$15,000 - $19,999	11,036	22.36%	360,128,419	187,919,885	17.49%	236,226,317	18.23%	21,405	21.32	775	92.57%
$20,000 - $24,999	11,184	22.66%	439,535,002	252,217,916	23.47%	296,229,984	22.86%	26,487	18.42	772	90.42%
$25,000 - $29,999	8,631	17.49%	393,782,133	235,784,772	21.94%	275,857,699	21.29%	31,961	19.35	769	90.87%
$30,000 - $39,999	4,936	10.00%	275,198,011	166,615,498	15.51%	195,115,429	15.06%	39,529	19.31	767	92.44%
$40,000 - $49,999	1,199	2.43%	96,727,160	52,568,887	4.89%	69,846,645	5.39%	58,254	21.52	773	98.18%
$50,000 - $59,999	459	0.93%	46,974,409	24,535,180	2.28%	32,761,086	2.53%	71,375	20.01	770	99.70%
$60,000 - $69,999	11	0.02%	921,731	701,638	0.07%	616,867	0.05%	56,079	8.01	729	84.74%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	22	0.04%	689,731	381,054	0.04%	432,677	0.03%	19,667	18.27	480	89.72%
500 - 549	150	0.30%	5,290,270	2,820,644	0.26%	3,559,609	0.27%	23,731	19.17	530	92.52%
550 - 599	418	0.85%	15,290,309	8,151,775	0.76%	10,251,158	0.79%	24,524	19.56	579	92.72%
600 - 649	1,757	3.56%	69,410,794	37,919,174	3.53%	47,222,394	3.64%	26,877	20.00	630	93.31%
650 - 699	5,642	11.43%	223,324,832	122,248,326	11.38%	151,615,694	11.70%	26,873	20.11	678	93.93%
700 - 749	9,965	20.19%	396,896,209	220,659,942	20.54%	266,786,295	20.59%	26,772	19.60	725	93.46%
750 - 799	10,975	22.24%	436,043,682	245,022,563	22.80%	293,939,646	22.69%	26,783	19.43	775	92.39%
800+	20,337	41.20%	780,559,448	435,692,983	40.55%	519,939,726	40.13%	25,566	19.13	839	91.14%
NA	91	0.18%	2,863,916	1,628,354	0.15%	1,912,965	0.15%	21,022	19.57	0	90.94%
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,156	2.34%	39,024,586	29,409,210	2.74%	29,174,581	2.25%	25,238	9.51	784	82.52%
25 - 36	27,829	56.38%	1,077,210,300	632,614,123	58.87%	736,844,160	56.87%	26,478	18.04	773	90.16%
37 - 39	18,368	37.21%	705,467,764	367,220,806	34.18%	458,584,251	35.39%	24,966	20.76	769	94.96%
40 - 48	2,004	4.06%	108,666,542	45,280,675	4.21%	71,057,171	5.48%	35,458	29.56	749	101.84%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	465	0.94%	17,546,723	9,640,590	0.90%	4,106,119	0.32%	8,830	0.00	767	87.52%
1 - 12	11,436	23.17%	427,576,809	240,145,083	22.35%	250,555,177	19.34%	21,909	8.47	776	89.78%
13 - 24	24,635	49.91%	975,139,653	541,394,824	50.38%	655,866,514	50.62%	26,623	18.71	769	92.81%
25 - 36	12,374	25.07%	484,435,913	272,763,151	25.38%	365,648,381	28.22%	29,550	27.52	770	92.67%
37 - 42	447	0.91%	25,670,093	10,581,166	0.98%	19,483,974	1.50%	43,588	37.93	748	103.17%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	6,956	14.09%	264,155,037	154,222,109	14.35%	204,576,224	15.79%	29,410	27.99	773	91.58%
11 - 15	11,641	23.59%	467,075,158	268,200,934	24.96%	346,733,500	26.76%	29,786	24.68	768	91.86%
16 - 20	11,789	23.89%	466,772,053	252,898,319	23.54%	311,204,930	24.02%	26,398	18.99	769	93.78%
21 - 25	9,113	18.46%	356,692,374	198,677,535	18.49%	227,041,701	17.52%	24,914	14.30	771	92.68%
26 - 30	6,365	12.90%	243,030,851	131,549,840	12.24%	144,163,093	11.13%	22,649	10.07	773	91.34%
31 - 35	2,377	4.82%	88,221,301	46,910,774	4.37%	46,296,004	3.57%	19,477	5.45	776	90.85%
36+	1,116	2.26%	44,422,417	22,065,303	2.05%	15,644,710	1.21%	14,019	3.20	761	91.69%
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	47,207	95.64%	1,837,780,356	1,024,553,432	95.35%	1,231,309,859	95.03%	26,083	19.43	773	92.18%
1 - 15	1,471	2.98%	62,439,086	33,988,117	3.16%	43,452,767	3.35%	29,540	19.83	717	94.37%
16 - 30	471	0.95%	21,267,749	11,241,794	1.05%	14,842,451	1.15%	31,513	20.03	705	96.58%
31 - 60	157	0.32%	6,680,245	3,644,776	0.34%	4,586,212	0.35%	29,212	19.02	683	95.46%
61 - 90	41	0.08%	1,743,037	845,061	0.08%	1,157,748	0.09%	28,238	20.47	696	101.73%
91 - 120	10	0.02%	458,718	251,634	0.02%	311,127	0.02%	31,113	17.00	694	94.15%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	48,288	97.83%	1,890,406,314	1,053,574,761	98.05%	1,268,782,915	97.93%	26,275	19.42	774	92.25%
Stated, verified to Level 3²	1,069	2.17%	39,962,877	20,950,054	1.95%	26,877,249	2.07%	25,142	20.46	621	95.74%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	48,426	98.11%	1,896,190,256	1,056,410,617	98.31%	1,272,532,214	98.21%	26,278	19.43	773	92.28%
Stated, verified but not Level 4 or 5	931	1.89%	34,178,935	18,114,197	1.69%	23,127,950	1.79%	24,842	20.39	610	94.67%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

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%	664	1.35%	20,950,568	15,284,755	1.42%	15,934,457	1.23%	23,998	18.34	785	71.47%
75.00 - 99.99%	41,831	84.75%	1,575,621,341	902,866,164	84.02%	1,059,948,118	81.81%	25,339	18.87	773	89.77%
100.00 - 109.99%	5,702	11.55%	266,798,280	128,512,373	11.96%	175,337,306	13.53%	30,750	21.60	759	103.81%
110.00 - 119.99%	1,008	2.04%	56,991,708	24,076,147	2.24%	37,869,054	2.92%	37,569	24.78	749	113.91%
120.00 - 129.99%	149	0.30%	9,753,611	3,699,867	0.34%	6,381,844	0.49%	42,831	25.87	760	123.30%
130.00 - 139.99%	3	0.01%	253,683	85,509	0.01%	189,385	0.01%	63,128	36.80	818	131.98%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	114	0.23%	5,033,576	2,670,828	0.25%	3,232,400	0.25%	28,354	19.35	780	93.81%
Alaska	8	0.02%	307,973	175,668	0.02%	186,196	0.01%	23,274	18.86	703	98.66%
Arizona	343	0.69%	13,786,102	7,329,013	0.68%	8,926,931	0.69%	26,026	19.42	772	93.07%
Arkansas	17	0.03%	775,961	390,705	0.04%	503,158	0.04%	29,598	21.16	757	90.74%
California	2,142	4.34%	97,557,509	53,929,795	5.02%	66,481,668	5.13%	31,037	19.75	764	94.83%
Colorado	219	0.44%	9,732,060	5,454,245	0.51%	6,788,658	0.52%	30,998	19.92	762	93.44%
Connecticut	665	1.35%	28,323,992	15,579,751	1.45%	18,916,998	1.46%	28,447	19.49	768	93.55%
Delaware	158	0.32%	6,096,658	3,310,708	0.31%	3,962,393	0.31%	25,078	18.90	770	90.96%
Florida	3,679	7.45%	153,249,786	78,432,366	7.30%	98,898,909	7.63%	26,882	20.44	775	95.30%
Georgia	222	0.45%	9,987,187	5,360,395	0.50%	6,809,633	0.53%	30,674	19.75	776	95.32%
Hawaii	20	0.04%	842,411	406,247	0.04%	554,050	0.04%	27,702	20.95	758	104.26%
Idaho	68	0.14%	3,023,751	1,894,872	0.18%	2,143,004	0.17%	31,515	18.43	785	89.65%
Illinois	1,239	2.51%	51,759,620	26,872,990	2.50%	33,399,909	2.58%	26,957	19.21	780	95.64%
Indiana	1,266	2.56%	46,654,528	26,852,412	2.50%	31,812,690	2.46%	25,129	19.31	771	90.02%
Iowa	304	0.62%	12,036,240	6,608,332	0.62%	7,870,979	0.61%	25,891	19.00	777	94.55%
Kansas	58	0.12%	2,434,212	1,338,998	0.12%	1,620,432	0.13%	27,938	18.42	777	93.07%
Kentucky	198	0.40%	7,824,094	4,283,602	0.40%	5,315,372	0.41%	26,845	20.84	770	93.29%
Louisiana	84	0.17%	3,948,391	2,191,056	0.20%	2,601,118	0.20%	30,966	19.50	770	93.33%
Maine	280	0.57%	11,241,249	6,304,925	0.59%	7,644,842	0.59%	27,303	20.43	765	94.56%
Maryland	147	0.30%	6,657,339	3,430,389	0.32%	4,285,485	0.33%	29,153	19.45	775	95.83%
Massachusetts	749	1.52%	30,057,262	17,137,272	1.59%	20,673,392	1.60%	27,601	19.97	760	92.15%
Michigan	12,927	26.19%	464,814,899	281,364,610	26.19%	321,287,740	24.80%	24,854	18.07	767	87.43%
Minnesota	731	1.48%	29,075,359	16,149,351	1.50%	19,286,256	1.49%	26,383	18.38	776	94.16%
Mississippi	27	0.05%	1,296,162	701,596	0.07%	911,629	0.07%	33,764	20.03	766	96.52%
Missouri	157	0.32%	5,906,285	3,191,905	0.30%	3,940,583	0.30%	25,099	19.95	777	91.72%
Montana	31	0.06%	1,454,598	857,210	0.08%	1,006,155	0.08%	32,457	18.30	760	91.72%
Nebraska	193	0.39%	7,528,644	4,311,791	0.40%	5,113,591	0.39%	26,495	19.60	781	91.42%
Nevada	211	0.43%	8,640,038	4,458,743	0.41%	5,602,310	0.43%	26,551	21.22	770	95.20%
New Hampshire	396	0.80%	15,964,676	9,262,877	0.86%	10,959,391	0.85%	27,675	20.32	763	91.94%
New Jersey	3,077	6.23%	123,915,272	65,680,030	6.11%	81,596,179	6.30%	26,518	20.10	770	95.20%
New Mexico	22	0.04%	1,028,368	548,445	0.05%	685,814	0.05%	31,173	20.51	788	94.34%
New York	8,280	16.78%	318,411,481	174,753,228	16.26%	212,139,011	16.37%	25,621	19.52	775	94.11%
North Carolina	359	0.73%	15,072,957	8,198,435	0.76%	10,115,616	0.78%	28,177	20.16	771	92.48%
North Dakota	137	0.28%	6,077,194	3,508,033	0.33%	4,148,521	0.32%	30,281	17.93	775	92.13%
Ohio	4,318	8.75%	157,372,315	86,092,467	8.01%	104,278,606	8.05%	24,150	19.28	772	92.70%
Oklahoma	41	0.08%	1,845,293	933,940	0.09%	1,144,203	0.09%	27,907	19.02	764	96.56%
Oregon	31	0.06%	1,273,262	685,149	0.06%	789,124	0.06%	25,456	17.96	777	94.37%
Pennsylvania	2,315	4.69%	84,927,114	48,337,080	4.50%	57,271,227	4.42%	24,739	19.70	775	90.11%
Rhode Island	276	0.56%	10,547,711	6,084,099	0.57%	7,300,426	0.56%	26,451	21.51	756	90.02%
South Carolina	206	0.42%	8,337,189	4,413,179	0.41%	5,528,062	0.43%	26,835	20.33	779	93.77%
South Dakota	146	0.30%	6,256,642	3,545,682	0.33%	4,052,695	0.31%	27,758	18.91	771	92.16%
Tennessee	172	0.35%	7,316,050	3,983,941	0.37%	4,858,765	0.38%	28,249	19.38	769	93.07%
Texas	1,567	3.17%	81,089,876	37,936,034	3.53%	52,851,880	4.08%	33,728	23.17	758	99.70%
Utah	97	0.20%	4,636,173	2,524,423	0.23%	3,185,556	0.25%	32,841	20.84	772	93.76%
Vermont	221	0.45%	8,604,803	4,733,625	0.44%	5,861,035	0.45%	26,521	20.17	770	94.68%
Virginia	180	0.36%	8,253,841	4,204,257	0.39%	5,431,783	0.42%	30,177	21.00	778	96.94%
Washington	133	0.27%	6,560,029	3,561,868	0.33%	4,474,530	0.35%	33,643	21.43	771	93.87%
West Virginia	68	0.14%	2,793,257	1,596,906	0.15%	1,811,897	0.14%	26,646	19.34	773	91.68%
Wisconsin	1,032	2.09%	38,755,100	22,240,831	2.07%	26,522,929	2.05%	25,701	19.61	773	90.40%
Wyoming	10	0.02%	472,570	280,939	0.03%	322,771	0.02%	32,277	16.61	787	88.84%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	16	0.03%	812,135	429,570	0.04%	553,663	0.04%	34,604	19.61	794	93.45%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	49,266	99.82%	1,927,505,275	1,072,896,461	99.85%	1,293,747,199	99.85%	26,260	19.45	771	92.33%
NA	91	0.18%	2,863,916	1,628,354	0.15%	1,912,965	0.15%	21,022	19.57	0	90.94%
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,702	3.45%	66,755,467	31,224,928	2.91%	41,238,457	3.18%	24,229	20.73	769	93.74%
Truck	8,838	17.91%	408,921,381	257,465,296	23.96%	293,543,267	22.66%	33,214	19.62	759	91.67%
SUV	38,817	78.65%	1,454,692,343	785,834,590	73.13%	960,878,440	74.16%	24,754	19.34	774	92.46%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

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	8,264	16.74%	351,500,967	202,142,034	18.81%	241,583,417	18.65%	29,233	19.44	771	91.14%
GMC: Buick	6,248	12.66%	202,641,282	111,082,658	10.34%	133,019,694	10.27%	21,290	18.73	785	91.43%
GMC: Cadillac	6,657	13.49%	375,460,052	176,750,864	16.45%	233,838,661	18.05%	35,127	20.54	775	94.77%
GMC: Chevrolet	28,188	57.11%	1,000,766,890	584,549,258	54.40%	687,218,392	53.04%	24,380	19.21	766	92.08%
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:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-10	4	0.01%	181,163	82,053	0.01%	0	0.00%	0	0.00	0	0.00%
2022-11	10	0.02%	334,681	174,280	0.02%	31,110	0.00%	3,111	0.00	699	95.69%
2022-12	42	0.09%	1,517,124	777,180	0.07%	153,595	0.01%	3,657	0.00	725	88.27%
2023-01	406	0.82%	15,387,667	8,535,256	0.79%	3,921,414	0.30%	9,659	0.00	769	87.43%
2023-02	584	1.18%	20,723,933	11,642,734	1.08%	9,653,684	0.75%	16,530	1.00	768	87.18%
2023-03	438	0.89%	15,715,225	8,699,440	0.81%	7,430,470	0.57%	16,965	2.00	773	89.18%
2023-04	301	0.61%	11,260,019	6,138,864	0.57%	5,604,963	0.43%	18,621	3.00	770	90.61%
2023-05	566	1.15%	20,349,910	11,519,307	1.07%	11,198,742	0.86%	19,786	4.00	780	89.59%
2023-06	675	1.37%	24,152,563	13,476,044	1.25%	13,410,008	1.03%	19,867	5.00	779	89.04%
2023-07	603	1.22%	21,604,387	12,476,458	1.16%	12,856,618	0.99%	21,321	6.00	775	87.80%
2023-08	958	1.94%	34,637,404	19,411,120	1.81%	20,118,762	1.55%	21,001	7.00	776	89.33%
2023-09	1,026	2.08%	37,719,231	21,287,162	1.98%	22,495,143	1.74%	21,925	8.00	775	89.83%
2023-10	1,247	2.53%	47,518,564	26,389,492	2.46%	28,356,388	2.19%	22,740	9.00	780	90.19%
2023-11	1,645	3.33%	63,661,186	35,044,939	3.26%	38,326,841	2.96%	23,299	10.00	774	90.45%
2023-12	1,716	3.48%	65,863,723	37,526,233	3.49%	40,850,592	3.15%	23,806	11.00	777	89.83%
2024-01	1,678	3.40%	64,419,663	36,562,634	3.40%	40,252,967	3.11%	23,989	12.00	775	90.58%
2024-02	1,670	3.38%	63,939,553	36,801,071	3.42%	40,980,441	3.16%	24,539	13.00	775	90.60%
2024-03	1,596	3.23%	62,041,462	36,084,845	3.36%	40,558,680	3.13%	25,413	14.00	770	91.47%
2024-04	2,122	4.30%	83,460,298	47,865,053	4.45%	54,872,122	4.24%	25,859	15.00	771	92.29%
2024-05	2,556	5.18%	102,145,758	56,501,480	5.26%	66,255,202	5.11%	25,921	16.00	771	93.11%
2024-06	2,373	4.81%	94,024,782	51,444,321	4.79%	61,068,798	4.71%	25,735	17.00	771	92.97%
2024-07	2,207	4.47%	87,611,023	47,685,382	4.44%	57,870,177	4.47%	26,221	18.00	769	93.39%
2024-08	2,320	4.70%	89,800,015	47,922,432	4.46%	58,969,498	4.55%	25,418	19.00	769	94.36%
2024-09	1,839	3.73%	74,210,996	39,080,263	3.64%	49,206,471	3.80%	26,757	20.00	767	94.99%
2024-10	1,914	3.88%	77,709,697	41,470,079	3.86%	52,898,262	4.08%	27,638	21.00	769	94.52%
2024-11	1,926	3.90%	76,821,155	42,603,827	3.96%	54,025,460	4.17%	28,051	22.00	767	92.99%
2024-12	1,914	3.88%	76,176,026	43,734,817	4.07%	55,131,183	4.26%	28,804	23.00	767	91.39%
2025-01	2,199	4.46%	87,243,841	50,227,862	4.67%	64,030,221	4.94%	29,118	24.00	766	91.09%
2025-02	2,431	4.93%	94,762,436	55,807,672	5.19%	71,217,776	5.50%	29,296	25.00	769	90.60%
2025-03	2,368	4.80%	92,021,250	55,752,458	5.19%	70,991,205	5.48%	29,979	26.00	774	90.21%
2025-04	2,435	4.93%	93,052,611	55,771,460	5.19%	71,745,708	5.54%	29,464	27.00	772	90.33%
2025-05	1,582	3.21%	60,444,033	32,094,922	2.99%	44,587,119	3.44%	28,184	28.00	768	94.97%
2025-06	1,540	3.12%	57,701,346	30,766,889	2.86%	42,985,142	3.32%	27,912	29.00	771	94.82%
2025-07	1,500	3.04%	57,423,526	30,606,003	2.85%	43,480,796	3.36%	28,987	30.00	774	94.71%
2025-08	86	0.17%	4,450,860	1,922,711	0.18%	3,036,990	0.23%	35,314	31.00	741	100.49%
2025-09	51	0.10%	3,087,427	1,234,074	0.11%	2,118,653	0.16%	41,542	32.00	754	105.62%
2025-10	61	0.12%	3,375,289	1,351,281	0.13%	2,360,836	0.18%	38,702	33.00	742	103.92%
2025-11	99	0.20%	5,842,192	2,406,116	0.22%	4,203,662	0.32%	42,461	34.00	757	103.71%
2025-12	121	0.25%	6,538,481	2,637,552	0.25%	4,680,853	0.36%	38,685	35.00	750	101.84%
2026-01	101	0.20%	5,768,599	2,427,885	0.23%	4,239,642	0.33%	41,977	36.00	738	101.85%
2026-02	165	0.33%	9,858,722	3,956,862	0.37%	7,342,411	0.57%	44,499	37.00	755	102.80%
2026-03	151	0.31%	8,208,873	3,380,282	0.31%	6,189,315	0.48%	40,989	38.00	749	103.10%
2026-04	131	0.27%	7,602,498	3,244,022	0.30%	5,952,247	0.46%	45,437	39.00	738	103.70%
Total:	49,357	100.00%	1,930,369,191	1,074,524,814	100.00%	1,295,660,164	100.00%	26,251	19.45	770	92.32%

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