StratMaker (146098)

GM Financial Automobile Leasing Trust 2022-1

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

99.84% / -

Total # of Leases

45,566

WA Orginal Term (OT)

37.43

Acquisition Cost (AC)

$ 1,772,624,581

WA Remaining Term (RT)

16.00

Rep. Period Securitization Value (SV)

$ 1,204,665,491

WA Seasoning

21.43

Rep. Period End Actual SV (ESV)

$ 1,169,052,835

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 978,329,626

WA Lease to Value (LTV)

92.22%

Average BRV

$ 21,471

Base Residual as % of ESV

83.69%

Base Residual as % of Vehicle Value

50.49%

Minimum Discount Rate

6.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

45,566

Acquisition Cost (AC)

$ 1,772,624,581

Rep. Period Securitization Value (SV)

$ 1,204,665,491

Rep. Period End Actual SV (ESV)

$ 1,169,052,835

Total Base Residual Value (BRV)

$ 978,329,626

Average BRV

$ 21,471

Base Residual as % of ESV

83.69%

Base Residual as % of Vehicle Value

50.49%

Minimum Discount Rate

6.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

99.84% / -

WA Orginal Term (OT)

37.43

WA Remaining Term (RT)

16.00

WA Seasoning

21.43

WA FICO (non-zero)

771

WA Lease to Value (LTV)

92.22%

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	2	0.00%	24,992	15,604	0.00%	7,069	0.00%	3,534	18.00	833	65.37%
$15,000 - $19,999	438	0.96%	8,307,986	4,742,739	0.48%	4,869,680	0.42%	11,118	10.78	767	78.68%
$20,000 - $24,999	4,646	10.20%	106,974,219	57,979,645	5.93%	66,698,601	5.71%	14,356	14.58	771	86.84%
$25,000 - $29,999	8,295	18.20%	228,494,879	120,175,140	12.28%	142,467,846	12.19%	17,175	15.38	774	90.25%
$30,000 - $39,999	14,904	32.71%	514,627,279	296,060,906	30.26%	343,379,748	29.37%	23,039	14.88	773	90.44%
$40,000 - $49,999	9,679	21.24%	432,166,623	248,750,462	25.43%	289,640,944	24.78%	29,925	15.69	770	91.02%
$50,000 - $59,999	4,589	10.07%	247,796,515	131,674,551	13.46%	162,152,949	13.87%	35,335	17.43	769	94.36%
$60,000 - $69,999	1,361	2.99%	87,148,580	46,620,896	4.77%	58,569,985	5.01%	43,035	17.71	763	97.01%
$70,000 - $79,999	600	1.32%	44,712,659	23,712,953	2.42%	30,943,262	2.65%	51,572	18.46	762	99.02%
$80,000 - $89,999	383	0.84%	32,362,544	16,440,701	1.68%	21,887,290	1.87%	57,147	17.89	766	100.05%
$90,000 - $99,999	259	0.57%	24,625,399	11,901,687	1.22%	17,277,385	1.48%	66,708	20.36	765	101.66%
Over $100,000	410	0.90%	45,382,907	20,254,342	2.07%	31,158,075	2.67%	75,995	21.04	773	107.92%
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	990	2.17%	37,219,869	20,749,952	2.12%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	109	0.24%	2,140,328	986,163	0.10%	1,038,013	0.09%	9,523	5.60	763	84.92%
$10,000 - $14,999	4,094	8.98%	98,066,577	47,597,013	4.87%	54,214,111	4.64%	13,242	10.66	772	87.77%
$15,000 - $19,999	10,919	23.96%	308,928,153	157,116,828	16.06%	191,267,105	16.36%	17,517	15.22	776	91.08%
$20,000 - $24,999	7,649	16.79%	259,120,995	143,261,222	14.64%	172,059,918	14.72%	22,494	14.88	773	91.28%
$25,000 - $29,999	8,616	18.91%	343,146,070	201,542,888	20.60%	236,698,939	20.25%	27,472	14.69	774	89.84%
$30,000 - $39,999	9,636	21.15%	463,528,644	268,165,835	27.41%	326,290,475	27.91%	33,862	17.03	767	92.10%
$40,000 - $49,999	2,006	4.40%	123,767,108	69,866,235	7.14%	88,363,910	7.56%	44,050	17.91	762	95.08%
$50,000 - $59,999	684	1.50%	51,054,537	27,892,052	2.85%	37,283,728	3.19%	54,508	18.94	765	98.89%
$60,000 - $69,999	417	0.92%	37,455,917	19,669,598	2.01%	27,143,124	2.32%	65,091	19.28	764	99.77%
$70,000 - $79,999	309	0.68%	32,015,068	14,952,661	1.53%	22,959,427	1.96%	74,302	21.83	772	104.93%
$80,000 - $89,999	112	0.25%	12,965,048	5,370,064	0.55%	9,401,257	0.80%	83,940	25.00	768	110.17%
$90,000 - $99,999	25	0.05%	3,216,268	1,159,115	0.12%	2,332,828	0.20%	93,313	27.28	760	119.61%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	10,129	4,637	0.00%	7,069	0.00%	7,069	18.00	833	65.37%
$5,000 - $9,999	763	1.67%	16,841,310	7,125,368	0.73%	8,429,471	0.72%	11,048	12.97	757	92.77%
$10,000 - $14,999	12,100	26.55%	328,006,467	158,833,230	16.24%	195,251,619	16.70%	16,137	16.14	769	92.60%
$15,000 - $19,999	8,502	18.66%	283,092,294	144,318,572	14.75%	176,637,077	15.11%	20,776	16.73	774	92.19%
$20,000 - $24,999	10,399	22.82%	409,366,629	235,232,904	24.04%	275,009,563	23.52%	26,446	15.34	773	90.68%
$25,000 - $29,999	7,773	17.06%	354,901,835	211,882,281	21.66%	245,673,595	21.01%	31,606	15.66	770	90.87%
$30,000 - $39,999	4,593	10.08%	255,584,822	154,164,778	15.76%	180,259,493	15.42%	39,247	15.92	766	92.61%
$40,000 - $49,999	1,058	2.32%	87,554,450	46,616,006	4.76%	61,635,106	5.27%	58,256	18.29	771	98.88%
$50,000 - $59,999	370	0.81%	36,632,694	19,701,415	2.01%	25,680,366	2.20%	69,406	16.52	771	100.04%
$60,000 - $69,999	7	0.02%	633,951	450,435	0.05%	469,475	0.04%	67,068	4.06	782	88.07%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	33	0.07%	1,066,127	553,505	0.06%	659,781	0.06%	19,993	14.76	477	92.56%
500 - 549	148	0.32%	5,262,397	2,751,824	0.28%	3,484,506	0.30%	23,544	16.76	529	93.92%
550 - 599	395	0.87%	14,399,594	7,662,095	0.78%	9,394,283	0.80%	23,783	16.18	579	92.72%
600 - 649	1,578	3.46%	60,986,686	32,230,199	3.29%	40,188,842	3.44%	25,468	16.96	631	93.53%
650 - 699	5,047	11.08%	200,528,941	108,801,188	11.12%	133,478,418	11.42%	26,447	16.84	678	93.91%
700 - 749	9,037	19.83%	360,266,900	198,324,590	20.27%	239,217,810	20.46%	26,471	16.42	725	93.69%
750 - 799	10,227	22.44%	403,592,093	224,806,310	22.98%	268,435,308	22.96%	26,248	16.07	775	92.36%
800+	19,008	41.72%	723,706,154	401,567,469	41.05%	472,292,910	40.40%	24,847	15.42	838	90.79%
NA	93	0.20%	2,815,690	1,632,446	0.17%	1,900,977	0.16%	20,441	15.61	0	88.34%
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,818	3.99%	59,259,427	42,948,883	4.39%	41,164,310	3.52%	22,643	4.73	780	83.54%
25 - 36	25,490	55.94%	968,664,388	565,274,104	57.78%	646,881,465	55.33%	25,378	14.16	775	89.62%
37 - 39	15,873	34.84%	615,688,146	316,182,147	32.32%	396,277,300	33.90%	24,965	17.82	768	95.22%
40 - 48	2,385	5.23%	129,012,620	53,924,492	5.51%	84,729,760	7.25%	35,526	27.01	745	102.26%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	785	1.72%	27,506,068	15,323,461	1.57%	7,941,779	0.68%	10,117	0.00	762	85.76%
1 - 12	14,381	31.56%	533,685,315	305,519,122	31.23%	323,788,202	27.70%	22,515	8.39	776	89.19%
13 - 24	28,604	62.77%	1,111,708,588	615,725,685	62.94%	768,016,314	65.70%	26,850	18.15	771	92.59%
25 - 36	1,796	3.94%	99,724,610	41,761,359	4.27%	69,306,540	5.93%	38,589	29.56	744	102.95%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	2,865	6.29%	117,220,101	64,827,886	6.63%	86,614,327	7.41%	30,232	22.58	770	93.41%
16 - 20	18,880	41.43%	744,192,609	406,754,415	41.58%	522,648,909	44.71%	27,683	19.67	768	93.28%
21 - 25	12,794	28.08%	493,526,758	281,839,118	28.81%	326,110,980	27.90%	25,489	13.86	773	91.30%
26 - 30	7,203	15.81%	274,683,570	150,091,484	15.34%	166,997,579	14.28%	23,184	9.91	775	90.87%
31 - 35	2,328	5.11%	84,815,874	45,980,455	4.70%	44,928,515	3.84%	19,299	4.92	775	89.76%
36+	1,496	3.28%	58,185,669	28,836,268	2.95%	21,752,525	1.86%	14,540	3.18	763	91.11%
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	43,527	95.53%	1,685,428,506	932,122,797	95.28%	1,109,261,426	94.89%	25,484	15.95	774	92.04%
1 - 15	1,311	2.88%	55,750,055	29,838,948	3.05%	38,343,329	3.28%	29,247	16.77	717	95.05%
16 - 30	454	1.00%	18,830,784	9,938,617	1.02%	12,891,151	1.10%	28,395	16.68	705	95.25%
31 - 60	188	0.41%	8,454,732	4,373,244	0.45%	5,711,902	0.49%	30,382	17.73	686	96.43%
61 - 90	70	0.15%	3,364,199	1,666,905	0.17%	2,279,176	0.19%	32,560	19.42	690	99.41%
91 - 120	16	0.04%	796,306	389,116	0.04%	565,850	0.05%	35,366	21.02	706	104.38%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	44,528	97.72%	1,733,040,983	958,111,578	97.93%	1,142,978,633	97.77%	25,669	15.95	774	92.11%
Stated, verified to Level 3²	1,038	2.28%	39,583,598	20,218,049	2.07%	26,074,201	2.23%	25,120	18.06	626	96.81%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	44,619	97.92%	1,738,308,419	960,447,276	98.17%	1,146,623,836	98.08%	25,698	15.98	774	92.17%
Stated, verified but not Level 4 or 5	947	2.08%	34,316,162	17,882,350	1.83%	22,428,998	1.92%	23,684	16.90	619	94.84%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

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%	1,213	2.66%	35,308,325	22,008,660	2.25%	23,133,055	1.98%	19,071	12.88	784	69.54%
75.00 - 99.99%	38,074	83.56%	1,431,911,900	816,355,357	83.44%	947,419,287	81.04%	24,884	15.19	774	89.82%
100.00 - 109.99%	5,147	11.30%	240,609,046	113,498,337	11.60%	156,116,398	13.35%	30,332	19.53	756	103.81%
110.00 - 119.99%	960	2.11%	53,920,879	22,474,318	2.30%	35,211,433	3.01%	36,679	22.32	746	113.89%
120.00 - 129.99%	167	0.37%	10,550,521	3,876,211	0.40%	6,950,535	0.59%	41,620	24.52	746	123.73%
130.00 - 139.99%	5	0.01%	323,910	116,743	0.01%	222,126	0.02%	44,425	26.46	698	130.80%
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	110	0.24%	4,244,491	2,300,367	0.24%	2,738,751	0.23%	24,898	15.64	764	92.58%
Alaska	6	0.01%	310,737	175,734	0.02%	213,655	0.02%	35,609	16.47	791	95.22%
Arizona	315	0.69%	12,531,791	6,568,045	0.67%	7,976,235	0.68%	25,321	17.42	780	92.30%
Arkansas	27	0.06%	1,341,186	683,941	0.07%	874,911	0.07%	32,404	18.75	755	92.97%
California	2,387	5.24%	97,831,619	53,587,415	5.48%	64,398,849	5.51%	26,979	16.18	768	91.62%
Colorado	244	0.54%	11,249,363	6,424,762	0.66%	7,774,863	0.67%	31,864	17.64	764	91.98%
Connecticut	585	1.28%	24,591,520	13,458,385	1.38%	16,293,137	1.39%	27,852	16.12	765	92.42%
Delaware	154	0.34%	5,679,843	2,927,676	0.30%	3,541,347	0.30%	22,996	15.77	763	93.07%
Florida	3,502	7.69%	147,822,391	74,805,794	7.65%	95,477,305	8.17%	27,264	18.44	773	95.22%
Georgia	221	0.49%	9,311,726	4,845,651	0.50%	6,128,183	0.52%	27,729	17.71	775	94.05%
Hawaii	27	0.06%	991,874	555,063	0.06%	651,656	0.06%	24,135	14.15	756	91.01%
Idaho	63	0.14%	2,773,863	1,668,501	0.17%	1,857,432	0.16%	29,483	14.06	778	89.67%
Illinois	1,090	2.39%	45,058,163	23,012,451	2.35%	28,572,198	2.44%	26,213	16.38	778	96.00%
Indiana	1,075	2.36%	39,911,638	22,018,458	2.25%	26,255,635	2.25%	24,424	16.01	770	91.67%
Iowa	317	0.70%	13,081,056	7,111,582	0.73%	8,478,532	0.73%	26,746	16.02	778	94.57%
Kansas	71	0.16%	2,949,357	1,629,035	0.17%	1,955,423	0.17%	27,541	16.57	777	92.46%
Kentucky	221	0.49%	8,587,336	4,590,026	0.47%	5,764,995	0.49%	26,086	18.78	756	93.91%
Louisiana	85	0.19%	4,268,379	2,233,597	0.23%	2,964,533	0.25%	34,877	18.59	758	95.68%
Maine	222	0.49%	8,908,099	4,936,196	0.50%	5,961,606	0.51%	26,854	17.35	762	95.11%
Maryland	147	0.32%	6,281,228	3,111,515	0.32%	4,005,997	0.34%	27,252	17.82	774	95.28%
Massachusetts	833	1.83%	32,813,288	18,702,674	1.91%	22,243,265	1.90%	26,703	16.54	767	91.25%
Michigan	12,191	26.75%	429,388,841	261,414,966	26.72%	291,164,982	24.91%	23,884	13.64	768	87.36%
Minnesota	648	1.42%	24,951,861	13,759,292	1.41%	16,517,261	1.41%	25,490	15.59	779	93.51%
Mississippi	23	0.05%	997,973	512,182	0.05%	617,898	0.05%	26,865	16.19	731	97.67%
Missouri	161	0.35%	6,502,434	3,519,149	0.36%	4,317,745	0.37%	26,818	16.97	776	91.42%
Montana	36	0.08%	1,860,104	1,108,769	0.11%	1,273,329	0.11%	35,370	15.13	778	92.02%
Nebraska	166	0.36%	6,883,999	3,838,945	0.39%	4,580,216	0.39%	27,592	16.74	774	93.05%
Nevada	181	0.40%	7,892,185	4,179,571	0.43%	5,234,291	0.45%	28,919	17.00	762	94.40%
New Hampshire	362	0.79%	14,452,519	8,123,039	0.83%	9,776,771	0.84%	27,008	18.08	760	92.92%
New Jersey	2,856	6.27%	116,977,819	61,184,312	6.25%	75,216,926	6.43%	26,336	16.50	771	94.52%
New Mexico	13	0.03%	646,964	304,061	0.03%	427,924	0.04%	32,917	20.41	751	99.24%
New York	7,228	15.86%	277,339,766	150,402,955	15.37%	180,893,989	15.47%	25,027	15.99	775	94.11%
North Carolina	326	0.72%	13,748,871	7,458,385	0.76%	9,130,227	0.78%	28,007	16.99	774	92.79%
North Dakota	104	0.23%	4,913,124	2,779,305	0.28%	3,333,709	0.29%	32,055	15.75	754	95.24%
Ohio	3,648	8.01%	135,788,390	73,171,292	7.48%	88,485,107	7.57%	24,256	16.11	774	93.31%
Oklahoma	33	0.07%	1,737,569	828,603	0.08%	1,149,978	0.10%	34,848	19.42	776	99.53%
Oregon	46	0.10%	1,948,612	1,098,552	0.11%	1,226,216	0.10%	26,657	14.72	787	87.35%
Pennsylvania	2,007	4.40%	74,289,661	41,811,866	4.27%	49,282,789	4.22%	24,555	16.20	773	90.60%
Rhode Island	297	0.65%	11,100,118	6,317,622	0.65%	7,414,361	0.63%	24,964	17.17	762	90.42%
South Carolina	221	0.49%	9,155,506	4,815,593	0.49%	5,866,018	0.50%	26,543	17.07	775	93.30%
South Dakota	131	0.29%	5,345,253	2,946,140	0.30%	3,521,472	0.30%	26,881	16.96	790	92.42%
Tennessee	141	0.31%	5,708,255	3,180,796	0.33%	3,842,939	0.33%	27,255	16.59	779	91.06%
Texas	1,401	3.07%	75,767,779	34,612,269	3.54%	48,300,633	4.13%	34,476	20.21	759	100.76%
Utah	68	0.15%	3,088,906	1,709,789	0.17%	2,076,967	0.18%	30,544	18.18	771	94.98%
Vermont	230	0.50%	8,672,607	4,752,164	0.49%	5,821,979	0.50%	25,313	16.81	770	93.44%
Virginia	161	0.35%	7,403,064	3,690,104	0.38%	4,767,754	0.41%	29,613	17.74	766	96.04%
Washington	155	0.34%	6,998,296	3,879,406	0.40%	4,732,370	0.40%	30,531	16.59	756	91.73%
West Virginia	54	0.12%	2,112,538	1,132,209	0.12%	1,380,941	0.12%	25,573	16.52	775	92.31%
Wisconsin	948	2.08%	35,182,490	19,751,105	2.02%	23,765,082	2.03%	25,069	16.27	774	91.52%
Wyoming	17	0.04%	729,921	429,510	0.04%	469,218	0.04%	27,601	16.73	751	89.99%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	11	0.02%	500,209	270,807	0.03%	335,234	0.03%	30,476	15.66	793	95.27%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	45,473	99.80%	1,769,808,892	976,697,180	99.83%	1,167,151,858	99.84%	25,667	16.00	772	92.23%
NA	93	0.20%	2,815,690	1,632,446	0.17%	1,900,977	0.16%	20,441	15.61	0	88.34%
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,294	5.03%	79,938,740	38,409,947	3.93%	46,765,604	4.00%	20,386	15.71	776	87.44%
Truck	9,046	19.85%	414,714,852	261,096,930	26.69%	297,083,169	25.41%	32,841	16.15	761	91.71%
SUV	34,226	75.11%	1,277,970,990	678,822,749	69.39%	825,204,062	70.59%	24,110	15.96	774	92.67%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

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	7,074	15.52%	309,804,117	178,056,173	18.20%	209,328,915	17.91%	29,591	15.74	770	91.29%
GMC: Buick	6,523	14.32%	208,374,564	114,183,004	11.67%	137,945,014	11.80%	21,147	16.48	783	91.05%
GMC: Cadillac	5,917	12.99%	336,026,843	155,926,839	15.94%	206,039,609	17.62%	34,822	18.06	774	95.20%
GMC: Chevrolet	26,052	57.17%	918,419,058	530,163,610	54.19%	615,739,296	52.67%	23,635	15.29	767	91.80%
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:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-07	1	0.00%	52,458	23,819	0.00%	0	0.00%	0	0.00	0	0.00%
2022-08	-	-	-	-	-	-	-	-	-	-	-
2022-09	4	0.01%	135,989	65,767	0.01%	0	0.00%	0	0.00	0	0.00%
2022-10	18	0.04%	633,604	337,984	0.03%	212,163	0.02%	11,787	0.00	717	89.88%
2022-11	38	0.08%	1,330,704	704,782	0.07%	267,661	0.02%	7,044	0.00	715	85.51%
2022-12	90	0.20%	3,234,629	1,739,270	0.18%	926,152	0.08%	10,291	0.00	756	85.47%
2023-01	627	1.38%	21,821,833	12,304,628	1.26%	6,535,803	0.56%	10,424	0.00	766	85.68%
2023-02	878	1.93%	30,733,048	17,915,876	1.83%	14,888,480	1.27%	16,957	1.00	771	86.07%
2023-03	549	1.20%	19,127,015	11,055,939	1.13%	9,692,508	0.83%	17,655	2.00	779	87.23%
2023-04	420	0.92%	15,193,380	8,892,884	0.91%	8,312,319	0.71%	19,791	3.00	773	88.33%
2023-05	808	1.77%	28,529,489	17,525,602	1.79%	17,250,304	1.48%	21,349	4.00	782	86.86%
2023-06	831	1.82%	29,189,858	17,464,023	1.79%	17,593,271	1.50%	21,171	5.00	778	87.15%
2023-07	725	1.59%	25,546,522	15,595,267	1.59%	16,118,650	1.38%	22,233	6.00	780	86.83%
2023-08	1,074	2.36%	38,036,444	22,541,759	2.30%	23,643,286	2.02%	22,014	7.00	778	87.79%
2023-09	1,121	2.46%	40,891,089	23,839,859	2.44%	25,431,760	2.18%	22,687	8.00	778	88.47%
2023-10	1,372	3.01%	50,898,933	29,139,955	2.98%	31,593,547	2.70%	23,027	9.00	778	89.20%
2023-11	2,250	4.94%	87,262,800	48,446,013	4.95%	53,539,684	4.58%	23,795	10.00	775	90.03%
2023-12	2,169	4.76%	84,176,668	46,984,052	4.80%	52,630,049	4.50%	24,265	11.00	777	90.33%
2024-01	2,190	4.81%	84,344,392	46,233,845	4.73%	53,094,342	4.54%	24,244	12.00	771	91.68%
2024-02	2,701	5.93%	104,973,450	59,039,674	6.03%	68,184,983	5.83%	25,244	13.00	773	91.43%
2024-03	2,685	5.89%	101,577,185	58,310,522	5.96%	67,750,324	5.80%	25,233	14.00	773	91.28%
2024-04	2,631	5.77%	102,213,388	58,668,825	6.00%	69,142,250	5.91%	26,280	15.00	775	91.02%
2024-05	2,640	5.79%	100,803,884	57,760,544	5.90%	68,508,976	5.86%	25,950	16.00	772	90.71%
2024-06	2,590	5.68%	100,628,946	57,084,333	5.83%	69,178,991	5.92%	26,710	17.00	770	90.96%
2024-07	2,526	5.54%	98,829,097	55,888,460	5.71%	69,051,364	5.91%	27,336	18.00	770	91.41%
2024-08	2,587	5.68%	98,688,316	54,909,547	5.61%	68,973,037	5.90%	26,661	19.00	772	92.50%
2024-09	2,508	5.50%	97,796,803	53,564,403	5.48%	69,008,604	5.90%	27,515	20.00	770	93.50%
2024-10	2,432	5.34%	94,815,895	52,850,635	5.40%	68,563,045	5.86%	28,192	21.00	770	92.03%
2024-11	2,359	5.18%	91,100,675	46,237,390	4.73%	63,523,832	5.43%	26,928	22.00	766	96.15%
2024-12	1,585	3.48%	63,735,222	32,474,274	3.32%	45,385,284	3.88%	28,634	23.00	770	96.93%
2025-01	1,361	2.99%	56,598,255	28,968,335	2.96%	40,745,621	3.49%	29,938	24.00	764	96.54%
2025-02	84	0.18%	4,610,553	1,954,842	0.20%	3,013,848	0.26%	35,879	25.00	731	103.92%
2025-03	80	0.18%	4,317,225	1,865,006	0.19%	2,917,126	0.25%	36,464	26.00	748	101.24%
2025-04	131	0.29%	7,556,217	3,297,300	0.34%	5,133,902	0.44%	39,190	27.00	744	102.21%
2025-05	297	0.65%	16,068,179	6,818,060	0.70%	10,840,129	0.93%	36,499	28.00	749	102.01%
2025-06	328	0.72%	17,972,494	7,479,298	0.76%	12,338,940	1.06%	37,619	29.00	739	102.15%
2025-07	258	0.57%	14,732,555	6,070,062	0.62%	10,277,838	0.88%	39,837	30.00	740	104.14%
2025-08	260	0.57%	14,065,926	5,930,756	0.61%	10,011,774	0.86%	38,507	31.00	738	103.20%
2025-09	218	0.48%	12,267,816	4,999,032	0.51%	8,786,603	0.75%	40,306	32.00	754	103.12%
2025-10	140	0.31%	8,133,646	3,347,003	0.34%	5,986,380	0.51%	42,760	33.00	756	104.59%
Total:	45,566	100.00%	1,772,624,581	978,329,626	100.00%	1,169,052,835	100.00%	25,656	16.00	771	92.22%

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