StratMaker (138415)

World Omni Automobile Lease Securitization Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Oct 1, 2022

As % of Rep. Period ESV:

Ending Period

Oct 31, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

34,483

WA Orginal Term (OT)

36.71

Acquisition Cost (AC)

$ 1,066,757,295

WA Remaining Term (RT)

7.55

Rep. Period Securitization Value (SV)

$ 470,827,237

WA Seasoning

29.16

Rep. Period End Actual SV (ESV)

$ 446,939,697

WA FICO (non-zero)

753

Total Base Residual Value (BRV)

$ 410,942,290

WA Lease to Value (LTV)

93.56%

Average BRV

$ 11,917

Base Residual as % of ESV

91.95%

Base Residual as % of Vehicle Value

36.35%

Minimum Discount Rate

5.50%

Beginning Period

Oct 1, 2022

Ending Period

Oct 31, 2022

Total # of Leases

34,483

Acquisition Cost (AC)

$ 1,066,757,295

Rep. Period Securitization Value (SV)

$ 470,827,237

Rep. Period End Actual SV (ESV)

$ 446,939,697

Total Base Residual Value (BRV)

$ 410,942,290

Average BRV

$ 11,917

Base Residual as % of ESV

91.95%

Base Residual as % of Vehicle Value

36.35%

Minimum Discount Rate

5.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.71

WA Remaining Term (RT)

7.55

WA Seasoning

29.16

WA FICO (non-zero)

753

WA Lease to Value (LTV)

93.56%

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	0.04%	217,570	107,542	0.03%	109,718	0.02%	7,315	5.94	781	67.77%
$15,000 - $19,999	2,157	6.26%	40,660,273	17,529,469	4.27%	18,752,694	4.20%	8,694	6.26	758	85.73%
$20,000 - $24,999	7,942	23.03%	179,392,902	66,082,760	16.08%	72,063,017	16.12%	9,074	6.65	751	91.12%
$25,000 - $29,999	8,361	24.25%	228,144,514	87,396,020	21.27%	95,267,932	21.32%	11,394	7.00	755	92.43%
$30,000 - $39,999	10,238	29.69%	355,636,885	140,209,604	34.12%	151,439,283	33.88%	14,792	7.83	753	93.89%
$40,000 - $49,999	4,889	14.18%	215,173,724	84,611,446	20.59%	92,608,760	20.72%	18,942	8.46	754	96.27%
$50,000 - $59,999	820	2.38%	43,352,422	14,179,022	3.45%	15,692,300	3.51%	19,137	8.27	746	101.38%
$60,000 - $69,999	42	0.12%	2,638,373	466,510	0.11%	590,833	0.13%	14,067	12.06	767	107.40%
$70,000 - $79,999	7	0.02%	515,506	76,080	0.02%	96,603	0.02%	13,800	14.58	736	95.80%
$80,000 - $89,999	10	0.03%	839,191	238,726	0.06%	262,210	0.06%	26,221	5.68	829	93.83%
$90,000 - $99,999	2	0.01%	185,936	45,113	0.01%	56,348	0.01%	28,174	9.00	709	103.87%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	12,836	37.22%	407,835,223	10,525	0.00%	1,756	0.00%	0	4.00	685	92.76%
$5,000 - $9,999	3	0.01%	64,559	33,749	0.01%	27,814	0.01%	9,271	8.77	732	96.81%
$10,000 - $14,999	6,205	17.99%	135,081,319	72,962,016	17.75%	79,528,981	17.79%	12,817	6.24	748	92.51%
$15,000 - $19,999	6,273	18.19%	171,818,878	100,138,256	24.37%	109,386,863	24.47%	17,438	6.80	758	92.07%
$20,000 - $24,999	2,095	6.08%	68,186,227	43,122,079	10.49%	46,689,800	10.45%	22,286	7.07	757	93.27%
$25,000 - $29,999	4,057	11.77%	148,635,877	103,283,694	25.13%	111,209,890	24.88%	27,412	8.11	753	93.81%
$30,000 - $39,999	2,992	8.68%	133,632,875	90,610,188	22.05%	99,093,561	22.17%	33,120	8.97	751	95.81%
$40,000 - $49,999	15	0.04%	921,136	456,066	0.11%	628,589	0.14%	41,906	16.88	749	108.71%
$50,000 - $59,999	7	0.02%	581,201	325,715	0.08%	372,442	0.08%	53,206	8.11	786	93.25%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	12,835	37.22%	407,815,091	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	26	0.08%	514,333	251,935	0.06%	277,146	0.06%	10,659	5.37	738	93.53%
$10,000 - $14,999	8,216	23.83%	188,590,971	101,266,224	24.64%	111,710,251	24.99%	13,597	6.81	746	93.18%
$15,000 - $19,999	5,132	14.88%	146,519,148	88,025,677	21.42%	95,660,792	21.40%	18,640	6.72	763	91.78%
$20,000 - $24,999	2,704	7.84%	93,645,222	62,304,556	15.16%	68,308,159	15.28%	25,262	9.19	748	95.25%
$25,000 - $29,999	4,053	11.75%	158,460,494	109,567,765	26.66%	118,381,495	26.49%	29,208	8.21	755	93.88%
$30,000 - $39,999	1,510	4.38%	70,630,834	49,200,417	11.97%	52,229,411	11.69%	34,589	7.03	753	94.70%
$40,000 - $49,999	7	0.02%	581,201	325,715	0.08%	372,442	0.08%	53,206	8.11	786	93.25%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	1	0.00%	49,329	0	0.00%	0	0.00%	0	0.00	0	0.00%
500 - 549	14	0.04%	395,297	78,626	0.02%	84,830	0.02%	6,059	5.44	533	92.24%
550 - 599	176	0.51%	5,325,121	1,572,325	0.38%	1,748,615	0.39%	9,935	7.94	586	94.84%
600 - 649	2,884	8.36%	86,013,216	27,782,923	6.76%	30,869,887	6.91%	10,704	7.97	628	95.88%
650 - 699	6,324	18.34%	197,932,769	65,942,648	16.05%	72,681,247	16.26%	11,493	7.99	677	95.70%
700 - 749	8,270	23.98%	257,903,931	97,145,674	23.64%	105,806,750	23.67%	12,794	7.65	725	94.40%
750 - 799	7,183	20.83%	223,658,327	92,176,790	22.43%	99,740,604	22.32%	13,886	7.52	774	92.96%
800+	9,162	26.57%	280,594,419	120,139,961	29.24%	129,541,970	28.98%	14,139	7.24	836	91.69%
NA	469	1.36%	14,884,885	6,103,342	1.49%	6,465,793	1.45%	13,786	5.70	0	91.12%
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	20	0.06%	538,611	33,955	0.01%	32,832	0.01%	1,642	0.00	0	88.76%
25 - 36	32,480	94.19%	989,853,710	390,422,487	95.01%	421,355,732	94.28%	12,973	6.84	754	93.10%
37 - 39	4	0.01%	148,072	76,701	0.02%	84,289	0.02%	21,072	9.34	703	92.25%
40 - 48	1,767	5.12%	67,738,363	18,262,861	4.44%	22,577,271	5.05%	12,777	18.85	736	100.70%
49 - 60	212	0.61%	8,478,540	2,146,286	0.52%	2,889,572	0.65%	13,630	22.30	732	104.72%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	728	2.11%	25,743,874	244,789	0.06%	240,712	0.05%	331	0.00	735	87.80%
1 - 12	32,335	93.77%	985,714,480	390,150,947	94.94%	421,062,549	94.21%	13,022	6.84	754	93.10%
13 - 24	1,399	4.06%	54,445,824	20,310,709	4.94%	25,278,545	5.66%	18,069	19.08	735	101.08%
25 - 36	21	0.06%	853,116	235,846	0.06%	357,890	0.08%	17,042	28.08	740	105.04%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	-	-	-	-	-	-	-	-	-	-	-
16 - 20	-	-	-	-	-	-	-	-	-	-	-
21 - 25	398	1.15%	12,952,442	5,459,435	1.33%	6,357,506	1.42%	15,974	11.91	722	97.35%
26 - 30	20,100	58.29%	632,390,914	268,621,517	65.37%	297,334,968	66.53%	14,793	8.94	752	94.06%
31 - 35	13,277	38.50%	396,201,209	136,631,329	33.25%	143,016,703	32.00%	10,772	4.48	758	92.36%
36+	708	2.05%	25,212,730	230,009	0.06%	230,521	0.05%	326	1.08	730	90.83%
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,266	96.47%	1,027,914,684	387,128,831	94.21%	420,148,744	94.01%	12,630	7.52	756	93.38%
1 - 15	727	2.11%	23,189,077	14,214,956	3.46%	15,909,576	3.56%	21,884	7.86	711	96.30%
16 - 30	311	0.90%	9,845,285	6,102,701	1.49%	6,811,240	1.52%	21,901	7.87	703	95.33%
31 - 60	143	0.41%	4,639,831	2,780,428	0.68%	3,223,178	0.72%	22,540	8.50	672	98.57%
61 - 90	31	0.09%	965,525	583,580	0.14%	689,342	0.15%	22,237	8.46	667	99.23%
91 - 120	5	0.01%	202,893	131,795	0.03%	157,616	0.04%	31,523	10.34	713	101.22%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	34,008	98.62%	1,051,177,096	404,312,278	98.39%	440,011,066	98.45%	12,938	7.58	753	93.64%
Stated, verified to Level 3²	475	1.38%	15,580,198	6,630,012	1.61%	6,928,631	1.55%	14,587	5.55	757	88.31%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	475	1.38%	15,580,198	6,630,012	1.61%	6,928,631	1.55%	14,587	5.55	757	88.31%
Stated, not verified	34,008	98.62%	1,051,177,096	404,312,278	98.39%	440,011,066	98.45%	12,938	7.58	753	93.64%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

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%	3	0.01%	120,126	83,541	0.02%	88,473	0.02%	29,491	6.66	771	44.77%
50.00 - 74.99%	362	1.05%	8,735,962	4,890,202	1.19%	5,028,658	1.13%	13,891	6.72	770	70.63%
75.00 - 99.99%	26,104	75.70%	780,612,618	330,553,307	80.44%	355,845,787	79.62%	13,632	7.16	759	90.94%
100.00 - 109.99%	6,367	18.46%	217,275,511	63,061,158	15.35%	71,247,592	15.94%	11,190	8.85	732	103.96%
110.00 - 119.99%	1,436	4.16%	51,770,645	10,900,098	2.65%	12,909,857	2.89%	8,990	10.73	723	113.44%
120.00 - 129.99%	195	0.57%	7,582,708	1,360,359	0.33%	1,687,230	0.38%	8,652	12.58	709	123.55%
130.00 - 139.99%	15	0.04%	619,434	93,625	0.02%	132,101	0.03%	8,807	14.32	818	133.40%
140.00%+	1	0.00%	40,291	0	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1,324	3.84%	45,061,400	17,448,770	4.25%	18,931,068	4.24%	14,298	7.38	751	93.96%
Alaska	1	0.00%	25,702	0	0.00%	0	0.00%	0	0.00	0	0.00%
Arizona	16	0.05%	533,824	208,626	0.05%	220,839	0.05%	13,802	6.60	755	88.84%
Arkansas	4	0.01%	120,195	58,448	0.01%	62,943	0.01%	15,736	7.40	709	95.25%
California	49	0.14%	1,561,424	591,754	0.14%	637,471	0.14%	13,010	6.43	765	94.92%
Colorado	25	0.07%	903,954	321,990	0.08%	347,354	0.08%	13,894	7.42	731	96.19%
Connecticut	29	0.08%	884,143	505,867	0.12%	541,506	0.12%	18,673	6.66	764	92.01%
Delaware	5	0.01%	179,114	85,197	0.02%	91,797	0.02%	18,359	5.98	738	89.17%
Florida	22,857	66.28%	673,971,187	259,250,653	63.09%	281,967,489	63.09%	12,336	7.38	752	93.40%
Georgia	2,021	5.86%	66,472,239	28,321,374	6.89%	30,553,736	6.84%	15,118	6.88	758	93.67%
Hawaii	1	0.00%	40,993	25,178	0.01%	30,848	0.01%	30,848	17.00	852	97.69%
Idaho	4	0.01%	111,442	77,300	0.02%	82,311	0.02%	20,578	5.77	717	89.49%
Illinois	25	0.07%	765,754	362,396	0.09%	394,436	0.09%	15,777	8.39	728	93.96%
Indiana	26	0.08%	797,477	308,390	0.08%	332,797	0.07%	12,800	7.07	756	95.96%
Iowa	5	0.01%	170,582	57,384	0.01%	68,873	0.02%	13,775	13.90	712	107.58%
Kansas	2	0.01%	66,386	40,615	0.01%	45,734	0.01%	22,867	11.83	738	90.10%
Kentucky	25	0.07%	748,137	264,233	0.06%	281,123	0.06%	11,245	6.53	749	91.56%
Louisiana	15	0.04%	457,084	217,883	0.05%	241,461	0.05%	16,097	9.11	732	96.58%
Maine	4	0.01%	110,509	62,736	0.02%	66,260	0.01%	16,565	5.68	764	94.96%
Maryland	29	0.08%	937,117	367,977	0.09%	407,317	0.09%	14,045	8.60	766	92.97%
Massachusetts	42	0.12%	1,149,573	494,218	0.12%	529,070	0.12%	12,597	6.17	777	88.23%
Michigan	41	0.12%	1,391,555	511,907	0.12%	545,645	0.12%	13,308	6.81	761	89.66%
Minnesota	5	0.01%	141,787	71,545	0.02%	77,705	0.02%	15,541	7.94	743	88.65%
Mississippi	28	0.08%	1,055,648	509,519	0.12%	548,339	0.12%	19,584	8.20	775	94.60%
Missouri	19	0.06%	575,750	233,917	0.06%	252,815	0.06%	13,306	7.10	741	95.74%
Montana	-	-	-	-	-	-	-	-	-	-	-
Nebraska	5	0.01%	132,419	46,196	0.01%	50,297	0.01%	10,059	6.68	704	92.18%
Nevada	6	0.02%	228,322	124,520	0.03%	130,872	0.03%	21,812	7.72	728	92.78%
New Hampshire	10	0.03%	271,143	131,432	0.03%	141,607	0.03%	14,161	6.06	774	91.57%
New Jersey	49	0.14%	1,416,666	601,073	0.15%	646,857	0.14%	13,201	6.23	766	93.64%
New Mexico	8	0.02%	277,352	116,281	0.03%	123,524	0.03%	15,440	6.06	756	93.85%
New York	60	0.17%	1,858,371	734,263	0.18%	780,314	0.17%	13,005	6.38	793	91.38%
North Carolina	4,709	13.66%	161,078,259	58,873,190	14.33%	63,952,162	14.31%	13,581	7.94	757	93.62%
North Dakota	1	0.00%	44,534	25,894	0.01%	28,916	0.01%	28,916	7.00	829	105.02%
Ohio	55	0.16%	1,660,457	751,591	0.18%	823,514	0.18%	14,973	6.75	775	95.08%
Oklahoma	7	0.02%	229,893	82,293	0.02%	89,763	0.02%	12,823	7.95	712	98.26%
Oregon	9	0.03%	299,816	190,138	0.05%	198,857	0.04%	22,095	5.52	737	87.81%
Pennsylvania	53	0.15%	1,664,183	549,982	0.13%	592,196	0.13%	11,174	7.26	759	91.67%
Rhode Island	5	0.01%	140,121	87,461	0.02%	96,465	0.02%	19,293	9.81	730	93.04%
South Carolina	2,545	7.38%	87,345,962	33,177,998	8.07%	36,530,899	8.17%	14,354	8.84	755	94.59%
South Dakota	1	0.00%	27,041	17,021	0.00%	18,565	0.00%	18,565	7.00	802	92.62%
Tennessee	113	0.33%	3,879,543	1,799,636	0.44%	1,942,379	0.43%	17,189	7.56	761	92.63%
Texas	92	0.27%	2,867,198	1,056,233	0.26%	1,145,870	0.26%	12,455	7.67	749	93.81%
Utah	5	0.01%	156,498	28,790	0.01%	30,688	0.01%	6,138	7.00	706	101.38%
Vermont	8	0.02%	265,694	109,624	0.03%	115,297	0.03%	14,412	7.07	716	88.23%
Virginia	81	0.23%	2,778,067	1,146,821	0.28%	1,251,431	0.28%	15,450	8.81	733	92.74%
Washington	17	0.05%	541,495	301,788	0.07%	332,078	0.07%	19,534	9.88	739	93.87%
West Virginia	12	0.03%	438,342	171,527	0.04%	205,601	0.05%	17,133	13.50	748	102.76%
Wisconsin	24	0.07%	746,822	352,846	0.09%	380,884	0.09%	15,870	7.86	749	90.05%
Wyoming	2	0.01%	64,555	17,486	0.00%	19,845	0.00%	9,923	9.00	675	93.90%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	4	0.01%	111,567	50,331	0.01%	51,877	0.01%	12,969	3.06	707	96.92%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,924	37.48%	312,983,223	107,476,605	26.15%	118,402,039	26.49%	9,161	6.82	750	92.83%
Truck	8,641	25.06%	333,126,006	136,445,382	33.20%	146,240,448	32.72%	16,924	8.30	746	96.03%
SUV	12,918	37.46%	420,648,065	167,020,303	40.64%	182,297,210	40.79%	14,112	7.42	761	92.06%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

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	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
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	34,482	100.00%	1,066,740,688	410,942,290	100.00%	446,939,697	100.00%	12,962	7.55	753	93.56%
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	1	0.00%	16,607	0	0.00%	0	0.00%	0	0.00	0	0.00%
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2020-12	200	0.58%	7,496,757	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-01	224	0.65%	8,272,333	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-02	-	-	-	-	-	-	-	-	-	-	-
2021-03	95	0.28%	3,477,543	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-04	33	0.10%	1,226,925	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-05	12	0.03%	431,937	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-06	7	0.02%	220,508	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	1	0.00%	21,829	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-08	5	0.01%	190,660	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-09	4	0.01%	119,159	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	12	0.03%	329,076	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-11	8	0.02%	267,847	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-12	6	0.02%	194,286	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-01	9	0.03%	303,094	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	7	0.02%	192,102	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	7	0.02%	190,880	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.00%	20,867	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-06	4	0.01%	148,322	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	17	0.05%	522,109	39,250	0.01%	38,317	0.01%	2,254	0.00	612	91.47%
2022-08	28	0.08%	691,417	61,475	0.01%	59,302	0.01%	2,118	0.00	691	88.40%
2022-09	22	0.06%	663,911	77,446	0.02%	76,483	0.02%	3,477	0.00	712	86.00%
2022-10	26	0.08%	762,313	66,616	0.02%	66,609	0.01%	2,562	0.00	799	87.21%
2022-11	30	0.09%	816,317	143,808	0.03%	144,743	0.03%	4,825	1.00	716	94.81%
2022-12	1,138	3.30%	34,198,955	11,005,578	2.68%	11,162,036	2.50%	9,808	2.00	762	91.25%
2023-01	3,958	11.48%	116,266,171	38,457,375	9.36%	39,452,447	8.83%	9,968	3.00	766	91.30%
2023-02	-	-	-	-	-	-	-	-	-	-	-
2023-03	7,744	22.46%	228,987,716	81,526,326	19.84%	85,557,418	19.14%	11,048	4.58	755	92.40%
2023-04	3,150	9.13%	96,915,586	37,477,509	9.12%	40,016,405	8.95%	12,704	6.00	749	93.61%
2023-05	4,051	11.75%	124,640,708	53,279,865	12.97%	57,516,143	12.87%	14,198	7.00	751	92.94%
2023-06	3,865	11.21%	119,563,834	51,782,516	12.60%	56,853,376	12.72%	14,710	8.00	751	93.74%
2023-07	3,879	11.25%	121,934,367	52,742,049	12.83%	58,622,078	13.12%	15,113	9.00	754	93.61%
2023-08	4,167	12.08%	130,824,381	58,726,391	14.29%	65,948,196	14.76%	15,826	10.00	758	93.89%
2023-09	287	0.83%	9,397,081	4,103,410	1.00%	4,705,813	1.05%	16,397	11.00	734	96.46%
2023-10	66	0.19%	2,169,364	906,120	0.22%	1,083,893	0.24%	16,423	12.00	697	99.35%
2023-11	11	0.03%	357,549	155,822	0.04%	185,248	0.04%	16,841	13.00	691	99.23%
2023-12	29	0.08%	1,197,500	507,691	0.12%	610,147	0.14%	21,040	14.00	755	96.64%
2024-01	89	0.26%	3,594,184	1,369,357	0.33%	1,656,554	0.37%	18,613	15.00	762	100.26%
2024-02	113	0.33%	4,424,496	1,379,886	0.34%	1,670,686	0.37%	14,785	16.00	741	98.56%
2024-03	132	0.38%	4,979,094	1,712,339	0.42%	2,089,549	0.47%	15,830	17.00	738	100.99%
2024-04	175	0.51%	6,716,826	2,503,508	0.61%	3,063,969	0.69%	17,508	18.00	726	100.43%
2024-05	267	0.77%	10,257,853	4,019,207	0.98%	4,928,263	1.10%	18,458	19.00	735	99.76%
2024-06	174	0.50%	6,678,448	2,707,415	0.66%	3,364,014	0.75%	19,333	20.00	738	100.34%
2024-07	164	0.48%	6,555,099	2,206,025	0.54%	2,824,510	0.63%	17,223	21.00	726	103.33%
2024-08	187	0.54%	7,337,414	2,905,631	0.71%	3,746,234	0.84%	20,033	22.00	736	102.91%
2024-09	40	0.12%	1,626,503	583,165	0.14%	781,460	0.17%	19,537	23.00	686	105.31%
2024-10	18	0.05%	720,857	260,663	0.06%	357,910	0.08%	19,884	24.00	733	110.14%
2024-11	10	0.03%	389,047	106,196	0.03%	151,155	0.03%	15,116	25.00	726	107.27%
2024-12	1	0.00%	37,192	22,410	0.01%	30,436	0.01%	30,436	26.00	640	87.43%
2025-01	2	0.01%	80,022	0	0.00%	0	0.00%	0	0.00	0	0.00%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	1	0.00%	40,535	19,550	0.00%	30,227	0.01%	30,227	29.00	767	91.32%
2025-04	1	0.00%	58,724	22,662	0.01%	41,847	0.01%	41,847	30.00	753	116.61%
2025-05	3	0.01%	125,690	24,720	0.01%	39,251	0.01%	13,084	31.00	792	95.63%
2025-06	2	0.01%	88,780	21,300	0.01%	38,436	0.01%	19,218	32.00	706	117.99%
2025-07	-	-	-	-	-	-	-	-	-	-	-
2025-08	1	0.00%	33,126	19,008	0.00%	26,538	0.01%	26,538	34.00	856	105.10%
Total:	34,483	100.00%	1,066,757,295	410,942,290	100.00%	446,939,697	100.00%	12,961	7.55	753	93.56%

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