StratMaker (139881)

Volkswagen Auto Lease Trust 2020-A

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

41,720

WA Orginal Term (OT)

40.45

Acquisition Cost (AC)

$ 1,595,846,016

WA Remaining Term (RT)

5.19

Rep. Period Securitization Value (SV)

$ 405,907,129

WA Seasoning

35.25

Rep. Period End Actual SV (ESV)

$ 368,747,298

WA FICO (non-zero)

774

Total Base Residual Value (BRV)

$ 730,501,299

WA Lease to Value (LTV)

92.84%

Average BRV

$ 17,510

Base Residual as % of ESV

198.10%

Base Residual as % of Vehicle Value

42.55%

Minimum Discount Rate

6.75%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

41,720

Acquisition Cost (AC)

$ 1,595,846,016

Rep. Period Securitization Value (SV)

$ 405,907,129

Rep. Period End Actual SV (ESV)

$ 368,747,298

Total Base Residual Value (BRV)

$ 730,501,299

Average BRV

$ 17,510

Base Residual as % of ESV

198.10%

Base Residual as % of Vehicle Value

42.55%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

40.45

WA Remaining Term (RT)

5.19

WA Seasoning

35.25

WA FICO (non-zero)

774

WA Lease to Value (LTV)

92.84%

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%	28,369	14,833	0.00%	7,829	0.00%	3,915	1.00	793	70.28%
$15,000 - $19,999	1,553	3.72%	29,169,038	12,804,411	1.75%	7,691,365	2.09%	4,953	5.82	761	87.06%
$20,000 - $24,999	6,597	15.81%	150,078,332	64,556,222	8.84%	38,563,608	10.46%	5,846	6.36	760	91.19%
$25,000 - $29,999	8,049	19.29%	220,763,590	100,191,762	13.72%	65,870,867	17.86%	8,184	6.74	762	92.91%
$30,000 - $39,999	9,292	22.27%	322,545,080	149,153,370	20.42%	85,694,891	23.24%	9,222	6.07	768	93.58%
$40,000 - $49,999	8,145	19.52%	364,368,401	169,469,374	23.20%	85,460,973	23.18%	10,492	4.03	783	91.73%
$50,000 - $59,999	3,888	9.32%	211,631,176	98,745,856	13.52%	41,862,810	11.35%	10,767	3.59	787	92.35%
$60,000 - $69,999	2,305	5.52%	148,559,852	69,638,556	9.53%	26,140,568	7.09%	11,341	3.70	792	94.04%
$70,000 - $79,999	1,187	2.85%	88,432,462	40,064,910	5.48%	10,851,965	2.94%	9,142	3.74	787	97.44%
$80,000 - $89,999	574	1.38%	48,275,649	20,971,916	2.87%	5,149,741	1.40%	8,972	3.91	792	103.21%
$90,000 - $99,999	128	0.31%	11,994,067	4,890,090	0.67%	1,452,681	0.39%	11,349	5.58	789	106.10%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	21,941	52.59%	886,145,382	404,463,240	55.37%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1,565	3.75%	32,581,830	12,496,274	1.71%	14,126,035	3.83%	9,026	4.29	761	93.16%
$10,000 - $14,999	5,167	12.38%	130,878,160	56,118,986	7.68%	65,843,552	17.86%	12,743	6.32	761	93.42%
$15,000 - $19,999	5,418	12.99%	170,824,530	78,976,483	10.81%	91,976,139	24.94%	16,976	6.76	764	92.92%
$20,000 - $24,999	4,733	11.34%	203,122,515	96,316,074	13.18%	105,918,717	28.72%	22,379	4.09	782	91.78%
$25,000 - $29,999	1,426	3.42%	74,838,648	35,579,143	4.87%	39,105,293	10.60%	27,423	3.93	784	92.03%
$30,000 - $39,999	1,269	3.04%	81,634,266	39,323,600	5.38%	43,163,065	11.71%	34,013	3.99	790	93.63%
$40,000 - $49,999	196	0.47%	15,357,221	7,015,854	0.96%	8,342,239	2.26%	42,562	6.53	785	99.50%
$50,000 - $59,999	5	0.01%	463,463	211,645	0.03%	272,258	0.07%	54,452	8.54	764	101.71%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	18,518	4,946	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	7,666	18.37%	176,862,672	65,235,719	8.93%	38,110,141	10.34%	4,971	7.48	751	98.11%
$10,000 - $14,999	11,880	28.48%	340,602,603	153,322,831	20.99%	100,671,408	27.30%	8,474	7.15	759	93.33%
$15,000 - $19,999	7,129	17.09%	270,063,251	124,330,118	17.02%	69,642,405	18.89%	9,769	5.42	775	91.48%
$20,000 - $24,999	8,541	20.47%	386,421,351	186,899,306	25.59%	87,170,797	23.64%	10,206	3.22	787	91.01%
$25,000 - $29,999	3,191	7.65%	185,486,449	87,975,763	12.04%	36,950,000	10.02%	11,579	3.11	790	91.38%
$30,000 - $39,999	3,179	7.62%	225,030,095	106,952,785	14.64%	35,107,361	9.52%	11,044	3.80	791	94.44%
$40,000 - $49,999	131	0.31%	11,193,455	5,677,514	0.78%	1,095,185	0.30%	8,360	2.77	805	93.86%
$50,000 - $59,999	2	0.00%	167,622	102,318	0.01%	0	0.00%	0	0.00	0	0.00%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	-	-	-	-	-	-	-	-	-	-	-
550 - 599	-	-	-	-	-	-	-	-	-	-	-
600 - 649	1,074	2.57%	35,362,363	14,370,361	1.97%	8,259,056	2.24%	7,690	8.03	635	98.79%
650 - 699	4,283	10.27%	148,166,983	63,275,834	8.66%	34,235,417	9.28%	7,993	6.80	678	96.58%
700 - 749	10,603	25.41%	389,369,637	175,850,243	24.07%	92,257,672	25.02%	8,701	5.70	724	93.66%
750 - 799	10,207	24.47%	387,832,636	179,170,335	24.53%	91,118,251	24.71%	8,927	5.20	775	92.39%
800+	15,553	37.28%	635,114,396	297,834,525	40.77%	142,876,901	38.75%	9,186	4.31	837	91.35%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	70	0.17%	3,428,076	1,778,654	0.24%	0	0.00%	0	0.00	0	0.00%
25 - 36	12,332	29.56%	531,703,964	257,781,994	35.29%	100,628,460	27.29%	8,160	2.78	789	90.71%
37 - 39	18,439	44.20%	676,253,282	318,525,784	43.60%	150,484,753	40.81%	8,161	3.28	779	90.21%
40 - 48	10,879	26.08%	384,460,694	152,414,867	20.86%	117,634,085	31.90%	10,813	9.70	755	98.02%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	18,308	43.88%	774,063,582	362,997,326	49.69%	54,943,717	14.90%	3,001	0.00	789	89.72%
1 - 12	21,411	51.32%	762,524,391	344,350,442	47.14%	290,130,623	78.68%	13,551	5.36	774	92.81%
13 - 24	2,001	4.80%	59,258,043	23,153,532	3.17%	23,672,959	6.42%	11,831	15.15	742	100.39%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

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	70	0.17%	3,428,076	1,778,654	0.24%	0	0.00%	0	0.00	0	0.00%
26 - 30	80	0.19%	3,693,451	1,812,945	0.25%	595,813	0.16%	7,448	5.94	798	90.51%
31 - 35	11,926	28.59%	429,638,260	203,257,815	27.82%	186,431,253	50.56%	15,632	6.78	774	93.19%
36+	29,644	71.05%	1,159,086,228	523,651,885	71.68%	181,720,232	49.28%	6,130	3.57	774	92.48%
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	40,761	97.70%	1,561,293,898	715,166,898	97.90%	350,437,496	95.03%	8,597	5.16	776	92.68%
1 - 15	660	1.58%	23,847,914	10,732,975	1.47%	12,528,726	3.40%	18,983	5.34	745	94.49%
16 - 30	161	0.39%	5,666,793	2,452,785	0.34%	2,990,718	0.81%	18,576	6.37	723	96.40%
31 - 60	99	0.24%	3,502,434	1,474,073	0.20%	1,906,201	0.52%	19,255	6.80	705	101.04%
61 - 90	27	0.06%	1,079,355	484,172	0.07%	621,492	0.17%	23,018	6.64	701	98.54%
91 - 120	8	0.02%	254,954	102,461	0.01%	148,950	0.04%	18,619	10.51	674	103.16%
121+	4	0.01%	200,668	87,935	0.01%	113,716	0.03%	28,429	6.55	729	102.60%
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	4,616	11.06%	195,869,138	88,690,739	12.14%	39,692,962	10.76%	8,599	4.80	793	92.99%
Stated, not verified	36,370	87.18%	1,380,414,327	632,732,273	86.62%	324,079,332	87.89%	8,911	5.23	772	92.85%
Stated, verified to Level 3²	734	1.76%	19,562,551	9,078,286	1.24%	4,975,004	1.35%	6,778	5.64	748	90.68%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1,502	3.60%	81,415,115	37,318,177	5.11%	13,863,167	3.76%	9,230	3.29	785	92.89%
Stated, not verified	39,484	94.64%	1,494,868,350	684,104,836	93.65%	349,909,127	94.89%	8,862	5.26	774	92.87%
Stated, verified but not Level 4 or 5	734	1.76%	19,562,551	9,078,286	1.24%	4,975,004	1.35%	6,778	5.64	748	90.68%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

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%	574	1.38%	15,902,585	8,230,395	1.13%	3,414,333	0.93%	5,948	3.71	777	71.42%
75.00 - 99.99%	33,058	79.24%	1,255,207,496	597,066,485	81.73%	305,871,371	82.95%	9,253	4.68	779	90.13%
100.00 - 109.99%	5,582	13.38%	226,016,056	91,951,727	12.59%	42,912,590	11.64%	7,688	7.36	760	103.83%
110.00 - 119.99%	1,579	3.78%	63,010,185	22,462,882	3.07%	10,951,092	2.97%	6,935	8.77	731	114.14%
120.00 - 129.99%	597	1.43%	22,971,418	7,281,834	1.00%	3,874,445	1.05%	6,490	10.50	715	124.29%
130.00 - 139.99%	236	0.57%	9,035,073	2,561,309	0.35%	1,370,769	0.37%	5,808	10.14	726	133.91%
140.00%+	94	0.23%	3,703,203	946,666	0.13%	352,698	0.10%	3,752	11.81	715	145.26%
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	174	0.42%	6,983,691	3,043,278	0.42%	1,293,626	0.35%	7,435	7.72	755	95.04%
Alaska	10	0.02%	462,175	210,077	0.03%	72,582	0.02%	7,258	1.99	772	104.11%
Arizona	519	1.24%	19,544,432	8,813,764	1.21%	4,133,684	1.12%	7,965	6.28	764	92.87%
Arkansas	22	0.05%	892,417	407,497	0.06%	101,036	0.03%	4,593	3.75	770	89.39%
California	7,895	18.92%	293,846,724	138,979,580	19.03%	66,083,042	17.92%	8,370	4.63	774	90.51%
Colorado	798	1.91%	30,888,723	14,019,391	1.92%	6,935,736	1.88%	8,691	6.25	765	93.34%
Connecticut	893	2.14%	35,701,419	16,874,355	2.31%	9,373,047	2.54%	10,496	3.68	783	89.95%
Delaware	93	0.22%	3,726,174	1,721,844	0.24%	659,378	0.18%	7,090	4.42	779	93.65%
Florida	6,089	14.59%	215,913,478	96,682,068	13.24%	51,377,514	13.93%	8,438	6.33	768	92.82%
Georgia	658	1.58%	26,833,075	12,001,045	1.64%	5,504,502	1.49%	8,366	5.79	761	94.09%
Hawaii	126	0.30%	4,762,370	2,041,923	0.28%	1,030,942	0.28%	8,182	6.11	772	97.46%
Idaho	95	0.23%	3,635,278	1,630,556	0.22%	851,362	0.23%	8,962	5.99	752	93.76%
Illinois	1,119	2.68%	45,155,270	20,398,516	2.79%	9,814,820	2.66%	8,771	4.89	774	95.05%
Indiana	277	0.66%	10,236,654	4,630,896	0.63%	2,145,832	0.58%	7,747	6.65	768	93.11%
Iowa	121	0.29%	4,976,715	2,202,034	0.30%	870,862	0.24%	7,197	5.69	753	98.24%
Kansas	153	0.37%	5,295,422	2,385,264	0.33%	1,272,394	0.35%	8,316	6.64	784	90.69%
Kentucky	147	0.35%	6,012,654	2,738,558	0.37%	1,218,603	0.33%	8,290	5.95	778	93.02%
Louisiana	154	0.37%	6,697,621	3,037,992	0.42%	1,426,402	0.39%	9,262	5.14	770	93.15%
Maine	94	0.23%	3,219,381	1,499,984	0.21%	787,820	0.21%	8,381	4.47	792	93.44%
Maryland	43	0.10%	1,466,967	667,948	0.09%	391,705	0.11%	9,109	5.51	769	90.50%
Massachusetts	1,385	3.32%	54,669,776	25,948,214	3.55%	12,016,532	3.26%	8,676	4.16	781	89.84%
Michigan	567	1.36%	22,587,214	10,456,844	1.43%	5,218,232	1.42%	9,203	4.51	776	92.43%
Minnesota	476	1.14%	17,082,824	7,906,966	1.08%	3,538,045	0.96%	7,433	4.42	782	92.72%
Mississippi	29	0.07%	1,073,001	466,315	0.06%	167,689	0.05%	5,782	6.94	756	95.02%
Missouri	373	0.89%	13,615,059	5,787,801	0.79%	2,847,369	0.77%	7,634	6.80	770	95.76%
Montana	27	0.06%	1,136,900	529,928	0.07%	116,750	0.03%	4,324	3.02	759	98.93%
Nebraska	183	0.44%	6,153,802	2,852,526	0.39%	1,362,157	0.37%	7,443	7.20	767	92.66%
Nevada	367	0.88%	14,652,554	6,569,139	0.90%	2,780,218	0.75%	7,576	5.39	773	93.05%
New Hampshire	328	0.79%	11,223,575	5,056,052	0.69%	2,364,038	0.64%	7,207	6.17	751	92.94%
New Jersey	3,456	8.28%	138,240,882	64,237,311	8.79%	35,232,065	9.55%	10,194	4.23	783	92.66%
New Mexico	48	0.12%	1,874,815	827,724	0.11%	273,813	0.07%	5,704	4.92	769	95.55%
New York	5,363	12.85%	212,236,574	99,079,277	13.56%	55,433,175	15.03%	10,336	4.10	784	93.32%
North Carolina	721	1.73%	27,881,748	12,239,549	1.68%	6,467,217	1.75%	8,970	6.19	770	96.05%
North Dakota	29	0.07%	1,263,091	561,435	0.08%	226,306	0.06%	7,804	8.33	776	100.10%
Ohio	1,346	3.23%	48,429,551	21,273,881	2.91%	11,551,454	3.13%	8,582	6.16	769	96.99%
Oklahoma	59	0.14%	2,951,291	1,329,363	0.18%	392,482	0.11%	6,652	4.49	783	96.70%
Oregon	266	0.64%	10,742,547	4,908,381	0.67%	2,002,105	0.54%	7,527	5.62	769	93.78%
Pennsylvania	1,620	3.88%	60,310,621	28,751,273	3.94%	14,001,053	3.80%	8,643	4.83	776	89.96%
Rhode Island	213	0.51%	7,380,006	3,339,332	0.46%	1,937,015	0.53%	9,094	5.63	786	92.43%
South Carolina	374	0.90%	14,892,340	6,446,258	0.88%	2,831,778	0.77%	7,572	7.27	766	96.95%
South Dakota	23	0.06%	828,805	393,803	0.05%	135,626	0.04%	5,897	2.99	803	87.06%
Tennessee	243	0.58%	9,854,463	4,518,988	0.62%	1,827,998	0.50%	7,523	4.59	767	92.10%
Texas	2,451	5.87%	103,480,973	44,270,025	6.06%	21,702,211	5.89%	8,854	6.90	761	96.69%
Utah	463	1.11%	16,789,679	6,835,172	0.94%	3,118,673	0.85%	6,736	8.26	766	95.82%
Vermont	133	0.32%	4,891,598	2,259,300	0.31%	1,023,849	0.28%	7,698	4.85	769	94.03%
Virginia	655	1.57%	25,407,141	11,091,650	1.52%	5,972,984	1.62%	9,119	6.62	768	96.11%
Washington	580	1.39%	23,069,887	10,754,525	1.47%	5,018,565	1.36%	8,653	5.26	774	91.73%
West Virginia	11	0.03%	341,750	160,014	0.02%	85,679	0.02%	7,789	2.97	752	88.72%
Wisconsin	324	0.78%	11,855,770	5,456,819	0.75%	2,374,493	0.64%	7,329	5.06	787	92.33%
Wyoming	16	0.04%	626,917	270,730	0.04%	71,151	0.02%	4,447	7.07	780	96.69%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	111	0.27%	4,050,221	1,936,130	0.27%	1,311,684	0.36%	11,817	4.70	780	88.88%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,908	42.92%	617,926,667	263,105,135	36.02%	110,365,558	29.93%	6,163	5.28	772	93.12%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	23,812	57.08%	977,919,349	467,396,164	63.98%	258,381,740	70.07%	10,851	5.15	775	92.72%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

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	23,553	56.45%	670,420,780	298,900,761	40.92%	184,569,529	50.05%	7,836	6.83	761	94.17%
Volkswagen: Audi	18,167	43.55%	925,425,236	431,600,538	59.08%	184,177,769	49.95%	10,138	3.56	787	91.50%
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:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-07	3	0.01%	209,219	97,644	0.01%	0	0.00%	0	0.00	0	0.00%
2021-08	11	0.03%	490,313	186,522	0.03%	0	0.00%	0	0.00	0	0.00%
2021-09	20	0.05%	949,420	360,871	0.05%	0	0.00%	0	0.00	0	0.00%
2021-10	48	0.12%	1,904,553	746,856	0.10%	0	0.00%	0	0.00	0	0.00%
2021-11	86	0.21%	4,140,239	1,687,023	0.23%	0	0.00%	0	0.00	0	0.00%
2021-12	150	0.36%	7,177,294	2,934,470	0.40%	0	0.00%	0	0.00	0	0.00%
2022-01	193	0.46%	9,116,274	3,886,632	0.53%	0	0.00%	0	0.00	0	0.00%
2022-02	400	0.96%	17,955,098	7,536,178	1.03%	0	0.00%	0	0.00	0	0.00%
2022-03	618	1.48%	27,923,720	12,308,846	1.68%	0	0.00%	0	0.00	0	0.00%
2022-04	744	1.78%	35,041,805	15,886,043	2.17%	0	0.00%	0	0.00	0	0.00%
2022-05	1,012	2.43%	48,729,687	22,142,884	3.03%	0	0.00%	0	0.00	0	0.00%
2022-06	1,557	3.73%	66,272,759	30,435,812	4.17%	0	0.00%	0	0.00	0	0.00%
2022-07	1,735	4.16%	72,614,238	34,402,141	4.71%	0	0.00%	0	0.00	0	0.00%
2022-08	1,820	4.36%	74,685,592	35,582,530	4.87%	0	0.00%	0	0.00	0	0.00%
2022-09	1,838	4.41%	76,563,418	36,648,600	5.02%	842,694	0.23%	458	0.00	780	91.06%
2022-10	1,838	4.41%	74,686,805	35,943,911	4.92%	1,383,228	0.38%	753	0.00	779	92.50%
2022-11	1,925	4.61%	79,497,993	38,129,049	5.22%	4,523,149	1.23%	2,350	0.00	786	89.46%
2022-12	2,079	4.98%	86,462,815	41,294,864	5.65%	20,430,884	5.54%	9,827	0.00	792	89.62%
2023-01	2,231	5.35%	89,642,340	42,786,449	5.86%	27,763,762	7.53%	12,445	0.00	788	89.67%
2023-02	2,252	5.40%	89,089,543	41,976,542	5.75%	30,641,986	8.31%	13,607	1.00	791	89.78%
2023-03	2,407	5.77%	90,258,452	42,107,859	5.76%	33,713,441	9.14%	14,006	2.00	784	88.55%
2023-04	2,195	5.26%	78,859,185	36,003,279	4.93%	27,864,131	7.56%	12,694	3.00	775	92.00%
2023-05	2,135	5.12%	83,230,790	41,356,703	5.66%	36,978,547	10.03%	17,320	4.00	788	90.65%
2023-06	2,065	4.95%	80,450,815	39,928,659	5.47%	35,949,441	9.75%	17,409	5.00	782	91.64%
2023-07	1,757	4.21%	57,740,525	24,774,632	3.39%	19,393,444	5.26%	11,038	6.00	762	95.50%
2023-08	2,377	5.70%	77,011,831	34,403,110	4.71%	30,541,535	8.28%	12,849	7.00	764	95.02%
2023-09	2,107	5.05%	64,300,031	28,232,645	3.86%	25,182,687	6.83%	11,952	8.00	764	94.72%
2023-10	970	2.33%	30,237,898	11,442,767	1.57%	8,716,923	2.36%	8,987	9.00	752	98.34%
2023-11	1,457	3.49%	52,283,095	20,702,874	2.83%	19,004,357	5.15%	13,043	10.00	757	97.18%
2023-12	1,408	3.37%	50,728,771	20,084,447	2.75%	18,960,986	5.14%	13,467	11.00	760	96.43%
2024-01	281	0.67%	8,333,456	3,336,926	0.46%	3,183,144	0.86%	11,328	12.00	747	97.03%
2024-02	412	0.99%	11,926,043	4,551,089	0.62%	4,415,729	1.20%	10,718	13.00	749	99.69%
2024-03	450	1.08%	13,264,217	5,255,937	0.72%	5,041,969	1.37%	11,204	14.00	743	101.71%
2024-04	210	0.50%	6,096,719	2,446,549	0.33%	2,377,420	0.64%	11,321	15.00	743	99.47%
2024-05	508	1.22%	15,353,210	6,010,213	0.82%	6,368,994	1.73%	12,537	16.00	736	99.97%
2024-06	421	1.01%	12,617,854	4,889,743	0.67%	5,468,846	1.48%	12,990	17.00	742	100.61%
Total:	41,720	100.00%	1,595,846,016	730,501,299	100.00%	368,747,298	100.00%	8,839	5.19	774	92.84%

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