StratMaker (139997)

Mercedes-Benz Auto Lease Trust 2020-B

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

11,991

WA Orginal Term (OT)

39.86

Acquisition Cost (AC)

$ 704,939,010

WA Remaining Term (RT)

7.02

Rep. Period Securitization Value (SV)

$ 375,937,894

WA Seasoning

32.84

Rep. Period End Actual SV (ESV)

$ 336,072,118

WA FICO (non-zero)

792

Total Base Residual Value (BRV)

$ 332,987,934

WA Lease to Value (LTV)

95.19%

Average BRV

$ 27,770

Base Residual as % of ESV

99.08%

Base Residual as % of Vehicle Value

44.61%

Minimum Discount Rate

6.60%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

11,991

Acquisition Cost (AC)

$ 704,939,010

Rep. Period Securitization Value (SV)

$ 375,937,894

Rep. Period End Actual SV (ESV)

$ 336,072,118

Total Base Residual Value (BRV)

$ 332,987,934

Average BRV

$ 27,770

Base Residual as % of ESV

99.08%

Base Residual as % of Vehicle Value

44.61%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

39.86

WA Remaining Term (RT)

7.02

WA Seasoning

32.84

WA FICO (non-zero)

792

WA Lease to Value (LTV)

95.19%

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	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	-	-	-	-	-	-	-	-	-	-	-
$20,000 - $24,999	-	-	-	-	-	-	-	-	-	-	-
$25,000 - $29,999	14	0.12%	405,936	226,851	0.07%	217,732	0.06%	15,552	5.43	770	78.07%
$30,000 - $39,999	1,875	15.64%	68,680,185	34,775,852	10.44%	32,024,907	9.53%	17,080	4.64	779	88.61%
$40,000 - $49,999	3,480	29.02%	155,762,346	78,532,721	23.58%	75,723,421	22.53%	21,760	6.51	788	93.51%
$50,000 - $59,999	2,412	20.12%	132,731,493	64,607,258	19.40%	64,797,227	19.28%	26,865	6.91	794	93.87%
$60,000 - $69,999	1,653	13.79%	106,377,066	49,218,293	14.78%	49,892,164	14.85%	30,183	7.21	793	96.00%
$70,000 - $79,999	938	7.82%	69,994,519	31,238,103	9.38%	32,438,789	9.65%	34,583	7.31	798	96.67%
$80,000 - $89,999	618	5.15%	52,069,635	22,987,617	6.90%	24,455,397	7.28%	39,572	7.47	792	99.03%
$90,000 - $99,999	313	2.61%	29,573,987	13,046,539	3.92%	13,613,791	4.05%	43,495	7.60	800	97.64%
Over $100,000	688	5.74%	89,343,842	38,354,700	11.52%	42,908,689	12.77%	62,367	9.01	794	100.11%
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,202	10.02%	67,286,116	32,804,026	9.85%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1	0.01%	36,955	15,758	0.00%	8,870	0.00%	8,870	2.00	686	97.19%
$10,000 - $14,999	23	0.19%	810,415	350,804	0.11%	325,561	0.10%	14,155	4.01	738	91.91%
$15,000 - $19,999	1,427	11.90%	53,897,566	25,014,398	7.51%	25,720,365	7.65%	18,024	3.74	780	90.99%
$20,000 - $24,999	2,029	16.92%	90,255,101	42,557,137	12.78%	45,405,295	13.51%	22,378	5.24	783	92.68%
$25,000 - $29,999	2,673	22.29%	133,963,711	67,695,083	20.33%	73,874,292	21.98%	27,637	6.57	793	93.71%
$30,000 - $39,999	3,039	25.34%	195,151,225	91,289,540	27.42%	103,315,809	30.74%	33,997	7.46	795	95.75%
$40,000 - $49,999	888	7.41%	75,240,398	34,739,759	10.43%	39,874,301	11.86%	44,903	7.51	799	96.96%
$50,000 - $59,999	367	3.06%	38,292,904	16,826,091	5.05%	19,894,083	5.92%	54,207	7.99	792	97.50%
$60,000 - $69,999	158	1.32%	18,975,864	8,424,438	2.53%	10,065,038	2.99%	63,703	8.69	800	97.02%
$70,000 - $79,999	43	0.36%	5,930,787	2,604,266	0.78%	3,239,243	0.96%	75,331	9.99	801	93.97%
$80,000 - $89,999	46	0.38%	7,314,385	3,191,945	0.96%	3,903,954	1.16%	84,869	9.23	788	98.43%
$90,000 - $99,999	30	0.25%	5,279,993	2,369,906	0.71%	2,829,724	0.84%	94,324	7.56	787	100.71%
Over $100,000	65	0.54%	12,503,591	5,104,785	1.53%	7,615,582	2.27%	117,163	17.56	773	110.23%
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

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	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	92	0.77%	3,608,451	1,310,284	0.39%	1,654,971	0.49%	17,989	12.11	742	102.89%
$15,000 - $19,999	2,285	19.06%	90,922,775	40,601,722	12.19%	39,912,067	11.88%	17,467	6.41	774	93.88%
$20,000 - $24,999	2,942	24.54%	139,522,084	66,034,438	19.83%	66,962,550	19.93%	22,761	8.12	784	94.56%
$25,000 - $29,999	3,095	25.81%	172,077,981	84,403,997	25.35%	85,460,192	25.43%	27,612	7.07	796	94.29%
$30,000 - $39,999	2,361	19.69%	165,695,589	78,807,406	23.67%	77,660,174	23.11%	32,893	6.08	799	95.67%
$40,000 - $49,999	764	6.37%	71,025,327	33,335,649	10.01%	33,474,021	9.96%	43,814	6.19	800	95.75%
$50,000 - $59,999	274	2.29%	31,990,774	14,875,767	4.47%	15,260,446	4.54%	55,695	6.47	797	95.01%
$60,000 - $69,999	57	0.48%	8,230,613	3,659,231	1.10%	4,336,437	1.29%	76,078	12.14	793	96.75%
$70,000 - $79,999	63	0.53%	10,609,513	4,733,126	1.42%	5,817,101	1.73%	92,335	12.14	803	101.14%
$80,000 - $89,999	31	0.26%	5,861,221	2,603,502	0.78%	2,867,294	0.85%	92,493	8.02	786	103.91%
$90,000 - $99,999	20	0.17%	4,036,082	1,907,928	0.57%	2,024,649	0.60%	101,232	5.40	770	109.22%
Over $100,000	7	0.06%	1,358,600	714,883	0.21%	642,213	0.19%	91,745	3.08	757	110.09%
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

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	-	-	-	-	-	-	-	-	-	-	-
650 - 699	1,358	11.33%	75,372,075	34,378,646	10.32%	36,880,463	10.97%	27,158	8.22	678	97.20%
700 - 749	2,153	17.96%	124,098,337	57,413,221	17.24%	59,877,526	17.82%	27,811	7.71	725	96.32%
750 - 799	2,488	20.75%	146,264,847	69,415,745	20.85%	69,623,427	20.72%	27,984	6.89	776	94.96%
800+	5,992	49.97%	359,203,752	171,780,322	51.59%	169,690,702	50.49%	28,320	6.58	846	94.44%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	16	0.13%	909,230	539,844	0.16%	404,348	0.12%	25,272	4.00	820	76.63%
25 - 36	7,958	66.37%	441,862,863	219,993,431	66.07%	197,606,717	58.80%	24,831	3.56	797	92.68%
37 - 39	742	6.19%	50,344,869	23,948,523	7.19%	25,409,219	7.56%	34,244	6.41	796	96.27%
40 - 48	3,083	25.71%	195,601,893	82,673,931	24.83%	103,350,239	30.75%	33,523	12.51	782	98.81%
49 - 60	192	1.60%	16,220,156	5,832,204	1.75%	9,301,595	2.77%	48,446	21.45	771	106.19%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	934	7.79%	53,096,533	25,784,888	7.74%	9,817,377	2.92%	10,511	0.00	787	91.96%
1 - 12	9,508	79.29%	549,264,795	265,935,327	79.86%	268,351,910	79.85%	28,224	5.13	795	94.20%
13 - 24	1,518	12.66%	97,526,610	39,487,195	11.86%	54,537,161	16.23%	35,927	16.34	778	99.93%
25 - 36	31	0.26%	5,051,072	1,780,524	0.53%	3,365,669	1.00%	108,570	27.94	776	106.96%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	1	0.01%	39,520	24,097	0.01%	21,459	0.01%	21,459	10.00	877	81.86%
16 - 20	9	0.08%	476,999	308,158	0.09%	249,314	0.07%	27,702	5.63	816	72.16%
21 - 25	9	0.08%	559,595	298,470	0.09%	218,719	0.07%	24,302	3.89	825	85.47%
26 - 30	2,750	22.93%	158,586,350	75,901,408	22.79%	87,292,664	25.97%	31,743	9.99	792	95.10%
31 - 35	7,265	60.59%	427,545,483	203,829,386	61.21%	207,671,957	61.79%	28,585	5.88	793	94.92%
36+	1,957	16.32%	117,731,064	52,626,415	15.80%	40,618,005	12.09%	20,755	6.53	783	96.95%
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	11,611	96.83%	682,273,020	322,700,571	96.91%	323,845,001	96.36%	27,891	7.00	793	95.09%
1 - 15	250	2.08%	14,531,736	6,598,161	1.98%	7,713,594	2.30%	30,854	7.37	756	97.82%
16 - 30	82	0.68%	4,854,965	2,245,510	0.67%	2,611,888	0.78%	31,852	6.79	739	94.40%
31 - 60	34	0.28%	2,218,200	1,006,039	0.30%	1,246,189	0.37%	36,653	7.71	705	101.09%
61 - 90	11	0.09%	757,208	324,450	0.10%	465,358	0.14%	42,305	11.66	715	101.01%
91 - 120	3	0.03%	303,881	113,204	0.03%	190,087	0.06%	63,362	15.02	722	107.02%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

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%	101	0.84%	5,259,036	3,027,367	0.91%	2,888,682	0.86%	28,601	6.58	804	71.27%
75.00 - 99.99%	9,357	78.03%	515,852,804	253,371,121	76.09%	247,079,986	73.52%	26,406	6.17	795	91.36%
100.00 - 109.99%	2,007	16.74%	141,609,617	60,996,315	18.32%	65,756,579	19.57%	32,764	8.55	787	103.85%
110.00 - 119.99%	413	3.44%	31,887,548	12,138,704	3.65%	15,371,725	4.57%	37,220	11.90	766	113.78%
120.00 - 129.99%	86	0.72%	7,492,439	2,566,351	0.77%	3,624,044	1.08%	42,140	14.09	761	124.49%
130.00 - 139.99%	23	0.19%	2,336,579	745,967	0.22%	1,165,465	0.35%	50,672	13.93	744	133.44%
140.00%+	4	0.03%	500,987	142,108	0.04%	185,636	0.06%	46,409	18.28	822	142.91%
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	61	0.51%	3,934,386	1,783,393	0.54%	1,806,075	0.54%	29,608	6.42	799	101.04%
Alaska	6	0.05%	299,107	140,929	0.04%	125,967	0.04%	20,995	1.74	751	88.69%
Arizona	147	1.23%	8,431,439	4,039,939	1.21%	4,128,281	1.23%	28,084	5.73	791	93.48%
Arkansas	12	0.10%	623,124	313,135	0.09%	227,501	0.07%	18,958	4.89	776	89.90%
California	3,386	28.24%	190,282,674	91,769,224	27.56%	90,452,932	26.91%	26,714	7.39	789	93.01%
Colorado	104	0.87%	6,323,421	2,869,129	0.86%	3,028,431	0.90%	29,120	8.51	789	95.27%
Connecticut	177	1.48%	10,570,617	5,216,499	1.57%	5,040,837	1.50%	28,479	6.32	801	92.47%
Delaware	30	0.25%	1,679,134	778,302	0.23%	769,178	0.23%	25,639	6.79	788	95.42%
Florida	1,755	14.64%	102,678,253	48,624,871	14.60%	51,150,191	15.22%	29,145	7.31	789	95.12%
Georgia	187	1.56%	11,339,680	5,195,660	1.56%	5,431,941	1.62%	29,048	7.68	777	97.45%
Hawaii	52	0.43%	2,887,450	1,423,987	0.43%	1,360,048	0.40%	26,155	3.97	818	96.86%
Idaho	8	0.07%	505,824	229,030	0.07%	266,138	0.08%	33,267	8.58	745	87.58%
Illinois	209	1.74%	13,374,944	6,219,634	1.87%	6,161,764	1.83%	29,482	5.85	792	97.40%
Indiana	47	0.39%	2,883,583	1,331,926	0.40%	1,218,564	0.36%	25,927	7.01	782	97.17%
Iowa	20	0.17%	1,183,023	517,525	0.16%	544,147	0.16%	27,207	7.82	791	99.11%
Kansas	21	0.18%	1,255,278	621,878	0.19%	674,974	0.20%	32,142	5.56	801	92.33%
Kentucky	25	0.21%	1,539,596	725,113	0.22%	742,401	0.22%	29,696	6.72	795	93.30%
Louisiana	51	0.43%	3,454,457	1,551,625	0.47%	1,701,708	0.51%	33,367	7.11	792	97.87%
Maine	10	0.08%	618,691	314,760	0.09%	338,062	0.10%	33,806	5.75	770	95.53%
Maryland	225	1.88%	13,479,149	5,867,600	1.76%	6,450,615	1.92%	28,669	9.38	791	99.79%
Massachusetts	219	1.83%	12,011,272	5,914,761	1.78%	5,334,573	1.59%	24,359	5.61	790	92.43%
Michigan	102	0.85%	6,227,778	2,918,512	0.88%	2,849,625	0.85%	27,938	5.77	797	95.13%
Minnesota	57	0.48%	3,491,304	1,639,325	0.49%	1,709,145	0.51%	29,985	7.20	796	97.56%
Mississippi	21	0.18%	1,343,332	578,336	0.17%	604,932	0.18%	28,806	7.69	765	96.89%
Missouri	44	0.37%	2,591,643	1,150,720	0.35%	1,229,600	0.37%	27,945	8.21	764	95.24%
Montana	1	0.01%	42,359	26,131	0.01%	28,193	0.01%	28,193	9.00	797	79.26%
Nebraska	13	0.11%	727,495	351,116	0.11%	287,706	0.09%	22,131	7.27	787	96.64%
Nevada	117	0.98%	7,207,195	3,340,572	1.00%	3,331,610	0.99%	28,475	7.09	778	94.82%
New Hampshire	23	0.19%	1,421,705	654,577	0.20%	644,963	0.19%	28,042	7.87	774	91.22%
New Jersey	1,055	8.80%	62,725,519	29,226,726	8.78%	28,880,404	8.59%	27,375	6.35	799	95.37%
New Mexico	10	0.08%	457,388	225,137	0.07%	241,337	0.07%	24,134	5.61	810	94.17%
New York	1,522	12.69%	92,507,236	44,620,035	13.40%	43,925,874	13.07%	28,861	5.88	798	95.25%
North Carolina	133	1.11%	8,273,576	3,904,317	1.17%	3,905,829	1.16%	29,367	6.55	803	95.91%
North Dakota	1	0.01%	45,320	19,753	0.01%	24,570	0.01%	24,570	12.00	821	92.08%
Ohio	244	2.03%	13,925,446	6,347,872	1.91%	6,622,361	1.97%	27,141	6.86	790	97.31%
Oklahoma	48	0.40%	3,190,639	1,414,443	0.42%	1,350,860	0.40%	28,143	6.50	791	99.79%
Oregon	92	0.77%	5,084,246	2,496,968	0.75%	2,320,570	0.69%	25,224	6.29	795	91.20%
Pennsylvania	373	3.11%	20,946,959	10,226,542	3.07%	9,876,520	2.94%	26,479	5.54	795	92.34%
Rhode Island	36	0.30%	1,893,304	966,522	0.29%	845,796	0.25%	23,494	4.85	797	90.12%
South Carolina	87	0.73%	5,581,151	2,573,096	0.77%	2,453,858	0.73%	28,205	6.28	796	98.55%
South Dakota	5	0.04%	255,459	124,401	0.04%	109,868	0.03%	21,974	7.46	753	99.06%
Tennessee	66	0.55%	4,054,081	1,890,118	0.57%	1,978,013	0.59%	29,970	6.65	798	94.03%
Texas	710	5.92%	45,035,843	19,577,419	5.88%	22,146,415	6.59%	31,192	9.20	786	101.84%
Utah	25	0.21%	1,485,252	706,220	0.21%	715,799	0.21%	28,632	5.83	787	94.30%
Vermont	6	0.05%	300,675	144,212	0.04%	135,594	0.04%	22,599	6.78	750	96.80%
Virginia	185	1.54%	11,314,249	5,052,947	1.52%	5,740,496	1.71%	31,030	8.78	796	99.60%
Washington	171	1.43%	9,277,951	4,578,372	1.37%	4,249,688	1.26%	24,852	5.13	791	91.42%
West Virginia	8	0.07%	505,536	230,241	0.07%	193,114	0.06%	24,139	4.56	843	98.95%
Wisconsin	36	0.30%	2,683,591	1,236,305	0.37%	1,233,174	0.37%	34,255	5.51	794	99.68%
Wyoming	1	0.01%	56,099	34,082	0.01%	0	0.00%	0	0.00	0	0.00%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	47	0.39%	2,931,575	1,283,996	0.39%	1,481,877	0.44%	31,529	12.25	802	99.15%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	5,064	42.23%	310,672,000	138,409,550	41.57%	138,783,985	41.30%	27,406	6.54	794	93.80%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	6,927	57.77%	394,267,010	194,578,383	58.43%	197,288,133	58.70%	28,481	7.37	790	96.17%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

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	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%
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:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-05	1	0.01%	58,120	24,014	0.01%	23,942	0.01%	23,942	0.00	655	92.37%
2022-06	2	0.02%	110,121	62,157	0.02%	60,886	0.02%	30,443	0.00	724	87.62%
2022-07	4	0.03%	232,053	106,217	0.03%	65,455	0.02%	16,364	0.00	775	91.89%
2022-08	18	0.15%	1,050,882	467,856	0.14%	348,497	0.10%	19,361	0.00	789	92.28%
2022-09	43	0.36%	2,474,088	1,157,464	0.35%	598,991	0.18%	13,930	0.00	759	91.93%
2022-10	168	1.40%	9,351,529	4,530,335	1.36%	1,780,256	0.53%	10,597	0.00	781	91.32%
2022-11	698	5.82%	39,819,741	19,436,845	5.84%	6,939,350	2.06%	9,942	0.00	792	92.16%
2022-12	1,385	11.55%	76,830,534	38,256,236	11.49%	29,595,833	8.81%	21,369	1.00	793	92.54%
2023-01	1,375	11.47%	78,901,764	38,174,012	11.46%	35,550,035	10.58%	25,855	2.00	796	93.15%
2023-02	1,281	10.68%	71,372,712	34,810,929	10.45%	34,273,226	10.20%	26,755	3.00	797	93.23%
2023-03	981	8.18%	56,978,558	28,004,586	8.41%	28,437,633	8.46%	28,988	4.00	801	93.85%
2023-04	790	6.59%	45,245,767	22,601,464	6.79%	23,660,357	7.04%	29,950	5.00	798	93.13%
2023-05	1,710	14.26%	95,616,394	48,210,022	14.48%	51,712,670	15.39%	30,241	6.00	797	92.98%
2023-06	200	1.67%	12,795,925	5,920,124	1.78%	6,577,364	1.96%	32,887	7.00	788	97.57%
2023-07	307	2.56%	19,703,982	8,977,544	2.70%	10,155,329	3.02%	33,079	8.00	795	97.51%
2023-08	513	4.28%	32,051,470	14,987,955	4.50%	17,024,375	5.07%	33,186	9.00	791	96.67%
2023-09	310	2.59%	18,589,904	8,389,743	2.52%	9,436,124	2.81%	30,439	10.00	792	95.99%
2023-10	242	2.02%	15,444,970	6,582,678	1.98%	8,074,890	2.40%	33,367	11.00	785	98.66%
2023-11	414	3.45%	25,732,814	11,020,037	3.31%	13,854,074	4.12%	33,464	12.00	778	98.98%
2023-12	213	1.78%	14,048,262	5,665,044	1.70%	7,416,983	2.21%	34,822	13.00	775	99.05%
2024-01	197	1.64%	13,064,366	5,239,981	1.57%	7,055,111	2.10%	35,813	14.00	776	99.48%
2024-02	175	1.46%	11,114,182	4,414,649	1.33%	5,919,544	1.76%	33,826	15.00	783	99.60%
2024-03	130	1.08%	8,644,332	3,594,765	1.08%	4,901,616	1.46%	37,705	16.00	782	97.74%
2024-04	175	1.46%	10,820,867	4,478,733	1.35%	6,253,118	1.86%	35,732	17.00	772	99.82%
2024-05	555	4.63%	34,495,195	14,140,897	4.25%	19,964,863	5.94%	35,973	18.00	780	100.03%
2024-06	12	0.10%	892,237	306,228	0.09%	483,691	0.14%	40,308	19.00	732	109.73%
2024-07	23	0.19%	1,451,326	516,143	0.16%	818,901	0.24%	35,604	20.00	776	105.97%
2024-08	34	0.28%	2,406,006	897,255	0.27%	1,339,539	0.40%	39,398	21.00	786	106.45%
2024-09	-	-	-	-	-	-	-	-	-	-	-
2024-10	1	0.01%	117,979	46,095	0.01%	74,593	0.02%	74,593	23.00	742	99.74%
2024-11	3	0.03%	471,857	187,405	0.06%	309,202	0.09%	103,067	24.00	716	108.16%
2024-12	4	0.03%	739,403	255,033	0.08%	471,046	0.14%	117,762	25.00	820	117.09%
2025-01	2	0.02%	341,090	91,056	0.03%	207,752	0.06%	103,876	26.00	753	109.95%
2025-02	8	0.07%	1,079,031	370,807	0.11%	689,124	0.21%	86,140	27.00	734	103.16%
2025-03	5	0.04%	812,515	312,392	0.09%	564,588	0.17%	112,918	28.00	780	96.52%
2025-04	4	0.03%	797,083	276,517	0.08%	544,802	0.16%	136,201	29.00	800	111.55%
2025-05	8	0.07%	1,281,950	474,719	0.14%	888,356	0.26%	111,044	30.00	773	107.65%
Total:	11,991	100.00%	704,939,010	332,987,934	100.00%	336,072,118	100.00%	28,027	7.02	792	95.19%

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