StratMaker (140001)

Mercedes-Benz Auto Lease Trust 2021-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

22,878

WA Orginal Term (OT)

41.11

Acquisition Cost (AC)

$ 1,360,577,319

WA Remaining Term (RT)

15.30

Rep. Period Securitization Value (SV)

$ 837,945,776

WA Seasoning

25.82

Rep. Period End Actual SV (ESV)

$ 805,976,034

WA FICO (non-zero)

785

Total Base Residual Value (BRV)

$ 633,654,165

WA Lease to Value (LTV)

97.00%

Average BRV

$ 27,697

Base Residual as % of ESV

78.62%

Base Residual as % of Vehicle Value

44.76%

Minimum Discount Rate

6.50%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

22,878

Acquisition Cost (AC)

$ 1,360,577,319

Rep. Period Securitization Value (SV)

$ 837,945,776

Rep. Period End Actual SV (ESV)

$ 805,976,034

Total Base Residual Value (BRV)

$ 633,654,165

Average BRV

$ 27,697

Base Residual as % of ESV

78.62%

Base Residual as % of Vehicle Value

44.76%

Minimum Discount Rate

6.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

41.11

WA Remaining Term (RT)

15.30

WA Seasoning

25.82

WA FICO (non-zero)

785

WA Lease to Value (LTV)

97.00%

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	32	0.14%	914,263	533,582	0.08%	522,673	0.06%	16,334	8.69	779	75.71%
$30,000 - $39,999	2,866	12.53%	105,858,038	55,349,173	8.73%	62,003,710	7.69%	21,634	11.93	775	88.47%
$40,000 - $49,999	7,335	32.06%	329,393,412	163,311,161	25.77%	198,391,061	24.62%	27,047	14.78	781	94.87%
$50,000 - $59,999	4,544	19.86%	248,544,210	116,850,814	18.44%	148,055,029	18.37%	32,583	15.58	786	96.31%
$60,000 - $69,999	2,906	12.70%	186,988,580	82,833,560	13.07%	108,742,695	13.49%	37,420	15.99	788	98.41%
$70,000 - $79,999	1,646	7.19%	123,097,300	54,075,437	8.53%	71,366,240	8.85%	43,357	15.38	788	99.36%
$80,000 - $89,999	1,346	5.88%	114,159,657	51,931,798	8.20%	67,358,538	8.36%	50,043	15.44	787	99.69%
$90,000 - $99,999	868	3.79%	82,192,000	35,964,606	5.68%	48,319,615	6.00%	55,668	15.76	784	100.45%
Over $100,000	1,335	5.84%	169,429,860	72,804,034	11.49%	101,216,473	12.56%	75,818	16.85	788	100.86%
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	594	2.60%	35,020,501	16,792,483	2.65%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	16	0.07%	562,765	239,518	0.04%	229,109	0.03%	14,319	3.48	698	93.19%
$15,000 - $19,999	799	3.49%	29,054,438	13,607,384	2.15%	14,629,338	1.82%	18,310	6.54	762	88.95%
$20,000 - $24,999	3,146	13.75%	128,098,517	61,435,458	9.70%	72,147,117	8.95%	22,933	11.06	773	91.71%
$25,000 - $29,999	4,981	21.77%	227,715,256	110,661,206	17.46%	137,137,876	17.02%	27,532	14.07	781	94.95%
$30,000 - $39,999	7,566	33.07%	423,381,837	200,556,925	31.65%	259,977,775	32.26%	34,361	15.70	788	96.38%
$40,000 - $49,999	2,714	11.86%	198,008,450	87,710,930	13.84%	120,346,375	14.93%	44,343	16.25	787	99.53%
$50,000 - $59,999	1,593	6.96%	141,861,116	64,238,256	10.14%	87,284,434	10.83%	54,792	15.88	791	98.01%
$60,000 - $69,999	790	3.45%	80,740,426	35,206,682	5.56%	50,570,991	6.27%	64,014	17.22	785	101.44%
$70,000 - $79,999	231	1.01%	26,724,014	11,883,058	1.88%	17,169,692	2.13%	74,328	17.98	780	102.30%
$80,000 - $89,999	142	0.62%	18,342,547	8,725,017	1.38%	12,037,994	1.49%	84,775	16.52	791	97.66%
$90,000 - $99,999	87	0.38%	12,716,131	5,758,039	0.91%	8,222,397	1.02%	94,510	17.22	789	100.17%
Over $100,000	219	0.96%	38,351,320	16,839,207	2.66%	26,222,935	3.25%	119,739	21.40	779	104.50%
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

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	235	1.03%	9,643,842	3,323,165	0.52%	5,137,775	0.64%	21,863	19.68	729	101.99%
$15,000 - $19,999	3,978	17.39%	167,028,683	71,851,292	11.34%	92,331,013	11.46%	23,210	16.25	763	96.72%
$20,000 - $24,999	6,947	30.37%	334,689,813	155,651,473	24.56%	198,499,986	24.63%	28,573	16.55	780	96.54%
$25,000 - $29,999	5,441	23.78%	306,900,544	148,663,391	23.46%	186,087,824	23.09%	34,201	14.61	791	95.90%
$30,000 - $39,999	3,792	16.57%	278,025,796	128,288,081	20.25%	162,976,628	20.22%	42,979	14.47	791	97.43%
$40,000 - $49,999	1,664	7.27%	154,668,229	73,281,486	11.56%	92,331,703	11.46%	55,488	13.80	794	97.70%
$50,000 - $59,999	405	1.77%	45,659,880	21,882,602	3.45%	28,026,059	3.48%	69,200	15.42	792	98.00%
$60,000 - $69,999	208	0.91%	28,591,485	13,502,904	2.13%	18,128,645	2.25%	87,157	17.23	789	99.51%
$70,000 - $79,999	100	0.44%	15,557,412	7,433,146	1.17%	9,821,781	1.22%	98,218	17.35	784	98.85%
$80,000 - $89,999	60	0.26%	11,439,346	5,076,169	0.80%	7,032,614	0.87%	117,210	15.55	780	106.06%
$90,000 - $99,999	36	0.16%	6,253,591	3,443,570	0.54%	4,162,804	0.52%	115,633	12.44	775	96.82%
Over $100,000	12	0.05%	2,118,698	1,256,886	0.20%	1,439,201	0.18%	119,933	9.71	773	98.89%
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

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	480	2.10%	25,601,995	11,596,770	1.83%	14,069,944	1.75%	29,312	13.26	637	97.38%
650 - 699	2,830	12.37%	161,134,618	72,198,353	11.39%	94,825,735	11.77%	33,507	16.14	678	98.85%
700 - 749	4,323	18.90%	255,357,134	116,821,029	18.44%	150,698,505	18.70%	34,860	15.82	726	97.83%
750 - 799	4,848	21.19%	290,783,964	135,704,269	21.42%	173,016,634	21.47%	35,688	15.53	775	97.11%
800+	10,397	45.45%	627,699,609	297,333,745	46.92%	373,365,215	46.32%	35,911	14.84	845	96.12%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	82	0.36%	5,937,086	3,528,870	0.56%	2,913,003	0.36%	35,524	2.32	790	91.09%
25 - 36	12,060	52.71%	678,810,124	344,847,294	54.42%	395,353,150	49.05%	32,782	10.56	792	93.95%
37 - 39	1,423	6.22%	91,089,284	44,078,944	6.96%	55,337,347	6.87%	38,888	13.81	793	98.12%
40 - 48	9,010	39.38%	557,905,585	231,673,942	36.56%	335,500,140	41.63%	37,236	20.59	775	99.97%
49 - 60	303	1.32%	26,835,240	9,525,115	1.50%	16,872,393	2.09%	55,684	28.21	760	106.50%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	437	1.91%	24,616,563	12,238,946	1.93%	4,824,274	0.60%	11,040	0.00	763	91.70%
1 - 12	9,082	39.70%	518,707,824	256,369,235	40.46%	287,411,591	35.66%	31,646	8.48	789	94.03%
13 - 24	10,802	47.22%	650,657,761	298,405,804	47.09%	405,092,531	50.26%	37,502	17.28	784	97.91%
25 - 36	2,520	11.01%	161,122,880	64,709,722	10.21%	104,560,679	12.97%	41,492	26.19	775	101.50%
37 - 42	37	0.16%	5,472,291	1,930,457	0.30%	4,086,959	0.51%	110,458	37.94	779	105.69%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	4	0.02%	178,433	127,391	0.02%	123,194	0.02%	30,798	9.52	803	75.64%
16 - 20	5	0.02%	334,902	199,441	0.03%	180,278	0.02%	36,056	6.97	787	87.47%
21 - 25	12,391	54.16%	748,418,143	351,506,916	55.47%	475,760,855	59.03%	38,396	17.94	787	97.68%
26 - 30	7,071	30.91%	410,874,049	191,532,190	30.23%	238,716,361	29.62%	33,760	13.00	787	95.94%
31 - 35	2,033	8.89%	116,235,820	53,475,137	8.44%	58,096,560	7.21%	28,577	8.13	766	95.45%
36+	1,374	6.01%	84,535,972	36,813,090	5.81%	33,098,786	4.11%	24,089	6.49	761	97.54%
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	21,944	95.92%	1,302,217,946	607,940,920	95.94%	769,706,696	95.50%	35,076	15.24	787	96.85%
1 - 15	682	2.98%	42,933,266	19,029,185	3.00%	26,652,741	3.31%	39,080	16.49	735	99.99%
16 - 30	154	0.67%	9,428,100	4,031,060	0.64%	5,849,445	0.73%	37,983	16.93	717	101.93%
31 - 60	60	0.26%	3,467,903	1,522,340	0.24%	2,195,657	0.27%	36,594	16.19	710	99.28%
61 - 90	30	0.13%	1,992,556	884,966	0.14%	1,222,405	0.15%	40,747	13.41	720	95.70%
91 - 120	8	0.03%	537,549	245,695	0.04%	349,089	0.04%	43,636	13.13	746	102.50%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

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%	196	0.86%	10,104,322	6,256,500	0.99%	6,557,023	0.81%	33,454	10.51	784	71.19%
75.00 - 99.99%	16,086	70.31%	888,401,254	434,556,587	68.58%	526,255,638	65.29%	32,715	14.08	789	92.13%
100.00 - 109.99%	5,131	22.43%	350,626,366	151,456,574	23.90%	207,544,742	25.75%	40,449	17.15	780	103.95%
110.00 - 119.99%	1,141	4.99%	85,046,988	32,640,188	5.15%	50,652,529	6.28%	44,393	19.33	762	113.78%
120.00 - 129.99%	272	1.19%	21,185,744	7,115,104	1.12%	11,846,284	1.47%	43,553	20.19	747	123.88%
130.00 - 139.99%	42	0.18%	4,267,482	1,363,110	0.22%	2,554,998	0.32%	60,833	22.39	762	133.61%
140.00%+	10	0.04%	945,163	266,102	0.04%	564,820	0.07%	56,482	24.74	770	143.13%
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	107	0.47%	6,854,126	3,073,013	0.48%	3,978,389	0.49%	37,181	14.63	783	101.82%
Alaska	3	0.01%	219,674	97,425	0.02%	150,368	0.02%	50,123	23.71	705	93.67%
Arizona	300	1.31%	17,495,450	8,414,305	1.33%	10,463,437	1.30%	34,878	13.99	792	94.52%
Arkansas	16	0.07%	1,167,544	533,344	0.08%	702,927	0.09%	43,933	13.87	785	96.67%
California	6,747	29.49%	391,871,726	186,436,027	29.42%	235,031,169	29.16%	34,835	15.68	785	94.47%
Colorado	226	0.99%	13,407,158	6,066,016	0.96%	7,944,936	0.99%	35,155	16.87	792	97.07%
Connecticut	304	1.33%	17,565,158	8,566,284	1.35%	10,538,263	1.31%	34,665	13.71	789	94.13%
Delaware	57	0.25%	3,066,841	1,456,441	0.23%	1,843,301	0.23%	32,339	16.07	774	97.23%
Florida	3,149	13.76%	186,587,321	86,965,840	13.72%	110,618,452	13.72%	35,128	15.19	780	97.45%
Georgia	354	1.55%	23,240,688	10,204,384	1.61%	13,569,394	1.68%	38,332	14.92	772	101.61%
Hawaii	94	0.41%	5,303,616	2,555,628	0.40%	3,140,993	0.39%	33,415	13.27	788	99.77%
Idaho	24	0.10%	1,483,975	670,628	0.11%	914,564	0.11%	38,107	18.12	795	97.38%
Illinois	384	1.68%	24,364,203	11,194,759	1.77%	14,104,101	1.75%	36,729	13.67	785	100.02%
Indiana	80	0.35%	5,028,613	2,401,264	0.38%	3,109,586	0.39%	38,870	14.24	806	96.65%
Iowa	27	0.12%	1,830,674	795,798	0.13%	1,066,425	0.13%	39,497	15.34	794	104.51%
Kansas	35	0.15%	2,310,261	1,069,269	0.17%	1,408,370	0.17%	40,239	14.39	789	96.30%
Kentucky	65	0.28%	3,890,280	1,765,874	0.28%	2,281,299	0.28%	35,097	15.68	783	96.41%
Louisiana	122	0.53%	7,915,250	3,615,580	0.57%	4,593,106	0.57%	37,648	13.54	775	99.24%
Maine	23	0.10%	1,221,600	604,717	0.10%	685,587	0.09%	29,808	13.04	802	94.90%
Maryland	386	1.69%	24,466,440	10,498,824	1.66%	14,470,338	1.80%	37,488	16.93	772	101.86%
Massachusetts	429	1.88%	25,110,108	12,208,955	1.93%	14,882,930	1.85%	34,692	14.78	788	95.00%
Michigan	259	1.13%	16,285,128	7,668,907	1.21%	9,560,820	1.19%	36,914	13.90	785	94.85%
Minnesota	98	0.43%	5,634,279	2,757,563	0.44%	3,403,908	0.42%	34,734	13.97	794	96.86%
Mississippi	33	0.14%	2,359,305	989,082	0.16%	1,317,359	0.16%	39,920	14.56	794	100.27%
Missouri	92	0.40%	5,695,767	2,600,399	0.41%	3,442,242	0.43%	37,416	15.40	796	96.86%
Montana	8	0.03%	508,607	230,066	0.04%	312,133	0.04%	39,017	16.08	767	92.51%
Nebraska	34	0.15%	1,946,075	932,514	0.15%	1,149,122	0.14%	33,798	14.32	797	94.39%
Nevada	216	0.94%	12,942,660	6,020,632	0.95%	7,346,425	0.91%	34,011	13.82	782	95.18%
New Hampshire	64	0.28%	3,678,602	1,775,513	0.28%	2,249,190	0.28%	35,144	14.45	779	94.83%
New Jersey	1,916	8.37%	112,425,383	51,555,917	8.14%	65,543,432	8.13%	34,208	15.57	788	97.78%
New Mexico	18	0.08%	1,230,530	594,790	0.09%	757,618	0.09%	42,090	12.68	776	97.34%
New York	3,077	13.45%	184,234,677	86,977,446	13.73%	108,334,940	13.44%	35,208	14.60	791	97.72%
North Carolina	286	1.25%	16,996,224	7,631,820	1.20%	9,951,780	1.23%	34,796	15.95	786	97.99%
North Dakota	2	0.01%	128,937	76,295	0.01%	82,861	0.01%	41,431	7.21	773	87.85%
Ohio	430	1.88%	25,239,633	11,312,129	1.79%	14,730,819	1.83%	34,258	15.46	791	98.89%
Oklahoma	84	0.37%	5,832,884	2,517,038	0.40%	3,309,255	0.41%	39,396	13.24	798	102.28%
Oregon	109	0.48%	6,516,864	3,141,378	0.50%	3,936,609	0.49%	36,116	14.60	791	94.58%
Pennsylvania	688	3.01%	37,923,289	18,368,114	2.90%	22,402,540	2.78%	32,562	14.68	785	94.11%
Rhode Island	76	0.33%	4,278,886	2,109,758	0.33%	2,513,155	0.31%	33,068	12.57	774	93.37%
South Carolina	157	0.69%	9,350,141	4,058,969	0.64%	5,418,374	0.67%	34,512	16.69	787	98.99%
South Dakota	6	0.03%	394,092	177,952	0.03%	247,393	0.03%	41,232	17.26	781	98.38%
Tennessee	121	0.53%	7,434,964	3,499,555	0.55%	4,227,846	0.52%	34,941	13.81	785	97.12%
Texas	1,343	5.87%	85,687,572	36,469,648	5.76%	50,849,899	6.31%	37,863	17.13	775	103.45%
Utah	61	0.27%	4,183,623	1,990,465	0.31%	2,564,614	0.32%	42,043	14.19	783	98.47%
Vermont	13	0.06%	674,479	312,944	0.05%	336,644	0.04%	25,896	13.70	773	95.27%
Virginia	333	1.46%	20,356,076	8,893,019	1.40%	11,987,414	1.49%	35,998	16.41	777	99.96%
Washington	242	1.06%	13,510,212	6,710,364	1.06%	8,098,524	1.00%	33,465	13.46	787	93.59%
West Virginia	23	0.10%	1,592,737	737,970	0.12%	887,273	0.11%	38,577	13.47	809	98.89%
Wisconsin	82	0.36%	4,725,288	2,261,434	0.36%	2,768,503	0.34%	33,762	12.13	787	96.53%
Wyoming	3	0.01%	162,984	79,154	0.01%	105,388	0.01%	35,129	17.52	768	96.95%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	72	0.31%	4,246,712	2,008,955	0.32%	2,642,020	0.33%	36,695	16.68	793	96.18%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	9,062	39.61%	547,824,230	240,447,421	37.95%	303,524,767	37.66%	33,494	14.10	785	95.02%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	13,816	60.39%	812,753,089	393,206,744	62.05%	502,451,266	62.34%	36,367	16.02	784	98.19%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

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	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%
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:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-12	1	0.00%	37,292	19,810	0.00%	19,691	0.00%	19,691	0.00	719	80.99%
2022-01	-	-	-	-	-	-	-	-	-	-	-
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	-	-	-	-	-	-	-	-	-	-	-
2022-04	1	0.00%	60,255	25,645	0.00%	24,043	0.00%	24,043	0.00	734	100.57%
2022-05	1	0.00%	68,095	31,158	0.00%	27,256	0.00%	27,256	0.00	678	92.28%
2022-06	2	0.01%	119,204	55,747	0.01%	19,260	0.00%	9,630	0.00	832	82.85%
2022-07	4	0.02%	187,128	89,485	0.01%	45,752	0.01%	11,438	0.00	768	100.15%
2022-08	5	0.02%	367,938	163,988	0.03%	127,757	0.02%	25,551	0.00	789	99.87%
2022-09	16	0.07%	944,553	433,910	0.07%	200,167	0.02%	12,510	0.00	718	94.79%
2022-10	94	0.41%	5,822,765	2,820,162	0.45%	1,054,633	0.13%	11,220	0.00	750	91.06%
2022-11	313	1.37%	17,009,332	8,599,041	1.36%	3,305,716	0.41%	10,561	0.00	770	91.33%
2022-12	504	2.20%	27,331,829	13,583,906	2.14%	10,892,223	1.35%	21,612	1.00	772	91.80%
2023-01	344	1.50%	20,423,757	9,851,057	1.55%	9,194,644	1.14%	26,729	2.00	779	93.32%
2023-02	376	1.64%	20,954,424	10,279,188	1.62%	10,143,920	1.26%	26,979	3.00	770	91.46%
2023-03	227	0.99%	12,821,417	6,098,044	0.96%	6,300,056	0.78%	27,754	4.00	764	93.50%
2023-04	229	1.00%	13,424,058	6,427,870	1.01%	6,828,772	0.85%	29,820	5.00	772	94.30%
2023-05	686	3.00%	38,632,180	19,333,668	3.05%	21,067,634	2.61%	30,711	6.00	794	92.26%
2023-06	1,005	4.39%	56,734,175	28,078,003	4.43%	31,093,645	3.86%	30,939	7.00	790	93.38%
2023-07	961	4.20%	53,643,216	26,738,306	4.22%	30,189,057	3.75%	31,414	8.00	789	93.85%
2023-08	950	4.15%	52,763,719	26,206,698	4.14%	30,152,487	3.74%	31,739	9.00	791	93.67%
2023-09	1,117	4.88%	64,779,248	31,772,460	5.01%	37,260,702	4.62%	33,358	10.00	791	94.36%
2023-10	1,254	5.48%	73,761,604	36,474,467	5.76%	43,674,921	5.42%	34,828	11.00	794	95.05%
2023-11	1,429	6.25%	83,438,196	41,525,567	6.55%	50,613,530	6.28%	35,419	12.00	792	95.53%
2023-12	1,928	8.43%	111,012,999	55,520,885	8.76%	68,817,602	8.54%	35,694	13.00	790	95.33%
2024-01	1,742	7.61%	106,578,451	52,369,260	8.26%	66,776,895	8.29%	38,333	14.00	791	96.58%
2024-02	1,572	6.87%	90,153,617	43,974,838	6.94%	56,377,506	6.99%	35,864	15.00	791	95.69%
2024-03	423	1.85%	25,854,805	11,997,342	1.89%	16,003,680	1.99%	37,834	16.00	783	98.84%
2024-04	460	2.01%	29,857,946	13,866,272	2.19%	18,789,795	2.33%	40,847	17.00	782	99.16%
2024-05	680	2.97%	42,537,744	18,995,182	3.00%	26,120,282	3.24%	38,412	18.00	785	98.91%
2024-06	742	3.24%	46,572,056	19,582,041	3.09%	28,176,438	3.50%	37,974	19.00	782	99.27%
2024-07	602	2.63%	37,782,792	16,158,691	2.55%	23,497,712	2.92%	39,033	20.00	780	99.66%
2024-08	650	2.84%	39,597,490	16,786,036	2.65%	24,788,041	3.08%	38,135	21.00	776	100.21%
2024-09	541	2.36%	31,923,803	12,857,589	2.03%	19,622,651	2.43%	36,271	22.00	772	100.68%
2024-10	711	3.11%	42,754,536	17,477,639	2.76%	26,614,992	3.30%	37,433	23.00	773	100.34%
2024-11	751	3.28%	46,031,525	18,820,030	2.97%	29,506,937	3.66%	39,290	24.00	778	100.35%
2024-12	919	4.02%	56,813,766	23,179,810	3.66%	36,676,422	4.55%	39,909	25.00	777	101.18%
2025-01	827	3.61%	53,671,178	21,592,506	3.41%	34,779,937	4.32%	42,056	26.00	773	101.43%
2025-02	674	2.95%	41,536,527	16,683,320	2.63%	27,048,817	3.36%	40,132	27.00	777	100.45%
2025-03	27	0.12%	1,900,004	682,188	0.11%	1,241,331	0.15%	45,975	28.00	751	106.59%
2025-04	32	0.14%	2,182,440	804,397	0.13%	1,456,556	0.18%	45,517	29.00	736	107.17%
2025-05	23	0.10%	1,919,777	704,336	0.11%	1,267,406	0.16%	55,105	30.00	766	108.63%
2025-06	-	-	-	-	-	-	-	-	-	-	-
2025-07	4	0.02%	735,186	273,957	0.04%	528,716	0.07%	132,179	32.00	763	108.98%
2025-08	1	0.00%	149,999	54,361	0.01%	108,774	0.01%	108,774	33.00	661	105.91%
2025-09	2	0.01%	417,826	120,957	0.02%	287,401	0.04%	143,701	34.00	826	132.20%
2025-10	6	0.03%	1,091,172	347,701	0.05%	777,456	0.10%	129,576	35.00	756	108.27%
2025-11	5	0.02%	705,005	266,190	0.04%	387,860	0.05%	77,572	36.00	803	102.79%
2025-12	16	0.07%	2,284,528	801,780	0.13%	1,697,735	0.21%	106,108	37.00	777	106.30%
2026-01	8	0.03%	1,230,553	448,479	0.07%	927,496	0.12%	115,937	38.00	789	103.72%
2026-02	13	0.06%	1,957,210	680,198	0.11%	1,461,728	0.18%	112,441	39.00	775	106.23%
Total:	22,878	100.00%	1,360,577,319	633,654,165	100.00%	805,976,034	100.00%	35,229	15.30	785	97.00%

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