StratMaker (140005)

Mercedes-Benz Auto Lease Trust 2021-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

16,968

WA Orginal Term (OT)

39.54

Acquisition Cost (AC)

$ 994,528,313

WA Remaining Term (RT)

9.85

Rep. Period Securitization Value (SV)

$ 567,256,186

WA Seasoning

29.69

Rep. Period End Actual SV (ESV)

$ 528,958,439

WA FICO (non-zero)

789

Total Base Residual Value (BRV)

$ 476,049,263

WA Lease to Value (LTV)

95.11%

Average BRV

$ 28,056

Base Residual as % of ESV

90.00%

Base Residual as % of Vehicle Value

45.19%

Minimum Discount Rate

6.60%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

16,968

Acquisition Cost (AC)

$ 994,528,313

Rep. Period Securitization Value (SV)

$ 567,256,186

Rep. Period End Actual SV (ESV)

$ 528,958,439

Total Base Residual Value (BRV)

$ 476,049,263

Average BRV

$ 28,056

Base Residual as % of ESV

90.00%

Base Residual as % of Vehicle Value

45.19%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

39.54

WA Remaining Term (RT)

9.85

WA Seasoning

29.69

WA FICO (non-zero)

789

WA Lease to Value (LTV)

95.11%

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	29	0.17%	841,245	474,778	0.10%	482,633	0.09%	16,643	6.34	759	79.02%
$30,000 - $39,999	2,629	15.49%	96,612,250	50,867,378	10.69%	52,169,103	9.86%	19,844	7.61	777	88.58%
$40,000 - $49,999	5,408	31.87%	241,319,463	123,435,405	25.93%	133,824,762	25.30%	24,746	9.62	786	94.05%
$50,000 - $59,999	3,113	18.35%	170,527,989	82,764,940	17.39%	89,681,898	16.95%	28,809	9.47	791	93.70%
$60,000 - $69,999	2,053	12.10%	131,955,403	60,898,865	12.79%	68,353,811	12.92%	33,295	9.89	793	95.91%
$70,000 - $79,999	1,259	7.42%	94,126,474	42,752,633	8.98%	48,529,261	9.17%	38,546	9.79	793	96.48%
$80,000 - $89,999	900	5.30%	76,142,689	34,664,907	7.28%	39,896,620	7.54%	44,330	10.22	793	98.30%
$90,000 - $99,999	533	3.14%	50,393,904	22,773,558	4.78%	26,132,288	4.94%	49,029	9.79	798	96.96%
Over $100,000	1,044	6.15%	132,608,895	57,416,799	12.06%	69,888,062	13.21%	66,943	12.26	789	99.67%
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	979	5.77%	57,223,474	27,933,136	5.87%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	15	0.09%	482,883	229,018	0.05%	218,339	0.04%	14,556	2.89	761	85.45%
$15,000 - $19,999	1,141	6.72%	41,393,433	19,929,031	4.19%	20,984,708	3.97%	18,392	5.24	772	89.76%
$20,000 - $24,999	3,100	18.27%	130,143,101	63,228,217	13.28%	70,131,789	13.26%	22,623	7.50	780	92.21%
$25,000 - $29,999	4,048	23.86%	190,649,413	97,968,492	20.58%	111,988,673	21.17%	27,665	9.47	789	93.86%
$30,000 - $39,999	4,696	27.68%	283,952,248	134,928,004	28.34%	159,755,994	30.20%	34,020	9.95	792	95.25%
$40,000 - $49,999	1,482	8.73%	119,904,025	55,385,152	11.63%	66,805,475	12.63%	45,078	9.99	796	96.48%
$50,000 - $59,999	808	4.76%	77,834,720	35,597,991	7.48%	43,846,445	8.29%	54,265	10.78	795	96.24%
$60,000 - $69,999	372	2.19%	41,176,871	18,637,779	3.92%	23,775,820	4.49%	63,914	11.58	791	97.42%
$70,000 - $79,999	96	0.57%	12,160,517	5,056,190	1.06%	7,084,423	1.34%	73,796	14.71	781	102.21%
$80,000 - $89,999	57	0.34%	8,733,718	3,829,749	0.80%	4,865,918	0.92%	85,367	10.57	788	97.83%
$90,000 - $99,999	57	0.34%	9,143,334	4,132,305	0.87%	5,383,285	1.02%	94,444	12.90	785	98.38%
Over $100,000	117	0.69%	21,730,575	9,194,202	1.93%	14,117,569	2.67%	120,663	19.87	771	106.21%
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

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	87	0.51%	3,328,172	1,241,280	0.26%	1,678,032	0.32%	19,288	14.35	728	101.74%
$15,000 - $19,999	2,866	16.89%	114,186,970	51,815,833	10.88%	57,360,268	10.84%	20,014	9.97	769	94.45%
$20,000 - $24,999	4,820	28.41%	223,719,432	108,207,493	22.73%	121,434,887	22.96%	25,194	10.97	782	94.87%
$25,000 - $29,999	4,206	24.79%	229,211,029	114,350,660	24.02%	125,075,447	23.65%	29,737	9.11	793	93.98%
$30,000 - $39,999	3,006	17.72%	212,340,488	100,940,934	21.20%	109,506,776	20.70%	36,429	8.99	797	95.11%
$40,000 - $49,999	1,285	7.57%	119,259,459	56,488,256	11.87%	63,331,067	11.97%	49,285	8.89	799	95.32%
$50,000 - $59,999	435	2.56%	49,212,560	23,246,158	4.88%	26,475,718	5.01%	60,864	9.87	791	96.75%
$60,000 - $69,999	92	0.54%	13,484,763	5,964,251	1.25%	6,980,393	1.32%	75,874	13.36	783	99.77%
$70,000 - $79,999	101	0.60%	16,979,478	7,543,283	1.58%	9,915,024	1.87%	98,169	16.45	778	100.33%
$80,000 - $89,999	44	0.26%	8,127,522	3,750,040	0.79%	4,389,416	0.83%	99,759	11.98	781	101.56%
$90,000 - $99,999	23	0.14%	4,166,650	2,198,821	0.46%	2,470,036	0.47%	107,393	8.28	783	105.21%
Over $100,000	3	0.02%	511,789	302,255	0.06%	341,377	0.06%	113,792	7.43	799	98.08%
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

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	2,080	12.26%	115,158,591	53,331,467	11.20%	61,721,929	11.67%	29,674	11.02	677	96.72%
700 - 749	3,199	18.85%	183,721,159	86,809,943	18.24%	98,567,060	18.63%	30,812	10.37	726	96.02%
750 - 799	3,606	21.25%	211,219,263	101,800,011	21.38%	112,171,311	21.21%	31,107	9.80	776	94.88%
800+	8,083	47.64%	484,429,300	234,107,843	49.18%	256,498,139	48.49%	31,733	9.38	846	94.47%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	42	0.25%	2,836,581	1,685,196	0.35%	1,379,747	0.26%	32,851	4.28	780	80.64%
25 - 36	11,117	65.52%	617,472,359	312,422,075	65.63%	318,484,221	60.21%	28,648	6.56	794	92.80%
37 - 39	1,328	7.83%	85,601,908	40,568,081	8.52%	47,157,102	8.92%	35,510	9.98	794	97.15%
40 - 48	4,195	24.72%	261,636,903	111,499,599	23.42%	145,754,337	27.55%	34,745	15.50	778	98.56%
49 - 60	286	1.69%	26,980,561	9,874,313	2.07%	16,183,032	3.06%	56,584	23.69	763	104.63%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	861	5.07%	50,001,250	24,810,380	5.21%	8,996,156	1.70%	10,449	0.00	785	92.74%
1 - 12	12,531	73.85%	715,843,971	355,116,753	74.60%	384,511,700	72.69%	30,685	7.13	793	93.63%
13 - 24	3,499	20.62%	218,411,081	92,503,246	19.43%	128,538,705	24.30%	36,736	17.58	778	99.08%
25 - 36	77	0.45%	10,272,010	3,618,885	0.76%	6,911,878	1.31%	89,765	30.20	769	106.62%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	6	0.04%	281,825	186,990	0.04%	177,890	0.03%	29,648	9.46	779	75.12%
16 - 20	15	0.09%	903,535	557,129	0.12%	514,210	0.10%	34,281	6.59	772	75.20%
21 - 25	22	0.13%	1,689,939	959,686	0.20%	705,619	0.13%	32,074	1.24	784	86.41%
26 - 30	11,926	70.29%	699,953,489	336,274,098	70.64%	402,370,648	76.07%	33,739	11.18	791	95.26%
31 - 35	3,254	19.18%	183,191,331	88,481,372	18.59%	88,742,765	16.78%	27,272	5.64	786	93.82%
36+	1,745	10.28%	108,508,193	49,589,988	10.42%	36,447,307	6.89%	20,887	5.64	777	97.11%
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	16,374	96.50%	957,563,613	459,412,962	96.51%	507,253,065	95.90%	30,979	9.76	791	94.96%
1 - 15	415	2.45%	25,859,455	11,721,212	2.46%	15,054,887	2.85%	36,277	11.68	743	97.91%
16 - 30	96	0.57%	5,675,884	2,541,938	0.53%	3,250,773	0.61%	33,862	11.11	730	98.52%
31 - 60	63	0.37%	3,934,473	1,736,275	0.36%	2,403,731	0.45%	38,154	12.86	713	100.25%
61 - 90	14	0.08%	1,199,449	518,114	0.11%	830,034	0.16%	59,288	16.74	706	103.95%
91 - 120	6	0.04%	295,438	118,762	0.02%	165,950	0.03%	27,658	11.54	735	103.57%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

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%	176	1.04%	9,388,668	5,553,885	1.17%	5,361,312	1.01%	30,462	7.20	789	70.94%
75.00 - 99.99%	13,237	78.01%	730,851,424	363,291,015	76.31%	390,712,783	73.86%	29,517	9.00	792	91.50%
100.00 - 109.99%	2,886	17.01%	199,953,276	86,998,309	18.28%	104,629,393	19.78%	36,254	11.68	784	103.95%
110.00 - 119.99%	509	3.00%	40,313,989	15,480,325	3.25%	20,984,312	3.97%	41,227	14.48	763	113.68%
120.00 - 129.99%	132	0.78%	11,518,480	3,963,225	0.83%	6,040,305	1.14%	45,760	17.57	756	124.12%
130.00 - 139.99%	27	0.16%	2,417,694	741,319	0.16%	1,181,716	0.22%	43,767	18.15	743	133.74%
140.00%+	1	0.01%	84,782	21,186	0.00%	48,617	0.01%	48,617	24.00	785	141.56%
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	66	0.39%	4,508,996	2,032,569	0.43%	2,278,042	0.43%	34,516	9.13	771	103.69%
Alaska	6	0.04%	350,935	159,372	0.03%	164,731	0.03%	27,455	11.02	780	99.54%
Arizona	238	1.40%	14,301,995	6,948,431	1.46%	7,679,804	1.45%	32,268	9.04	798	94.91%
Arkansas	21	0.12%	1,178,810	586,076	0.12%	640,437	0.12%	30,497	8.40	776	96.21%
California	4,891	28.82%	278,493,616	136,532,812	28.68%	151,170,943	28.58%	30,908	10.36	786	92.80%
Colorado	152	0.90%	8,533,074	3,901,949	0.82%	4,597,547	0.87%	30,247	12.22	787	95.96%
Connecticut	278	1.64%	15,996,542	7,889,421	1.66%	8,728,892	1.65%	31,399	9.44	804	92.33%
Delaware	28	0.17%	1,464,225	673,959	0.14%	815,112	0.15%	29,111	12.42	788	96.00%
Florida	2,174	12.81%	127,466,421	60,486,903	12.71%	67,446,440	12.75%	31,024	9.75	786	95.41%
Georgia	256	1.51%	16,234,259	7,424,142	1.56%	8,607,794	1.63%	33,624	9.72	779	99.47%
Hawaii	85	0.50%	4,726,293	2,300,930	0.48%	2,500,998	0.47%	29,424	7.83	801	98.13%
Idaho	11	0.06%	654,705	319,148	0.07%	351,816	0.07%	31,983	10.04	817	92.73%
Illinois	337	1.99%	21,992,994	10,329,209	2.17%	11,406,008	2.16%	33,846	9.37	787	97.43%
Indiana	73	0.43%	4,313,138	2,063,722	0.43%	2,191,359	0.41%	30,019	8.11	802	96.57%
Iowa	18	0.11%	1,132,349	528,017	0.11%	555,341	0.10%	30,852	7.86	801	97.92%
Kansas	19	0.11%	1,246,360	603,187	0.13%	659,887	0.12%	34,731	7.42	806	96.91%
Kentucky	55	0.32%	3,345,235	1,572,559	0.33%	1,690,237	0.32%	30,732	8.90	816	95.59%
Louisiana	75	0.44%	4,709,870	2,177,438	0.46%	2,525,008	0.48%	33,667	8.84	788	99.46%
Maine	16	0.09%	836,128	406,664	0.09%	433,391	0.08%	27,087	7.88	796	92.92%
Maryland	224	1.32%	13,195,997	5,830,914	1.22%	6,815,692	1.29%	30,427	11.52	786	99.40%
Massachusetts	359	2.12%	20,486,368	10,091,275	2.12%	10,727,892	2.03%	29,883	8.72	800	93.10%
Michigan	212	1.25%	12,875,359	6,156,204	1.29%	6,727,328	1.27%	31,733	9.06	800	95.78%
Minnesota	59	0.35%	3,502,094	1,688,169	0.35%	1,827,276	0.35%	30,971	9.58	810	95.88%
Mississippi	25	0.15%	1,456,245	686,940	0.14%	818,846	0.15%	32,754	10.61	748	93.65%
Missouri	73	0.43%	4,842,286	2,222,549	0.47%	2,335,419	0.44%	31,992	9.71	783	95.85%
Montana	4	0.02%	298,637	144,227	0.03%	194,582	0.04%	48,646	15.49	810	96.82%
Nebraska	22	0.13%	1,603,220	757,205	0.16%	888,392	0.17%	40,381	10.64	787	97.47%
Nevada	154	0.91%	9,044,785	4,263,000	0.90%	4,749,706	0.90%	30,842	9.04	779	96.88%
New Hampshire	30	0.18%	1,629,630	795,243	0.17%	723,567	0.14%	24,119	7.99	776	92.06%
New Jersey	1,503	8.86%	87,135,634	41,114,043	8.64%	45,873,610	8.67%	30,521	9.61	793	95.69%
New Mexico	7	0.04%	476,308	234,282	0.05%	208,346	0.04%	29,764	8.81	817	93.34%
New York	2,552	15.04%	151,442,305	73,199,083	15.38%	80,049,798	15.13%	31,367	9.18	793	95.76%
North Carolina	188	1.11%	10,767,647	5,014,281	1.05%	5,642,209	1.07%	30,012	10.26	787	96.25%
North Dakota	7	0.04%	450,720	204,792	0.04%	238,881	0.05%	34,126	14.11	767	99.86%
Ohio	340	2.00%	21,048,389	9,673,246	2.03%	10,884,108	2.06%	32,012	9.82	790	96.71%
Oklahoma	54	0.32%	3,589,264	1,625,967	0.34%	1,815,587	0.34%	33,622	7.81	799	99.29%
Oregon	99	0.58%	5,761,273	2,876,043	0.60%	3,080,787	0.58%	31,119	7.55	785	91.15%
Pennsylvania	615	3.62%	34,485,583	17,100,355	3.59%	18,496,952	3.50%	30,076	9.69	799	93.00%
Rhode Island	61	0.36%	3,119,059	1,577,793	0.33%	1,590,938	0.30%	26,081	6.79	805	91.69%
South Carolina	94	0.55%	5,566,500	2,526,443	0.53%	2,872,391	0.54%	30,557	11.12	793	98.15%
South Dakota	3	0.02%	145,809	66,183	0.01%	73,360	0.01%	24,453	5.96	759	91.92%
Tennessee	80	0.47%	5,036,653	2,432,106	0.51%	2,727,684	0.52%	34,096	9.32	770	93.87%
Texas	779	4.59%	48,988,192	21,581,098	4.53%	25,874,447	4.89%	33,215	11.17	776	101.46%
Utah	37	0.22%	2,356,449	1,128,345	0.24%	1,290,880	0.24%	34,889	10.66	786	92.89%
Vermont	9	0.05%	641,518	294,635	0.06%	306,468	0.06%	34,052	7.74	838	98.13%
Virginia	225	1.33%	13,307,053	6,063,088	1.27%	7,088,632	1.34%	31,505	11.48	780	98.34%
Washington	229	1.35%	12,354,227	6,171,307	1.30%	6,488,500	1.23%	28,334	8.62	788	91.91%
West Virginia	23	0.14%	1,301,955	613,078	0.13%	694,208	0.13%	30,183	8.94	803	93.68%
Wisconsin	50	0.29%	3,108,034	1,493,985	0.31%	1,715,652	0.32%	34,313	9.79	799	93.99%
Wyoming	3	0.02%	241,691	114,596	0.02%	141,181	0.03%	47,060	13.34	791	86.39%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	49	0.29%	2,783,485	1,372,281	0.29%	1,551,334	0.29%	31,660	10.41	800	93.93%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	7,333	43.22%	442,119,181	200,486,801	42.11%	219,520,645	41.50%	29,936	9.05	790	93.34%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	9,635	56.78%	552,409,132	275,562,463	57.89%	309,437,794	58.50%	32,116	10.41	788	96.36%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

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	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%
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:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-11	1	0.01%	68,451	28,991	0.01%	24,339	0.00%	24,339	0.00	677	95.12%
2021-12	-	-	-	-	-	-	-	-	-	-	-
2022-01	-	-	-	-	-	-	-	-	-	-	-
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	-	-	-	-	-	-	-	-	-	-	-
2022-04	1	0.01%	98,149	49,490	0.01%	45,541	0.01%	45,541	0.00	759	93.90%
2022-05	2	0.01%	100,186	58,361	0.01%	23,873	0.00%	11,937	0.00	688	74.72%
2022-06	2	0.01%	104,377	50,097	0.01%	43,409	0.01%	21,705	0.00	803	92.45%
2022-07	6	0.04%	310,417	150,284	0.03%	103,581	0.02%	17,263	0.00	756	94.17%
2022-08	17	0.10%	867,780	424,591	0.09%	247,444	0.05%	14,556	0.00	773	89.71%
2022-09	24	0.14%	1,415,890	725,670	0.15%	309,249	0.06%	12,885	0.00	799	88.86%
2022-10	147	0.87%	8,750,162	4,364,890	0.92%	1,551,682	0.29%	10,556	0.00	777	92.60%
2022-11	661	3.90%	38,285,839	18,958,006	3.98%	6,647,037	1.26%	10,056	0.00	788	93.10%
2022-12	882	5.20%	49,632,971	24,777,777	5.20%	18,784,534	3.55%	21,298	1.00	791	92.18%
2023-01	598	3.52%	33,784,026	16,531,468	3.47%	15,147,537	2.86%	25,330	2.00	789	92.88%
2023-02	647	3.81%	36,574,682	17,898,916	3.76%	17,645,813	3.34%	27,273	3.00	787	92.90%
2023-03	430	2.53%	24,140,757	11,911,774	2.50%	12,478,348	2.36%	29,019	4.00	790	92.41%
2023-04	457	2.69%	25,739,857	12,668,824	2.66%	13,242,673	2.50%	28,977	5.00	791	93.45%
2023-05	1,928	11.36%	107,891,497	54,621,994	11.47%	59,205,414	11.19%	30,708	6.00	797	92.82%
2023-06	2,226	13.12%	126,776,957	63,213,765	13.28%	69,654,037	13.17%	31,291	7.00	795	93.04%
2023-07	1,566	9.23%	88,795,583	44,611,188	9.37%	50,330,793	9.52%	32,140	8.00	795	93.57%
2023-08	1,633	9.62%	92,640,798	46,162,078	9.70%	52,974,628	10.01%	32,440	9.00	792	93.91%
2023-09	1,278	7.53%	73,858,335	37,217,560	7.82%	43,500,104	8.22%	34,038	10.00	791	94.18%
2023-10	375	2.21%	24,425,838	11,268,720	2.37%	13,804,992	2.61%	36,813	11.00	793	97.96%
2023-11	511	3.01%	31,582,670	14,232,690	2.99%	17,742,827	3.35%	34,722	12.00	789	97.14%
2023-12	597	3.52%	37,112,226	16,559,649	3.48%	21,090,456	3.99%	35,327	13.00	787	98.17%
2024-01	331	1.95%	20,297,759	8,764,087	1.84%	11,504,794	2.17%	34,758	14.00	777	97.86%
2024-02	367	2.16%	22,061,799	9,496,467	1.99%	12,615,501	2.38%	34,375	15.00	786	98.83%
2024-03	288	1.70%	18,385,747	7,970,725	1.67%	10,904,470	2.06%	37,863	16.00	775	99.52%
2024-04	72	0.42%	4,460,824	1,791,511	0.38%	2,595,026	0.49%	36,042	17.00	754	99.97%
2024-05	230	1.36%	14,828,726	6,216,958	1.31%	8,618,014	1.63%	37,470	18.00	779	98.19%
2024-06	399	2.35%	25,744,781	10,600,725	2.23%	15,221,079	2.88%	38,148	19.00	779	99.12%
2024-07	394	2.32%	23,697,199	9,893,518	2.08%	14,279,797	2.70%	36,243	20.00	777	98.10%
2024-08	424	2.50%	26,540,315	11,045,178	2.32%	16,036,620	3.03%	37,822	21.00	775	99.89%
2024-09	325	1.92%	19,789,382	8,183,265	1.72%	12,312,770	2.33%	37,885	22.00	770	100.16%
2024-10	33	0.19%	2,667,560	979,229	0.21%	1,625,949	0.31%	49,271	23.00	773	102.78%
2024-11	39	0.23%	2,824,762	1,001,934	0.21%	1,734,229	0.33%	44,467	24.00	741	109.07%
2024-12	26	0.15%	1,988,006	681,648	0.14%	1,220,193	0.23%	46,931	25.00	737	105.07%
2025-01	5	0.03%	717,491	234,247	0.05%	353,075	0.07%	70,615	26.00	794	101.33%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	-	-	-	-	-	-	-	-	-	-	-
2025-04	3	0.02%	429,238	130,750	0.03%	270,003	0.05%	90,001	29.00	786	97.61%
2025-05	8	0.05%	1,430,441	486,961	0.10%	984,490	0.19%	123,061	30.00	775	110.99%
2025-06	10	0.06%	1,717,210	640,656	0.13%	1,216,380	0.23%	121,638	31.00	784	105.70%
2025-07	10	0.06%	1,770,607	676,574	0.14%	1,279,040	0.24%	127,904	32.00	763	104.52%
2025-08	10	0.06%	1,295,017	478,951	0.10%	937,465	0.18%	93,747	33.00	776	106.35%
2025-09	5	0.03%	924,000	289,098	0.06%	651,233	0.12%	130,247	34.00	774	115.77%
Total:	16,968	100.00%	994,528,313	476,049,263	100.00%	528,958,439	100.00%	31,174	9.85	789	95.11%

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