StratMaker (140888)

World Omni Automobile Lease Securitization 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

34,486

WA Orginal Term (OT)

36.73

Acquisition Cost (AC)

$ 1,066,871,005

WA Remaining Term (RT)

6.69

Rep. Period Securitization Value (SV)

$ 446,678,949

WA Seasoning

30.05

Rep. Period End Actual SV (ESV)

$ 416,817,479

WA FICO (non-zero)

753

Total Base Residual Value (BRV)

$ 387,485,645

WA Lease to Value (LTV)

93.51%

Average BRV

$ 11,236

Base Residual as % of ESV

92.96%

Base Residual as % of Vehicle Value

34.27%

Minimum Discount Rate

5.50%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

34,486

Acquisition Cost (AC)

$ 1,066,871,005

Rep. Period Securitization Value (SV)

$ 446,678,949

Rep. Period End Actual SV (ESV)

$ 416,817,479

Total Base Residual Value (BRV)

$ 387,485,645

Average BRV

$ 11,236

Base Residual as % of ESV

92.96%

Base Residual as % of Vehicle Value

34.27%

Minimum Discount Rate

5.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.73

WA Remaining Term (RT)

6.69

WA Seasoning

30.05

WA FICO (non-zero)

753

WA Lease to Value (LTV)

93.51%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	15	0.04%	217,570	86,316	0.02%	87,637	0.02%	5,842	5.41	780	67.50%
$15,000 - $19,999	2,158	6.26%	40,679,995	16,435,652	4.24%	17,384,286	4.17%	8,056	5.39	759	85.68%
$20,000 - $24,999	7,943	23.03%	179,415,612	61,568,559	15.89%	66,257,278	15.90%	8,342	5.78	751	91.00%
$25,000 - $29,999	8,359	24.24%	228,086,880	82,617,429	21.32%	88,952,577	21.34%	10,642	6.13	755	92.37%
$30,000 - $39,999	10,240	29.69%	355,711,242	132,872,428	34.29%	142,126,170	34.10%	13,880	6.97	753	93.88%
$40,000 - $49,999	4,889	14.18%	215,174,477	79,822,228	20.60%	86,524,029	20.76%	17,698	7.61	753	96.21%
$50,000 - $59,999	821	2.38%	43,406,224	13,379,734	3.45%	14,643,471	3.51%	17,836	7.38	745	101.30%
$60,000 - $69,999	42	0.12%	2,638,373	440,302	0.11%	533,973	0.13%	12,714	10.29	760	104.95%
$70,000 - $79,999	7	0.02%	515,506	76,080	0.02%	94,916	0.02%	13,559	13.61	736	95.68%
$80,000 - $89,999	10	0.03%	839,191	141,806	0.04%	158,171	0.04%	15,817	6.35	827	95.40%
$90,000 - $99,999	2	0.01%	185,936	45,113	0.01%	54,971	0.01%	27,486	8.00	709	103.87%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	14,137	40.99%	446,757,477	10,717	0.00%	4,998	0.00%	0	1.00	764	97.15%
$5,000 - $9,999	5	0.01%	98,414	51,819	0.01%	46,288	0.01%	9,258	3.77	742	91.96%
$10,000 - $14,999	6,022	17.46%	132,017,086	71,350,270	18.41%	76,768,604	18.42%	12,748	5.42	748	92.52%
$15,000 - $19,999	5,837	16.93%	160,987,483	94,248,538	24.32%	101,644,013	24.39%	17,414	5.96	758	92.02%
$20,000 - $24,999	1,893	5.49%	62,212,876	39,869,293	10.29%	42,589,145	10.22%	22,498	6.16	756	93.03%
$25,000 - $29,999	3,908	11.33%	143,893,402	100,123,379	25.84%	106,946,056	25.66%	27,366	7.28	753	93.95%
$30,000 - $39,999	2,670	7.74%	119,920,183	81,325,056	20.99%	88,177,977	21.16%	33,025	8.11	751	95.76%
$40,000 - $49,999	9	0.03%	565,022	277,778	0.07%	374,011	0.09%	41,557	15.42	724	103.26%
$50,000 - $59,999	5	0.01%	419,063	228,795	0.06%	266,387	0.06%	53,277	9.02	768	93.94%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	14,136	40.99%	446,736,401	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	21	0.06%	415,509	202,683	0.05%	221,172	0.05%	10,532	4.83	730	93.42%
$10,000 - $14,999	7,667	22.23%	176,044,148	94,636,766	24.42%	102,912,645	24.69%	13,423	5.93	746	93.09%
$15,000 - $19,999	4,799	13.92%	136,876,916	82,294,166	21.24%	88,362,434	21.20%	18,413	5.88	763	91.74%
$20,000 - $24,999	2,571	7.46%	88,877,586	59,254,389	15.29%	64,384,186	15.45%	25,042	8.35	748	95.23%
$25,000 - $29,999	3,853	11.17%	150,483,346	104,136,386	26.87%	111,497,872	26.75%	28,938	7.32	754	93.81%
$30,000 - $39,999	1,434	4.16%	67,018,036	46,732,460	12.06%	49,172,783	11.80%	34,291	6.11	753	94.64%
$40,000 - $49,999	5	0.01%	419,063	228,795	0.06%	266,387	0.06%	53,277	9.02	768	93.94%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	1	0.00%	49,329	0	0.00%	0	0.00%	0	0.00	0	0.00%
500 - 549	14	0.04%	395,297	78,626	0.02%	83,197	0.02%	5,943	4.47	533	92.20%
550 - 599	175	0.51%	5,288,621	1,440,636	0.37%	1,575,516	0.38%	9,003	6.95	586	94.50%
600 - 649	2,886	8.37%	86,066,406	26,338,700	6.80%	28,905,074	6.93%	10,016	7.09	628	95.77%
650 - 699	6,325	18.34%	197,950,414	62,544,800	16.14%	68,112,290	16.34%	10,769	7.10	676	95.66%
700 - 749	8,271	23.98%	257,964,577	91,830,050	23.70%	98,926,231	23.73%	11,961	6.78	725	94.36%
750 - 799	7,184	20.83%	223,707,759	86,925,762	22.43%	93,045,243	22.32%	12,952	6.65	774	92.87%
800+	9,161	26.56%	280,563,716	112,643,105	29.07%	120,209,540	28.84%	13,122	6.40	836	91.67%
NA	469	1.36%	14,884,885	5,683,966	1.47%	5,960,388	1.43%	12,709	4.86	0	91.15%
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	20	0.06%	538,611	33,955	0.01%	32,983	0.01%	1,649	0.00	0	88.76%
25 - 36	32,480	94.18%	989,833,370	367,404,657	94.82%	392,048,452	94.06%	12,070	5.96	754	93.04%
37 - 39	4	0.01%	148,072	76,701	0.02%	83,658	0.02%	20,914	8.34	703	92.26%
40 - 48	1,770	5.13%	67,872,412	17,894,484	4.62%	21,892,294	5.25%	12,369	17.86	736	100.59%
49 - 60	212	0.61%	8,478,540	2,075,848	0.54%	2,760,094	0.66%	13,019	21.27	733	104.22%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	758	2.20%	26,560,192	284,482	0.07%	279,310	0.07%	368	0.00	711	89.90%
1 - 12	32,316	93.71%	985,235,373	367,249,247	94.78%	391,900,090	94.02%	12,127	5.96	754	93.05%
13 - 24	1,401	4.06%	54,611,371	19,822,267	5.12%	24,433,800	5.86%	17,440	18.16	735	100.97%
25 - 36	11	0.03%	464,069	129,650	0.03%	204,279	0.05%	18,571	29.34	750	103.40%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

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	106	0.31%	3,347,475	1,238,693	0.32%	1,462,824	0.35%	13,800	11.28	693	99.44%
26 - 30	17,053	49.45%	537,819,217	226,509,059	58.46%	248,970,595	59.73%	14,600	8.34	752	94.01%
31 - 35	16,588	48.10%	499,641,577	159,445,274	41.15%	166,089,739	39.85%	10,013	4.17	755	92.72%
36+	739	2.14%	26,062,736	292,619	0.08%	294,321	0.07%	398	1.80	698	93.06%
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,227	96.35%	1,026,571,495	362,976,623	93.67%	389,503,162	93.45%	11,722	6.65	757	93.28%
1 - 15	785	2.28%	25,111,456	15,323,928	3.95%	16,989,675	4.08%	21,643	7.07	707	96.63%
16 - 30	284	0.82%	8,898,347	5,412,766	1.40%	6,003,297	1.44%	21,138	7.21	700	96.75%
31 - 60	152	0.44%	5,023,704	3,007,527	0.78%	3,422,800	0.82%	22,518	7.14	681	97.42%
61 - 90	34	0.10%	1,124,647	680,838	0.18%	796,111	0.19%	23,415	7.76	674	98.95%
91 - 120	4	0.01%	141,356	83,963	0.02%	102,435	0.02%	25,609	10.65	766	106.97%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	34,011	98.62%	1,051,290,806	381,263,071	98.39%	410,367,383	98.45%	12,066	6.72	753	93.60%
Stated, verified to Level 3²	475	1.38%	15,580,198	6,222,574	1.61%	6,450,096	1.55%	13,579	4.68	756	88.28%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	475	1.38%	15,580,198	6,222,574	1.61%	6,450,096	1.55%	13,579	4.68	756	88.28%
Stated, not verified	34,011	98.62%	1,051,290,806	381,263,071	98.39%	410,367,383	98.45%	12,066	6.72	753	93.60%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	3	0.01%	120,126	83,541	0.02%	87,903	0.02%	29,301	5.65	772	44.73%
50.00 - 74.99%	362	1.05%	8,735,962	4,705,486	1.21%	4,814,921	1.16%	13,301	5.79	770	70.63%
75.00 - 99.99%	26,107	75.70%	780,712,727	312,153,794	80.56%	332,575,855	79.79%	12,739	6.29	758	90.93%
100.00 - 109.99%	6,365	18.46%	217,217,968	59,095,586	15.25%	65,911,852	15.81%	10,355	8.03	732	103.97%
110.00 - 119.99%	1,437	4.17%	51,787,987	10,116,003	2.61%	11,806,836	2.83%	8,216	10.01	723	113.43%
120.00 - 129.99%	195	0.57%	7,582,708	1,263,819	0.33%	1,536,391	0.37%	7,879	11.65	710	123.27%
130.00 - 139.99%	16	0.05%	673,235	67,417	0.02%	83,721	0.02%	5,233	9.85	802	131.89%
140.00%+	1	0.00%	40,291	0	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1,322	3.83%	44,975,316	16,413,976	4.24%	17,646,598	4.23%	13,348	6.56	751	93.96%
Alaska	1	0.00%	25,702	0	0.00%	0	0.00%	0	0.00	0	0.00%
Arizona	17	0.05%	553,746	221,718	0.06%	232,099	0.06%	13,653	5.70	741	88.43%
Arkansas	4	0.01%	120,195	58,448	0.02%	62,244	0.01%	15,561	6.40	709	95.26%
California	50	0.14%	1,576,099	579,984	0.15%	620,602	0.15%	12,412	5.58	762	95.41%
Colorado	26	0.08%	935,555	342,188	0.09%	366,607	0.09%	14,100	6.67	724	95.23%
Connecticut	29	0.08%	884,143	494,859	0.13%	523,750	0.13%	18,060	5.70	764	91.79%
Delaware	4	0.01%	149,714	66,371	0.02%	71,053	0.02%	17,763	5.24	701	88.88%
Florida	22,838	66.22%	673,500,104	244,397,337	63.07%	262,776,136	63.04%	11,506	6.51	751	93.34%
Georgia	2,021	5.86%	66,440,818	26,555,148	6.85%	28,332,301	6.80%	14,019	6.02	757	93.68%
Hawaii	1	0.00%	40,993	25,178	0.01%	30,506	0.01%	30,506	16.00	852	97.69%
Idaho	4	0.01%	111,442	77,300	0.02%	80,103	0.02%	20,026	4.74	717	89.45%
Illinois	27	0.08%	825,357	373,186	0.10%	401,384	0.10%	14,866	7.38	730	93.68%
Indiana	27	0.08%	822,237	322,915	0.08%	344,256	0.08%	12,750	6.07	753	95.56%
Iowa	5	0.01%	170,582	57,384	0.01%	68,002	0.02%	13,601	12.90	712	107.57%
Kansas	2	0.01%	66,386	15,768	0.00%	14,945	0.00%	7,472	3.00	767	95.61%
Kentucky	26	0.08%	787,091	287,164	0.07%	301,033	0.07%	11,578	5.37	750	90.05%
Louisiana	15	0.04%	457,084	217,883	0.06%	239,201	0.06%	15,947	8.14	732	96.59%
Maine	4	0.01%	110,509	62,736	0.02%	65,173	0.02%	16,293	4.68	764	94.94%
Maryland	30	0.09%	966,517	386,803	0.10%	422,009	0.10%	14,067	7.43	771	92.82%
Massachusetts	42	0.12%	1,149,573	461,483	0.12%	488,534	0.12%	11,632	5.42	774	88.26%
Michigan	41	0.12%	1,391,555	465,397	0.12%	491,037	0.12%	11,977	5.79	760	89.36%
Minnesota	6	0.02%	167,111	71,545	0.02%	76,759	0.02%	12,793	6.94	743	88.62%
Mississippi	28	0.08%	1,055,648	509,519	0.13%	542,851	0.13%	19,388	7.20	775	94.58%
Missouri	20	0.06%	605,715	241,012	0.06%	256,118	0.06%	12,806	6.03	737	95.37%
Montana	-	-	-	-	-	-	-	-	-	-	-
Nebraska	5	0.01%	132,419	46,196	0.01%	49,610	0.01%	9,922	5.69	704	92.16%
Nevada	6	0.02%	228,322	124,520	0.03%	129,945	0.03%	21,658	6.72	728	92.78%
New Hampshire	11	0.03%	305,899	113,553	0.03%	121,471	0.03%	11,043	5.23	760	92.35%
New Jersey	48	0.14%	1,386,208	544,163	0.14%	579,545	0.14%	12,074	5.56	766	94.03%
New Mexico	8	0.02%	277,352	97,296	0.03%	102,705	0.02%	12,838	5.63	748	95.38%
New York	61	0.18%	1,858,989	686,181	0.18%	722,597	0.17%	11,846	5.52	789	91.74%
North Carolina	4,708	13.65%	161,050,564	55,457,918	14.31%	59,672,822	14.32%	12,675	7.12	757	93.68%
North Dakota	1	0.00%	44,534	25,894	0.01%	28,418	0.01%	28,418	6.00	829	105.02%
Ohio	56	0.16%	1,681,042	700,145	0.18%	740,655	0.18%	13,226	5.08	770	92.41%
Oklahoma	6	0.02%	187,464	50,757	0.01%	54,444	0.01%	9,074	5.67	770	100.70%
Oregon	9	0.03%	299,816	133,618	0.03%	138,920	0.03%	15,436	4.73	744	86.57%
Pennsylvania	55	0.16%	1,727,543	549,602	0.14%	581,336	0.14%	10,570	6.06	759	91.61%
Rhode Island	5	0.01%	140,121	75,165	0.02%	83,137	0.02%	16,627	9.61	732	94.46%
South Carolina	2,550	7.39%	87,560,441	31,217,388	8.06%	34,031,274	8.16%	13,346	8.01	755	94.50%
South Dakota	1	0.00%	27,041	0	0.00%	0	0.00%	0	0.00	0	0.00%
Tennessee	115	0.33%	3,940,530	1,775,979	0.46%	1,891,490	0.45%	16,448	6.39	761	92.02%
Texas	96	0.28%	2,969,798	1,038,842	0.27%	1,118,769	0.27%	11,654	6.91	748	94.23%
Utah	5	0.01%	156,498	28,790	0.01%	30,376	0.01%	6,075	6.00	706	101.38%
Vermont	8	0.02%	265,694	109,624	0.03%	114,251	0.03%	14,281	6.07	716	88.23%
Virginia	81	0.23%	2,778,067	1,097,480	0.28%	1,179,092	0.28%	14,557	7.65	735	92.54%
Washington	17	0.05%	541,495	301,788	0.08%	329,268	0.08%	19,369	8.89	740	93.82%
West Virginia	12	0.03%	438,342	171,527	0.04%	203,401	0.05%	16,950	12.50	749	102.75%
Wisconsin	25	0.07%	768,953	334,794	0.09%	358,085	0.09%	14,323	6.95	749	90.32%
Wyoming	3	0.01%	103,117	48,793	0.01%	51,410	0.01%	17,137	6.14	769	89.14%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	4	0.01%	111,567	50,331	0.01%	51,160	0.01%	12,790	2.06	706	96.95%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,923	37.47%	312,939,509	100,834,745	26.02%	109,521,334	26.28%	8,475	5.94	751	92.74%
Truck	8,645	25.07%	333,285,204	129,897,995	33.52%	138,116,166	33.14%	15,976	7.41	747	95.99%
SUV	12,918	37.46%	420,646,291	156,752,905	40.45%	169,179,979	40.59%	13,096	6.58	760	91.99%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	34,485	100.00%	1,066,854,398	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	1	0.00%	16,607	0	0.00%	0	0.00%	0	0.00	0	0.00%
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2020-12	200	0.58%	7,496,757	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-01	224	0.65%	8,272,333	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-02	-	-	-	-	-	-	-	-	-	-	-
2021-03	95	0.28%	3,477,543	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-04	33	0.10%	1,226,925	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-05	12	0.03%	431,937	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-06	7	0.02%	220,508	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	1	0.00%	21,829	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-08	5	0.01%	190,660	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-09	4	0.01%	119,159	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	12	0.03%	329,076	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-11	8	0.02%	267,847	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-12	6	0.02%	194,286	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-01	9	0.03%	303,094	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	7	0.02%	192,102	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	7	0.02%	190,880	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.00%	20,867	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-06	4	0.01%	148,322	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	17	0.05%	522,109	39,250	0.01%	38,052	0.01%	2,238	0.00	612	91.41%
2022-08	28	0.08%	691,417	45,525	0.01%	43,408	0.01%	1,550	0.00	602	92.64%
2022-09	22	0.06%	663,911	48,427	0.01%	47,318	0.01%	2,151	0.00	650	80.04%
2022-10	26	0.08%	762,313	51,738	0.01%	51,679	0.01%	1,988	0.00	795	85.95%
2022-11	30	0.09%	816,317	99,541	0.03%	98,852	0.02%	3,295	0.00	739	94.90%
2022-12	1,138	3.30%	34,198,955	8,665,869	2.24%	8,672,113	2.08%	7,620	1.00	760	90.94%
2023-01	3,958	11.48%	116,266,171	32,367,260	8.35%	32,754,346	7.86%	8,275	2.00	764	91.11%
2023-02	-	-	-	-	-	-	-	-	-	-	-
2023-03	7,745	22.46%	228,990,089	74,726,321	19.28%	77,365,698	18.56%	9,989	3.58	754	92.25%
2023-04	3,151	9.14%	96,927,320	35,682,880	9.21%	37,611,874	9.02%	11,936	5.00	749	93.55%
2023-05	4,046	11.73%	124,513,354	51,133,837	13.20%	54,515,826	13.08%	13,474	6.00	751	92.84%
2023-06	3,865	11.21%	119,545,072	50,211,506	12.96%	54,428,370	13.06%	14,082	7.00	752	93.64%
2023-07	3,874	11.23%	121,724,481	51,566,685	13.31%	56,587,216	13.58%	14,607	8.00	755	93.54%
2023-08	4,165	12.08%	130,742,210	57,567,081	14.86%	63,871,741	15.32%	15,335	9.00	758	93.82%
2023-09	291	0.84%	9,606,286	4,152,843	1.07%	4,705,818	1.13%	16,171	10.00	731	96.62%
2023-10	71	0.21%	2,327,217	997,024	0.26%	1,177,397	0.28%	16,583	11.00	697	99.74%
2023-11	12	0.03%	394,217	177,942	0.05%	209,690	0.05%	17,474	12.00	687	98.24%
2023-12	29	0.08%	1,197,500	479,216	0.12%	571,940	0.14%	19,722	13.00	755	96.30%
2024-01	89	0.26%	3,594,184	1,369,357	0.35%	1,636,678	0.39%	18,390	14.00	762	100.25%
2024-02	114	0.33%	4,466,500	1,329,183	0.34%	1,591,504	0.38%	13,961	15.00	745	98.60%
2024-03	132	0.38%	4,979,094	1,668,297	0.43%	2,017,635	0.48%	15,285	16.00	736	100.84%
2024-04	175	0.51%	6,717,428	2,439,222	0.63%	2,954,056	0.71%	16,880	17.00	726	100.38%
2024-05	267	0.77%	10,257,853	3,918,033	1.01%	4,758,452	1.14%	17,822	18.00	736	99.73%
2024-06	175	0.51%	6,716,091	2,727,976	0.70%	3,361,159	0.81%	19,207	19.00	738	100.27%
2024-07	163	0.47%	6,523,179	2,110,893	0.54%	2,665,869	0.64%	16,355	20.00	725	102.71%
2024-08	187	0.54%	7,355,279	2,831,211	0.73%	3,608,868	0.87%	19,299	21.00	737	102.86%
2024-09	42	0.12%	1,694,360	628,503	0.16%	829,782	0.20%	19,757	22.00	684	105.28%
2024-10	18	0.05%	720,857	214,181	0.06%	288,477	0.07%	16,027	23.00	744	107.30%
2024-11	10	0.03%	389,047	106,196	0.03%	149,380	0.04%	14,938	24.00	726	107.28%
2024-12	1	0.00%	37,192	22,410	0.01%	30,134	0.01%	30,134	25.00	640	87.43%
2025-01	2	0.01%	80,022	0	0.00%	0	0.00%	0	0.00	0	0.00%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	1	0.00%	40,535	19,550	0.01%	29,874	0.01%	29,874	28.00	767	91.32%
2025-04	1	0.00%	58,724	22,662	0.01%	41,244	0.01%	41,244	29.00	753	116.61%
2025-05	3	0.01%	125,690	24,720	0.01%	38,800	0.01%	12,933	30.00	792	95.63%
2025-06	2	0.01%	88,780	21,300	0.01%	37,920	0.01%	18,960	31.00	706	117.99%
2025-07	-	-	-	-	-	-	-	-	-	-	-
2025-08	1	0.00%	33,126	19,008	0.00%	26,307	0.01%	26,307	33.00	856	105.10%
Total:	34,486	100.00%	1,066,871,005	387,485,645	100.00%	416,817,479	100.00%	12,087	6.69	753	93.51%

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