StratMaker (142522)

Volkswagen Auto Lease Trust 2020-A

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 30, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

41,724

WA Orginal Term (OT)

40.61

Acquisition Cost (AC)

$ 1,595,992,642

WA Remaining Term (RT)

4.71

Rep. Period Securitization Value (SV)

$ 368,656,249

WA Seasoning

35.89

Rep. Period End Actual SV (ESV)

$ 333,224,505

WA FICO (non-zero)

773

Total Base Residual Value (BRV)

$ 730,502,989

WA Lease to Value (LTV)

92.96%

Average BRV

$ 17,508

Base Residual as % of ESV

219.22%

Base Residual as % of Vehicle Value

42.54%

Minimum Discount Rate

6.75%

Beginning Period

Dec 1, 2022

Ending Period

Dec 30, 2022

Total # of Leases

41,724

Acquisition Cost (AC)

$ 1,595,992,642

Rep. Period Securitization Value (SV)

$ 368,656,249

Rep. Period End Actual SV (ESV)

$ 333,224,505

Total Base Residual Value (BRV)

$ 730,502,989

Average BRV

$ 17,508

Base Residual as % of ESV

219.22%

Base Residual as % of Vehicle Value

42.54%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

40.61

WA Remaining Term (RT)

4.71

WA Seasoning

35.89

WA FICO (non-zero)

773

WA Lease to Value (LTV)

92.96%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	2	0.00%	28,369	14,833	0.00%	7,735	0.00%	3,867	0.00	793	70.28%
$15,000 - $19,999	1,553	3.72%	29,169,038	12,804,182	1.75%	7,025,122	2.11%	4,524	5.33	761	87.06%
$20,000 - $24,999	6,596	15.81%	150,057,294	64,544,374	8.84%	35,827,855	10.75%	5,432	5.72	760	91.28%
$25,000 - $29,999	8,052	19.30%	220,850,446	100,219,395	13.72%	61,439,812	18.44%	7,630	6.07	762	93.04%
$30,000 - $39,999	9,293	22.27%	322,580,915	149,162,060	20.42%	78,338,523	23.51%	8,430	5.52	766	93.77%
$40,000 - $49,999	8,146	19.52%	364,413,374	169,474,862	23.20%	75,797,881	22.75%	9,305	3.64	782	91.84%
$50,000 - $59,999	3,888	9.32%	211,631,176	98,733,547	13.52%	37,150,793	11.15%	9,555	3.18	785	92.47%
$60,000 - $69,999	2,305	5.52%	148,559,852	69,632,525	9.53%	22,719,056	6.82%	9,856	3.28	791	94.26%
$70,000 - $79,999	1,187	2.84%	88,432,462	40,055,204	5.48%	9,220,933	2.77%	7,768	3.54	786	97.71%
$80,000 - $89,999	574	1.38%	48,275,649	20,971,916	2.87%	4,396,526	1.32%	7,659	3.51	791	103.75%
$90,000 - $99,999	128	0.31%	11,994,067	4,890,090	0.67%	1,300,270	0.39%	10,158	5.20	789	106.19%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	23,484	56.28%	947,368,446	433,239,657	59.31%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1,598	3.83%	33,535,577	12,771,322	1.75%	14,414,470	4.33%	9,020	4.12	760	93.72%
$10,000 - $14,999	5,046	12.09%	129,041,480	55,615,257	7.61%	64,440,947	19.34%	12,771	5.76	760	93.56%
$15,000 - $19,999	4,898	11.74%	155,987,631	72,068,374	9.87%	82,966,347	24.90%	16,939	6.12	765	93.05%
$20,000 - $24,999	4,236	10.15%	182,864,470	86,443,942	11.83%	94,312,648	28.30%	22,265	3.66	780	91.89%
$25,000 - $29,999	1,215	2.91%	64,421,902	30,771,510	4.21%	33,372,303	10.01%	27,467	3.33	785	91.90%
$30,000 - $39,999	1,103	2.64%	71,259,388	34,368,810	4.70%	37,537,884	11.27%	34,033	3.70	789	93.96%
$40,000 - $49,999	139	0.33%	11,050,285	5,012,472	0.69%	5,910,302	1.77%	42,520	5.91	784	99.89%
$50,000 - $59,999	5	0.01%	463,463	211,645	0.03%	269,604	0.08%	53,921	7.52	764	101.77%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	18,518	4,946	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	7,665	18.37%	176,837,099	65,228,432	8.93%	35,296,671	10.59%	4,605	6.83	751	98.22%
$10,000 - $14,999	11,885	28.48%	340,760,110	153,376,679	21.00%	93,950,142	28.19%	7,905	6.49	759	93.45%
$15,000 - $19,999	7,132	17.09%	270,211,606	124,378,915	17.03%	63,407,675	19.03%	8,891	4.85	774	91.65%
$20,000 - $24,999	8,540	20.47%	386,389,319	186,876,479	25.58%	76,562,045	22.98%	8,965	2.82	786	91.00%
$25,000 - $29,999	3,190	7.65%	185,463,701	87,944,419	12.04%	32,870,215	9.86%	10,304	2.72	790	91.42%
$30,000 - $39,999	3,178	7.62%	224,951,211	106,913,286	14.64%	30,309,262	9.10%	9,537	3.46	790	94.73%
$40,000 - $49,999	131	0.31%	11,193,455	5,677,514	0.78%	828,495	0.25%	6,324	2.91	805	93.12%
$50,000 - $59,999	2	0.00%	167,622	102,318	0.01%	0	0.00%	0	0.00	0	0.00%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	-	-	-	-	-	-	-	-	-	-	-
550 - 599	-	-	-	-	-	-	-	-	-	-	-
600 - 649	1,075	2.58%	35,407,280	14,388,509	1.97%	7,588,764	2.28%	7,059	7.42	635	99.08%
650 - 699	4,285	10.27%	148,246,420	63,308,599	8.67%	31,729,909	9.52%	7,405	6.22	678	96.73%
700 - 749	10,603	25.41%	389,344,848	175,824,866	24.07%	84,780,120	25.44%	7,996	5.13	724	93.76%
750 - 799	10,207	24.46%	387,832,636	179,151,493	24.52%	82,776,891	24.84%	8,110	4.68	775	92.41%
800+	15,554	37.28%	635,161,457	297,829,521	40.77%	126,348,821	37.92%	8,123	3.91	837	91.48%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	70	0.17%	3,428,076	1,778,654	0.24%	0	0.00%	0	0.00	0	0.00%
25 - 36	12,332	29.56%	531,703,964	257,766,776	35.29%	87,381,716	26.22%	7,086	2.35	788	90.74%
37 - 39	18,442	44.20%	676,352,076	318,520,770	43.60%	133,634,458	40.10%	7,246	2.85	778	90.28%
40 - 48	10,880	26.08%	384,508,525	152,436,788	20.87%	112,208,331	33.67%	10,313	8.78	755	97.90%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	20,259	48.55%	850,749,431	398,962,561	54.61%	56,964,697	17.09%	2,812	0.00	788	89.89%
1 - 12	19,876	47.64%	697,914,979	312,937,238	42.84%	257,660,258	77.32%	12,963	5.04	772	93.11%
13 - 24	1,589	3.81%	47,328,232	18,603,190	2.55%	18,599,550	5.58%	11,705	14.65	740	100.42%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	-	-	-	-	-	-	-	-	-	-	-
16 - 20	-	-	-	-	-	-	-	-	-	-	-
21 - 25	70	0.17%	3,428,076	1,778,654	0.24%	0	0.00%	0	0.00	0	0.00%
26 - 30	77	0.18%	3,502,166	1,728,196	0.24%	471,209	0.14%	6,120	6.01	812	89.70%
31 - 35	9,962	23.88%	358,163,439	170,092,653	23.28%	153,599,324	46.09%	15,419	6.19	774	93.02%
36+	31,615	75.77%	1,230,898,960	556,903,486	76.24%	179,153,972	53.76%	5,667	3.44	772	92.93%
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	40,808	97.80%	1,563,314,638	716,042,433	98.02%	316,007,774	94.83%	7,744	4.68	775	92.78%
1 - 15	603	1.45%	21,295,339	9,511,297	1.30%	11,086,411	3.33%	18,385	5.02	739	94.93%
16 - 30	172	0.41%	6,221,065	2,715,971	0.37%	3,285,846	0.99%	19,104	5.87	729	98.50%
31 - 60	92	0.22%	3,149,287	1,378,978	0.19%	1,694,415	0.51%	18,418	5.62	720	96.47%
61 - 90	34	0.08%	1,316,209	553,310	0.08%	747,612	0.22%	21,989	6.88	697	104.01%
91 - 120	7	0.02%	353,129	155,969	0.02%	204,158	0.06%	29,165	5.51	699	100.79%
121+	8	0.02%	342,975	145,030	0.02%	198,288	0.06%	24,786	7.87	696	103.02%
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	4,617	11.07%	195,906,074	88,697,536	12.14%	35,360,338	10.61%	7,659	4.40	791	93.17%
Stated, not verified	36,373	87.18%	1,380,524,017	632,727,166	86.62%	293,270,119	88.01%	8,063	4.75	771	92.98%
Stated, verified to Level 3²	734	1.76%	19,562,551	9,078,286	1.24%	4,594,048	1.38%	6,259	4.96	748	90.67%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1,503	3.60%	81,462,176	37,333,282	5.11%	11,880,650	3.57%	7,905	2.99	783	92.99%
Stated, not verified	39,487	94.64%	1,494,967,915	684,091,420	93.65%	316,749,807	95.06%	8,022	4.77	773	93.00%
Stated, verified but not Level 4 or 5	734	1.76%	19,562,551	9,078,286	1.24%	4,594,048	1.38%	6,259	4.96	748	90.67%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	-	-	-	-	-	-	-	-	-	-	-
50.00 - 74.99%	574	1.38%	15,902,585	8,228,504	1.13%	3,031,552	0.91%	5,281	3.53	778	71.59%
75.00 - 99.99%	33,061	79.24%	1,255,317,604	597,058,430	81.73%	275,289,414	82.61%	8,327	4.23	777	90.20%
100.00 - 109.99%	5,584	13.38%	226,087,468	91,979,167	12.59%	39,566,803	11.87%	7,086	6.71	759	103.86%
110.00 - 119.99%	1,578	3.78%	62,963,144	22,441,135	3.07%	10,143,252	3.04%	6,428	7.97	731	114.15%
120.00 - 129.99%	597	1.43%	22,983,564	7,287,778	1.00%	3,643,459	1.09%	6,103	9.58	714	124.30%
130.00 - 139.99%	236	0.57%	9,035,073	2,561,309	0.35%	1,237,612	0.37%	5,244	9.31	725	133.82%
140.00%+	94	0.23%	3,703,203	946,666	0.13%	312,413	0.09%	3,324	10.66	719	145.59%
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	175	0.42%	7,028,644	3,059,985	0.42%	1,091,701	0.33%	6,238	7.30	749	95.56%
Alaska	10	0.02%	462,175	210,077	0.03%	51,723	0.02%	5,172	1.73	806	99.35%
Arizona	519	1.24%	19,544,432	8,813,764	1.21%	3,745,389	1.12%	7,217	5.71	763	92.83%
Arkansas	22	0.05%	892,417	407,497	0.06%	102,366	0.03%	4,653	4.29	772	89.46%
California	7,898	18.93%	294,018,966	139,056,298	19.04%	59,468,858	17.85%	7,530	4.18	773	90.65%
Colorado	796	1.91%	30,810,019	13,979,882	1.91%	6,199,724	1.86%	7,789	5.79	763	93.63%
Connecticut	894	2.14%	35,746,227	16,893,690	2.31%	8,764,689	2.63%	9,804	3.24	782	89.93%
Delaware	93	0.22%	3,726,174	1,721,844	0.24%	622,145	0.19%	6,690	3.69	781	93.83%
Florida	6,090	14.60%	215,992,906	96,722,882	13.24%	46,515,708	13.96%	7,638	5.85	768	92.93%
Georgia	659	1.58%	26,890,026	12,024,567	1.65%	4,955,538	1.49%	7,520	5.34	758	94.54%
Hawaii	126	0.30%	4,762,370	2,041,923	0.28%	891,619	0.27%	7,076	5.73	769	97.65%
Idaho	95	0.23%	3,635,278	1,630,017	0.22%	819,113	0.25%	8,622	5.45	753	93.75%
Illinois	1,120	2.68%	45,180,555	20,400,776	2.79%	9,016,171	2.71%	8,050	4.26	772	95.20%
Indiana	277	0.66%	10,236,654	4,630,821	0.63%	1,947,911	0.58%	7,032	6.26	765	93.01%
Iowa	121	0.29%	4,976,715	2,202,034	0.30%	771,015	0.23%	6,372	5.39	754	98.39%
Kansas	153	0.37%	5,295,422	2,385,264	0.33%	1,140,517	0.34%	7,454	6.21	778	90.94%
Kentucky	148	0.35%	6,046,459	2,757,916	0.38%	1,082,422	0.32%	7,314	5.72	770	93.16%
Louisiana	154	0.37%	6,676,583	3,030,288	0.41%	1,229,718	0.37%	7,985	5.00	767	93.24%
Maine	93	0.22%	3,169,565	1,478,656	0.20%	672,791	0.20%	7,234	3.92	794	93.49%
Maryland	43	0.10%	1,466,967	667,948	0.09%	354,988	0.11%	8,256	4.96	768	90.60%
Massachusetts	1,384	3.32%	54,646,054	25,939,319	3.55%	10,484,765	3.15%	7,576	3.74	778	90.00%
Michigan	567	1.36%	22,587,214	10,455,930	1.43%	4,760,821	1.43%	8,397	4.07	773	92.65%
Minnesota	476	1.14%	17,082,824	7,906,091	1.08%	3,035,858	0.91%	6,378	4.09	783	92.64%
Mississippi	29	0.07%	1,073,001	466,315	0.06%	149,477	0.04%	5,154	6.28	758	95.74%
Missouri	374	0.90%	13,644,098	5,799,311	0.79%	2,636,705	0.79%	7,050	6.12	769	95.49%
Montana	28	0.07%	1,160,478	536,899	0.07%	72,144	0.02%	2,577	3.74	729	101.22%
Nebraska	184	0.44%	6,180,202	2,863,536	0.39%	1,271,734	0.38%	6,912	6.55	767	92.64%
Nevada	366	0.88%	14,627,741	6,557,227	0.90%	2,456,261	0.74%	6,711	4.98	769	92.87%
New Hampshire	329	0.79%	11,273,392	5,077,380	0.70%	2,154,283	0.65%	6,548	5.63	754	92.93%
New Jersey	3,454	8.28%	138,191,427	64,213,831	8.79%	31,825,953	9.55%	9,214	3.82	782	92.71%
New Mexico	48	0.12%	1,874,815	827,724	0.11%	248,076	0.07%	5,168	4.40	769	96.53%
New York	5,363	12.85%	212,208,107	99,039,297	13.56%	50,391,101	15.12%	9,396	3.63	783	93.42%
North Carolina	721	1.73%	27,881,748	12,239,549	1.68%	6,000,042	1.80%	8,322	5.55	769	96.28%
North Dakota	29	0.07%	1,263,091	561,435	0.08%	211,104	0.06%	7,279	7.64	774	100.27%
Ohio	1,345	3.22%	48,383,256	21,250,019	2.91%	10,414,195	3.13%	7,743	5.51	767	97.25%
Oklahoma	59	0.14%	2,951,291	1,329,363	0.18%	335,226	0.10%	5,682	4.50	786	95.69%
Oregon	266	0.64%	10,740,142	4,908,698	0.67%	1,740,494	0.52%	6,543	5.46	767	94.26%
Pennsylvania	1,619	3.88%	60,255,285	28,715,373	3.93%	12,480,058	3.75%	7,709	4.38	773	90.16%
Rhode Island	214	0.51%	7,418,264	3,359,848	0.46%	1,637,293	0.49%	7,651	5.60	783	93.38%
South Carolina	373	0.89%	14,856,427	6,430,440	0.88%	2,623,776	0.79%	7,034	6.70	766	97.04%
South Dakota	23	0.06%	828,805	393,803	0.05%	133,333	0.04%	5,797	1.99	803	87.05%
Tennessee	243	0.58%	9,854,463	4,518,988	0.62%	1,634,537	0.49%	6,726	3.85	768	92.43%
Texas	2,454	5.88%	103,555,448	44,298,670	6.06%	19,887,346	5.97%	8,104	6.30	761	96.75%
Utah	464	1.11%	16,808,739	6,843,318	0.94%	2,929,957	0.88%	6,315	7.65	766	95.78%
Vermont	132	0.32%	4,844,169	2,237,788	0.31%	904,836	0.27%	6,855	4.09	766	94.34%
Virginia	653	1.57%	25,344,941	11,064,597	1.51%	5,439,145	1.63%	8,329	6.01	765	96.14%
Washington	579	1.39%	23,024,010	10,728,418	1.47%	4,298,351	1.29%	7,424	4.81	773	91.93%
West Virginia	11	0.03%	341,750	160,014	0.02%	84,332	0.03%	7,667	2.58	752	88.68%
Wisconsin	324	0.78%	11,855,770	5,456,819	0.75%	2,266,758	0.68%	6,996	4.41	788	92.32%
Wyoming	16	0.04%	626,917	270,730	0.04%	48,474	0.01%	3,030	9.18	754	97.18%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	111	0.27%	4,050,221	1,936,130	0.27%	1,223,962	0.37%	11,027	4.22	778	88.92%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,909	42.92%	617,989,572	263,105,874	36.02%	99,096,575	29.74%	5,533	4.85	770	93.42%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	23,815	57.08%	978,003,070	467,397,115	63.98%	234,127,930	70.26%	9,831	4.66	774	92.77%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	23,556	56.46%	670,530,469	298,928,048	40.92%	171,554,908	51.48%	7,283	6.16	761	94.26%
Volkswagen: Audi	18,168	43.54%	925,462,172	431,574,941	59.08%	161,669,597	48.52%	8,899	3.18	786	91.59%
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-07	3	0.01%	209,219	97,644	0.01%	0	0.00%	0	0.00	0	0.00%
2021-08	11	0.03%	490,313	186,522	0.03%	0	0.00%	0	0.00	0	0.00%
2021-09	20	0.05%	949,420	360,871	0.05%	0	0.00%	0	0.00	0	0.00%
2021-10	48	0.12%	1,904,553	746,856	0.10%	0	0.00%	0	0.00	0	0.00%
2021-11	86	0.21%	4,140,239	1,687,023	0.23%	0	0.00%	0	0.00	0	0.00%
2021-12	150	0.36%	7,177,294	2,934,470	0.40%	0	0.00%	0	0.00	0	0.00%
2022-01	193	0.46%	9,116,274	3,886,632	0.53%	0	0.00%	0	0.00	0	0.00%
2022-02	400	0.96%	17,955,098	7,536,178	1.03%	0	0.00%	0	0.00	0	0.00%
2022-03	618	1.48%	27,923,720	12,308,846	1.68%	0	0.00%	0	0.00	0	0.00%
2022-04	744	1.78%	35,041,805	15,886,043	2.17%	0	0.00%	0	0.00	0	0.00%
2022-05	1,012	2.43%	48,729,687	22,142,884	3.03%	0	0.00%	0	0.00	0	0.00%
2022-06	1,557	3.73%	66,272,759	30,435,812	4.17%	0	0.00%	0	0.00	0	0.00%
2022-07	1,735	4.16%	72,614,238	34,402,141	4.71%	0	0.00%	0	0.00	0	0.00%
2022-08	1,819	4.36%	74,645,549	35,564,461	4.87%	0	0.00%	0	0.00	0	0.00%
2022-09	1,833	4.39%	76,344,976	36,537,014	5.00%	0	0.00%	0	0.00	0	0.00%
2022-10	1,826	4.38%	74,193,420	35,712,246	4.89%	789,989	0.24%	433	0.00	768	94.08%
2022-11	1,908	4.57%	78,707,904	37,739,671	5.17%	1,628,868	0.49%	854	0.00	772	89.81%
2022-12	1,907	4.57%	79,167,999	37,748,468	5.17%	6,893,104	2.07%	3,615	0.00	791	90.32%
2023-01	2,149	5.15%	86,576,913	41,289,921	5.65%	20,645,412	6.20%	9,607	0.00	787	89.84%
2023-02	2,240	5.37%	88,588,050	41,758,858	5.72%	27,007,323	8.10%	12,057	0.00	790	89.71%
2023-03	2,423	5.81%	91,021,928	42,465,764	5.81%	31,366,892	9.41%	12,945	1.08	783	88.56%
2023-04	2,228	5.34%	80,163,281	36,617,614	5.01%	26,782,271	8.04%	12,021	2.00	776	91.70%
2023-05	2,140	5.13%	83,500,991	41,495,535	5.68%	35,450,962	10.64%	16,566	3.02	788	90.62%
2023-06	2,175	5.21%	84,996,003	42,127,021	5.77%	36,882,915	11.07%	16,958	4.00	782	91.34%
2023-07	1,854	4.44%	61,597,177	26,629,011	3.65%	20,570,334	6.17%	11,095	5.07	764	94.72%
2023-08	2,413	5.78%	78,511,551	35,102,046	4.81%	30,096,649	9.03%	12,473	6.05	765	94.77%
2023-09	2,116	5.07%	64,626,408	28,384,504	3.89%	24,495,348	7.35%	11,576	7.00	764	94.64%
2023-10	970	2.32%	30,225,146	11,435,893	1.57%	8,282,479	2.49%	8,539	8.06	753	98.11%
2023-11	1,458	3.49%	52,331,696	20,723,839	2.84%	18,294,874	5.49%	12,548	9.00	757	97.12%
2023-12	1,406	3.37%	50,681,299	20,067,995	2.75%	18,081,190	5.43%	12,860	10.04	760	96.34%
2024-01	281	0.67%	8,333,456	3,336,926	0.46%	3,106,302	0.93%	11,054	11.09	747	97.01%
2024-02	412	0.99%	11,926,043	4,551,089	0.62%	4,250,043	1.28%	10,316	12.00	749	99.54%
2024-03	451	1.08%	13,293,256	5,267,447	0.72%	4,937,004	1.48%	10,947	13.04	743	101.63%
2024-04	210	0.50%	6,096,719	2,446,549	0.33%	2,319,337	0.70%	11,044	14.00	742	99.46%
2024-05	508	1.22%	15,353,210	6,010,213	0.82%	6,135,593	1.84%	12,078	15.04	736	99.87%
2024-06	420	1.01%	12,585,047	4,878,981	0.67%	5,207,616	1.56%	12,399	16.00	742	100.36%
Total:	41,724	100.00%	1,595,992,642	730,502,989	100.00%	333,224,505	100.00%	7,986	4.71	773	92.96%

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