StratMaker (142526)

Volkswagen Auto Lease Trust 2022-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

40,729

WA Orginal Term (OT)

40.48

Acquisition Cost (AC)

$ 1,629,241,404

WA Remaining Term (RT)

18.42

Rep. Period Securitization Value (SV)

$ 1,006,344,499

WA Seasoning

22.07

Rep. Period End Actual SV (ESV)

$ 986,807,526

WA FICO (non-zero)

771

Total Base Residual Value (BRV)

$ 790,487,019

WA Lease to Value (LTV)

97.10%

Average BRV

$ 19,408

Base Residual as % of ESV

80.11%

Base Residual as % of Vehicle Value

46.86%

Minimum Discount Rate

9.50%

Beginning Period

Dec 1, 2022

Ending Period

Dec 30, 2022

Total # of Leases

40,729

Acquisition Cost (AC)

$ 1,629,241,404

Rep. Period Securitization Value (SV)

$ 1,006,344,499

Rep. Period End Actual SV (ESV)

$ 986,807,526

Total Base Residual Value (BRV)

$ 790,487,019

Average BRV

$ 19,408

Base Residual as % of ESV

80.11%

Base Residual as % of Vehicle Value

46.86%

Minimum Discount Rate

9.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

40.48

WA Remaining Term (RT)

18.42

WA Seasoning

22.07

WA FICO (non-zero)

771

WA Lease to Value (LTV)

97.10%

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	645	1.58%	12,204,561	5,820,391	0.74%	7,109,745	0.72%	11,023	17.31	766	87.82%
$20,000 - $24,999	4,188	10.28%	95,984,615	44,828,943	5.67%	55,504,912	5.62%	13,253	17.93	765	92.59%
$25,000 - $29,999	7,139	17.53%	197,143,783	95,467,881	12.08%	119,720,288	12.13%	16,770	19.51	762	95.46%
$30,000 - $39,999	11,074	27.19%	382,528,860	185,662,556	23.49%	235,456,715	23.86%	21,262	20.25	763	97.73%
$40,000 - $49,999	9,392	23.06%	419,427,110	205,074,130	25.94%	258,574,135	26.20%	27,531	18.93	773	96.89%
$50,000 - $59,999	4,241	10.41%	229,535,785	111,952,616	14.16%	140,281,167	14.22%	33,077	17.61	780	97.93%
$60,000 - $69,999	2,003	4.92%	129,224,076	64,582,733	8.17%	76,623,828	7.76%	38,255	15.66	785	97.34%
$70,000 - $79,999	1,205	2.96%	89,821,924	43,422,075	5.49%	52,202,689	5.29%	43,322	15.05	786	99.00%
$80,000 - $89,999	592	1.45%	49,851,030	22,873,862	2.89%	28,340,917	2.87%	47,873	14.77	782	101.33%
$90,000 - $99,999	250	0.61%	23,519,660	10,801,830	1.37%	12,993,130	1.32%	51,973	14.26	778	101.96%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,745	6.74%	113,691,443	52,628,449	6.66%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	137	0.34%	2,977,597	1,059,319	0.13%	1,266,614	0.13%	9,245	7.39	763	99.04%
$10,000 - $14,999	3,801	9.33%	86,716,392	38,147,893	4.83%	49,490,000	5.02%	13,020	15.24	764	93.92%
$15,000 - $19,999	8,036	19.73%	223,827,563	108,711,107	13.75%	142,899,547	14.48%	17,782	18.43	765	95.50%
$20,000 - $24,999	7,644	18.77%	261,261,772	125,114,071	15.83%	170,893,737	17.32%	22,357	20.38	762	97.83%
$25,000 - $29,999	7,308	17.94%	304,688,949	151,539,209	19.17%	201,214,859	20.39%	27,534	18.96	771	96.35%
$30,000 - $39,999	7,612	18.69%	388,892,454	191,053,776	24.17%	257,476,608	26.09%	33,825	18.71	776	97.87%
$40,000 - $49,999	2,440	5.99%	164,009,939	82,697,704	10.46%	107,976,901	10.94%	44,253	15.79	783	97.46%
$50,000 - $59,999	855	2.10%	69,275,484	33,122,003	4.19%	46,050,207	4.67%	53,860	16.90	781	99.80%
$60,000 - $69,999	145	0.36%	13,337,165	6,103,972	0.77%	9,112,606	0.92%	62,846	18.68	776	102.83%
$70,000 - $79,999	6	0.01%	562,645	309,515	0.04%	426,449	0.04%	71,075	21.35	786	85.67%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

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	3,184	7.82%	73,600,858	28,481,377	3.60%	39,447,510	4.00%	12,389	20.91	749	100.73%
$10,000 - $14,999	10,297	25.28%	294,103,978	131,612,650	16.65%	173,416,665	17.57%	16,841	21.35	753	99.45%
$15,000 - $19,999	10,546	25.89%	378,015,861	181,849,240	23.00%	231,415,343	23.45%	21,943	20.23	764	97.29%
$20,000 - $24,999	8,593	21.10%	383,162,081	192,377,253	24.34%	239,419,810	24.26%	27,862	18.26	776	96.35%
$25,000 - $29,999	3,901	9.58%	205,684,653	105,305,327	13.32%	126,386,223	12.81%	32,398	15.88	789	95.01%
$30,000 - $39,999	3,564	8.75%	240,658,986	122,996,564	15.56%	145,135,072	14.71%	40,723	15.13	787	96.50%
$40,000 - $49,999	613	1.51%	51,100,272	26,239,203	3.32%	29,671,359	3.01%	48,404	12.29	789	95.35%
$50,000 - $59,999	31	0.08%	2,914,716	1,625,405	0.21%	1,915,546	0.19%	61,792	12.57	799	90.96%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

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	1,018	2.50%	37,218,574	16,015,281	2.03%	22,118,445	2.24%	21,727	21.88	635	102.55%
650 - 699	4,693	11.52%	177,371,071	79,889,013	10.11%	105,222,077	10.66%	22,421	20.82	678	101.34%
700 - 749	10,910	26.79%	425,663,757	202,311,952	25.59%	254,678,382	25.81%	23,344	19.16	724	98.37%
750 - 799	10,013	24.58%	397,465,131	195,703,282	24.76%	241,012,564	24.42%	24,070	18.20	775	96.23%
800+	14,095	34.61%	591,522,871	296,567,491	37.52%	363,776,058	36.86%	25,809	17.13	838	95.23%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	42	0.10%	2,040,712	1,179,929	0.15%	1,042,895	0.11%	24,831	6.39	771	98.31%
25 - 36	10,254	25.18%	508,736,827	269,523,384	34.10%	310,860,663	31.50%	30,316	13.64	790	94.34%
37 - 39	15,000	36.83%	488,108,071	250,259,469	31.66%	299,578,275	30.36%	19,972	16.98	773	95.12%
40 - 48	15,433	37.89%	630,355,793	269,524,236	34.10%	375,325,693	38.03%	24,320	23.56	755	100.97%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	16	0.04%	897,141	317,851	0.04%	194,228	0.02%	12,139	0.00	732	114.34%
1 - 12	9,730	23.89%	406,171,526	201,320,758	25.47%	218,396,391	22.13%	22,446	9.72	779	95.80%
13 - 24	22,681	55.69%	919,460,536	461,893,582	58.43%	575,065,959	58.28%	25,355	18.28	777	95.64%
25 - 36	8,302	20.38%	302,712,201	126,954,828	16.06%	193,150,948	19.57%	23,266	28.67	746	102.91%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	848	2.08%	31,098,870	15,275,940	1.93%	21,898,904	2.22%	25,824	27.74	767	98.86%
16 - 20	15,685	38.51%	615,375,094	292,963,033	37.06%	399,236,940	40.46%	25,453	23.25	768	98.88%
21 - 25	12,730	31.26%	533,996,604	269,173,003	34.05%	327,572,786	33.20%	25,732	17.05	776	95.13%
26 - 30	8,660	21.26%	342,102,778	167,262,263	21.16%	189,630,474	19.22%	21,897	12.01	774	95.93%
31 - 35	1,934	4.75%	77,143,194	34,890,072	4.41%	37,907,007	3.84%	19,600	9.19	771	98.42%
36+	872	2.14%	29,524,863	10,922,708	1.38%	10,561,415	1.07%	12,112	6.91	755	103.69%
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	38,530	94.60%	1,540,588,530	749,864,555	94.86%	927,335,582	93.97%	24,068	18.30	775	96.81%
1 - 15	1,507	3.70%	60,372,382	27,842,174	3.52%	40,325,262	4.09%	26,759	20.29	725	101.22%
16 - 30	394	0.97%	15,878,351	7,365,503	0.93%	10,640,937	1.08%	27,007	19.73	717	100.82%
31 - 60	216	0.53%	8,800,399	3,831,553	0.48%	5,996,002	0.61%	27,759	21.23	702	105.11%
61 - 90	57	0.14%	2,533,135	1,126,883	0.14%	1,743,105	0.18%	30,581	20.04	717	103.79%
91 - 120	15	0.04%	705,149	303,491	0.04%	503,996	0.05%	33,600	20.94	705	106.70%
121+	10	0.02%	363,459	152,860	0.02%	262,642	0.03%	26,264	21.36	682	106.94%
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1,237	3.04%	68,972,943	33,750,991	4.27%	41,181,259	4.17%	33,291	15.45	786	97.41%
Stated, not verified	38,934	95.59%	1,543,870,649	748,557,290	94.70%	935,635,229	94.81%	24,031	18.54	771	97.11%
Stated, verified but not Level 4 or 5	558	1.37%	16,397,812	8,178,738	1.03%	9,991,039	1.01%	17,905	18.74	753	94.65%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

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%	76	0.19%	2,342,042	1,344,577	0.17%	1,441,779	0.15%	18,971	21.36	770	73.16%
75.00 - 99.99%	28,245	69.35%	1,096,102,113	563,210,215	71.25%	676,106,216	68.51%	23,937	17.15	780	92.34%
100.00 - 109.99%	9,033	22.18%	385,433,791	171,951,002	21.75%	229,362,816	23.24%	25,392	20.31	762	104.01%
110.00 - 119.99%	2,359	5.79%	101,301,688	39,317,265	4.97%	57,397,963	5.82%	24,331	23.26	737	114.05%
120.00 - 129.99%	714	1.75%	30,291,744	10,462,462	1.32%	15,789,599	1.60%	22,114	24.04	716	124.26%
130.00 - 139.99%	242	0.59%	10,928,401	3,387,871	0.43%	5,289,310	0.54%	21,857	25.22	722	134.55%
140.00%+	60	0.15%	2,841,624	813,627	0.10%	1,419,844	0.14%	23,664	26.73	729	145.63%
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	182	0.45%	7,880,200	3,751,955	0.47%	4,386,412	0.44%	24,101	18.32	763	96.39%
Alaska	11	0.03%	717,277	337,715	0.04%	394,754	0.04%	35,887	13.63	773	98.95%
Arizona	426	1.05%	15,683,140	7,621,849	0.96%	9,593,739	0.97%	22,521	20.08	762	95.51%
Arkansas	16	0.04%	675,789	342,696	0.04%	439,330	0.04%	27,458	15.30	793	96.17%
California	6,347	15.58%	258,777,152	129,020,504	16.32%	159,085,605	16.12%	25,065	18.15	770	95.28%
Colorado	834	2.05%	33,902,588	16,276,694	2.06%	20,440,148	2.07%	24,509	19.38	771	96.45%
Connecticut	886	2.18%	36,062,808	18,327,254	2.32%	22,285,243	2.26%	25,153	16.82	784	94.54%
Delaware	97	0.24%	4,399,510	2,172,741	0.27%	2,520,304	0.26%	25,983	17.52	780	96.32%
Florida	6,880	16.89%	252,802,241	119,915,898	15.17%	151,501,599	15.35%	22,021	20.06	763	97.26%
Georgia	634	1.56%	28,005,883	13,217,117	1.67%	17,044,351	1.73%	26,884	18.85	763	99.08%
Hawaii	84	0.21%	3,284,964	1,557,864	0.20%	1,917,006	0.19%	22,822	17.94	779	98.03%
Idaho	98	0.24%	3,792,468	1,859,544	0.24%	2,332,665	0.24%	23,803	19.05	766	95.12%
Illinois	995	2.44%	41,680,571	20,248,398	2.56%	25,208,300	2.55%	25,335	17.29	776	98.82%
Indiana	331	0.81%	12,793,959	6,169,567	0.78%	7,557,776	0.77%	22,833	19.53	760	95.86%
Iowa	103	0.25%	4,341,048	2,002,068	0.25%	2,548,992	0.26%	24,748	19.57	781	100.57%
Kansas	106	0.26%	4,073,319	1,963,252	0.25%	2,377,577	0.24%	22,430	19.13	763	94.90%
Kentucky	132	0.32%	5,091,034	2,423,169	0.31%	2,926,798	0.30%	22,173	19.80	759	97.67%
Louisiana	198	0.49%	9,308,635	4,498,765	0.57%	5,641,323	0.57%	28,492	18.11	769	96.25%
Maine	107	0.26%	4,024,112	1,974,572	0.25%	2,532,625	0.26%	23,669	18.69	769	97.54%
Maryland	707	1.74%	30,994,718	13,990,421	1.77%	17,987,859	1.82%	25,443	18.54	773	100.01%
Massachusetts	1,412	3.47%	54,739,550	28,275,781	3.58%	34,268,550	3.47%	24,270	17.20	776	93.99%
Michigan	571	1.40%	22,890,832	11,538,181	1.46%	14,178,859	1.44%	24,832	17.17	777	95.11%
Minnesota	498	1.22%	19,005,754	9,424,926	1.19%	11,685,349	1.18%	23,465	17.50	779	97.63%
Mississippi	29	0.07%	1,272,451	622,144	0.08%	744,870	0.08%	25,685	18.20	737	96.61%
Missouri	304	0.75%	11,369,730	5,222,181	0.66%	6,636,028	0.67%	21,829	20.14	765	97.39%
Montana	26	0.06%	1,206,111	613,616	0.08%	737,951	0.07%	28,383	17.99	765	94.55%
Nebraska	136	0.33%	4,866,260	2,362,863	0.30%	2,732,507	0.28%	20,092	18.51	770	95.34%
Nevada	352	0.86%	15,321,462	7,318,111	0.93%	9,190,155	0.93%	26,108	19.43	754	97.66%
New Hampshire	279	0.69%	10,274,671	5,126,775	0.65%	6,246,539	0.63%	22,389	18.97	773	95.43%
New Jersey	3,394	8.33%	139,107,046	68,716,244	8.69%	85,760,608	8.69%	25,268	17.09	780	97.21%
New Mexico	41	0.10%	1,622,401	797,508	0.10%	1,010,619	0.10%	24,649	18.28	782	95.58%
New York	5,358	13.16%	219,307,016	108,197,981	13.69%	133,810,281	13.56%	24,974	16.51	783	98.11%
North Carolina	723	1.78%	28,952,897	13,459,156	1.70%	16,980,697	1.72%	23,486	20.30	768	98.32%
North Dakota	63	0.15%	2,652,180	1,250,370	0.16%	1,532,944	0.16%	24,332	19.53	773	98.38%
Ohio	1,329	3.26%	50,229,678	23,971,610	3.03%	30,648,422	3.11%	23,061	18.20	773	99.31%
Oklahoma	34	0.08%	1,706,984	806,143	0.10%	954,458	0.10%	28,072	18.00	768	101.91%
Oregon	202	0.50%	8,571,618	4,149,010	0.52%	5,190,370	0.53%	25,695	18.49	769	95.31%
Pennsylvania	1,480	3.63%	57,465,333	29,400,145	3.72%	35,048,756	3.55%	23,682	17.46	776	93.59%
Rhode Island	153	0.38%	5,632,938	2,775,144	0.35%	3,361,986	0.34%	21,974	18.53	766	95.34%
South Carolina	361	0.89%	13,972,040	6,457,312	0.82%	8,265,075	0.84%	22,895	20.73	768	98.28%
South Dakota	29	0.07%	1,165,181	575,030	0.07%	730,537	0.07%	25,191	17.33	797	94.76%
Tennessee	213	0.52%	8,793,222	4,338,061	0.55%	5,369,972	0.54%	25,211	18.11	770	95.71%
Texas	2,583	6.34%	112,036,273	49,683,028	6.29%	64,819,528	6.57%	25,095	20.80	756	101.40%
Utah	370	0.91%	13,821,219	6,204,453	0.78%	7,552,101	0.77%	20,411	21.66	757	99.58%
Vermont	144	0.35%	5,484,131	2,760,467	0.35%	3,312,128	0.34%	23,001	17.03	782	96.33%
Virginia	597	1.47%	24,655,696	11,503,521	1.46%	15,376,748	1.56%	25,757	20.21	774	98.44%
Washington	396	0.97%	16,408,461	8,064,590	1.02%	10,324,988	1.05%	26,073	18.76	770	95.77%
West Virginia	23	0.06%	1,084,299	531,821	0.07%	493,749	0.05%	21,467	14.32	790	94.92%
Wisconsin	329	0.81%	11,913,047	5,993,461	0.76%	7,513,653	0.76%	22,838	18.13	778	94.59%
Wyoming	11	0.03%	466,027	210,373	0.03%	294,163	0.03%	26,742	23.89	736	98.25%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	115	0.28%	4,955,478	2,464,969	0.31%	3,312,533	0.34%	28,805	18.83	794	95.31%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	10,236	25.13%	359,792,813	158,854,956	20.10%	201,301,342	20.40%	19,666	18.13	771	96.52%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	30,493	74.87%	1,269,448,590	631,632,063	79.90%	785,506,184	79.60%	25,760	18.49	772	97.25%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

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	26,886	66.01%	873,105,115	414,086,525	52.38%	529,785,761	53.69%	19,705	20.44	761	97.89%
Volkswagen: Audi	13,843	33.99%	756,136,289	376,400,494	47.62%	457,021,765	46.31%	33,015	16.07	784	96.18%
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:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-01	4	0.01%	186,963	59,415	0.01%	21,007	0.00%	5,252	0.00	726	121.07%
2023-02	12	0.03%	710,178	258,436	0.03%	173,221	0.02%	14,435	0.00	732	113.53%
2023-03	26	0.06%	896,603	297,417	0.04%	128,359	0.01%	4,937	1.00	685	109.47%
2023-04	24	0.06%	1,257,038	474,461	0.06%	423,294	0.04%	17,637	2.00	779	111.03%
2023-05	102	0.25%	4,753,591	1,859,509	0.24%	1,572,290	0.16%	15,415	3.04	764	106.67%
2023-06	173	0.42%	8,029,041	3,321,825	0.42%	2,931,987	0.30%	16,948	4.00	776	104.14%
2023-07	212	0.52%	9,737,821	4,282,943	0.54%	4,304,910	0.44%	20,306	5.13	777	102.56%
2023-08	409	1.00%	18,573,640	8,437,826	1.07%	8,682,224	0.88%	21,228	6.08	783	99.35%
2023-09	719	1.77%	30,145,679	14,439,227	1.83%	15,145,795	1.53%	21,065	7.00	776	96.83%
2023-10	1,000	2.46%	38,566,044	18,979,499	2.40%	19,862,431	2.01%	19,862	8.09	778	96.52%
2023-11	1,464	3.59%	58,846,441	29,336,218	3.71%	31,378,001	3.18%	21,433	9.00	779	95.40%
2023-12	1,857	4.56%	78,132,430	39,886,215	5.05%	44,157,797	4.47%	23,779	10.05	782	95.41%
2024-01	1,743	4.28%	74,686,442	38,103,309	4.82%	42,551,206	4.31%	24,413	11.06	778	95.05%
2024-02	2,001	4.91%	82,546,756	41,902,309	5.30%	47,258,095	4.79%	23,617	12.00	778	94.15%
2024-03	1,996	4.90%	85,128,478	44,364,442	5.61%	50,988,714	5.17%	25,545	13.07	789	93.42%
2024-04	1,838	4.51%	82,884,918	43,743,149	5.53%	50,568,611	5.12%	27,513	14.00	787	93.13%
2024-05	1,818	4.46%	80,351,967	42,133,121	5.33%	48,688,553	4.93%	26,781	15.04	786	93.06%
2024-06	1,855	4.55%	78,396,283	40,992,781	5.19%	48,752,576	4.94%	26,282	16.00	786	93.98%
2024-07	2,058	5.05%	80,929,466	41,824,162	5.29%	51,086,285	5.18%	24,823	17.03	780	94.43%
2024-08	2,098	5.15%	80,536,366	40,815,513	5.16%	50,229,916	5.09%	23,942	18.05	778	95.10%
2024-09	2,036	5.00%	79,685,086	39,887,909	5.05%	50,347,212	5.10%	24,728	19.00	777	96.53%
2024-10	1,975	4.85%	75,983,536	38,550,591	4.88%	49,349,651	5.00%	24,987	20.04	774	96.51%
2024-11	2,059	5.06%	79,862,433	37,759,420	4.78%	49,767,535	5.04%	24,171	21.00	768	97.50%
2024-12	2,051	5.04%	79,881,883	37,632,730	4.76%	50,577,173	5.13%	24,660	22.04	766	97.95%
2025-01	2,035	5.00%	77,161,840	37,268,227	4.71%	50,310,955	5.10%	24,723	23.03	768	98.26%
2025-02	862	2.12%	38,658,280	16,921,537	2.14%	24,398,777	2.47%	28,305	24.00	757	99.96%
2025-03	1,382	3.39%	53,023,612	24,070,546	3.05%	34,609,207	3.51%	25,043	25.10	758	100.13%
2025-04	989	2.43%	38,627,516	16,957,176	2.15%	24,495,986	2.48%	24,768	26.00	744	100.63%
2025-05	826	2.03%	28,122,672	11,428,635	1.45%	17,040,000	1.73%	20,630	27.05	741	101.59%
2025-06	900	2.21%	31,841,496	13,087,922	1.66%	19,340,308	1.96%	21,489	28.00	745	103.61%
2025-07	822	2.02%	28,435,511	11,526,158	1.46%	17,482,437	1.77%	21,268	29.07	746	105.18%
2025-08	881	2.16%	31,194,509	12,547,101	1.59%	19,957,123	2.02%	22,653	30.06	744	104.65%
2025-09	972	2.39%	34,619,217	13,754,973	1.74%	22,245,128	2.25%	22,886	31.00	743	104.59%
2025-10	1,272	3.12%	47,350,141	19,686,515	2.49%	31,505,914	3.19%	24,769	32.02	744	104.25%
2025-11	14	0.03%	496,405	195,491	0.02%	328,146	0.03%	23,439	33.00	724	104.73%
2025-12	244	0.60%	9,001,122	3,700,309	0.47%	6,146,700	0.62%	25,191	34.38	748	104.01%
Total:	40,729	100.00%	1,629,241,404	790,487,019	100.00%	986,807,526	100.00%	24,229	18.42	771	97.10%

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