StratMaker (142538)

Mercedes-Benz Auto Lease Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

10,777

WA Orginal Term (OT)

40.26

Acquisition Cost (AC)

$ 636,733,940

WA Remaining Term (RT)

6.71

Rep. Period Securitization Value (SV)

$ 335,551,053

WA Seasoning

33.55

Rep. Period End Actual SV (ESV)

$ 290,746,253

WA FICO (non-zero)

791

Total Base Residual Value (BRV)

$ 299,778,893

WA Lease to Value (LTV)

95.37%

Average BRV

$ 27,817

Base Residual as % of ESV

103.11%

Base Residual as % of Vehicle Value

44.52%

Minimum Discount Rate

6.60%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

10,777

Acquisition Cost (AC)

$ 636,733,940

Rep. Period Securitization Value (SV)

$ 335,551,053

Rep. Period End Actual SV (ESV)

$ 290,746,253

Total Base Residual Value (BRV)

$ 299,778,893

Average BRV

$ 27,817

Base Residual as % of ESV

103.11%

Base Residual as % of Vehicle Value

44.52%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

40.26

WA Remaining Term (RT)

6.71

WA Seasoning

33.55

WA FICO (non-zero)

791

WA Lease to Value (LTV)

95.37%

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	13	0.12%	376,697	210,744	0.07%	199,249	0.07%	15,327	4.63	773	78.39%
$30,000 - $39,999	1,649	15.30%	60,449,417	30,588,290	10.20%	26,481,475	9.11%	16,059	4.23	778	88.63%
$40,000 - $49,999	3,089	28.66%	138,408,004	69,691,378	23.25%	65,015,213	22.36%	21,047	6.24	787	93.74%
$50,000 - $59,999	2,195	20.37%	120,790,809	58,509,017	19.52%	56,106,674	19.30%	25,561	6.63	793	94.06%
$60,000 - $69,999	1,495	13.87%	96,179,964	44,286,166	14.77%	43,442,926	14.94%	29,059	6.86	792	96.06%
$70,000 - $79,999	855	7.93%	63,806,377	28,387,775	9.47%	27,774,580	9.55%	32,485	7.08	797	96.58%
$80,000 - $89,999	566	5.25%	47,686,164	21,027,584	7.01%	21,553,349	7.41%	38,080	6.87	793	99.11%
$90,000 - $99,999	282	2.62%	26,647,642	11,756,561	3.92%	11,725,002	4.03%	41,578	7.42	800	98.08%
Over $100,000	633	5.87%	82,388,865	35,321,378	11.78%	38,447,785	13.22%	60,739	8.56	794	100.21%
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,404	13.03%	79,118,578	38,530,612	12.85%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1	0.01%	36,955	15,758	0.01%	8,496	0.00%	8,496	1.00	686	97.19%
$10,000 - $14,999	28	0.26%	969,658	438,046	0.15%	398,432	0.14%	14,230	3.49	744	89.93%
$15,000 - $19,999	1,277	11.85%	48,571,391	22,560,936	7.53%	23,020,860	7.92%	18,027	3.40	779	91.16%
$20,000 - $24,999	1,682	15.61%	75,393,040	35,351,637	11.79%	37,646,338	12.95%	22,382	5.19	780	93.02%
$25,000 - $29,999	2,484	23.05%	125,922,279	63,045,656	21.03%	68,576,869	23.59%	27,607	6.26	793	94.13%
$30,000 - $39,999	2,512	23.31%	163,268,790	75,573,862	25.21%	85,295,101	29.34%	33,955	7.24	793	95.88%
$40,000 - $49,999	790	7.33%	67,630,549	31,186,344	10.40%	35,436,217	12.19%	44,856	7.01	798	97.01%
$50,000 - $59,999	318	2.95%	33,906,783	14,939,681	4.98%	17,311,069	5.95%	54,437	7.08	795	97.68%
$60,000 - $69,999	114	1.06%	13,840,096	6,095,404	2.03%	7,260,850	2.50%	63,692	8.55	803	96.59%
$70,000 - $79,999	46	0.43%	6,583,766	2,869,085	0.96%	3,466,179	1.19%	75,352	9.04	799	95.85%
$80,000 - $89,999	42	0.39%	6,667,747	2,886,041	0.96%	3,597,326	1.24%	85,651	9.44	788	97.69%
$90,000 - $99,999	23	0.21%	3,992,598	1,926,747	0.64%	2,199,075	0.76%	95,612	6.41	785	102.88%
Over $100,000	56	0.52%	10,831,712	4,359,084	1.45%	6,529,442	2.25%	116,597	17.60	774	110.17%
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

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	88	0.82%	3,462,902	1,251,562	0.42%	1,544,310	0.53%	17,549	11.49	741	102.92%
$15,000 - $19,999	2,027	18.81%	80,981,064	36,042,651	12.02%	34,088,695	11.72%	16,817	6.09	772	94.13%
$20,000 - $24,999	2,648	24.57%	126,309,424	59,471,652	19.84%	58,206,926	20.02%	21,981	7.93	783	94.90%
$25,000 - $29,999	2,812	26.09%	156,780,960	76,676,257	25.58%	75,387,485	25.93%	26,809	6.64	795	94.44%
$30,000 - $39,999	2,103	19.51%	148,210,396	70,231,032	23.43%	64,535,554	22.20%	30,687	5.83	799	95.73%
$40,000 - $49,999	683	6.34%	63,742,074	29,804,457	9.94%	29,688,839	10.21%	43,468	5.67	799	95.81%
$50,000 - $59,999	249	2.31%	28,994,074	13,529,691	4.51%	12,973,567	4.46%	52,103	6.06	799	95.28%
$60,000 - $69,999	53	0.49%	7,632,608	3,405,984	1.14%	4,179,386	1.44%	78,856	11.32	795	96.97%
$70,000 - $79,999	61	0.57%	10,323,841	4,585,735	1.53%	5,302,457	1.82%	86,926	11.89	804	101.54%
$80,000 - $89,999	28	0.26%	5,320,299	2,355,351	0.79%	2,524,806	0.87%	90,172	7.41	789	104.32%
$90,000 - $99,999	19	0.18%	3,796,069	1,814,304	0.61%	1,692,312	0.58%	89,069	4.67	764	108.26%
Over $100,000	6	0.06%	1,180,229	610,216	0.20%	621,916	0.21%	103,653	2.40	756	109.97%
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

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	1,244	11.54%	69,217,772	31,524,410	10.52%	32,807,684	11.28%	26,373	7.78	678	97.42%
700 - 749	1,952	18.11%	113,169,390	52,225,279	17.42%	52,842,240	18.17%	27,071	7.31	725	96.49%
750 - 799	2,240	20.79%	132,119,992	62,510,235	20.85%	59,667,484	20.52%	26,637	6.59	776	94.98%
800+	5,341	49.56%	322,226,786	153,518,970	51.21%	145,428,845	50.02%	27,229	6.29	846	94.67%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	13	0.12%	754,049	448,976	0.15%	363,152	0.12%	27,935	4.02	824	75.67%
25 - 36	6,870	63.75%	382,134,410	190,321,113	63.49%	159,572,168	54.88%	23,227	3.05	796	92.65%
37 - 39	701	6.50%	47,649,704	22,739,236	7.59%	23,228,677	7.99%	33,136	5.65	796	96.25%
40 - 48	3,005	27.88%	190,307,475	80,552,714	26.87%	98,675,885	33.94%	32,837	11.62	783	98.66%
49 - 60	188	1.74%	15,888,301	5,716,853	1.91%	8,906,371	3.06%	47,374	20.58	772	106.15%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,218	11.30%	69,301,805	34,115,640	11.38%	12,487,602	4.30%	10,253	0.00	782	92.03%
1 - 12	8,238	76.44%	480,044,379	230,456,007	76.88%	229,395,246	78.90%	27,846	4.96	794	94.48%
13 - 24	1,294	12.01%	83,076,086	33,681,755	11.24%	46,061,452	15.84%	35,596	15.94	779	100.09%
25 - 36	27	0.25%	4,311,670	1,525,491	0.51%	2,801,954	0.96%	103,776	27.39	770	105.41%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	1	0.01%	39,520	24,097	0.01%	21,259	0.01%	21,259	9.00	877	81.86%
16 - 20	8	0.07%	381,356	237,392	0.08%	219,305	0.08%	27,413	5.08	809	73.76%
21 - 25	7	0.06%	500,057	278,368	0.09%	206,039	0.07%	29,434	4.38	839	81.83%
26 - 30	184	1.71%	9,390,966	4,704,674	1.57%	4,206,193	1.45%	22,860	8.02	797	90.35%
31 - 35	8,037	74.58%	472,233,935	224,927,307	75.03%	232,792,882	80.07%	28,965	6.72	793	95.10%
36+	2,540	23.57%	154,188,106	69,607,054	23.22%	53,300,575	18.33%	20,984	6.57	781	97.11%
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	10,435	96.83%	615,716,922	290,214,344	96.81%	279,390,378	96.09%	26,774	6.69	793	95.23%
1 - 15	201	1.87%	12,200,127	5,642,941	1.88%	6,477,761	2.23%	32,228	6.35	759	98.17%
16 - 30	95	0.88%	6,040,969	2,677,379	0.89%	3,283,056	1.13%	34,558	8.06	740	100.10%
31 - 60	26	0.24%	1,447,336	667,657	0.22%	808,932	0.28%	31,113	6.77	713	98.07%
61 - 90	14	0.13%	907,866	378,810	0.13%	518,085	0.18%	37,006	10.13	714	102.41%
91 - 120	6	0.06%	420,720	197,762	0.07%	268,041	0.09%	44,674	8.89	699	98.01%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

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%	90	0.84%	4,776,697	2,733,908	0.91%	2,506,318	0.86%	27,848	6.27	804	71.30%
75.00 - 99.99%	8,362	77.59%	463,142,972	226,970,321	75.71%	211,771,036	72.84%	25,325	5.85	794	91.45%
100.00 - 109.99%	1,828	16.96%	128,884,301	55,335,438	18.46%	58,348,166	20.07%	31,919	8.13	787	103.88%
110.00 - 119.99%	390	3.62%	30,082,462	11,440,179	3.82%	13,591,358	4.67%	34,850	11.53	765	113.81%
120.00 - 129.99%	82	0.76%	7,158,362	2,464,118	0.82%	3,358,055	1.15%	40,952	13.71	763	124.61%
130.00 - 139.99%	22	0.20%	2,274,052	719,894	0.24%	988,517	0.34%	44,933	14.02	739	133.79%
140.00%+	3	0.03%	415,095	115,034	0.04%	182,803	0.06%	60,934	17.67	822	142.81%
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	54	0.50%	3,488,508	1,587,935	0.53%	1,626,737	0.56%	30,125	5.91	798	100.50%
Alaska	5	0.05%	253,482	123,811	0.04%	101,724	0.03%	20,345	2.14	734	88.81%
Arizona	135	1.25%	7,804,475	3,726,280	1.24%	3,421,065	1.18%	25,341	5.26	787	93.91%
Arkansas	9	0.08%	420,555	211,966	0.07%	224,091	0.08%	24,899	3.97	776	89.86%
California	2,959	27.46%	168,287,296	80,646,294	26.90%	77,058,036	26.50%	26,042	7.18	788	93.25%
Colorado	97	0.90%	5,801,944	2,659,133	0.89%	2,697,572	0.93%	27,810	8.20	786	95.25%
Connecticut	158	1.47%	9,316,296	4,609,447	1.54%	4,458,994	1.53%	28,221	5.77	799	92.29%
Delaware	26	0.24%	1,499,687	689,633	0.23%	653,792	0.22%	25,146	6.48	793	95.04%
Florida	1,640	15.22%	95,757,088	45,313,591	15.12%	44,471,025	15.30%	27,116	7.05	788	95.39%
Georgia	168	1.56%	10,348,262	4,741,774	1.58%	4,943,124	1.70%	29,423	7.20	774	97.82%
Hawaii	47	0.44%	2,605,400	1,293,394	0.43%	1,254,342	0.43%	26,688	3.35	817	96.70%
Idaho	8	0.07%	505,824	229,030	0.08%	203,811	0.07%	25,476	9.54	730	89.99%
Illinois	190	1.76%	12,081,099	5,641,486	1.88%	5,170,270	1.78%	27,212	5.60	793	96.71%
Indiana	38	0.35%	2,354,191	1,078,697	0.36%	1,138,851	0.39%	29,970	5.76	786	97.17%
Iowa	18	0.17%	1,090,084	478,148	0.16%	399,085	0.14%	22,171	8.73	794	99.55%
Kansas	20	0.19%	1,193,872	588,583	0.20%	563,376	0.19%	28,169	5.22	797	92.22%
Kentucky	23	0.21%	1,403,703	663,287	0.22%	656,535	0.23%	28,545	6.30	795	93.11%
Louisiana	48	0.45%	3,299,816	1,470,612	0.49%	1,413,468	0.49%	29,447	7.15	790	97.16%
Maine	10	0.09%	618,691	314,760	0.10%	264,702	0.09%	26,470	5.56	753	95.22%
Maryland	211	1.96%	12,490,158	5,433,494	1.81%	5,944,521	2.04%	28,173	8.85	791	99.86%
Massachusetts	185	1.72%	10,222,820	5,003,969	1.67%	4,557,758	1.57%	24,637	5.35	791	92.43%
Michigan	89	0.83%	5,555,148	2,603,050	0.87%	2,404,419	0.83%	27,016	5.30	799	95.22%
Minnesota	53	0.49%	3,229,748	1,523,367	0.51%	1,532,654	0.53%	28,918	6.49	801	97.32%
Mississippi	19	0.18%	1,262,560	535,529	0.18%	592,367	0.20%	31,177	6.69	764	96.87%
Missouri	40	0.37%	2,360,312	1,049,681	0.35%	1,116,092	0.38%	27,902	7.74	766	95.13%
Montana	1	0.01%	42,359	26,131	0.01%	27,923	0.01%	27,923	8.00	797	79.26%
Nebraska	9	0.08%	544,681	262,439	0.09%	283,184	0.10%	31,465	6.27	786	96.63%
Nevada	104	0.97%	6,353,947	2,953,947	0.99%	3,069,521	1.06%	29,515	6.48	777	95.18%
New Hampshire	18	0.17%	1,104,584	529,671	0.18%	585,026	0.20%	32,501	7.40	772	91.88%
New Jersey	948	8.80%	56,539,186	26,304,996	8.77%	24,579,862	8.45%	25,928	6.04	798	95.39%
New Mexico	10	0.09%	457,388	225,137	0.08%	186,146	0.06%	18,615	5.62	803	93.47%
New York	1,382	12.82%	83,993,736	40,451,893	13.49%	38,523,209	13.25%	27,875	5.43	797	95.34%
North Carolina	117	1.09%	7,345,396	3,445,672	1.15%	3,400,674	1.17%	29,066	6.15	805	96.10%
North Dakota	1	0.01%	45,320	19,753	0.01%	24,134	0.01%	24,134	11.00	821	92.08%
Ohio	225	2.09%	12,907,906	5,869,894	1.96%	5,518,398	1.90%	24,526	6.75	788	97.88%
Oklahoma	41	0.38%	2,688,432	1,197,045	0.40%	1,099,945	0.38%	26,828	6.57	789	100.01%
Oregon	76	0.71%	4,223,229	2,053,357	0.68%	1,911,919	0.66%	25,157	6.22	796	91.48%
Pennsylvania	327	3.03%	18,559,281	9,042,448	3.02%	8,379,624	2.88%	25,626	5.06	792	92.26%
Rhode Island	29	0.27%	1,565,204	799,213	0.27%	582,009	0.20%	20,069	4.70	794	89.60%
South Carolina	78	0.72%	4,736,653	2,188,244	0.73%	2,126,721	0.73%	27,266	5.88	796	99.05%
South Dakota	4	0.04%	209,639	98,290	0.03%	107,829	0.04%	26,957	6.44	753	99.01%
Tennessee	60	0.56%	3,716,237	1,731,609	0.58%	1,785,232	0.61%	29,754	6.02	796	94.17%
Texas	660	6.12%	42,260,479	18,264,891	6.09%	19,412,899	6.68%	29,413	8.86	785	102.03%
Utah	23	0.21%	1,366,131	645,609	0.22%	628,135	0.22%	27,310	5.67	781	94.57%
Vermont	5	0.05%	255,250	121,984	0.04%	133,011	0.05%	26,602	5.79	750	96.79%
Virginia	180	1.67%	10,986,322	4,904,799	1.64%	5,187,987	1.78%	28,822	8.31	797	99.73%
Washington	147	1.36%	7,997,017	3,946,204	1.32%	3,645,943	1.25%	24,802	4.63	791	91.65%
West Virginia	6	0.06%	404,555	175,720	0.06%	120,274	0.04%	20,046	5.26	825	99.01%
Wisconsin	33	0.31%	2,489,769	1,145,204	0.38%	1,208,141	0.42%	36,610	4.57	794	99.66%
Wyoming	-	-	-	-	-	-	-	-	-	-	-
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	43	0.40%	2,690,220	1,157,792	0.39%	1,350,096	0.46%	31,398	12.03	802	100.28%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	4,538	42.11%	279,340,645	124,066,688	41.39%	118,972,735	40.92%	26,217	6.20	794	93.95%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	6,239	57.89%	357,393,295	175,712,204	58.61%	171,773,518	59.08%	27,532	7.05	789	96.36%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

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	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%
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:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-05	1	0.01%	58,120	24,014	0.01%	0	0.00%	0	0.00	0	0.00%
2022-06	2	0.02%	110,121	62,157	0.02%	35,237	0.01%	17,619	0.00	745	92.92%
2022-07	2	0.02%	138,885	65,815	0.02%	23,706	0.01%	11,853	0.00	776	99.52%
2022-08	13	0.12%	754,849	343,190	0.11%	157,525	0.05%	12,117	0.00	763	93.64%
2022-09	18	0.17%	1,023,178	468,145	0.16%	286,116	0.10%	15,895	0.00	741	93.16%
2022-10	51	0.47%	2,957,196	1,426,661	0.48%	684,403	0.24%	13,420	0.00	775	88.96%
2022-11	183	1.70%	11,254,662	5,393,077	1.80%	1,872,642	0.64%	10,233	0.00	793	90.93%
2022-12	948	8.80%	53,004,794	26,332,582	8.78%	9,427,973	3.24%	9,945	0.00	781	92.39%
2023-01	1,379	12.80%	79,030,849	38,282,343	12.77%	29,979,615	10.31%	21,740	1.00	793	92.99%
2023-02	1,252	11.62%	69,834,258	34,050,518	11.36%	30,456,607	10.48%	24,326	2.00	796	93.21%
2023-03	992	9.20%	57,311,731	28,278,905	9.43%	27,299,727	9.39%	27,520	3.00	800	93.72%
2023-04	770	7.14%	44,067,558	22,012,746	7.34%	22,432,989	7.72%	29,134	4.00	798	93.13%
2023-05	1,681	15.60%	93,945,520	47,363,185	15.80%	49,430,605	17.00%	29,405	5.00	798	92.92%
2023-06	196	1.82%	12,594,772	5,819,237	1.94%	6,386,359	2.20%	32,583	6.00	788	97.55%
2023-07	303	2.81%	19,340,307	8,831,194	2.95%	9,686,434	3.33%	31,968	7.00	795	97.07%
2023-08	506	4.70%	31,499,747	14,749,943	4.92%	16,447,260	5.66%	32,504	8.00	791	96.54%
2023-09	305	2.83%	18,327,962	8,287,739	2.76%	9,138,043	3.14%	29,961	9.00	792	95.88%
2023-10	237	2.20%	15,055,547	6,420,975	2.14%	7,703,349	2.65%	32,504	10.00	785	98.42%
2023-11	407	3.78%	25,173,738	10,776,737	3.59%	13,289,262	4.57%	32,652	11.00	779	98.87%
2023-12	210	1.95%	13,862,389	5,582,488	1.86%	7,144,995	2.46%	34,024	12.00	775	98.99%
2024-01	196	1.82%	13,023,924	5,223,781	1.74%	6,849,674	2.36%	34,947	13.00	776	99.43%
2024-02	171	1.59%	10,820,787	4,315,874	1.44%	5,743,681	1.98%	33,589	14.00	784	99.34%
2024-03	129	1.20%	8,556,211	3,569,566	1.19%	4,696,193	1.62%	36,405	15.00	782	97.58%
2024-04	175	1.62%	10,820,867	4,478,733	1.49%	6,096,002	2.10%	34,834	16.00	773	99.78%
2024-05	548	5.08%	33,935,893	13,944,047	4.65%	19,287,572	6.63%	35,196	17.00	781	99.86%
2024-06	11	0.10%	824,620	281,184	0.09%	475,229	0.16%	43,203	18.00	732	109.67%
2024-07	23	0.21%	1,451,326	516,143	0.17%	754,888	0.26%	32,821	19.00	779	105.18%
2024-08	33	0.31%	2,313,219	863,894	0.29%	1,319,943	0.45%	39,998	20.00	786	106.48%
2024-09	-	-	-	-	-	-	-	-	-	-	-
2024-10	1	0.01%	117,979	46,095	0.02%	73,371	0.03%	73,371	22.00	742	99.74%
2024-11	3	0.03%	471,857	187,405	0.06%	304,261	0.10%	101,420	23.00	716	108.12%
2024-12	4	0.04%	739,403	255,033	0.09%	460,638	0.16%	115,160	24.00	820	117.09%
2025-01	2	0.02%	341,090	91,056	0.03%	205,718	0.07%	102,859	25.00	753	109.94%
2025-02	8	0.07%	1,079,031	370,807	0.12%	680,142	0.23%	85,018	26.00	734	103.20%
2025-03	5	0.05%	812,515	312,392	0.10%	557,068	0.19%	111,414	27.00	780	96.53%
2025-04	4	0.04%	797,083	276,517	0.09%	536,399	0.18%	134,100	28.00	800	111.53%
2025-05	8	0.07%	1,281,950	474,719	0.16%	822,626	0.28%	102,828	29.00	778	108.13%
Total:	10,777	100.00%	636,733,940	299,778,893	100.00%	290,746,253	100.00%	26,978	6.71	791	95.37%

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