StratMaker (142546)

Mercedes-Benz Auto Lease Trust 2021-A

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

15,968

WA Orginal Term (OT)

39.66

Acquisition Cost (AC)

$ 936,053,765

WA Remaining Term (RT)

9.22

Rep. Period Securitization Value (SV)

$ 528,222,272

WA Seasoning

30.44

Rep. Period End Actual SV (ESV)

$ 492,977,132

WA FICO (non-zero)

789

Total Base Residual Value (BRV)

$ 447,525,799

WA Lease to Value (LTV)

95.15%

Average BRV

$ 28,026

Base Residual as % of ESV

90.78%

Base Residual as % of Vehicle Value

45.16%

Minimum Discount Rate

6.60%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

15,968

Acquisition Cost (AC)

$ 936,053,765

Rep. Period Securitization Value (SV)

$ 528,222,272

Rep. Period End Actual SV (ESV)

$ 492,977,132

Total Base Residual Value (BRV)

$ 447,525,799

Average BRV

$ 28,026

Base Residual as % of ESV

90.78%

Base Residual as % of Vehicle Value

45.16%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

39.66

WA Remaining Term (RT)

9.22

WA Seasoning

30.44

WA FICO (non-zero)

789

WA Lease to Value (LTV)

95.15%

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	28	0.18%	813,137	458,624	0.10%	461,144	0.09%	16,469	5.56	762	78.80%
$30,000 - $39,999	2,465	15.44%	90,596,308	47,762,739	10.67%	48,332,837	9.80%	19,608	6.95	777	88.65%
$40,000 - $49,999	5,113	32.02%	228,205,596	116,664,939	26.07%	125,425,248	25.44%	24,531	9.02	785	94.19%
$50,000 - $59,999	2,900	18.16%	158,736,284	76,763,931	17.15%	83,751,937	16.99%	28,880	8.84	791	93.70%
$60,000 - $69,999	1,933	12.11%	124,246,094	57,179,950	12.78%	63,597,301	12.90%	32,901	9.29	793	95.97%
$70,000 - $79,999	1,191	7.46%	89,062,531	40,463,607	9.04%	44,967,301	9.12%	37,756	9.18	793	96.46%
$80,000 - $89,999	851	5.33%	72,004,344	32,797,382	7.33%	37,230,726	7.55%	43,749	9.55	793	98.35%
$90,000 - $99,999	505	3.16%	47,739,208	21,564,340	4.82%	24,283,487	4.93%	48,086	9.04	798	96.87%
Over $100,000	982	6.15%	124,650,262	53,870,288	12.04%	64,927,152	13.17%	66,117	11.67	788	99.67%
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	895	5.60%	51,915,625	25,468,288	5.69%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	19	0.12%	630,082	288,925	0.06%	275,201	0.06%	14,484	2.06	757	87.33%
$15,000 - $19,999	1,166	7.30%	42,656,439	20,498,083	4.58%	21,445,339	4.35%	18,392	4.88	771	90.02%
$20,000 - $24,999	2,940	18.41%	123,764,790	60,168,696	13.44%	66,539,668	13.50%	22,633	7.23	780	92.45%
$25,000 - $29,999	3,974	24.89%	188,940,250	96,945,171	21.66%	109,932,299	22.30%	27,663	8.85	790	93.99%
$30,000 - $39,999	4,261	26.68%	261,650,632	123,299,446	27.55%	144,722,206	29.36%	33,964	9.35	792	95.45%
$40,000 - $49,999	1,398	8.76%	114,691,546	53,035,181	11.85%	63,198,687	12.82%	45,207	9.36	796	96.44%
$50,000 - $59,999	706	4.42%	69,176,635	31,702,868	7.08%	38,474,358	7.80%	54,496	9.94	796	96.18%
$60,000 - $69,999	318	1.99%	35,862,402	16,030,776	3.58%	20,294,341	4.12%	63,819	11.09	790	97.54%
$70,000 - $79,999	75	0.47%	9,652,519	3,992,440	0.89%	5,550,529	1.13%	74,007	14.01	773	101.55%
$80,000 - $89,999	60	0.38%	9,222,713	4,134,240	0.92%	5,115,970	1.04%	85,266	9.90	789	97.89%
$90,000 - $99,999	47	0.29%	7,618,926	3,362,433	0.75%	4,420,535	0.90%	94,054	13.05	786	98.67%
Over $100,000	109	0.68%	20,271,205	8,599,252	1.92%	13,007,999	2.64%	119,339	19.14	768	106.13%
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

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	84	0.53%	3,210,647	1,197,337	0.27%	1,649,388	0.33%	19,636	13.35	728	101.72%
$15,000 - $19,999	2,685	16.81%	107,113,622	48,552,239	10.85%	53,446,481	10.84%	19,906	9.35	769	94.54%
$20,000 - $24,999	4,565	28.59%	212,025,964	102,490,527	22.90%	113,961,782	23.12%	24,964	10.38	782	95.01%
$25,000 - $29,999	3,979	24.92%	216,771,386	108,096,867	24.15%	117,223,604	23.78%	29,461	8.44	793	94.02%
$30,000 - $39,999	2,781	17.42%	197,124,291	93,352,444	20.86%	101,250,769	20.54%	36,408	8.41	797	95.14%
$40,000 - $49,999	1,222	7.65%	113,476,137	53,711,480	12.00%	58,412,108	11.85%	47,800	8.23	800	95.30%
$50,000 - $59,999	411	2.57%	46,471,377	21,937,563	4.90%	24,475,293	4.96%	59,551	9.26	790	96.81%
$60,000 - $69,999	80	0.50%	11,744,134	5,202,274	1.16%	6,309,527	1.28%	78,869	12.23	778	99.13%
$70,000 - $79,999	96	0.60%	16,169,850	7,166,961	1.60%	9,484,035	1.92%	98,792	15.80	778	100.21%
$80,000 - $89,999	40	0.25%	7,435,136	3,415,587	0.76%	4,118,903	0.84%	102,973	11.33	778	101.53%
$90,000 - $99,999	22	0.14%	3,999,430	2,100,265	0.47%	2,309,894	0.47%	104,995	7.56	787	105.02%
Over $100,000	3	0.02%	511,789	302,255	0.07%	335,350	0.07%	111,783	6.42	799	98.02%
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

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	1,954	12.24%	108,359,011	50,165,330	11.21%	58,200,249	11.81%	29,785	10.33	677	96.77%
700 - 749	3,034	19.00%	174,019,642	82,122,297	18.35%	91,825,183	18.63%	30,265	9.76	726	96.08%
750 - 799	3,379	21.16%	198,289,444	95,398,301	21.32%	104,519,388	21.20%	30,932	9.18	776	94.95%
800+	7,601	47.60%	455,385,667	219,839,872	49.12%	238,432,313	48.37%	31,369	8.76	846	94.49%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	39	0.24%	2,518,381	1,513,674	0.34%	1,309,756	0.27%	33,583	3.58	780	80.40%
25 - 36	10,279	64.37%	570,335,307	288,653,631	64.50%	290,998,786	59.03%	28,310	5.91	794	92.79%
37 - 39	1,291	8.08%	83,013,490	39,403,563	8.80%	44,765,020	9.08%	34,675	9.14	795	97.09%
40 - 48	4,080	25.55%	253,846,245	108,273,219	24.19%	140,374,446	28.47%	34,406	14.66	778	98.55%
49 - 60	279	1.75%	26,340,342	9,681,712	2.16%	15,529,125	3.15%	55,660	22.90	763	104.35%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	803	5.03%	45,755,077	22,819,908	5.10%	8,556,466	1.74%	10,656	0.00	779	92.21%
1 - 12	12,222	76.54%	701,283,947	346,138,674	77.34%	373,123,851	75.69%	30,529	6.76	793	93.89%
13 - 24	2,893	18.12%	180,922,968	75,659,072	16.91%	105,815,760	21.46%	36,576	17.56	776	99.27%
25 - 36	50	0.31%	8,091,773	2,908,146	0.65%	5,481,056	1.11%	109,621	30.32	775	106.41%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	3	0.02%	131,750	87,568	0.02%	81,196	0.02%	27,065	9.00	767	79.65%
16 - 20	17	0.11%	1,002,520	620,097	0.14%	568,108	0.12%	33,418	6.15	780	73.92%
21 - 25	19	0.12%	1,384,112	806,009	0.18%	660,452	0.13%	34,761	0.71	782	86.06%
26 - 30	9,533	59.70%	560,924,442	268,143,126	59.92%	317,768,537	64.46%	33,334	10.82	790	95.53%
31 - 35	4,615	28.90%	262,812,568	127,832,601	28.56%	134,417,634	27.27%	29,126	6.49	790	93.78%
36+	1,781	11.15%	109,798,373	50,036,399	11.18%	39,481,206	8.01%	22,168	5.83	776	97.27%
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	15,367	96.24%	898,389,867	430,647,106	96.23%	471,303,230	95.60%	30,670	9.14	791	95.00%
1 - 15	419	2.62%	26,354,148	11,839,580	2.65%	15,072,019	3.06%	35,971	11.10	742	97.89%
16 - 30	105	0.66%	6,224,134	2,826,254	0.63%	3,476,987	0.71%	33,114	9.19	732	98.07%
31 - 60	47	0.29%	2,900,993	1,282,935	0.29%	1,698,949	0.34%	36,148	10.23	709	100.14%
61 - 90	24	0.15%	1,771,887	756,568	0.17%	1,134,990	0.23%	47,291	13.98	715	102.68%
91 - 120	6	0.04%	412,735	173,356	0.04%	290,957	0.06%	48,493	21.78	712	109.73%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

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%	160	1.00%	8,557,333	5,059,807	1.13%	4,953,126	1.00%	30,957	6.60	791	70.76%
75.00 - 99.99%	12,433	77.86%	686,839,000	341,044,132	76.21%	363,680,560	73.77%	29,251	8.37	792	91.55%
100.00 - 109.99%	2,745	17.19%	189,219,632	82,265,647	18.38%	97,821,974	19.84%	35,636	11.07	784	103.93%
110.00 - 119.99%	482	3.02%	38,320,961	14,690,146	3.28%	19,817,069	4.02%	41,114	13.82	764	113.69%
120.00 - 129.99%	122	0.76%	10,892,142	3,758,785	0.84%	5,533,444	1.12%	45,356	16.54	754	123.99%
130.00 - 139.99%	25	0.16%	2,139,913	686,097	0.15%	1,123,414	0.23%	44,937	17.06	743	133.58%
140.00%+	1	0.01%	84,782	21,186	0.00%	47,544	0.01%	47,544	23.00	785	141.56%
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	60	0.38%	4,150,643	1,852,387	0.41%	2,155,584	0.44%	35,926	8.42	770	103.72%
Alaska	5	0.03%	283,706	129,461	0.03%	160,716	0.03%	32,143	10.05	780	99.54%
Arizona	228	1.43%	13,498,099	6,557,595	1.47%	7,115,324	1.44%	31,208	8.36	797	95.07%
Arkansas	20	0.13%	1,111,729	550,503	0.12%	628,430	0.13%	31,421	7.41	776	96.18%
California	4,587	28.73%	261,200,938	127,952,518	28.59%	139,888,765	28.38%	30,497	9.79	786	92.88%
Colorado	144	0.90%	8,096,502	3,705,770	0.83%	4,317,802	0.88%	29,985	11.62	788	96.24%
Connecticut	264	1.65%	15,309,642	7,530,452	1.68%	8,319,413	1.69%	31,513	8.72	804	92.41%
Delaware	27	0.17%	1,418,270	654,031	0.15%	740,239	0.15%	27,416	12.36	788	96.38%
Florida	2,046	12.81%	119,960,610	56,838,675	12.70%	63,372,854	12.86%	30,974	9.09	785	95.49%
Georgia	245	1.53%	15,516,595	7,099,786	1.59%	8,119,543	1.65%	33,141	8.95	777	99.29%
Hawaii	80	0.50%	4,468,466	2,176,494	0.49%	2,429,474	0.49%	30,368	6.94	801	98.05%
Idaho	10	0.06%	618,710	302,201	0.07%	319,029	0.06%	31,903	9.90	818	92.71%
Illinois	313	1.96%	20,390,735	9,587,514	2.14%	10,572,453	2.14%	33,778	8.79	786	97.52%
Indiana	68	0.43%	4,069,341	1,929,598	0.43%	2,134,482	0.43%	31,389	7.21	800	96.50%
Iowa	16	0.10%	1,028,662	479,230	0.11%	466,068	0.09%	29,129	8.18	794	99.24%
Kansas	18	0.11%	1,190,348	572,056	0.13%	556,710	0.11%	30,928	6.33	812	94.38%
Kentucky	50	0.31%	3,066,129	1,445,918	0.32%	1,359,681	0.28%	27,194	8.94	812	95.60%
Louisiana	72	0.45%	4,575,201	2,110,922	0.47%	2,314,277	0.47%	32,143	8.03	791	99.47%
Maine	14	0.09%	740,999	359,211	0.08%	370,639	0.08%	26,474	7.54	789	91.53%
Maryland	211	1.32%	12,421,839	5,472,451	1.22%	6,341,780	1.29%	30,056	10.94	786	99.53%
Massachusetts	334	2.09%	19,025,256	9,355,645	2.09%	10,067,927	2.04%	30,143	8.01	803	93.02%
Michigan	197	1.23%	12,061,414	5,740,827	1.28%	6,348,933	1.29%	32,228	8.34	799	95.79%
Minnesota	55	0.34%	3,175,631	1,551,017	0.35%	1,712,393	0.35%	31,134	8.95	810	96.16%
Mississippi	25	0.16%	1,456,245	686,940	0.15%	779,115	0.16%	31,165	9.87	744	93.49%
Missouri	63	0.39%	4,133,464	1,880,548	0.42%	2,030,352	0.41%	32,228	8.96	785	95.69%
Montana	4	0.03%	298,637	144,227	0.03%	191,487	0.04%	47,872	14.47	810	96.77%
Nebraska	21	0.13%	1,540,716	728,357	0.16%	809,943	0.16%	38,569	10.34	787	97.48%
Nevada	147	0.92%	8,533,118	4,010,932	0.90%	4,477,743	0.91%	30,461	8.47	777	97.16%
New Hampshire	23	0.14%	1,299,865	636,592	0.14%	687,192	0.14%	29,878	7.36	774	92.47%
New Jersey	1,425	8.92%	82,937,948	39,082,880	8.73%	42,833,977	8.69%	30,059	8.99	793	95.76%
New Mexico	6	0.04%	381,436	187,452	0.04%	174,398	0.04%	29,066	9.18	823	93.00%
New York	2,412	15.11%	143,215,762	69,145,085	15.45%	75,119,751	15.24%	31,144	8.55	792	95.79%
North Carolina	179	1.12%	10,184,004	4,743,521	1.06%	5,236,825	1.06%	29,256	9.85	788	96.25%
North Dakota	6	0.04%	398,019	179,816	0.04%	234,895	0.05%	39,149	13.12	767	99.86%
Ohio	323	2.02%	19,873,669	9,120,103	2.04%	10,107,210	2.05%	31,292	9.17	790	96.55%
Oklahoma	51	0.32%	3,452,147	1,557,184	0.35%	1,637,724	0.33%	32,112	7.08	801	98.97%
Oregon	94	0.59%	5,539,596	2,750,858	0.61%	2,886,352	0.59%	30,706	6.83	786	91.34%
Pennsylvania	576	3.61%	32,115,394	15,886,235	3.55%	17,286,315	3.51%	30,011	9.00	798	93.07%
Rhode Island	56	0.35%	2,839,088	1,441,737	0.32%	1,496,061	0.30%	26,715	6.08	804	91.35%
South Carolina	88	0.55%	5,215,469	2,365,536	0.53%	2,782,512	0.56%	31,619	10.32	795	97.99%
South Dakota	3	0.02%	145,809	66,183	0.01%	71,425	0.01%	23,808	4.97	758	91.95%
Tennessee	74	0.46%	4,662,301	2,252,908	0.50%	2,581,925	0.52%	34,891	8.47	771	93.95%
Texas	735	4.60%	46,159,567	20,298,277	4.54%	23,727,582	4.81%	32,282	10.61	775	101.49%
Utah	36	0.23%	2,250,810	1,085,090	0.24%	1,267,602	0.26%	35,211	9.67	786	92.86%
Vermont	8	0.05%	585,614	266,445	0.06%	299,854	0.06%	37,482	6.76	838	98.08%
Virginia	214	1.34%	12,606,392	5,764,824	1.29%	6,545,466	1.33%	30,586	10.83	782	98.22%
Washington	214	1.34%	11,554,228	5,771,902	1.29%	6,151,314	1.25%	28,744	8.04	788	91.87%
West Virginia	22	0.14%	1,249,331	589,140	0.13%	569,560	0.12%	25,889	8.92	798	93.50%
Wisconsin	48	0.30%	3,031,028	1,456,370	0.33%	1,563,690	0.32%	32,577	9.01	800	93.54%
Wyoming	3	0.02%	241,691	114,596	0.03%	138,738	0.03%	46,246	12.37	791	86.36%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	48	0.30%	2,772,953	1,357,803	0.30%	1,475,609	0.30%	30,742	9.60	803	93.94%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	6,858	42.95%	412,539,039	186,771,324	41.73%	202,402,039	41.06%	29,513	8.46	789	93.36%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	9,110	57.05%	523,514,725	260,754,476	58.27%	290,575,094	58.94%	31,896	9.75	788	96.40%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

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	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%
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:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-11	1	0.01%	68,451	28,991	0.01%	0	0.00%	0	0.00	0	0.00%
2021-12	-	-	-	-	-	-	-	-	-	-	-
2022-01	-	-	-	-	-	-	-	-	-	-	-
2022-02	-	-	-	-	-	-	-	-	-	-	-
2022-03	-	-	-	-	-	-	-	-	-	-	-
2022-04	1	0.01%	98,149	49,490	0.01%	45,541	0.01%	45,541	0.00	759	93.90%
2022-05	1	0.01%	40,680	25,147	0.01%	0	0.00%	0	0.00	0	0.00%
2022-06	2	0.01%	104,377	50,097	0.01%	22,108	0.00%	11,054	0.00	824	82.75%
2022-07	3	0.02%	136,005	68,826	0.02%	24,410	0.00%	8,137	0.00	684	86.85%
2022-08	8	0.05%	479,231	232,019	0.05%	89,071	0.02%	11,134	0.00	759	88.77%
2022-09	7	0.04%	369,948	196,408	0.04%	126,992	0.03%	18,142	0.00	786	89.80%
2022-10	49	0.31%	2,781,971	1,407,209	0.31%	633,745	0.13%	12,934	0.00	782	91.13%
2022-11	164	1.03%	9,560,758	4,685,427	1.05%	1,627,208	0.33%	9,922	0.00	780	92.38%
2022-12	567	3.55%	32,115,507	16,076,294	3.59%	5,987,392	1.21%	10,560	0.00	779	92.42%
2023-01	634	3.97%	35,772,094	17,586,136	3.93%	14,393,033	2.92%	22,702	1.00	789	92.67%
2023-02	662	4.15%	37,721,542	18,463,116	4.13%	16,916,477	3.43%	25,554	2.00	787	92.99%
2023-03	462	2.89%	25,882,651	12,800,929	2.86%	12,321,687	2.50%	26,670	3.00	790	92.25%
2023-04	445	2.79%	24,899,177	12,278,861	2.74%	12,738,494	2.58%	28,626	4.00	792	93.40%
2023-05	1,906	11.94%	106,510,433	53,969,011	12.06%	56,392,343	11.44%	29,587	5.00	797	92.73%
2023-06	2,202	13.79%	125,249,959	62,451,999	13.95%	66,889,656	13.57%	30,377	6.00	795	92.99%
2023-07	1,551	9.71%	87,897,716	44,169,840	9.87%	48,602,824	9.86%	31,336	7.00	795	93.48%
2023-08	1,617	10.13%	91,572,781	45,680,875	10.21%	51,392,830	10.42%	31,783	8.00	793	93.84%
2023-09	1,272	7.97%	73,512,846	37,062,713	8.28%	42,131,310	8.55%	33,122	9.00	790	94.08%
2023-10	372	2.33%	24,247,385	11,173,467	2.50%	13,424,366	2.72%	36,087	10.00	793	97.91%
2023-11	506	3.17%	31,268,393	14,102,828	3.15%	17,237,787	3.50%	34,067	11.00	789	97.10%
2023-12	593	3.71%	36,748,968	16,398,902	3.66%	20,683,045	4.20%	34,879	12.00	787	98.17%
2024-01	328	2.05%	20,148,464	8,705,777	1.95%	11,213,912	2.27%	34,189	13.00	777	97.83%
2024-02	364	2.28%	21,824,078	9,411,667	2.10%	12,260,405	2.49%	33,682	14.00	786	98.83%
2024-03	287	1.80%	18,333,415	7,946,648	1.78%	10,587,697	2.15%	36,891	15.00	776	99.50%
2024-04	72	0.45%	4,460,824	1,791,511	0.40%	2,485,878	0.50%	34,526	16.00	754	99.88%
2024-05	225	1.41%	14,525,416	6,096,570	1.36%	8,334,067	1.69%	37,040	17.00	779	98.22%
2024-06	394	2.47%	25,290,506	10,410,141	2.33%	14,782,730	3.00%	37,520	18.00	779	99.05%
2024-07	390	2.44%	23,454,590	9,792,530	2.19%	13,899,569	2.82%	35,640	19.00	777	98.12%
2024-08	414	2.59%	25,837,207	10,726,474	2.40%	15,730,983	3.19%	37,998	20.00	775	99.83%
2024-09	321	2.01%	19,568,139	8,114,943	1.81%	12,096,938	2.45%	37,685	21.00	770	100.09%
2024-10	33	0.21%	2,667,560	979,229	0.22%	1,520,202	0.31%	46,067	22.00	777	101.28%
2024-11	39	0.24%	2,824,762	1,001,934	0.22%	1,703,209	0.35%	43,672	23.00	741	109.06%
2024-12	26	0.16%	1,988,006	681,648	0.15%	1,200,168	0.24%	46,160	24.00	737	105.06%
2025-01	4	0.03%	525,261	205,156	0.05%	347,668	0.07%	86,917	25.00	794	101.31%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	-	-	-	-	-	-	-	-	-	-	-
2025-04	3	0.02%	429,238	130,750	0.03%	265,495	0.05%	88,498	28.00	786	97.63%
2025-05	8	0.05%	1,430,441	486,961	0.11%	971,583	0.20%	121,448	29.00	775	111.01%
2025-06	10	0.06%	1,717,210	640,656	0.14%	1,074,021	0.22%	107,402	30.00	776	102.92%
2025-07	10	0.06%	1,770,607	676,574	0.15%	1,260,942	0.26%	126,094	31.00	763	104.45%
2025-08	10	0.06%	1,295,017	478,951	0.11%	925,521	0.19%	92,552	32.00	776	106.29%
2025-09	5	0.03%	924,000	289,098	0.06%	635,825	0.13%	127,165	33.00	775	115.77%
Total:	15,968	100.00%	936,053,765	447,525,799	100.00%	492,977,132	100.00%	30,873	9.22	789	95.15%

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