StratMaker (143023)

World Omni Automobile Lease Securitization 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

34,483

WA Orginal Term (OT)

36.78

Acquisition Cost (AC)

$ 1,066,718,260

WA Remaining Term (RT)

5.94

Rep. Period Securitization Value (SV)

$ 416,439,987

WA Seasoning

30.84

Rep. Period End Actual SV (ESV)

$ 378,756,128

WA FICO (non-zero)

753

Total Base Residual Value (BRV)

$ 355,517,465

WA Lease to Value (LTV)

93.53%

Average BRV

$ 10,310

Base Residual as % of ESV

93.86%

Base Residual as % of Vehicle Value

31.45%

Minimum Discount Rate

5.50%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

34,483

Acquisition Cost (AC)

$ 1,066,718,260

Rep. Period Securitization Value (SV)

$ 416,439,987

Rep. Period End Actual SV (ESV)

$ 378,756,128

Total Base Residual Value (BRV)

$ 355,517,465

Average BRV

$ 10,310

Base Residual as % of ESV

93.86%

Base Residual as % of Vehicle Value

31.45%

Minimum Discount Rate

5.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.78

WA Remaining Term (RT)

5.94

WA Seasoning

30.84

WA FICO (non-zero)

753

WA Lease to Value (LTV)

93.53%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	15	0.04%	217,570	65,360	0.02%	66,331	0.02%	4,422	5.63	757	66.99%
$15,000 - $19,999	2,156	6.25%	40,642,080	14,731,401	4.14%	15,431,776	4.07%	7,158	4.64	760	85.64%
$20,000 - $24,999	7,947	23.05%	179,503,639	55,687,864	15.66%	59,204,524	15.63%	7,450	4.99	751	91.02%
$25,000 - $29,999	8,359	24.24%	228,089,383	74,948,021	21.08%	79,819,429	21.07%	9,549	5.37	754	92.35%
$30,000 - $39,999	10,237	29.69%	355,604,135	122,536,114	34.47%	129,985,637	34.32%	12,698	6.24	753	93.85%
$40,000 - $49,999	4,888	14.18%	215,133,849	74,404,574	20.93%	79,956,584	21.11%	16,358	6.84	753	96.19%
$50,000 - $59,999	820	2.38%	43,348,599	12,475,481	3.51%	13,499,563	3.56%	16,463	6.54	745	101.27%
$60,000 - $69,999	42	0.12%	2,638,373	405,652	0.11%	490,612	0.13%	11,681	9.93	755	104.38%
$70,000 - $79,999	7	0.02%	515,506	76,080	0.02%	93,221	0.02%	13,317	12.64	735	95.55%
$80,000 - $89,999	10	0.03%	839,191	141,806	0.04%	154,864	0.04%	15,486	5.35	827	95.40%
$90,000 - $99,999	2	0.01%	185,936	45,113	0.01%	53,587	0.01%	26,794	7.00	709	103.87%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	15,919	46.16%	499,085,489	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	18	0.05%	361,809	189,516	0.05%	174,882	0.05%	9,716	1.68	744	92.12%
$10,000 - $14,999	5,626	16.32%	124,117,146	67,160,390	18.89%	71,436,270	18.86%	12,698	4.72	748	92.57%
$15,000 - $19,999	5,204	15.09%	144,400,906	84,734,311	23.83%	90,411,190	23.87%	17,373	5.23	758	92.06%
$20,000 - $24,999	1,641	4.76%	54,183,882	35,258,654	9.92%	37,285,356	9.84%	22,721	5.50	753	93.02%
$25,000 - $29,999	3,712	10.76%	137,601,057	95,694,989	26.92%	101,482,529	26.79%	27,339	6.54	753	94.02%
$30,000 - $39,999	2,351	6.82%	106,112,281	72,033,662	20.26%	77,414,947	20.44%	32,929	7.29	751	95.68%
$40,000 - $49,999	7	0.02%	436,627	217,147	0.06%	289,900	0.08%	41,414	14.18	719	105.72%
$50,000 - $59,999	5	0.01%	419,063	228,795	0.06%	261,053	0.07%	52,211	8.04	768	93.90%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	15,919	46.16%	499,085,489	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	17	0.05%	332,356	163,201	0.05%	175,453	0.05%	10,321	4.05	725	92.51%
$10,000 - $14,999	6,957	20.18%	159,854,413	86,077,592	24.21%	92,355,773	24.38%	13,275	5.13	746	93.05%
$15,000 - $19,999	4,274	12.39%	121,797,027	73,265,640	20.61%	77,898,520	20.57%	18,226	5.19	763	91.75%
$20,000 - $24,999	2,336	6.77%	80,674,665	53,856,995	15.15%	58,166,941	15.36%	24,900	7.76	747	95.37%
$25,000 - $29,999	3,633	10.54%	141,878,695	98,182,317	27.62%	104,260,393	27.53%	28,698	6.51	754	93.77%
$30,000 - $39,999	1,342	3.89%	62,676,551	43,742,925	12.30%	45,637,995	12.05%	34,007	5.25	753	94.63%
$40,000 - $49,999	5	0.01%	419,063	228,795	0.06%	261,053	0.07%	52,211	8.04	768	93.90%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	1	0.00%	49,329	0	0.00%	0	0.00%	0	0.00	0	0.00%
500 - 549	14	0.04%	395,297	61,491	0.02%	62,875	0.02%	4,491	2.10	532	89.67%
550 - 599	176	0.51%	5,325,121	1,314,318	0.37%	1,423,899	0.38%	8,090	6.29	586	94.11%
600 - 649	2,887	8.37%	86,127,149	24,390,466	6.86%	26,465,955	6.99%	9,167	6.29	628	95.79%
650 - 699	6,324	18.34%	197,897,835	57,584,285	16.20%	62,059,855	16.39%	9,813	6.35	676	95.69%
700 - 749	8,270	23.98%	257,883,855	84,032,326	23.64%	89,667,647	23.67%	10,843	6.05	725	94.37%
750 - 799	7,180	20.82%	223,570,621	79,908,814	22.48%	84,730,437	22.37%	11,801	5.90	774	92.86%
800+	9,162	26.57%	280,584,167	103,146,379	29.01%	109,058,641	28.79%	11,903	5.65	836	91.68%
NA	469	1.36%	14,884,885	5,079,387	1.43%	5,286,820	1.40%	11,273	4.14	0	91.12%
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	20	0.06%	538,611	33,955	0.01%	33,132	0.01%	1,657	0.00	0	88.76%
25 - 36	32,479	94.19%	989,754,642	335,714,573	94.43%	354,598,705	93.62%	10,918	5.18	754	93.03%
37 - 39	4	0.01%	148,072	76,701	0.02%	82,358	0.02%	20,590	7.35	703	92.25%
40 - 48	1,769	5.13%	67,835,366	17,663,203	4.97%	21,374,220	5.64%	12,083	16.86	736	100.47%
49 - 60	211	0.61%	8,441,569	2,029,032	0.57%	2,667,714	0.70%	12,643	20.27	731	104.00%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,896	5.50%	60,759,147	4,362,751	1.23%	4,338,475	1.15%	2,288	0.00	756	90.85%
1 - 12	31,206	90.50%	952,155,190	331,960,110	93.37%	350,953,492	92.66%	11,246	5.25	754	93.06%
13 - 24	1,371	3.98%	53,377,045	19,087,365	5.37%	23,292,183	6.15%	16,989	17.29	734	100.92%
25 - 36	10	0.03%	426,878	107,240	0.03%	171,979	0.05%	17,198	29.09	769	106.15%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

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	36	0.10%	1,069,476	310,438	0.09%	360,204	0.10%	10,006	10.26	696	98.10%
26 - 30	12,788	37.08%	404,347,066	167,500,369	47.11%	182,947,652	48.30%	14,306	7.77	753	94.11%
31 - 35	19,753	57.28%	599,808,894	182,892,140	51.44%	190,575,991	50.32%	9,648	4.29	753	93.02%
36+	1,906	5.53%	61,492,824	4,814,518	1.35%	4,872,282	1.29%	2,556	1.38	756	91.44%
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,154	96.15%	1,024,381,861	329,498,341	92.68%	350,286,112	92.48%	10,565	5.94	757	93.33%
1 - 15	794	2.30%	25,089,838	15,464,413	4.35%	16,794,271	4.43%	21,151	5.68	711	95.61%
16 - 30	335	0.97%	10,629,688	6,548,434	1.84%	7,156,732	1.89%	21,363	6.33	697	95.88%
31 - 60	158	0.46%	5,143,447	3,091,678	0.87%	3,464,759	0.91%	21,929	6.26	680	97.43%
61 - 90	30	0.09%	1,083,826	668,354	0.19%	773,044	0.20%	25,768	7.16	678	98.43%
91 - 120	12	0.03%	389,601	246,245	0.07%	281,208	0.07%	23,434	6.30	708	97.98%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	34,008	98.62%	1,051,138,061	349,930,017	98.43%	373,003,639	98.48%	10,968	5.97	753	93.61%
Stated, verified to Level 3²	475	1.38%	15,580,198	5,587,448	1.57%	5,752,490	1.52%	12,111	3.92	753	88.37%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	475	1.38%	15,580,198	5,587,448	1.57%	5,752,490	1.52%	12,111	3.92	753	88.37%
Stated, not verified	34,008	98.62%	1,051,138,061	349,930,017	98.43%	373,003,639	98.48%	10,968	5.97	753	93.61%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	3	0.01%	120,126	83,541	0.02%	87,002	0.02%	29,001	4.65	772	44.72%
50.00 - 74.99%	362	1.05%	8,735,962	4,099,593	1.15%	4,181,258	1.10%	11,550	5.23	767	70.51%
75.00 - 99.99%	26,110	75.72%	780,800,631	286,344,240	80.54%	302,334,942	79.82%	11,579	5.54	758	90.95%
100.00 - 109.99%	6,361	18.45%	217,067,010	54,657,387	15.37%	60,180,930	15.89%	9,461	7.26	731	103.95%
110.00 - 119.99%	1,435	4.16%	51,698,296	9,203,792	2.59%	10,608,699	2.80%	7,393	9.38	722	113.43%
120.00 - 129.99%	195	0.57%	7,582,708	1,061,494	0.30%	1,281,978	0.34%	6,574	11.53	709	123.30%
130.00 - 139.99%	16	0.05%	673,235	67,417	0.02%	81,319	0.02%	5,082	8.80	802	131.87%
140.00%+	1	0.00%	40,291	0	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1,321	3.83%	44,953,286	15,261,017	4.29%	16,260,102	4.29%	12,309	5.81	752	94.03%
Alaska	1	0.00%	25,702	0	0.00%	0	0.00%	0	0.00	0	0.00%
Arizona	18	0.05%	598,280	195,651	0.06%	206,380	0.05%	11,466	5.85	754	91.67%
Arkansas	4	0.01%	120,195	48,106	0.01%	51,200	0.01%	12,800	6.29	707	97.82%
California	50	0.14%	1,576,099	514,956	0.14%	545,512	0.14%	10,910	4.87	758	95.12%
Colorado	27	0.08%	954,109	300,081	0.08%	315,853	0.08%	11,698	5.31	711	93.89%
Connecticut	29	0.08%	884,143	480,824	0.14%	502,950	0.13%	17,343	4.78	766	92.08%
Delaware	4	0.01%	149,714	48,493	0.01%	51,654	0.01%	12,914	4.31	646	88.97%
Florida	22,825	66.19%	673,131,488	224,090,265	63.03%	238,456,511	62.96%	10,447	5.73	751	93.32%
Georgia	2,024	5.87%	66,494,115	23,830,840	6.70%	25,206,677	6.66%	12,454	5.32	758	93.65%
Hawaii	1	0.00%	40,993	25,178	0.01%	30,162	0.01%	30,162	15.00	852	97.69%
Idaho	4	0.01%	111,442	77,300	0.02%	80,404	0.02%	20,101	3.77	718	89.52%
Illinois	26	0.08%	791,717	351,862	0.10%	375,321	0.10%	14,435	6.58	727	93.79%
Indiana	27	0.08%	822,237	291,627	0.08%	308,950	0.08%	11,443	5.48	755	96.89%
Iowa	5	0.01%	170,582	57,384	0.02%	67,137	0.02%	13,427	11.89	712	107.55%
Kansas	2	0.01%	66,386	15,768	0.00%	14,690	0.00%	7,345	2.00	767	95.61%
Kentucky	27	0.08%	808,972	262,027	0.07%	273,154	0.07%	10,117	4.63	739	91.34%
Louisiana	13	0.04%	401,245	176,148	0.05%	192,581	0.05%	14,814	7.97	725	96.64%
Maine	4	0.01%	110,509	62,736	0.02%	63,904	0.02%	15,976	3.69	764	94.93%
Maryland	31	0.09%	992,384	386,803	0.11%	416,651	0.11%	13,440	6.43	772	92.77%
Massachusetts	42	0.12%	1,149,573	420,212	0.12%	439,579	0.12%	10,466	4.54	774	87.96%
Michigan	42	0.12%	1,412,094	461,384	0.13%	484,493	0.13%	11,536	5.03	763	89.47%
Minnesota	6	0.02%	167,111	71,545	0.02%	75,807	0.02%	12,634	5.94	743	88.59%
Mississippi	29	0.08%	1,084,162	527,005	0.15%	556,440	0.15%	19,188	6.27	776	94.46%
Missouri	20	0.06%	605,715	217,438	0.06%	228,258	0.06%	11,413	5.22	727	96.28%
Montana	-	-	-	-	-	-	-	-	-	-	-
Nebraska	6	0.02%	160,070	60,343	0.02%	63,452	0.02%	10,575	4.77	702	93.93%
Nevada	6	0.02%	228,322	124,520	0.04%	129,011	0.03%	21,502	5.72	728	92.78%
New Hampshire	11	0.03%	305,899	101,515	0.03%	106,226	0.03%	9,657	4.13	758	92.21%
New Jersey	50	0.14%	1,438,740	529,461	0.15%	556,758	0.15%	11,135	4.65	757	93.68%
New Mexico	8	0.02%	277,352	97,296	0.03%	101,952	0.03%	12,744	4.63	749	95.41%
New York	61	0.18%	1,858,989	656,134	0.18%	684,873	0.18%	11,227	4.69	789	91.50%
North Carolina	4,702	13.64%	160,849,676	50,653,216	14.25%	54,038,393	14.27%	11,493	6.41	757	93.75%
North Dakota	-	-	-	-	-	-	-	-	-	-	-
Ohio	57	0.17%	1,704,829	658,465	0.19%	685,116	0.18%	12,020	4.00	772	91.56%
Oklahoma	7	0.02%	206,512	62,004	0.02%	65,806	0.02%	9,401	4.92	765	97.99%
Oregon	9	0.03%	299,816	122,805	0.03%	126,790	0.03%	14,088	3.96	743	87.44%
Pennsylvania	56	0.16%	1,752,204	506,059	0.14%	531,846	0.14%	9,497	5.46	748	91.40%
Rhode Island	5	0.01%	140,121	75,165	0.02%	81,653	0.02%	16,331	8.57	732	94.44%
South Carolina	2,551	7.40%	87,606,108	28,883,339	8.12%	31,242,480	8.25%	12,247	7.37	753	94.60%
South Dakota	1	0.00%	27,041	0	0.00%	0	0.00%	0	0.00	0	0.00%
Tennessee	115	0.33%	3,940,530	1,722,604	0.48%	1,816,162	0.48%	15,793	5.53	763	91.92%
Texas	99	0.29%	3,080,872	1,026,859	0.29%	1,104,043	0.29%	11,152	6.84	747	95.18%
Utah	5	0.01%	156,498	28,790	0.01%	30,062	0.01%	6,012	5.00	706	101.38%
Vermont	8	0.02%	265,694	109,624	0.03%	113,198	0.03%	14,150	5.07	716	88.24%
Virginia	83	0.24%	2,833,264	1,034,870	0.29%	1,110,781	0.29%	13,383	6.96	735	92.98%
Washington	17	0.05%	541,495	301,788	0.08%	325,278	0.09%	19,134	7.92	740	93.79%
West Virginia	12	0.03%	438,342	171,527	0.05%	200,616	0.05%	16,718	11.51	749	102.75%
Wisconsin	25	0.07%	768,953	334,794	0.09%	354,328	0.09%	14,173	5.95	749	90.30%
Wyoming	3	0.01%	103,117	31,307	0.01%	32,000	0.01%	10,667	4.00	826	86.22%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	4	0.01%	111,567	50,331	0.01%	50,935	0.01%	12,734	1.06	706	96.97%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,925	37.48%	312,988,248	91,743,632	25.81%	98,336,117	25.96%	7,608	5.15	751	92.69%
Truck	8,642	25.06%	333,150,933	121,209,451	34.09%	127,970,007	33.79%	14,808	6.62	746	95.99%
SUV	12,916	37.46%	420,579,078	142,564,381	40.10%	152,450,004	40.25%	11,803	5.88	760	92.00%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	34,482	100.00%	1,066,701,653	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	1	0.00%	16,607	0	0.00%	0	0.00%	0	0.00	0	0.00%
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2020-12	200	0.58%	7,496,757	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-01	224	0.65%	8,272,333	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-02	55	0.16%	2,021,632	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-03	40	0.12%	1,455,911	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-04	33	0.10%	1,226,925	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-05	12	0.03%	431,937	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-06	7	0.02%	220,508	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	1	0.00%	21,829	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-08	5	0.01%	190,660	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-09	4	0.01%	119,159	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	12	0.03%	329,076	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-11	8	0.02%	267,847	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-12	6	0.02%	194,286	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-01	9	0.03%	303,094	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	2	0.01%	61,809	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-03	5	0.01%	130,293	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	7	0.02%	190,880	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.00%	20,867	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-06	4	0.01%	148,322	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	17	0.05%	522,109	39,250	0.01%	37,636	0.01%	2,214	0.00	612	91.38%
2022-08	28	0.08%	691,417	33,955	0.01%	33,132	0.01%	1,183	0.00	0	88.76%
2022-09	22	0.06%	663,911	10,762	0.00%	10,248	0.00%	466	0.00	697	76.34%
2022-10	26	0.08%	762,313	51,738	0.01%	50,338	0.01%	1,936	0.00	796	85.83%
2022-11	30	0.09%	816,317	86,992	0.02%	86,105	0.02%	2,870	0.00	728	94.51%
2022-12	1,138	3.30%	34,198,955	4,140,054	1.16%	4,121,016	1.09%	3,621	0.00	756	90.88%
2023-01	3,957	11.48%	116,237,234	21,704,255	6.10%	21,686,632	5.73%	5,481	1.00	762	91.19%
2023-02	3,426	9.94%	100,612,308	27,786,115	7.82%	28,150,219	7.43%	8,217	2.00	760	91.61%
2023-03	4,320	12.53%	128,440,067	39,497,777	11.11%	40,553,601	10.71%	9,387	3.00	752	92.50%
2023-04	3,150	9.13%	96,861,203	33,605,708	9.45%	34,957,540	9.23%	11,098	4.00	750	93.42%
2023-05	4,046	11.73%	124,514,453	48,707,507	13.70%	51,266,682	13.54%	12,671	5.00	751	92.72%
2023-06	3,867	11.21%	119,564,622	48,338,360	13.60%	51,695,719	13.65%	13,368	6.00	752	93.49%
2023-07	3,874	11.23%	121,683,707	50,387,442	14.17%	54,571,166	14.41%	14,087	7.00	756	93.43%
2023-08	4,157	12.06%	130,538,854	56,109,167	15.78%	61,467,999	16.23%	14,787	8.00	758	93.73%
2023-09	293	0.85%	9,659,092	4,113,297	1.16%	4,602,832	1.22%	15,709	9.00	731	96.56%
2023-10	73	0.21%	2,383,687	1,013,629	0.29%	1,183,161	0.31%	16,208	10.00	695	99.72%
2023-11	14	0.04%	462,463	217,637	0.06%	254,426	0.07%	18,173	11.00	680	98.25%
2023-12	29	0.08%	1,197,500	479,216	0.13%	563,516	0.15%	19,432	12.00	755	96.27%
2024-01	89	0.26%	3,594,184	1,346,806	0.38%	1,589,570	0.42%	17,860	13.00	762	100.07%
2024-02	114	0.33%	4,466,500	1,329,183	0.37%	1,573,938	0.42%	13,806	14.00	745	98.58%
2024-03	132	0.38%	4,979,094	1,621,385	0.46%	1,934,752	0.51%	14,657	15.00	734	100.55%
2024-04	175	0.51%	6,717,428	2,409,457	0.68%	2,887,631	0.76%	16,501	16.00	727	100.26%
2024-05	267	0.77%	10,257,853	3,893,916	1.10%	4,682,514	1.24%	17,538	17.00	736	99.70%
2024-06	173	0.50%	6,642,073	2,683,904	0.75%	3,268,207	0.86%	18,891	18.00	738	100.07%
2024-07	163	0.47%	6,523,179	2,065,575	0.58%	2,582,239	0.68%	15,842	19.00	725	102.73%
2024-08	185	0.54%	7,271,659	2,739,110	0.77%	3,455,746	0.91%	18,680	20.00	736	102.79%
2024-09	44	0.13%	1,777,980	679,308	0.19%	887,450	0.23%	20,169	21.00	689	104.67%
2024-10	18	0.05%	720,857	214,181	0.06%	285,066	0.08%	15,837	22.00	744	107.27%
2024-11	10	0.03%	389,047	82,130	0.02%	115,189	0.03%	11,519	23.00	698	103.78%
2024-12	1	0.00%	37,192	22,410	0.01%	29,880	0.01%	29,880	24.00	640	87.43%
2025-01	2	0.01%	80,022	0	0.00%	0	0.00%	0	0.00	0	0.00%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	1	0.00%	40,535	19,550	0.01%	29,519	0.01%	29,519	27.00	767	91.32%
2025-04	1	0.00%	58,724	22,662	0.01%	40,637	0.01%	40,637	28.00	753	116.61%
2025-05	3	0.01%	125,690	24,720	0.01%	38,347	0.01%	12,782	29.00	792	95.63%
2025-06	2	0.01%	88,780	21,300	0.01%	37,403	0.01%	18,701	30.00	706	117.99%
2025-07	-	-	-	-	-	-	-	-	-	-	-
2025-08	1	0.00%	33,126	19,008	0.01%	26,074	0.01%	26,074	32.00	856	105.10%
Total:	34,483	100.00%	1,066,718,260	355,517,465	100.00%	378,756,128	100.00%	10,984	5.94	753	93.53%

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