StratMaker (143031)

World Omni Automobile Lease Securitization Trust 2022-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

35,814

WA Orginal Term (OT)

36.69

Acquisition Cost (AC)

$ 1,151,265,612

WA Remaining Term (RT)

18.75

Rep. Period Securitization Value (SV)

$ 806,349,689

WA Seasoning

17.93

Rep. Period End Actual SV (ESV)

$ 790,359,611

WA FICO (non-zero)

754

Total Base Residual Value (BRV)

$ 650,855,794

WA Lease to Value (LTV)

94.58%

Average BRV

$ 18,173

Base Residual as % of ESV

82.35%

Base Residual as % of Vehicle Value

53.26%

Minimum Discount Rate

8.00%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

35,814

Acquisition Cost (AC)

$ 1,151,265,612

Rep. Period Securitization Value (SV)

$ 806,349,689

Rep. Period End Actual SV (ESV)

$ 790,359,611

Total Base Residual Value (BRV)

$ 650,855,794

Average BRV

$ 18,173

Base Residual as % of ESV

82.35%

Base Residual as % of Vehicle Value

53.26%

Minimum Discount Rate

8.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.69

WA Remaining Term (RT)

18.75

WA Seasoning

17.93

WA FICO (non-zero)

754

WA Lease to Value (LTV)

94.58%

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	12	0.03%	167,063	113,565	0.02%	116,000	0.01%	9,667	18.63	752	63.21%
$15,000 - $19,999	1,566	4.37%	29,346,706	17,200,282	2.64%	20,246,497	2.56%	12,929	17.27	765	83.14%
$20,000 - $24,999	6,492	18.13%	147,384,102	79,853,183	12.27%	98,078,548	12.41%	15,108	17.44	754	90.78%
$25,000 - $29,999	8,691	24.27%	238,277,799	132,429,381	20.35%	162,278,617	20.53%	18,672	17.88	757	92.95%
$30,000 - $39,999	11,900	33.23%	416,663,719	248,546,260	38.19%	295,202,926	37.35%	24,807	18.84	754	94.78%
$40,000 - $49,999	6,443	17.99%	281,118,816	154,580,624	23.75%	190,353,081	24.08%	29,544	19.82	750	97.82%
$50,000 - $59,999	660	1.84%	34,857,767	16,718,605	2.57%	22,102,922	2.80%	33,489	21.66	741	102.92%
$60,000 - $69,999	34	0.09%	2,152,853	843,975	0.13%	1,222,265	0.15%	35,949	23.08	749	104.98%
$70,000 - $79,999	10	0.03%	746,175	368,424	0.06%	500,897	0.06%	50,090	20.00	742	94.87%
$80,000 - $89,999	3	0.01%	258,598	98,861	0.02%	125,431	0.02%	41,810	14.97	861	96.49%
$90,000 - $99,999	2	0.01%	189,110	50,317	0.01%	66,493	0.01%	33,247	14.00	825	109.21%
Over $100,000	1	0.00%	102,906	52,316	0.01%	65,933	0.01%	65,933	10.00	777	113.55%
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	3,772	10.53%	127,756,845	15,101	0.00%	2,360	0.00%	1	17.00	778	84.27%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	2,709	7.56%	54,803,077	31,921,512	4.90%	37,617,895	4.76%	13,886	14.90	756	89.11%
$15,000 - $19,999	7,697	21.49%	188,267,122	109,544,701	16.83%	135,558,265	17.15%	17,612	17.23	754	92.40%
$20,000 - $24,999	6,839	19.10%	198,017,377	122,476,739	18.82%	151,689,294	19.19%	22,180	18.53	758	93.71%
$25,000 - $29,999	6,067	16.94%	211,297,042	144,872,904	22.26%	168,810,609	21.36%	27,824	18.15	759	93.96%
$30,000 - $39,999	8,294	23.16%	347,612,896	228,381,686	35.09%	277,868,908	35.16%	33,502	20.09	749	96.71%
$40,000 - $49,999	413	1.15%	21,849,801	12,719,498	1.95%	17,521,654	2.22%	42,425	24.97	732	102.95%
$50,000 - $59,999	19	0.05%	1,290,828	722,159	0.11%	1,032,769	0.13%	54,356	24.44	716	96.32%
$60,000 - $69,999	4	0.01%	370,623	201,494	0.03%	257,858	0.03%	64,464	13.45	821	104.13%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	3,771	10.53%	127,733,236	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	5	0.01%	120,397	43,008	0.01%	96,935	0.01%	19,387	37.60	729	104.40%
$10,000 - $14,999	8,356	23.33%	191,467,659	107,427,797	16.51%	135,462,638	17.14%	16,211	17.31	747	93.89%
$15,000 - $19,999	9,123	25.47%	260,341,483	158,993,793	24.43%	197,343,685	24.97%	21,631	18.50	760	93.02%
$20,000 - $24,999	4,384	12.24%	156,125,375	102,030,548	15.68%	124,756,743	15.78%	28,457	20.66	749	96.58%
$25,000 - $29,999	8,435	23.55%	335,841,683	226,371,415	34.78%	268,390,546	33.96%	31,819	19.18	755	95.32%
$30,000 - $39,999	1,730	4.83%	78,839,294	55,494,407	8.53%	63,715,447	8.06%	36,830	17.07	754	93.94%
$40,000 - $49,999	4	0.01%	303,488	187,983	0.03%	234,674	0.03%	58,669	18.84	774	86.77%
$50,000 - $59,999	6	0.02%	492,996	306,843	0.05%	358,942	0.05%	59,824	13.27	786	92.74%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	14	0.04%	426,277	239,675	0.04%	274,742	0.03%	19,624	15.59	526	88.30%
550 - 599	175	0.49%	5,634,162	2,757,320	0.42%	3,465,586	0.44%	19,803	19.16	587	96.35%
600 - 649	2,343	6.54%	74,694,587	38,547,613	5.92%	48,836,391	6.18%	20,844	19.18	629	97.28%
650 - 699	6,177	17.25%	201,918,793	105,154,465	16.16%	131,751,012	16.67%	21,329	19.23	677	97.44%
700 - 749	8,535	23.83%	276,945,834	154,839,535	23.79%	188,605,484	23.86%	22,098	18.77	725	95.82%
750 - 799	7,916	22.10%	255,076,319	148,147,278	22.76%	177,912,577	22.51%	22,475	18.69	774	94.02%
800+	10,203	28.49%	321,514,071	192,283,979	29.54%	228,843,051	28.95%	22,429	18.41	835	91.86%
NA	451	1.26%	15,055,567	8,885,930	1.37%	10,670,769	1.35%	23,660	18.71	0	92.41%
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	6	0.02%	168,447	111,287	0.02%	117,844	0.01%	19,641	7.00	799	86.26%
25 - 36	34,119	95.27%	1,080,960,614	618,922,026	95.09%	745,219,125	94.29%	21,842	17.99	755	94.17%
37 - 39	7	0.02%	321,777	158,360	0.02%	213,796	0.03%	30,542	21.60	731	100.99%
40 - 48	1,604	4.48%	66,583,396	30,339,906	4.66%	42,761,493	5.41%	26,659	31.20	731	101.47%
49 - 60	78	0.22%	3,231,378	1,324,216	0.20%	2,047,354	0.26%	26,248	35.65	733	102.21%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	177	0.49%	7,053,538	288,707	0.04%	285,455	0.04%	1,613	0.00	737	96.65%
1 - 12	5,494	15.34%	170,493,589	95,040,263	14.60%	105,182,538	13.31%	19,145	10.57	757	93.05%
13 - 24	28,546	79.71%	908,392,990	522,256,054	80.24%	637,812,992	80.70%	22,343	19.17	755	94.36%
25 - 36	1,544	4.31%	63,116,288	32,263,150	4.96%	45,494,015	5.76%	29,465	31.15	731	101.01%
37 - 42	46	0.13%	1,959,153	956,367	0.15%	1,483,542	0.19%	32,251	38.03	723	102.24%
43 - 48	7	0.02%	250,055	51,254	0.01%	101,068	0.01%	14,438	45.85	778	95.82%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	22	0.06%	747,429	462,361	0.07%	636,136	0.08%	28,915	27.67	678	98.00%
11 - 15	9,471	26.44%	319,182,592	184,332,882	28.32%	236,432,570	29.91%	24,964	23.41	754	95.57%
16 - 20	16,663	46.53%	531,392,008	300,756,094	46.21%	367,225,316	46.46%	22,038	19.12	752	94.68%
21 - 25	6,904	19.28%	212,258,252	121,070,170	18.60%	137,687,735	17.42%	19,943	13.01	756	92.99%
26 - 30	2,533	7.07%	78,982,312	43,484,342	6.68%	47,600,542	6.02%	18,792	9.51	757	93.46%
31 - 35	17	0.05%	531,624	244,413	0.04%	261,114	0.03%	15,360	7.78	732	96.27%
36+	204	0.57%	8,171,395	505,533	0.08%	516,196	0.07%	2,530	2.11	705	98.41%
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,941	94.77%	1,087,905,037	611,759,165	93.99%	740,537,486	93.70%	21,818	18.72	757	94.34%
1 - 15	1,128	3.15%	38,385,049	23,889,982	3.67%	30,173,672	3.82%	26,750	19.23	710	97.51%
16 - 30	481	1.34%	16,222,335	9,950,350	1.53%	12,679,808	1.60%	26,361	19.30	694	98.86%
31 - 60	209	0.58%	6,947,533	4,187,537	0.64%	5,492,602	0.69%	26,280	19.08	676	99.38%
61 - 90	36	0.10%	1,160,485	702,444	0.11%	944,632	0.12%	26,240	19.20	672	100.51%
91 - 120	19	0.05%	645,173	366,317	0.06%	531,412	0.07%	27,969	21.12	659	102.10%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,177	98.22%	1,130,240,329	638,034,157	98.03%	775,908,917	98.17%	22,057	18.76	753	94.73%
Stated, verified to Level 3²	637	1.78%	21,025,283	12,821,637	1.97%	14,450,694	1.83%	22,686	18.51	769	86.92%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	637	1.78%	21,025,283	12,821,637	1.97%	14,450,694	1.83%	22,686	18.51	769	86.92%
Stated, not verified	35,177	98.22%	1,130,240,329	638,034,157	98.03%	775,908,917	98.17%	22,057	18.76	753	94.73%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

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%	6	0.02%	253,030	131,317	0.02%	171,866	0.02%	28,644	24.59	711	42.58%
50.00 - 74.99%	531	1.48%	12,922,726	9,218,977	1.42%	9,807,703	1.24%	18,470	18.16	781	70.73%
75.00 - 99.99%	26,571	74.19%	825,090,330	488,435,715	75.05%	580,103,317	73.40%	21,832	18.20	761	91.11%
100.00 - 109.99%	7,263	20.28%	258,212,740	129,600,224	19.91%	167,389,878	21.18%	23,047	20.02	733	104.15%
110.00 - 119.99%	1,288	3.60%	48,685,689	21,117,915	3.24%	29,353,485	3.71%	22,790	22.08	722	113.44%
120.00 - 129.99%	144	0.40%	5,615,639	2,159,145	0.33%	3,240,688	0.41%	22,505	22.16	721	122.75%
130.00 - 139.99%	10	0.03%	443,685	174,189	0.03%	267,585	0.03%	26,759	24.30	719	132.61%
140.00%+	1	0.00%	41,773	18,314	0.00%	25,088	0.00%	25,088	12.00	868	140.51%
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1,216	3.40%	42,522,146	23,704,785	3.64%	28,759,258	3.64%	23,651	18.73	754	94.22%
Alaska	1	0.00%	34,305	35,084	0.01%	33,995	0.00%	33,995	10.00	815	68.45%
Arizona	17	0.05%	562,700	362,984	0.06%	442,156	0.06%	26,009	20.35	751	92.52%
Arkansas	4	0.01%	140,604	74,074	0.01%	112,832	0.01%	28,208	26.89	678	107.20%
California	42	0.12%	1,296,395	733,049	0.11%	881,799	0.11%	20,995	16.43	747	94.41%
Colorado	33	0.09%	1,261,893	697,481	0.11%	836,242	0.11%	25,341	18.40	735	94.99%
Connecticut	13	0.04%	405,563	254,972	0.04%	293,167	0.04%	22,551	17.44	783	92.23%
Delaware	3	0.01%	92,240	56,656	0.01%	66,093	0.01%	22,031	15.26	730	94.95%
Florida	24,569	68.60%	765,333,985	431,011,323	66.22%	523,808,349	66.27%	21,320	18.58	752	94.67%
Georgia	2,132	5.95%	71,458,189	41,086,966	6.31%	49,829,863	6.30%	23,372	18.30	758	94.58%
Hawaii	-	-	-	-	-	-	-	-	-	-	-
Idaho	3	0.01%	109,460	77,940	0.01%	88,085	0.01%	29,362	18.47	734	87.12%
Illinois	27	0.08%	804,067	397,072	0.06%	477,467	0.06%	17,684	16.27	746	95.62%
Indiana	21	0.06%	673,627	327,568	0.05%	386,244	0.05%	18,393	16.61	753	93.39%
Iowa	6	0.02%	198,980	137,519	0.02%	159,583	0.02%	26,597	17.45	730	90.37%
Kansas	3	0.01%	129,448	80,929	0.01%	101,837	0.01%	33,946	20.04	716	97.12%
Kentucky	24	0.07%	807,920	451,275	0.07%	534,082	0.07%	22,253	17.28	757	94.56%
Louisiana	3	0.01%	105,111	71,154	0.01%	85,780	0.01%	28,593	20.38	773	89.47%
Maine	10	0.03%	408,152	251,636	0.04%	301,859	0.04%	30,186	15.49	766	98.72%
Maryland	17	0.05%	539,779	247,572	0.04%	311,032	0.04%	18,296	19.23	776	95.01%
Massachusetts	21	0.06%	599,084	275,266	0.04%	320,816	0.04%	15,277	16.46	753	90.11%
Michigan	27	0.08%	847,408	528,384	0.08%	627,535	0.08%	23,242	18.23	788	92.53%
Minnesota	5	0.01%	155,946	103,525	0.02%	116,416	0.01%	23,283	14.61	811	91.08%
Mississippi	14	0.04%	511,003	338,418	0.05%	410,871	0.05%	29,348	20.29	718	93.99%
Missouri	14	0.04%	491,912	342,785	0.05%	387,990	0.05%	27,714	18.00	809	90.32%
Montana	3	0.01%	93,948	75,812	0.01%	80,144	0.01%	26,715	15.72	697	85.11%
Nebraska	3	0.01%	89,592	47,640	0.01%	52,319	0.01%	17,440	15.00	707	98.41%
Nevada	9	0.03%	259,775	120,828	0.02%	151,829	0.02%	16,870	20.34	790	88.28%
New Hampshire	13	0.04%	369,263	177,188	0.03%	206,751	0.03%	15,904	14.64	769	90.73%
New Jersey	43	0.12%	1,309,884	806,663	0.12%	965,325	0.12%	22,449	19.29	772	93.15%
New Mexico	6	0.02%	184,597	115,118	0.02%	137,800	0.02%	22,967	17.24	761	95.79%
New York	77	0.21%	2,627,713	1,553,020	0.24%	1,875,105	0.24%	24,352	18.68	775	95.25%
North Carolina	4,861	13.57%	167,800,840	95,196,155	14.63%	115,257,394	14.58%	23,711	19.27	758	94.12%
North Dakota	1	0.00%	44,502	28,078	0.00%	34,378	0.00%	34,378	29.00	0	87.71%
Ohio	46	0.13%	1,518,562	892,378	0.14%	1,061,490	0.13%	23,076	17.43	778	93.59%
Oklahoma	2	0.01%	66,157	43,697	0.01%	48,700	0.01%	24,350	13.18	750	92.42%
Oregon	3	0.01%	98,470	36,034	0.01%	45,264	0.01%	15,088	18.14	774	97.97%
Pennsylvania	54	0.15%	1,698,051	981,987	0.15%	1,158,582	0.15%	21,455	17.91	768	92.66%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	2,176	6.08%	75,383,073	43,119,419	6.63%	52,666,659	6.66%	24,203	19.97	760	95.04%
South Dakota	3	0.01%	68,878	41,925	0.01%	52,300	0.01%	17,433	17.89	753	90.14%
Tennessee	69	0.19%	2,539,508	1,519,607	0.23%	1,787,855	0.23%	25,911	17.31	767	93.74%
Texas	94	0.26%	3,281,916	1,837,362	0.28%	2,233,590	0.28%	23,762	18.99	726	96.75%
Utah	6	0.02%	183,931	106,017	0.02%	137,145	0.02%	22,857	17.95	735	98.12%
Vermont	8	0.02%	264,944	165,578	0.03%	203,833	0.03%	25,479	20.22	778	99.98%
Virginia	79	0.22%	2,730,952	1,631,517	0.25%	1,958,066	0.25%	24,786	18.64	748	94.50%
Washington	14	0.04%	477,811	257,574	0.04%	322,085	0.04%	23,006	20.37	738	97.45%
West Virginia	6	0.02%	207,487	147,834	0.02%	171,329	0.02%	28,555	17.84	682	90.30%
Wisconsin	12	0.03%	416,379	269,979	0.04%	332,397	0.04%	27,700	21.24	776	94.50%
Wyoming	1	0.00%	59,458	35,964	0.01%	45,920	0.01%	45,920	19.00	804	104.62%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	-	-	-	-	-	-	-	-	-	-	-
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,371	34.54%	309,061,101	156,300,058	24.01%	197,445,751	24.98%	15,960	17.87	752	93.00%
Truck	7,352	20.53%	279,966,998	171,204,778	26.30%	198,986,824	25.18%	27,066	19.54	744	98.01%
SUV	16,091	44.93%	562,237,513	323,350,959	49.68%	393,927,035	49.84%	24,481	18.79	760	93.65%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

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	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-06	3	0.01%	147,409	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	16	0.04%	626,131	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-08	26	0.07%	960,648	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-09	18	0.05%	671,167	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-10	27	0.08%	1,142,520	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-11	39	0.11%	1,610,658	77,775	0.01%	76,189	0.01%	1,954	0.00	794	99.50%
2022-12	48	0.13%	1,895,006	210,932	0.03%	209,267	0.03%	4,360	0.00	716	95.61%
2023-01	4	0.01%	184,247	27,264	0.00%	27,264	0.00%	6,816	1.00	665	83.60%
2023-02	13	0.04%	437,691	74,520	0.01%	76,265	0.01%	5,867	2.00	709	96.66%
2023-03	14	0.04%	544,110	109,238	0.02%	112,575	0.01%	8,041	3.00	692	96.92%
2023-04	4	0.01%	140,535	47,470	0.01%	48,904	0.01%	12,226	4.00	734	92.97%
2023-05	6	0.02%	197,420	116,082	0.02%	121,315	0.02%	20,219	5.00	700	89.32%
2023-06	2	0.01%	68,114	20,148	0.00%	22,672	0.00%	11,336	6.00	764	110.21%
2023-07	1	0.00%	25,478	13,976	0.00%	14,800	0.00%	14,800	7.00	842	91.33%
2023-08	7	0.02%	217,476	89,476	0.01%	98,979	0.01%	14,140	8.00	656	97.42%
2023-09	1,292	3.61%	40,509,077	22,038,717	3.39%	23,999,555	3.04%	18,576	9.00	760	93.53%
2023-10	1,232	3.44%	38,183,629	21,344,222	3.28%	23,478,428	2.97%	19,057	10.00	755	93.33%
2023-11	1,427	3.98%	43,899,286	24,329,899	3.74%	27,089,656	3.43%	18,984	11.00	757	92.64%
2023-12	1,492	4.17%	46,086,527	26,829,250	4.12%	30,092,124	3.81%	20,169	12.00	759	92.78%
2024-01	1,374	3.84%	42,358,715	24,198,035	3.72%	27,509,205	3.48%	20,021	13.00	755	92.94%
2024-02	1,118	3.12%	34,265,334	19,101,870	2.93%	22,137,182	2.80%	19,801	14.00	759	93.33%
2024-03	1,494	4.17%	45,683,394	26,685,203	4.10%	30,914,633	3.91%	20,693	15.00	750	93.29%
2024-04	1,502	4.19%	45,726,560	26,480,548	4.07%	30,952,659	3.92%	20,608	16.00	754	92.88%
2024-05	3,527	9.85%	106,348,691	60,189,854	9.25%	71,771,450	9.08%	20,349	17.00	755	93.34%
2024-06	3,635	10.15%	115,636,435	65,826,904	10.11%	79,086,828	10.01%	21,757	18.00	756	94.49%
2024-07	3,667	10.24%	116,508,657	65,910,704	10.13%	80,719,938	10.21%	22,013	19.00	753	94.49%
2024-08	3,423	9.56%	109,098,236	63,049,205	9.69%	78,075,495	9.88%	22,809	20.00	751	94.97%
2024-09	2,437	6.80%	83,702,740	48,645,433	7.47%	60,407,462	7.64%	24,788	21.00	756	96.23%
2024-10	1,841	5.14%	63,050,782	36,765,672	5.65%	46,319,454	5.86%	25,160	22.00	750	96.21%
2024-11	2,490	6.95%	81,123,380	47,775,721	7.34%	61,266,149	7.75%	24,605	23.00	758	94.15%
2024-12	2,038	5.69%	64,890,065	37,626,903	5.78%	48,652,539	6.16%	23,873	24.00	762	93.56%
2025-01	113	0.32%	3,620,915	2,113,543	0.32%	2,775,061	0.35%	24,558	25.00	740	93.95%
2025-02	22	0.06%	733,186	454,943	0.07%	611,507	0.08%	27,796	26.00	688	95.97%
2025-03	3	0.01%	102,773	65,769	0.01%	85,456	0.01%	28,485	27.00	785	92.63%
2025-04	2	0.01%	87,192	47,931	0.01%	69,252	0.01%	34,626	28.00	704	109.79%
2025-05	534	1.49%	22,726,664	11,790,285	1.81%	15,828,716	2.00%	29,642	29.00	736	98.86%
2025-06	168	0.47%	6,936,391	3,581,188	0.55%	4,959,842	0.63%	29,523	30.00	734	103.31%
2025-07	87	0.24%	3,539,825	1,734,188	0.27%	2,570,443	0.33%	29,545	31.00	733	103.77%
2025-08	88	0.25%	3,595,836	1,576,265	0.24%	2,417,358	0.31%	27,470	32.00	731	105.86%
2025-09	89	0.25%	3,765,079	1,763,652	0.27%	2,611,810	0.33%	29,346	33.00	729	103.95%
2025-10	103	0.29%	4,402,626	2,129,967	0.33%	3,225,318	0.41%	31,314	34.00	719	102.11%
2025-11	169	0.47%	6,866,424	3,665,448	0.56%	5,425,150	0.69%	32,101	35.00	727	102.36%
2025-12	166	0.46%	6,739,377	3,339,970	0.51%	4,914,102	0.62%	29,603	36.00	722	102.68%
2026-01	9	0.03%	399,510	192,070	0.03%	294,936	0.04%	32,771	37.00	726	104.12%
2026-02	28	0.08%	1,198,556	580,664	0.09%	914,083	0.12%	32,646	38.00	712	102.16%
2026-03	8	0.02%	333,147	169,201	0.03%	250,941	0.03%	31,368	39.00	754	102.07%
2026-04	-	-	-	-	-	-	-	-	-	-	-
2026-05	-	-	-	-	-	-	-	-	-	-	-
2026-06	1	0.00%	27,940	14,432	0.00%	23,582	0.00%	23,582	42.00	785	83.89%
2026-07	2	0.01%	79,879	22,589	0.00%	35,713	0.00%	17,856	43.00	848	84.30%
2026-08	-	-	-	-	-	-	-	-	-	-	-
2026-09	1	0.00%	41,087	0	0.00%	0	0.00%	0	0.00	0	0.00%
2026-10	-	-	-	-	-	-	-	-	-	-	-
2026-11	2	0.01%	47,112	15,289	0.00%	38,730	0.00%	19,365	47.00	729	102.99%
2026-12	2	0.01%	81,977	13,376	0.00%	26,625	0.00%	13,313	48.00	754	100.86%
Total:	35,814	100.00%	1,151,265,612	650,855,794	100.00%	790,359,611	100.00%	22,068	18.75	754	94.58%

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