StratMaker (145485)

Volkswagen Auto Lease Trust 2020-A

StratMaker Datatape Summary

Beginning Period

Dec 31, 2022

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

41,720

WA Orginal Term (OT)

40.82

Acquisition Cost (AC)

$ 1,595,859,613

WA Remaining Term (RT)

4.30

Rep. Period Securitization Value (SV)

$ 333,064,293

WA Seasoning

36.52

Rep. Period End Actual SV (ESV)

$ 293,821,244

WA FICO (non-zero)

772

Total Base Residual Value (BRV)

$ 730,349,105

WA Lease to Value (LTV)

93.11%

Average BRV

$ 17,506

Base Residual as % of ESV

248.57%

Base Residual as % of Vehicle Value

42.54%

Minimum Discount Rate

6.75%

Beginning Period

Dec 31, 2022

Ending Period

Jan 31, 2023

Total # of Leases

41,720

Acquisition Cost (AC)

$ 1,595,859,613

Rep. Period Securitization Value (SV)

$ 333,064,293

Rep. Period End Actual SV (ESV)

$ 293,821,244

Total Base Residual Value (BRV)

$ 730,349,105

Average BRV

$ 17,506

Base Residual as % of ESV

248.57%

Base Residual as % of Vehicle Value

42.54%

Minimum Discount Rate

6.75%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

40.82

WA Remaining Term (RT)

4.30

WA Seasoning

36.52

WA FICO (non-zero)

772

WA Lease to Value (LTV)

93.11%

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	2	0.00%	28,369	14,833	0.00%	7,639	0.00%	3,820	0.00	793	70.28%
$15,000 - $19,999	1,553	3.72%	29,169,038	12,803,915	1.75%	6,380,559	2.17%	4,109	4.80	760	87.29%
$20,000 - $24,999	6,593	15.80%	149,988,265	64,508,845	8.83%	32,845,823	11.18%	4,982	5.11	759	91.34%
$25,000 - $29,999	8,053	19.30%	220,879,923	100,218,727	13.72%	55,813,155	19.00%	6,931	5.42	761	93.21%
$30,000 - $39,999	9,292	22.27%	322,543,311	149,137,705	20.42%	69,447,088	23.64%	7,474	5.10	765	94.14%
$40,000 - $49,999	8,146	19.53%	364,413,374	169,462,478	23.20%	65,705,768	22.36%	8,066	3.31	781	92.02%
$50,000 - $59,999	3,888	9.32%	211,631,176	98,726,545	13.52%	32,009,853	10.89%	8,233	2.84	784	92.49%
$60,000 - $69,999	2,303	5.52%	148,431,958	69,550,185	9.52%	19,222,095	6.54%	8,347	3.02	788	94.26%
$70,000 - $79,999	1,188	2.85%	88,504,483	40,072,734	5.49%	7,853,440	2.67%	6,611	3.13	786	97.53%
$80,000 - $89,999	574	1.38%	48,275,649	20,963,049	2.87%	3,439,845	1.17%	5,993	3.56	785	104.37%
$90,000 - $99,999	128	0.31%	11,994,067	4,890,090	0.67%	1,095,979	0.37%	8,562	4.89	783	105.56%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	25,306	60.66%	1,018,167,757	466,469,729	63.87%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1,638	3.93%	34,603,093	13,103,572	1.79%	14,759,156	5.02%	9,010	3.93	758	94.11%
$10,000 - $14,999	4,791	11.48%	123,622,139	53,595,746	7.34%	61,419,451	20.90%	12,820	5.21	759	93.66%
$15,000 - $19,999	4,277	10.25%	138,157,995	63,413,126	8.68%	72,337,453	24.62%	16,913	5.52	764	93.42%
$20,000 - $24,999	3,639	8.72%	157,468,843	74,388,767	10.19%	80,732,683	27.48%	22,185	3.36	780	92.02%
$25,000 - $29,999	1,035	2.48%	54,976,373	26,428,008	3.62%	28,453,511	9.68%	27,491	2.97	784	91.36%
$30,000 - $39,999	929	2.23%	60,352,338	29,104,986	3.99%	31,625,404	10.76%	34,042	3.34	787	94.27%
$40,000 - $49,999	102	0.24%	8,225,453	3,709,345	0.51%	4,328,989	1.47%	42,441	5.34	780	99.93%
$50,000 - $59,999	3	0.01%	285,623	135,827	0.02%	164,596	0.06%	54,865	8.06	786	97.86%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	18,518	4,946	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	7,663	18.37%	176,794,116	65,207,882	8.93%	32,373,564	11.02%	4,225	6.21	750	98.35%
$10,000 - $14,999	11,886	28.49%	340,793,312	153,371,984	21.00%	85,799,688	29.20%	7,219	5.84	758	93.60%
$15,000 - $19,999	7,131	17.09%	270,193,462	124,357,646	17.03%	56,010,091	19.06%	7,854	4.42	773	91.97%
$20,000 - $24,999	8,544	20.48%	386,633,264	186,971,686	25.60%	65,120,265	22.16%	7,622	2.48	785	90.97%
$25,000 - $29,999	3,188	7.64%	185,389,029	87,888,694	12.03%	28,320,668	9.64%	8,884	2.46	788	91.30%
$30,000 - $39,999	3,175	7.61%	224,766,280	106,807,703	14.62%	25,592,432	8.71%	8,061	3.13	787	94.78%
$40,000 - $49,999	130	0.31%	11,104,011	5,636,246	0.77%	604,536	0.21%	4,650	3.17	794	91.97%
$50,000 - $59,999	2	0.00%	167,622	102,318	0.01%	0	0.00%	0	0.00	0	0.00%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	-	-	-	-	-	-	-	-	-	-	-
550 - 599	-	-	-	-	-	-	-	-	-	-	-
600 - 649	1,073	2.57%	35,347,808	14,367,122	1.97%	6,747,677	2.30%	6,289	6.65	635	99.10%
650 - 699	4,285	10.27%	148,239,734	63,301,405	8.67%	28,746,874	9.78%	6,709	5.61	678	96.88%
700 - 749	10,601	25.41%	389,277,978	175,757,798	24.06%	76,000,505	25.87%	7,169	4.65	724	93.88%
750 - 799	10,207	24.47%	387,832,636	179,125,301	24.53%	74,065,928	25.21%	7,256	4.20	775	92.53%
800+	15,554	37.28%	635,161,457	297,797,479	40.77%	108,260,260	36.85%	6,960	3.63	836	91.59%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	70	0.17%	3,428,076	1,778,654	0.24%	0	0.00%	0	0.00	0	0.00%
25 - 36	12,332	29.56%	531,703,964	257,733,360	35.29%	73,911,226	25.16%	5,993	1.94	787	90.71%
37 - 39	18,442	44.20%	676,359,843	318,472,292	43.61%	113,549,565	38.65%	6,157	2.54	776	90.29%
40 - 48	10,876	26.07%	384,367,730	152,364,799	20.86%	106,360,452	36.20%	9,779	7.81	756	97.79%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	22,320	53.50%	927,123,943	434,389,834	59.48%	54,292,695	18.48%	2,432	0.00	783	89.15%
1 - 12	18,263	43.78%	634,736,432	282,636,975	38.70%	226,458,312	77.07%	12,400	4.76	771	93.67%
13 - 24	1,137	2.73%	33,999,238	13,322,297	1.82%	13,070,237	4.45%	11,495	14.22	741	99.91%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

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	70	0.17%	3,428,076	1,778,654	0.24%	0	0.00%	0	0.00	0	0.00%
26 - 30	73	0.17%	3,419,903	1,668,241	0.23%	409,561	0.14%	5,610	6.53	822	91.34%
31 - 35	8,647	20.73%	318,950,808	152,129,760	20.83%	133,527,239	45.45%	15,442	5.27	775	92.68%
36+	32,930	78.93%	1,270,060,826	574,772,450	78.70%	159,884,444	54.42%	4,855	3.48	768	93.47%
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	40,785	97.76%	1,562,183,648	715,651,349	97.99%	276,522,369	94.11%	6,780	4.27	774	92.90%
1 - 15	633	1.52%	22,492,613	9,931,857	1.36%	11,500,092	3.91%	18,168	4.56	736	95.07%
16 - 30	178	0.43%	6,704,173	2,953,976	0.40%	3,462,122	1.18%	19,450	4.59	725	96.60%
31 - 60	84	0.20%	3,075,784	1,248,475	0.17%	1,593,627	0.54%	18,972	5.95	707	102.25%
61 - 90	23	0.06%	791,644	330,199	0.05%	414,308	0.14%	18,013	4.64	709	100.86%
91 - 120	13	0.03%	459,758	182,671	0.03%	251,689	0.09%	19,361	5.52	672	105.15%
121+	4	0.01%	151,993	50,578	0.01%	77,037	0.03%	19,259	6.08	716	114.02%
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	4,617	11.07%	195,906,074	88,684,129	12.14%	31,154,529	10.60%	6,748	4.03	790	93.28%
Stated, not verified	36,369	87.17%	1,380,390,989	632,588,011	86.61%	258,536,305	87.99%	7,109	4.33	770	93.13%
Stated, verified to Level 3²	734	1.76%	19,562,551	9,076,966	1.24%	4,130,410	1.41%	5,627	4.50	748	90.52%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1,503	3.60%	81,462,176	37,325,996	5.11%	10,105,182	3.44%	6,723	2.78	782	92.92%
Stated, not verified	39,483	94.64%	1,494,834,887	683,946,143	93.65%	279,585,652	95.16%	7,081	4.35	771	93.15%
Stated, verified but not Level 4 or 5	734	1.76%	19,562,551	9,076,966	1.24%	4,130,410	1.41%	5,627	4.50	748	90.52%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

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%	574	1.38%	15,902,585	8,226,259	1.13%	2,587,826	0.88%	4,508	3.24	776	71.78%
75.00 - 99.99%	33,057	79.24%	1,255,135,705	596,900,598	81.73%	241,658,943	82.25%	7,310	3.84	776	90.27%
100.00 - 109.99%	5,585	13.39%	226,172,077	91,998,806	12.60%	35,748,578	12.17%	6,401	6.17	758	103.89%
110.00 - 119.99%	1,577	3.78%	62,927,406	22,427,689	3.07%	9,046,438	3.08%	5,736	7.20	730	114.17%
120.00 - 129.99%	597	1.43%	22,983,564	7,287,778	1.00%	3,387,406	1.15%	5,674	8.65	714	124.25%
130.00 - 139.99%	236	0.57%	9,035,073	2,561,309	0.35%	1,107,770	0.38%	4,694	8.54	723	133.94%
140.00%+	94	0.23%	3,703,203	946,666	0.13%	284,282	0.10%	3,024	9.59	719	145.89%
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	175	0.42%	7,028,644	3,059,985	0.42%	1,043,470	0.36%	5,963	6.42	748	95.70%
Alaska	10	0.02%	462,175	210,077	0.03%	50,421	0.02%	5,042	1.49	806	99.35%
Arizona	522	1.25%	19,637,353	8,849,179	1.21%	3,299,871	1.12%	6,322	5.46	763	93.16%
Arkansas	21	0.05%	831,408	377,789	0.05%	70,431	0.02%	3,354	4.12	787	89.49%
California	7,894	18.92%	293,856,254	138,955,510	19.03%	51,885,367	17.66%	6,573	3.75	770	90.87%
Colorado	798	1.91%	30,891,401	14,010,936	1.92%	5,594,783	1.90%	7,011	5.25	762	93.70%
Connecticut	894	2.14%	35,746,227	16,882,593	2.31%	7,480,251	2.55%	8,367	2.87	780	90.22%
Delaware	94	0.23%	3,753,323	1,735,214	0.24%	512,215	0.17%	5,449	3.38	776	93.95%
Florida	6,086	14.59%	215,842,981	96,675,706	13.24%	41,237,960	14.04%	6,776	5.41	767	93.12%
Georgia	660	1.58%	26,922,178	12,040,653	1.65%	4,354,086	1.48%	6,597	4.95	757	94.76%
Hawaii	126	0.30%	4,762,370	2,041,923	0.28%	725,248	0.25%	5,756	5.87	756	99.59%
Idaho	93	0.22%	3,584,838	1,606,355	0.22%	727,113	0.25%	7,818	4.44	751	93.94%
Illinois	1,117	2.68%	45,086,938	20,356,518	2.79%	7,699,757	2.62%	6,893	3.89	773	95.54%
Indiana	276	0.66%	10,193,210	4,614,784	0.63%	1,679,895	0.57%	6,087	5.66	764	92.47%
Iowa	121	0.29%	4,976,715	2,202,034	0.30%	678,846	0.23%	5,610	5.07	758	99.05%
Kansas	153	0.37%	5,295,422	2,385,264	0.33%	1,019,994	0.35%	6,667	5.83	778	91.10%
Kentucky	147	0.35%	6,024,191	2,749,797	0.38%	958,970	0.33%	6,524	5.36	768	93.17%
Louisiana	155	0.37%	6,699,285	3,038,380	0.42%	1,098,964	0.37%	7,090	4.43	769	93.12%
Maine	94	0.23%	3,206,744	1,491,562	0.20%	585,310	0.20%	6,227	3.86	788	94.00%
Maryland	42	0.10%	1,441,678	655,030	0.09%	313,675	0.11%	7,468	4.44	763	90.50%
Massachusetts	1,383	3.31%	54,588,393	25,909,533	3.55%	8,735,470	2.97%	6,316	3.45	776	89.89%
Michigan	567	1.36%	22,587,214	10,451,752	1.43%	4,141,898	1.41%	7,305	3.67	771	92.37%
Minnesota	477	1.14%	17,113,922	7,917,536	1.08%	2,710,673	0.92%	5,683	3.66	781	92.90%
Mississippi	30	0.07%	1,094,382	473,721	0.06%	145,409	0.05%	4,847	5.12	758	95.71%
Missouri	373	0.89%	13,631,581	5,797,086	0.79%	2,426,986	0.83%	6,507	5.54	766	95.63%
Montana	28	0.07%	1,160,478	536,899	0.07%	71,594	0.02%	2,557	3.23	729	101.23%
Nebraska	184	0.44%	6,180,202	2,863,536	0.39%	1,203,488	0.41%	6,541	5.85	768	92.88%
Nevada	365	0.87%	14,586,259	6,538,315	0.90%	2,082,451	0.71%	5,705	4.60	767	93.32%
New Hampshire	330	0.79%	11,326,603	5,105,636	0.70%	1,909,131	0.65%	5,785	5.36	750	92.83%
New Jersey	3,453	8.28%	138,151,578	64,178,773	8.79%	27,989,159	9.53%	8,106	3.51	781	92.73%
New Mexico	48	0.12%	1,874,815	827,724	0.11%	243,363	0.08%	5,070	3.73	770	96.50%
New York	5,363	12.85%	212,254,500	99,028,820	13.56%	44,988,850	15.31%	8,389	3.30	782	93.47%
North Carolina	722	1.73%	27,921,280	12,258,430	1.68%	5,199,413	1.77%	7,201	5.08	767	96.60%
North Dakota	29	0.07%	1,263,091	561,435	0.08%	207,199	0.07%	7,145	6.64	774	100.26%
Ohio	1,345	3.22%	48,377,411	21,242,306	2.91%	9,188,285	3.13%	6,831	4.97	767	97.44%
Oklahoma	59	0.14%	2,951,291	1,329,363	0.18%	293,972	0.10%	4,983	4.12	775	95.25%
Oregon	267	0.64%	10,788,079	4,929,389	0.67%	1,594,272	0.54%	5,971	4.64	765	94.13%
Pennsylvania	1,619	3.88%	60,276,657	28,727,793	3.93%	11,119,712	3.78%	6,868	3.96	771	90.20%
Rhode Island	214	0.51%	7,418,264	3,359,848	0.46%	1,420,280	0.48%	6,637	5.40	782	93.56%
South Carolina	373	0.89%	14,856,427	6,430,100	0.88%	2,406,780	0.82%	6,452	6.13	763	97.48%
South Dakota	23	0.06%	828,805	393,803	0.05%	131,027	0.04%	5,697	1.38	803	87.03%
Tennessee	243	0.58%	9,854,463	4,518,988	0.62%	1,302,739	0.44%	5,361	3.61	764	92.27%
Texas	2,455	5.88%	103,564,136	44,300,631	6.07%	17,980,587	6.12%	7,324	5.66	760	96.79%
Utah	463	1.11%	16,748,188	6,810,860	0.93%	2,659,531	0.91%	5,744	6.96	769	95.85%
Vermont	132	0.32%	4,844,169	2,237,788	0.31%	835,574	0.28%	6,330	3.48	766	94.35%
Virginia	655	1.57%	25,431,239	11,107,223	1.52%	5,063,499	1.72%	7,731	5.26	763	96.17%
Washington	580	1.39%	23,068,192	10,748,834	1.47%	3,613,688	1.23%	6,231	4.44	773	91.98%
West Virginia	11	0.03%	341,750	160,014	0.02%	49,332	0.02%	4,485	3.68	753	92.10%
Wisconsin	324	0.78%	11,855,770	5,456,819	0.75%	1,905,559	0.65%	5,881	4.32	786	91.74%
Wyoming	16	0.04%	626,917	270,730	0.04%	47,491	0.02%	2,968	8.20	754	97.11%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	111	0.27%	4,050,221	1,936,130	0.27%	1,137,205	0.39%	10,245	3.71	778	89.15%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,907	42.92%	617,992,564	263,063,612	36.02%	87,811,384	29.89%	4,904	4.40	769	93.73%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	23,813	57.08%	977,867,049	467,285,493	63.98%	206,009,860	70.11%	8,651	4.26	773	92.84%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

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	23,553	56.45%	670,453,314	298,868,460	40.92%	155,825,600	53.03%	6,616	5.55	760	94.42%
Volkswagen: Audi	18,167	43.55%	925,406,300	431,480,646	59.08%	137,995,644	46.97%	7,596	2.88	785	91.63%
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:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-07	3	0.01%	209,219	97,644	0.01%	0	0.00%	0	0.00	0	0.00%
2021-08	11	0.03%	490,313	186,522	0.03%	0	0.00%	0	0.00	0	0.00%
2021-09	20	0.05%	949,420	360,871	0.05%	0	0.00%	0	0.00	0	0.00%
2021-10	48	0.12%	1,904,553	746,856	0.10%	0	0.00%	0	0.00	0	0.00%
2021-11	86	0.21%	4,140,239	1,687,023	0.23%	0	0.00%	0	0.00	0	0.00%
2021-12	150	0.36%	7,177,294	2,934,470	0.40%	0	0.00%	0	0.00	0	0.00%
2022-01	193	0.46%	9,116,274	3,886,632	0.53%	0	0.00%	0	0.00	0	0.00%
2022-02	400	0.96%	17,955,098	7,536,178	1.03%	0	0.00%	0	0.00	0	0.00%
2022-03	618	1.48%	27,923,720	12,308,846	1.69%	0	0.00%	0	0.00	0	0.00%
2022-04	744	1.78%	35,041,805	15,886,043	2.18%	0	0.00%	0	0.00	0	0.00%
2022-05	1,011	2.42%	48,654,423	22,107,530	3.03%	0	0.00%	0	0.00	0	0.00%
2022-06	1,557	3.73%	66,272,759	30,435,812	4.17%	0	0.00%	0	0.00	0	0.00%
2022-07	1,735	4.16%	72,614,238	34,402,141	4.71%	0	0.00%	0	0.00	0	0.00%
2022-08	1,818	4.36%	74,582,629	35,535,084	4.87%	0	0.00%	0	0.00	0	0.00%
2022-09	1,834	4.40%	76,390,383	36,559,949	5.01%	0	0.00%	0	0.00	0	0.00%
2022-10	1,819	4.36%	73,853,817	35,563,002	4.87%	0	0.00%	0	0.00	0	0.00%
2022-11	1,903	4.56%	78,450,731	37,613,277	5.15%	653,815	0.22%	344	0.00	764	90.88%
2022-12	1,872	4.49%	77,527,235	36,963,411	5.06%	1,788,643	0.61%	955	0.00	778	91.27%
2023-01	1,957	4.69%	78,970,637	37,571,740	5.14%	6,421,922	2.19%	3,282	0.00	783	90.18%
2023-02	2,150	5.15%	85,208,483	40,133,075	5.50%	18,336,523	6.24%	8,529	0.00	786	89.59%
2023-03	2,391	5.73%	89,690,672	41,873,728	5.73%	27,091,792	9.22%	11,331	0.00	782	88.42%
2023-04	2,238	5.36%	80,535,532	36,805,884	5.04%	24,416,595	8.31%	10,910	1.00	776	91.49%
2023-05	2,153	5.16%	84,065,314	41,742,226	5.72%	33,366,661	11.36%	15,498	2.00	787	90.54%
2023-06	2,194	5.26%	85,752,332	42,474,849	5.82%	35,678,831	12.14%	16,262	3.00	782	91.26%
2023-07	1,983	4.75%	66,850,838	29,169,781	3.99%	22,095,248	7.52%	11,142	4.00	768	93.92%
2023-08	2,529	6.06%	83,188,829	37,346,600	5.11%	31,265,000	10.64%	12,363	5.00	767	94.17%
2023-09	2,174	5.21%	66,979,414	29,458,242	4.03%	24,775,098	8.43%	11,396	6.00	766	94.21%
2023-10	980	2.35%	30,632,421	11,618,969	1.59%	8,026,992	2.73%	8,191	7.00	755	97.89%
2023-11	1,463	3.51%	52,528,731	20,819,748	2.85%	17,572,665	5.98%	12,011	8.00	758	96.98%
2023-12	1,404	3.37%	50,601,693	20,025,999	2.74%	17,426,024	5.93%	12,412	9.00	761	96.27%
2024-01	282	0.68%	8,382,029	3,356,142	0.46%	2,976,304	1.01%	10,554	10.00	749	96.78%
2024-02	412	0.99%	11,926,043	4,551,089	0.62%	4,106,677	1.40%	9,968	11.12	749	99.52%
2024-03	451	1.08%	13,293,256	5,267,447	0.72%	4,752,218	1.62%	10,537	12.00	743	101.58%
2024-04	210	0.50%	6,096,719	2,446,549	0.33%	2,201,111	0.75%	10,481	13.00	744	99.67%
2024-05	507	1.22%	15,317,471	5,996,766	0.82%	5,850,082	1.99%	11,539	14.00	738	99.68%
2024-06	420	1.01%	12,585,047	4,878,981	0.67%	5,019,044	1.71%	11,950	15.00	743	100.29%
Total:	41,720	100.00%	1,595,859,613	730,349,105	100.00%	293,821,244	100.00%	7,043	4.30	772	93.11%

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