StratMaker (145501)

Mercedes-Benz Auto Lease Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

9,358

WA Orginal Term (OT)

40.80

Acquisition Cost (AC)

$ 556,756,580

WA Remaining Term (RT)

6.52

Rep. Period Securitization Value (SV)

$ 290,263,225

WA Seasoning

34.28

Rep. Period End Actual SV (ESV)

$ 245,860,022

WA FICO (non-zero)

791

Total Base Residual Value (BRV)

$ 260,885,427

WA Lease to Value (LTV)

95.59%

Average BRV

$ 27,878

Base Residual as % of ESV

106.11%

Base Residual as % of Vehicle Value

44.39%

Minimum Discount Rate

6.60%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

9,358

Acquisition Cost (AC)

$ 556,756,580

Rep. Period Securitization Value (SV)

$ 290,263,225

Rep. Period End Actual SV (ESV)

$ 245,860,022

Total Base Residual Value (BRV)

$ 260,885,427

Average BRV

$ 27,878

Base Residual as % of ESV

106.11%

Base Residual as % of Vehicle Value

44.39%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

40.80

WA Remaining Term (RT)

6.52

WA Seasoning

34.28

WA FICO (non-zero)

791

WA Lease to Value (LTV)

95.59%

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	12	0.13%	347,967	194,280	0.07%	197,072	0.08%	16,423	3.89	773	78.39%
$30,000 - $39,999	1,375	14.69%	50,376,028	25,490,004	9.77%	20,689,666	8.42%	15,047	4.01	776	88.65%
$40,000 - $49,999	2,668	28.51%	119,657,509	60,065,167	23.02%	55,071,728	22.40%	20,642	6.02	787	93.88%
$50,000 - $59,999	1,916	20.47%	105,471,605	50,780,165	19.46%	47,409,750	19.28%	24,744	6.42	793	94.26%
$60,000 - $69,999	1,322	14.13%	84,985,739	38,883,539	14.90%	37,333,067	15.18%	28,240	6.63	791	96.30%
$70,000 - $79,999	738	7.89%	55,133,260	24,424,141	9.36%	24,044,999	9.78%	32,581	6.76	797	96.52%
$80,000 - $89,999	506	5.41%	42,638,041	18,779,760	7.20%	18,865,489	7.67%	37,284	6.53	793	99.14%
$90,000 - $99,999	246	2.63%	23,242,470	10,171,364	3.90%	10,009,508	4.07%	40,689	7.26	798	98.40%
Over $100,000	575	6.14%	74,903,960	32,097,007	12.30%	32,238,743	13.11%	56,067	8.63	795	100.60%
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,399	14.95%	80,368,397	39,071,587	14.98%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1	0.01%	36,955	15,758	0.01%	8,496	0.00%	8,496	0.00	686	97.19%
$10,000 - $14,999	35	0.37%	1,265,214	552,047	0.21%	497,995	0.20%	14,228	2.48	760	90.99%
$15,000 - $19,999	1,051	11.23%	40,297,944	18,677,650	7.16%	18,943,955	7.71%	18,025	3.31	777	91.44%
$20,000 - $24,999	1,433	15.31%	64,676,157	30,263,934	11.60%	32,177,779	13.09%	22,455	5.15	780	93.31%
$25,000 - $29,999	2,183	23.33%	111,627,140	55,493,237	21.27%	60,107,607	24.45%	27,534	6.03	794	94.38%
$30,000 - $39,999	2,101	22.45%	138,293,610	63,224,661	24.23%	71,139,430	28.93%	33,860	7.04	792	96.14%
$40,000 - $49,999	671	7.17%	57,699,136	26,559,358	10.18%	30,007,870	12.21%	44,721	6.75	798	97.01%
$50,000 - $59,999	246	2.63%	26,341,187	11,560,524	4.43%	13,368,772	5.44%	54,345	6.96	796	97.58%
$60,000 - $69,999	91	0.97%	11,168,559	4,899,783	1.88%	5,777,086	2.35%	63,484	8.12	801	96.83%
$70,000 - $79,999	42	0.45%	6,102,744	2,631,783	1.01%	3,149,130	1.28%	74,979	8.51	802	96.65%
$80,000 - $89,999	36	0.38%	5,923,954	2,565,119	0.98%	3,073,658	1.25%	85,379	8.14	789	98.57%
$90,000 - $99,999	19	0.20%	3,284,137	1,495,371	0.57%	1,812,832	0.74%	95,412	8.06	795	101.63%
Over $100,000	50	0.53%	9,671,447	3,874,617	1.49%	5,795,411	2.36%	115,908	17.62	773	110.90%
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

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	81	0.87%	3,180,879	1,153,866	0.44%	1,399,024	0.57%	17,272	10.43	743	102.55%
$15,000 - $19,999	1,736	18.55%	69,687,923	30,891,868	11.84%	27,605,077	11.23%	15,902	6.01	770	94.56%
$20,000 - $24,999	2,305	24.63%	110,639,476	51,802,736	19.86%	50,779,493	20.65%	22,030	7.73	782	95.13%
$25,000 - $29,999	2,497	26.68%	140,094,130	68,100,316	26.10%	64,806,617	26.36%	25,954	6.36	795	94.67%
$30,000 - $39,999	1,755	18.75%	124,521,985	58,638,802	22.48%	53,789,138	21.88%	30,649	5.60	799	95.84%
$40,000 - $49,999	614	6.56%	57,448,837	26,775,041	10.26%	24,709,254	10.05%	40,243	5.40	798	96.14%
$50,000 - $59,999	214	2.29%	24,974,905	11,640,146	4.46%	10,187,967	4.14%	47,607	6.09	799	94.78%
$60,000 - $69,999	52	0.56%	7,516,552	3,342,558	1.28%	3,762,173	1.53%	72,349	11.23	795	97.38%
$70,000 - $79,999	56	0.60%	9,515,615	4,205,645	1.61%	4,740,914	1.93%	84,659	11.73	804	102.38%
$80,000 - $89,999	26	0.28%	4,939,560	2,186,761	0.84%	2,307,545	0.94%	88,752	7.01	789	104.64%
$90,000 - $99,999	16	0.17%	3,056,488	1,537,472	0.59%	1,261,103	0.51%	78,819	5.10	774	110.12%
Over $100,000	6	0.06%	1,180,229	610,216	0.23%	511,716	0.21%	85,286	1.85	743	107.13%
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

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	1,109	11.85%	61,917,837	28,067,905	10.76%	28,031,395	11.40%	25,276	7.51	678	97.80%
700 - 749	1,742	18.62%	101,165,113	46,540,583	17.84%	45,277,593	18.42%	25,992	7.14	725	96.66%
750 - 799	1,929	20.61%	114,156,256	53,893,228	20.66%	49,651,550	20.20%	25,740	6.48	776	95.12%
800+	4,578	48.92%	279,517,374	132,383,712	50.74%	122,899,484	49.99%	26,846	6.09	847	94.89%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	12	0.13%	667,219	406,271	0.16%	356,554	0.15%	29,713	3.47	824	75.48%
25 - 36	5,596	59.80%	312,054,852	155,589,040	59.64%	122,351,544	49.76%	21,864	2.64	797	92.55%
37 - 39	650	6.95%	44,096,649	21,086,832	8.08%	20,724,880	8.43%	31,884	4.97	796	96.10%
40 - 48	2,919	31.19%	184,535,059	78,248,632	29.99%	93,886,424	38.19%	32,164	10.73	783	98.57%
49 - 60	181	1.93%	15,402,801	5,554,652	2.13%	8,540,620	3.47%	47,186	19.82	772	106.01%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,224	13.08%	71,374,984	34,578,165	13.25%	11,575,138	4.71%	9,457	0.00	785	92.22%
1 - 12	7,025	75.07%	412,255,060	196,767,792	75.42%	193,680,872	78.78%	27,570	4.88	793	94.78%
13 - 24	1,085	11.59%	69,244,593	28,128,210	10.78%	38,051,851	15.48%	35,071	15.51	780	100.13%
25 - 36	24	0.26%	3,881,943	1,411,260	0.54%	2,552,160	1.04%	106,340	26.58	772	105.03%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

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	8	0.09%	379,356	233,906	0.09%	212,822	0.09%	26,603	4.60	822	74.46%
21 - 25	6	0.06%	400,578	235,189	0.09%	199,006	0.08%	33,168	3.25	823	79.68%
26 - 30	170	1.82%	8,715,635	4,351,739	1.67%	3,769,459	1.53%	22,173	7.40	799	90.29%
31 - 35	6,309	67.42%	369,538,390	176,584,723	67.69%	179,610,385	73.05%	28,469	6.47	793	95.11%
36+	2,865	30.62%	177,722,620	79,479,870	30.47%	62,068,350	25.25%	21,664	6.64	783	97.45%
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	9,062	96.84%	538,189,790	252,644,153	96.84%	235,997,496	95.99%	26,043	6.50	793	95.46%
1 - 15	167	1.78%	10,489,722	4,692,709	1.80%	5,536,903	2.25%	33,155	7.07	758	99.24%
16 - 30	86	0.92%	5,517,325	2,436,800	0.93%	2,928,649	1.19%	34,054	7.35	735	97.68%
31 - 60	26	0.28%	1,533,865	659,772	0.25%	821,204	0.33%	31,585	6.86	704	99.37%
61 - 90	11	0.12%	608,176	275,742	0.11%	343,715	0.14%	31,247	5.33	730	102.02%
91 - 120	6	0.06%	417,702	176,251	0.07%	232,055	0.09%	38,676	8.74	731	98.25%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

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%	78	0.83%	4,203,330	2,383,759	0.91%	2,193,686	0.89%	28,124	5.98	806	71.17%
75.00 - 99.99%	7,193	76.86%	400,719,284	195,746,616	75.03%	176,884,281	71.95%	24,591	5.65	794	91.55%
100.00 - 109.99%	1,637	17.49%	115,826,296	49,559,501	19.00%	50,745,313	20.64%	30,999	7.88	787	103.90%
110.00 - 119.99%	350	3.74%	26,902,728	10,183,199	3.90%	12,038,604	4.90%	34,396	11.30	765	113.85%
120.00 - 129.99%	77	0.82%	6,728,504	2,300,944	0.88%	2,969,795	1.21%	38,569	13.60	766	124.66%
130.00 - 139.99%	20	0.21%	1,961,344	596,373	0.23%	858,437	0.35%	42,922	12.86	736	133.96%
140.00%+	3	0.03%	415,095	115,034	0.04%	169,906	0.07%	56,635	16.72	822	142.81%
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	48	0.51%	3,106,992	1,416,989	0.54%	1,354,290	0.55%	28,214	5.77	797	100.68%
Alaska	4	0.04%	208,655	101,336	0.04%	100,508	0.04%	25,127	1.53	734	88.79%
Arizona	116	1.24%	6,666,746	3,166,503	1.21%	2,903,843	1.18%	25,033	4.95	785	93.93%
Arkansas	9	0.10%	420,555	211,966	0.08%	204,517	0.08%	22,724	3.30	776	90.28%
California	2,513	26.85%	144,739,754	68,882,864	26.40%	64,099,927	26.07%	25,507	7.20	787	93.64%
Colorado	86	0.92%	5,203,555	2,391,464	0.92%	2,466,090	1.00%	28,675	7.59	785	95.08%
Connecticut	140	1.50%	8,360,206	4,120,433	1.58%	3,500,294	1.42%	25,002	5.69	800	92.48%
Delaware	23	0.25%	1,298,522	593,509	0.23%	617,786	0.25%	26,860	5.20	790	94.92%
Florida	1,428	15.26%	83,644,605	39,376,260	15.09%	37,810,223	15.38%	26,478	6.82	788	95.43%
Georgia	151	1.61%	9,214,566	4,229,564	1.62%	4,258,617	1.73%	28,203	6.76	773	98.16%
Hawaii	44	0.47%	2,438,947	1,213,512	0.47%	1,017,218	0.41%	23,119	2.93	813	96.64%
Idaho	6	0.06%	390,634	170,101	0.07%	199,268	0.08%	33,211	8.90	729	89.97%
Illinois	159	1.70%	10,033,015	4,688,532	1.80%	4,111,428	1.67%	25,858	5.54	794	96.31%
Indiana	36	0.38%	2,242,015	1,032,305	0.40%	977,964	0.40%	27,166	5.60	787	96.98%
Iowa	14	0.15%	812,108	349,301	0.13%	370,357	0.15%	26,454	8.11	793	98.82%
Kansas	18	0.19%	1,055,845	520,631	0.20%	473,998	0.19%	26,333	4.39	802	91.38%
Kentucky	20	0.21%	1,241,560	591,628	0.23%	494,180	0.20%	24,709	6.87	785	93.47%
Louisiana	39	0.42%	2,761,565	1,213,557	0.47%	1,169,245	0.48%	29,981	6.90	798	97.51%
Maine	8	0.09%	474,732	248,892	0.10%	229,319	0.09%	28,665	5.16	761	95.12%
Maryland	193	2.06%	11,542,140	5,011,590	1.92%	5,088,344	2.07%	26,364	8.66	787	100.29%
Massachusetts	158	1.69%	8,680,387	4,239,692	1.63%	3,707,709	1.51%	23,467	5.26	791	92.52%
Michigan	74	0.79%	4,668,167	2,218,878	0.85%	1,900,028	0.77%	25,676	5.50	800	95.44%
Minnesota	47	0.50%	2,879,541	1,359,277	0.52%	1,270,179	0.52%	27,025	6.37	803	96.51%
Mississippi	18	0.19%	1,190,000	508,702	0.19%	441,601	0.18%	24,533	6.73	743	97.07%
Missouri	35	0.37%	2,115,032	938,995	0.36%	971,145	0.39%	27,747	7.65	769	95.98%
Montana	1	0.01%	42,359	26,131	0.01%	27,651	0.01%	27,651	7.00	797	79.26%
Nebraska	9	0.10%	544,681	262,439	0.10%	275,971	0.11%	30,663	5.30	787	96.61%
Nevada	96	1.03%	5,969,577	2,756,700	1.06%	2,543,582	1.03%	26,496	6.28	773	95.84%
New Hampshire	16	0.17%	1,010,370	480,352	0.18%	543,081	0.22%	33,943	6.65	777	92.02%
New Jersey	815	8.71%	48,619,455	22,589,134	8.66%	20,778,261	8.45%	25,495	5.84	799	95.55%
New Mexico	8	0.09%	342,833	173,785	0.07%	124,692	0.05%	15,586	6.05	824	94.95%
New York	1,222	13.06%	74,801,547	35,916,591	13.77%	33,234,179	13.52%	27,197	5.08	797	95.39%
North Carolina	105	1.12%	6,631,974	3,093,392	1.19%	2,929,373	1.19%	27,899	5.83	805	96.06%
North Dakota	1	0.01%	45,320	19,753	0.01%	23,696	0.01%	23,696	10.00	821	92.08%
Ohio	189	2.02%	10,808,779	4,889,791	1.87%	4,712,286	1.92%	24,933	6.52	790	98.17%
Oklahoma	33	0.35%	2,204,556	978,496	0.38%	907,358	0.37%	27,496	6.09	791	98.61%
Oregon	63	0.67%	3,579,467	1,732,602	0.66%	1,510,725	0.61%	23,980	5.98	792	91.81%
Pennsylvania	283	3.02%	16,174,725	7,826,344	3.00%	6,965,668	2.83%	24,614	4.71	792	92.44%
Rhode Island	21	0.22%	1,150,349	589,589	0.23%	571,494	0.23%	27,214	3.70	794	89.59%
South Carolina	67	0.72%	4,204,200	1,918,666	0.74%	1,609,484	0.65%	24,022	5.81	796	99.62%
South Dakota	4	0.04%	209,639	98,290	0.04%	78,717	0.03%	19,679	7.67	733	104.82%
Tennessee	58	0.62%	3,614,852	1,665,681	0.64%	1,567,999	0.64%	27,034	5.65	794	95.18%
Texas	587	6.27%	37,631,634	16,168,366	6.20%	17,456,181	7.10%	29,738	8.35	786	102.09%
Utah	20	0.21%	1,202,438	569,829	0.22%	504,031	0.21%	25,202	5.42	775	95.71%
Vermont	5	0.05%	255,250	121,984	0.05%	112,365	0.05%	22,473	5.57	741	95.50%
Virginia	165	1.76%	10,063,407	4,481,263	1.72%	4,614,076	1.88%	27,964	8.05	796	99.52%
Washington	127	1.36%	7,004,597	3,425,821	1.31%	2,704,074	1.10%	21,292	4.82	794	90.93%
West Virginia	4	0.04%	265,766	108,122	0.04%	117,231	0.05%	29,308	4.26	825	98.96%
Wisconsin	33	0.35%	2,489,769	1,145,204	0.44%	1,041,548	0.42%	31,562	4.15	802	100.10%
Wyoming	-	-	-	-	-	-	-	-	-	-	-
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	39	0.42%	2,499,195	1,050,621	0.40%	1,168,222	0.48%	29,954	12.53	803	101.75%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,909	41.77%	241,973,477	106,974,756	41.00%	99,915,630	40.64%	25,560	5.99	794	94.19%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	5,449	58.23%	314,783,103	153,910,671	59.00%	145,944,392	59.36%	26,784	6.89	789	96.56%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

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	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%
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:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-06	1	0.01%	61,401	35,431	0.01%	0	0.00%	0	0.00	0	0.00%
2022-07	1	0.01%	54,620	23,836	0.01%	0	0.00%	0	0.00	0	0.00%
2022-08	7	0.07%	385,189	170,446	0.07%	97,405	0.04%	13,915	0.00	768	89.15%
2022-09	11	0.12%	620,638	272,709	0.10%	94,781	0.04%	8,617	0.00	695	100.24%
2022-10	24	0.26%	1,453,014	682,940	0.26%	336,055	0.14%	14,002	0.00	772	86.76%
2022-11	43	0.46%	2,659,526	1,251,129	0.48%	466,238	0.19%	10,843	0.00	789	90.00%
2022-12	216	2.31%	12,456,628	6,163,006	2.36%	1,818,241	0.74%	8,418	0.00	781	89.59%
2023-01	921	9.84%	53,683,968	25,978,668	9.96%	8,762,418	3.56%	9,514	0.00	788	93.03%
2023-02	1,259	13.45%	70,915,212	34,558,688	13.25%	25,993,570	10.57%	20,646	1.00	793	93.01%
2023-03	1,011	10.80%	58,218,563	28,739,481	11.02%	25,394,039	10.33%	25,118	2.00	801	93.54%
2023-04	788	8.42%	44,950,654	22,481,555	8.62%	21,991,221	8.94%	27,908	3.00	799	92.90%
2023-05	1,642	17.55%	91,713,326	46,266,881	17.73%	46,593,909	18.95%	28,376	4.00	798	92.88%
2023-06	199	2.13%	12,793,219	5,932,240	2.27%	6,171,980	2.51%	31,015	5.00	787	97.27%
2023-07	299	3.20%	18,867,359	8,626,192	3.31%	9,100,893	3.70%	30,438	6.00	796	97.02%
2023-08	499	5.33%	31,041,225	14,529,487	5.57%	15,995,150	6.51%	32,054	7.00	791	96.53%
2023-09	301	3.22%	18,030,202	8,174,297	3.13%	8,927,036	3.63%	29,658	8.00	792	95.90%
2023-10	229	2.45%	14,558,418	6,236,432	2.39%	7,407,234	3.01%	32,346	9.00	786	98.32%
2023-11	399	4.26%	24,740,666	10,598,266	4.06%	12,750,705	5.19%	31,957	10.00	780	98.84%
2023-12	207	2.21%	13,700,007	5,516,364	2.11%	6,879,416	2.80%	33,234	11.00	776	98.77%
2024-01	192	2.05%	12,726,209	5,107,912	1.96%	6,475,719	2.63%	33,728	12.00	779	99.12%
2024-02	170	1.82%	10,672,362	4,276,173	1.64%	5,501,754	2.24%	32,363	13.00	785	98.92%
2024-03	125	1.34%	8,275,459	3,463,238	1.33%	4,509,439	1.83%	36,076	14.00	782	97.53%
2024-04	174	1.86%	10,740,219	4,442,102	1.70%	5,828,207	2.37%	33,495	15.00	773	99.94%
2024-05	540	5.77%	33,397,990	13,733,688	5.26%	18,708,727	7.61%	34,646	16.00	781	99.70%
2024-06	11	0.12%	824,620	281,184	0.11%	466,064	0.19%	42,369	17.00	732	109.62%
2024-07	22	0.24%	1,350,394	488,342	0.19%	719,739	0.29%	32,715	18.00	781	104.83%
2024-08	33	0.35%	2,313,219	863,894	0.33%	1,288,630	0.52%	39,049	19.00	786	106.23%
2024-09	-	-	-	-	-	-	-	-	-	-	-
2024-10	1	0.01%	117,979	46,095	0.02%	72,141	0.03%	72,141	21.00	742	99.74%
2024-11	3	0.03%	471,857	187,405	0.07%	299,281	0.12%	99,760	22.00	716	108.09%
2024-12	4	0.04%	739,403	255,033	0.10%	454,609	0.18%	113,652	23.00	820	117.09%
2025-01	2	0.02%	341,090	91,056	0.03%	203,258	0.08%	101,629	24.00	752	109.93%
2025-02	8	0.09%	1,079,031	370,807	0.14%	667,684	0.27%	83,461	25.00	735	103.15%
2025-03	5	0.05%	812,515	312,392	0.12%	546,293	0.22%	109,259	26.00	780	96.48%
2025-04	4	0.04%	797,083	276,517	0.11%	527,946	0.21%	131,986	27.00	800	111.52%
2025-05	7	0.07%	1,193,314	451,544	0.17%	810,237	0.33%	115,748	28.00	778	108.13%
Total:	9,358	100.00%	556,756,580	260,885,427	100.00%	245,860,022	100.00%	26,273	6.52	791	95.59%

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