StratMaker (145505)

Mercedes-Benz Auto Lease Trust 2021-A

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

15,047

WA Orginal Term (OT)

39.78

Acquisition Cost (AC)

$ 882,591,342

WA Remaining Term (RT)

8.56

Rep. Period Securitization Value (SV)

$ 492,095,805

WA Seasoning

31.22

Rep. Period End Actual SV (ESV)

$ 459,060,692

WA FICO (non-zero)

789

Total Base Residual Value (BRV)

$ 421,315,361

WA Lease to Value (LTV)

95.16%

Average BRV

$ 28,000

Base Residual as % of ESV

91.78%

Base Residual as % of Vehicle Value

45.12%

Minimum Discount Rate

6.60%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

15,047

Acquisition Cost (AC)

$ 882,591,342

Rep. Period Securitization Value (SV)

$ 492,095,805

Rep. Period End Actual SV (ESV)

$ 459,060,692

Total Base Residual Value (BRV)

$ 421,315,361

Average BRV

$ 28,000

Base Residual as % of ESV

91.78%

Base Residual as % of Vehicle Value

45.12%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

39.78

WA Remaining Term (RT)

8.56

WA Seasoning

31.22

WA FICO (non-zero)

789

WA Lease to Value (LTV)

95.16%

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	27	0.18%	784,167	441,377	0.10%	439,864	0.10%	16,291	4.88	765	78.72%
$30,000 - $39,999	2,299	15.28%	84,601,398	44,582,317	10.58%	44,013,685	9.59%	19,145	6.31	777	88.64%
$40,000 - $49,999	4,834	32.13%	215,805,645	110,200,581	26.16%	117,959,209	25.70%	24,402	8.31	786	94.21%
$50,000 - $59,999	2,748	18.26%	150,378,583	72,613,383	17.23%	78,049,507	17.00%	28,402	8.17	791	93.68%
$60,000 - $69,999	1,820	12.10%	116,992,629	53,727,439	12.75%	58,810,870	12.81%	32,314	8.65	793	95.98%
$70,000 - $79,999	1,116	7.42%	83,455,666	37,915,461	9.00%	41,634,424	9.07%	37,307	8.60	793	96.46%
$80,000 - $89,999	805	5.35%	68,123,688	30,947,042	7.35%	34,926,335	7.61%	43,387	8.80	793	98.38%
$90,000 - $99,999	477	3.17%	45,086,558	20,336,973	4.83%	22,510,954	4.90%	47,193	8.38	797	96.76%
Over $100,000	921	6.12%	117,363,009	50,550,790	12.00%	60,715,844	13.23%	65,924	11.01	787	99.63%
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	845	5.62%	48,354,932	23,610,482	5.60%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	20	0.13%	672,156	312,492	0.07%	289,208	0.06%	14,460	1.91	743	86.46%
$15,000 - $19,999	1,159	7.70%	42,752,865	20,472,620	4.86%	21,336,462	4.65%	18,409	4.50	771	90.34%
$20,000 - $24,999	2,829	18.80%	120,026,752	58,316,194	13.84%	64,035,729	13.95%	22,635	6.81	782	92.70%
$25,000 - $29,999	3,955	26.28%	190,191,023	97,480,685	23.14%	109,383,581	23.83%	27,657	8.16	790	94.06%
$30,000 - $39,999	3,741	24.86%	233,586,296	109,082,257	25.89%	126,889,975	27.64%	33,919	8.74	792	95.57%
$40,000 - $49,999	1,342	8.92%	111,482,502	51,586,121	12.24%	60,621,882	13.21%	45,173	8.63	796	96.41%
$50,000 - $59,999	633	4.21%	63,238,951	28,954,805	6.87%	34,628,457	7.54%	54,705	9.19	793	96.17%
$60,000 - $69,999	259	1.72%	29,485,417	13,171,943	3.13%	16,504,539	3.60%	63,724	10.58	789	97.40%
$70,000 - $79,999	70	0.47%	9,316,761	3,838,858	0.91%	5,216,381	1.14%	74,520	12.88	773	100.25%
$80,000 - $89,999	59	0.39%	9,161,633	4,146,996	0.98%	5,049,225	1.10%	85,580	9.18	785	97.85%
$90,000 - $99,999	36	0.24%	5,984,935	2,579,462	0.61%	3,395,018	0.74%	94,306	13.03	794	100.50%
Over $100,000	99	0.66%	18,337,118	7,762,446	1.84%	11,710,235	2.55%	118,285	18.96	767	105.97%
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	84	0.56%	3,210,647	1,197,337	0.28%	1,480,645	0.32%	17,627	12.33	727	101.86%
$15,000 - $19,999	2,519	16.74%	100,777,432	45,577,181	10.82%	49,088,116	10.69%	19,487	8.80	769	94.68%
$20,000 - $24,999	4,320	28.71%	200,859,102	96,978,395	23.02%	107,144,276	23.34%	24,802	9.71	783	95.05%
$25,000 - $29,999	3,770	25.05%	205,537,743	102,404,437	24.31%	110,182,318	24.00%	29,226	7.69	793	94.05%
$30,000 - $39,999	2,600	17.28%	184,783,654	87,287,784	20.72%	93,164,491	20.29%	35,833	7.81	797	95.09%
$40,000 - $49,999	1,141	7.58%	106,023,234	50,090,880	11.89%	54,355,161	11.84%	47,638	7.54	799	95.35%
$50,000 - $59,999	384	2.55%	43,505,568	20,489,590	4.86%	22,795,205	4.97%	59,363	8.58	789	96.68%
$60,000 - $69,999	75	0.50%	11,011,886	4,889,987	1.16%	5,987,696	1.30%	79,836	11.65	778	99.34%
$70,000 - $79,999	93	0.62%	15,699,487	6,940,422	1.65%	8,745,316	1.91%	94,036	15.20	779	99.72%
$80,000 - $89,999	37	0.25%	6,852,558	3,155,739	0.75%	3,752,579	0.82%	101,421	10.74	776	101.78%
$90,000 - $99,999	21	0.14%	3,818,242	2,001,354	0.48%	2,261,457	0.49%	107,688	6.57	787	104.95%
Over $100,000	3	0.02%	511,789	302,255	0.07%	103,431	0.02%	34,477	3.00	843	79.94%
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

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	1,859	12.35%	103,341,567	47,791,206	11.34%	54,488,193	11.87%	29,310	9.61	677	96.80%
700 - 749	2,857	18.99%	164,045,024	77,277,165	18.34%	86,342,703	18.81%	30,221	9.06	726	96.14%
750 - 799	3,175	21.10%	186,878,794	89,748,513	21.30%	96,332,286	20.98%	30,341	8.57	776	94.91%
800+	7,156	47.56%	428,325,957	206,498,476	49.01%	221,897,510	48.34%	31,009	8.10	846	94.49%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	37	0.25%	2,427,501	1,452,584	0.34%	1,167,440	0.25%	31,552	3.29	784	79.48%
25 - 36	9,508	63.19%	526,951,671	266,843,826	63.34%	266,070,251	57.96%	27,984	5.18	794	92.71%
37 - 39	1,242	8.25%	79,729,475	37,845,048	8.98%	42,031,387	9.16%	33,842	8.37	795	97.08%
40 - 48	3,990	26.52%	247,920,540	105,764,898	25.10%	134,796,279	29.36%	33,784	13.83	778	98.52%
49 - 60	270	1.79%	25,562,156	9,409,005	2.23%	14,995,334	3.27%	55,538	22.09	762	104.30%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	662	4.40%	37,796,071	18,653,122	4.43%	7,444,158	1.62%	11,245	0.00	772	91.85%
1 - 12	11,797	78.40%	677,895,515	333,598,949	79.18%	354,329,173	77.19%	30,036	6.20	792	93.96%
13 - 24	2,543	16.90%	159,538,788	66,421,666	15.77%	92,236,123	20.09%	36,271	17.13	776	99.40%
25 - 36	45	0.30%	7,360,968	2,641,624	0.63%	5,051,238	1.10%	112,250	29.69	773	106.71%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

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	19	0.13%	1,087,068	678,620	0.16%	616,770	0.13%	32,462	5.61	779	74.49%
21 - 25	18	0.12%	1,340,433	773,964	0.18%	550,670	0.12%	30,593	0.69	790	85.07%
26 - 30	6,457	42.91%	377,438,703	180,483,098	42.84%	213,363,410	46.48%	33,044	10.64	789	95.80%
31 - 35	6,843	45.48%	395,700,886	191,340,389	45.42%	204,329,844	44.51%	29,860	6.93	791	94.14%
36+	1,710	11.36%	107,024,252	48,039,290	11.40%	40,199,998	8.76%	23,509	5.95	773	97.42%
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	14,483	96.25%	847,411,641	405,476,097	96.24%	439,175,563	95.67%	30,324	8.51	791	95.01%
1 - 15	396	2.63%	24,774,298	11,197,227	2.66%	13,998,246	3.05%	35,349	10.11	746	97.78%
16 - 30	88	0.58%	5,344,737	2,418,899	0.57%	2,924,189	0.64%	33,229	8.19	744	100.17%
31 - 60	52	0.35%	3,255,805	1,434,266	0.34%	1,882,445	0.41%	36,201	9.44	707	101.42%
61 - 90	15	0.10%	962,939	432,101	0.10%	599,610	0.13%	39,974	11.61	720	95.37%
91 - 120	13	0.09%	841,922	356,772	0.08%	480,638	0.10%	36,972	7.09	722	100.91%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

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%	148	0.98%	7,981,129	4,722,329	1.12%	4,616,040	1.01%	31,189	5.78	792	70.83%
75.00 - 99.99%	11,684	77.65%	645,922,735	320,408,754	76.05%	338,656,077	73.77%	28,985	7.70	792	91.55%
100.00 - 109.99%	2,614	17.37%	179,578,282	77,898,307	18.49%	91,299,441	19.89%	34,927	10.41	784	103.95%
110.00 - 119.99%	461	3.06%	36,682,052	14,056,610	3.34%	18,019,934	3.93%	39,089	13.32	762	113.73%
120.00 - 129.99%	115	0.76%	10,257,962	3,537,094	0.84%	5,325,901	1.16%	46,312	15.77	754	123.97%
130.00 - 139.99%	24	0.16%	2,084,401	671,082	0.16%	1,096,833	0.24%	45,701	16.08	743	133.59%
140.00%+	1	0.01%	84,782	21,186	0.01%	46,464	0.01%	46,464	22.00	785	141.56%
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	57	0.38%	3,993,307	1,775,978	0.42%	2,060,473	0.45%	36,149	7.63	769	103.64%
Alaska	5	0.03%	283,706	129,461	0.03%	157,800	0.03%	31,560	9.10	780	99.57%
Arizona	214	1.42%	12,736,226	6,159,973	1.46%	6,660,844	1.45%	31,125	7.74	795	95.02%
Arkansas	21	0.14%	1,153,080	574,382	0.14%	643,758	0.14%	30,655	6.48	780	96.31%
California	4,271	28.38%	244,374,727	119,439,878	28.35%	129,513,158	28.21%	30,324	9.18	786	92.94%
Colorado	137	0.91%	7,744,935	3,528,869	0.84%	4,136,987	0.90%	30,197	10.83	789	96.24%
Connecticut	252	1.67%	14,725,291	7,224,762	1.71%	7,890,429	1.72%	31,311	7.95	804	92.34%
Delaware	25	0.17%	1,366,166	614,947	0.15%	691,392	0.15%	27,656	12.80	787	97.09%
Florida	1,942	12.91%	113,883,327	53,816,965	12.77%	58,664,356	12.78%	30,208	8.43	785	95.45%
Georgia	236	1.57%	14,783,694	6,763,840	1.61%	7,672,874	1.67%	32,512	8.15	777	99.51%
Hawaii	79	0.53%	4,420,755	2,154,112	0.51%	2,281,670	0.50%	28,882	5.93	803	97.75%
Idaho	9	0.06%	556,299	274,706	0.07%	281,176	0.06%	31,242	9.96	820	91.34%
Illinois	294	1.95%	19,231,464	9,021,162	2.14%	9,902,479	2.16%	33,682	8.07	785	97.44%
Indiana	65	0.43%	3,938,192	1,864,569	0.44%	1,920,722	0.42%	29,550	6.64	803	96.13%
Iowa	14	0.09%	871,658	399,883	0.09%	456,046	0.10%	32,575	7.20	794	99.24%
Kansas	17	0.11%	1,027,570	498,088	0.12%	512,464	0.11%	30,145	5.67	810	94.31%
Kentucky	42	0.28%	2,434,844	1,148,045	0.27%	1,216,372	0.26%	28,961	8.23	813	95.50%
Louisiana	67	0.45%	4,295,346	1,968,917	0.47%	2,152,634	0.47%	32,129	7.29	794	99.35%
Maine	13	0.09%	670,028	327,054	0.08%	344,044	0.07%	26,465	6.51	787	90.90%
Maryland	197	1.31%	11,626,972	5,127,007	1.22%	5,838,563	1.27%	29,637	10.49	787	99.77%
Massachusetts	318	2.11%	18,117,927	8,917,434	2.12%	9,057,377	1.97%	28,482	7.62	804	92.74%
Michigan	187	1.24%	11,441,574	5,437,864	1.29%	5,784,744	1.26%	30,934	7.76	798	95.92%
Minnesota	51	0.34%	2,991,465	1,465,423	0.35%	1,680,673	0.37%	32,954	7.95	810	96.12%
Mississippi	24	0.16%	1,407,270	663,975	0.16%	697,647	0.15%	29,069	9.52	749	93.14%
Missouri	60	0.40%	3,790,189	1,725,806	0.41%	1,960,893	0.43%	32,682	8.11	784	95.40%
Montana	4	0.03%	298,637	144,227	0.03%	188,372	0.04%	47,093	13.45	810	96.72%
Nebraska	19	0.13%	1,411,098	664,165	0.16%	794,216	0.17%	41,801	9.33	788	97.44%
Nevada	142	0.94%	8,219,168	3,857,144	0.92%	4,249,031	0.93%	29,923	7.61	775	97.24%
New Hampshire	22	0.15%	1,249,365	611,680	0.15%	639,955	0.14%	29,089	6.68	771	92.05%
New Jersey	1,352	8.99%	78,403,573	36,910,165	8.76%	40,385,122	8.80%	29,871	8.26	793	95.72%
New Mexico	5	0.03%	308,357	150,633	0.04%	171,278	0.04%	34,256	8.19	824	92.95%
New York	2,290	15.22%	135,756,104	65,461,257	15.54%	69,772,588	15.20%	30,468	7.90	792	95.80%
North Carolina	166	1.10%	9,369,275	4,374,758	1.04%	4,927,779	1.07%	29,685	9.08	788	96.23%
North Dakota	6	0.04%	398,019	179,816	0.04%	231,364	0.05%	38,561	12.16	766	99.87%
Ohio	301	2.00%	18,534,874	8,515,376	2.02%	9,490,879	2.07%	31,531	8.40	789	96.43%
Oklahoma	46	0.31%	3,163,226	1,432,336	0.34%	1,457,349	0.32%	31,681	6.22	801	99.10%
Oregon	89	0.59%	5,222,491	2,593,592	0.62%	2,591,269	0.56%	29,115	6.41	782	91.23%
Pennsylvania	546	3.63%	30,379,877	15,037,536	3.57%	16,364,644	3.56%	29,972	8.21	798	93.20%
Rhode Island	53	0.35%	2,696,990	1,371,000	0.33%	1,434,044	0.31%	27,057	5.29	798	91.30%
South Carolina	86	0.57%	5,177,479	2,344,701	0.56%	2,559,382	0.56%	29,760	9.92	797	97.85%
South Dakota	3	0.02%	145,809	66,183	0.02%	31,875	0.01%	10,625	7.00	768	95.91%
Tennessee	73	0.49%	4,620,223	2,234,896	0.53%	2,439,544	0.53%	33,418	7.77	773	93.89%
Texas	689	4.58%	43,238,434	18,985,234	4.51%	22,002,869	4.79%	31,935	9.95	775	101.53%
Utah	35	0.23%	2,207,239	1,060,027	0.25%	1,149,374	0.25%	32,839	9.02	782	92.73%
Vermont	8	0.05%	585,614	266,445	0.06%	266,979	0.06%	33,372	6.23	840	98.34%
Virginia	201	1.34%	11,769,712	5,366,020	1.27%	6,256,222	1.36%	31,125	10.12	782	98.10%
Washington	203	1.35%	10,962,181	5,460,973	1.30%	5,888,704	1.28%	29,008	7.26	787	91.82%
West Virginia	19	0.13%	1,040,612	482,281	0.11%	538,592	0.12%	28,347	8.02	801	93.76%
Wisconsin	44	0.29%	2,780,186	1,345,888	0.32%	1,534,449	0.33%	34,874	8.02	800	93.51%
Wyoming	3	0.02%	241,691	114,596	0.03%	136,281	0.03%	45,427	11.40	791	86.34%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	45	0.30%	2,545,095	1,261,335	0.30%	1,378,955	0.30%	30,643	8.77	807	93.95%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	6,391	42.47%	384,808,574	173,803,159	41.25%	187,862,900	40.92%	29,395	7.78	789	93.32%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	8,656	57.53%	497,782,768	247,512,202	58.75%	271,197,791	59.08%	31,331	9.10	788	96.43%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-04	1	0.01%	98,149	49,490	0.01%	45,541	0.01%	45,541	0.00	759	93.90%
2022-05	-	-	-	-	-	-	-	-	-	-	-
2022-06	1	0.01%	40,814	22,230	0.01%	0	0.00%	0	0.00	0	0.00%
2022-07	1	0.01%	41,728	24,544	0.01%	0	0.00%	0	0.00	0	0.00%
2022-08	4	0.03%	180,749	93,161	0.02%	89,071	0.02%	22,268	0.00	759	88.77%
2022-09	5	0.03%	253,987	134,957	0.03%	78,754	0.02%	15,751	0.00	748	85.44%
2022-10	18	0.12%	1,055,448	531,853	0.13%	301,842	0.07%	16,769	0.00	784	85.86%
2022-11	44	0.29%	2,766,074	1,322,269	0.31%	734,997	0.16%	16,704	0.00	756	92.78%
2022-12	150	1.00%	8,461,295	4,209,924	1.00%	1,081,613	0.24%	7,211	0.00	768	91.12%
2023-01	438	2.91%	24,897,829	12,264,695	2.91%	5,112,340	1.11%	11,672	0.00	776	92.36%
2023-02	693	4.61%	39,885,565	19,609,745	4.65%	15,087,125	3.29%	21,771	1.00	782	92.50%
2023-03	467	3.10%	25,897,500	12,862,041	3.05%	11,612,861	2.53%	24,867	2.00	788	92.38%
2023-04	467	3.10%	26,082,866	12,858,884	3.05%	12,413,128	2.70%	26,581	3.00	793	92.93%
2023-05	1,855	12.33%	103,547,026	52,475,385	12.46%	53,888,996	11.74%	29,051	4.00	797	92.64%
2023-06	2,151	14.30%	121,954,474	60,856,301	14.44%	63,510,153	13.83%	29,526	5.00	795	92.84%
2023-07	1,528	10.15%	86,471,218	43,477,262	10.32%	46,642,809	10.16%	30,525	6.00	795	93.43%
2023-08	1,594	10.59%	90,174,163	44,989,475	10.68%	49,825,495	10.85%	31,258	7.00	793	93.80%
2023-09	1,257	8.35%	72,429,797	36,531,910	8.67%	40,639,754	8.85%	32,331	8.00	791	94.00%
2023-10	368	2.45%	23,943,963	11,028,195	2.62%	12,851,692	2.80%	34,923	9.00	794	97.86%
2023-11	502	3.34%	30,944,867	13,956,139	3.31%	16,794,809	3.66%	33,456	10.00	789	97.03%
2023-12	590	3.92%	36,606,788	16,329,292	3.88%	20,162,411	4.39%	34,174	11.00	787	98.14%
2024-01	325	2.16%	19,957,287	8,624,323	2.05%	10,899,940	2.37%	33,538	12.00	777	97.76%
2024-02	358	2.38%	21,279,067	9,163,113	2.17%	11,679,687	2.54%	32,625	13.00	786	98.72%
2024-03	283	1.88%	18,068,394	7,829,364	1.86%	10,270,051	2.24%	36,290	14.00	776	99.62%
2024-04	69	0.46%	4,289,626	1,727,462	0.41%	2,375,630	0.52%	34,429	15.00	755	99.68%
2024-05	222	1.48%	14,328,060	6,011,761	1.43%	8,194,232	1.78%	36,911	16.00	779	98.20%
2024-06	391	2.60%	25,141,172	10,350,156	2.46%	14,389,687	3.13%	36,802	17.00	780	98.97%
2024-07	387	2.57%	23,263,227	9,706,725	2.30%	13,602,550	2.96%	35,149	18.00	777	98.10%
2024-08	413	2.74%	25,783,808	10,709,397	2.54%	15,336,083	3.34%	37,133	19.00	775	99.81%
2024-09	320	2.13%	19,510,663	8,092,718	1.92%	11,851,072	2.58%	37,035	20.00	770	100.09%
2024-10	31	0.21%	2,536,742	942,233	0.22%	1,468,223	0.32%	47,362	21.00	778	101.19%
2024-11	39	0.26%	2,824,762	1,001,934	0.24%	1,549,241	0.34%	39,724	22.00	740	108.71%
2024-12	26	0.17%	1,988,006	681,648	0.16%	1,177,440	0.26%	45,286	23.00	737	105.00%
2025-01	4	0.03%	525,261	205,156	0.05%	342,227	0.07%	85,557	24.00	794	101.29%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	-	-	-	-	-	-	-	-	-	-	-
2025-04	3	0.02%	429,238	130,750	0.03%	260,960	0.06%	86,987	27.00	787	97.66%
2025-05	8	0.05%	1,430,441	486,961	0.12%	951,142	0.21%	118,893	28.00	776	110.91%
2025-06	9	0.06%	1,511,666	579,290	0.14%	1,054,665	0.23%	117,185	29.00	777	102.89%
2025-07	10	0.07%	1,770,607	676,574	0.16%	1,243,223	0.27%	124,322	30.00	763	104.43%
2025-08	10	0.07%	1,295,017	478,951	0.11%	913,579	0.20%	91,358	31.00	776	106.23%
2025-09	5	0.03%	924,000	289,098	0.07%	627,669	0.14%	125,534	32.00	774	115.76%
Total:	15,047	100.00%	882,591,342	421,315,361	100.00%	459,060,692	100.00%	30,508	8.56	789	95.16%

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