StratMaker (145946)

World Omni Automobile Lease Securitization 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

34,476

WA Orginal Term (OT)

36.88

Acquisition Cost (AC)

$ 1,066,516,976

WA Remaining Term (RT)

5.36

Rep. Period Securitization Value (SV)

$ 378,249,752

WA Seasoning

31.53

Rep. Period End Actual SV (ESV)

$ 328,856,232

WA FICO (non-zero)

752

Total Base Residual Value (BRV)

$ 311,142,412

WA Lease to Value (LTV)

93.58%

Average BRV

$ 9,025

Base Residual as % of ESV

94.61%

Base Residual as % of Vehicle Value

27.53%

Minimum Discount Rate

5.50%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

34,476

Acquisition Cost (AC)

$ 1,066,516,976

Rep. Period Securitization Value (SV)

$ 378,249,752

Rep. Period End Actual SV (ESV)

$ 328,856,232

Total Base Residual Value (BRV)

$ 311,142,412

Average BRV

$ 9,025

Base Residual as % of ESV

94.61%

Base Residual as % of Vehicle Value

27.53%

Minimum Discount Rate

5.50%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.88

WA Remaining Term (RT)

5.36

WA Seasoning

31.53

WA FICO (non-zero)

752

WA Lease to Value (LTV)

93.58%

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	15	0.04%	217,570	33,668	0.01%	34,387	0.01%	2,292	7.00	776	65.54%
$15,000 - $19,999	2,156	6.25%	40,643,135	12,609,386	4.05%	13,089,427	3.98%	6,071	4.03	761	85.65%
$20,000 - $24,999	7,946	23.05%	179,484,299	47,068,312	15.13%	49,555,858	15.07%	6,237	4.39	751	90.95%
$25,000 - $29,999	8,355	24.23%	227,984,637	64,855,806	20.84%	68,412,049	20.80%	8,188	4.74	753	92.31%
$30,000 - $39,999	10,236	29.69%	355,565,454	107,768,545	34.64%	113,569,716	34.53%	11,095	5.69	752	93.88%
$40,000 - $49,999	4,887	14.18%	215,090,106	67,165,610	21.59%	71,646,829	21.79%	14,661	6.20	753	96.25%
$50,000 - $59,999	820	2.38%	43,352,771	10,999,402	3.54%	11,796,751	3.59%	14,386	5.91	744	101.36%
$60,000 - $69,999	42	0.12%	2,638,373	378,684	0.12%	455,961	0.14%	10,856	9.47	757	104.37%
$70,000 - $79,999	7	0.02%	515,506	76,080	0.02%	91,518	0.03%	13,074	11.68	734	95.43%
$80,000 - $89,999	10	0.03%	839,191	141,806	0.05%	151,540	0.05%	15,154	4.35	827	95.40%
$90,000 - $99,999	2	0.01%	185,936	45,113	0.01%	52,195	0.02%	26,097	6.00	709	103.87%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	18,380	53.31%	571,420,317	10,522	0.00%	1,223	0.00%	0	0.00	0	86.80%
$5,000 - $9,999	18	0.05%	350,147	189,040	0.06%	174,566	0.05%	9,698	1.23	745	89.52%
$10,000 - $14,999	4,932	14.31%	109,412,641	59,417,866	19.10%	62,597,199	19.03%	12,692	4.17	747	92.52%
$15,000 - $19,999	4,341	12.59%	120,951,255	71,165,468	22.87%	75,233,166	22.88%	17,331	4.65	758	92.05%
$20,000 - $24,999	1,433	4.16%	47,368,533	31,300,539	10.06%	32,891,683	10.00%	22,953	5.09	750	93.38%
$25,000 - $29,999	3,385	9.82%	126,607,679	87,819,522	28.22%	92,546,033	28.14%	27,340	5.92	752	94.12%
$30,000 - $39,999	1,978	5.74%	89,739,327	60,891,067	19.57%	64,990,809	19.76%	32,857	6.63	750	95.68%
$40,000 - $49,999	5	0.01%	334,617	168,332	0.05%	215,747	0.07%	43,149	12.18	736	108.45%
$50,000 - $59,999	4	0.01%	332,461	180,058	0.06%	205,807	0.06%	51,452	8.28	750	93.09%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	18,379	53.31%	571,401,487	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	12	0.03%	227,693	114,284	0.04%	123,435	0.04%	10,286	4.02	736	90.61%
$10,000 - $14,999	5,941	17.23%	136,628,276	73,805,594	23.72%	78,292,730	23.81%	13,178	4.48	746	92.95%
$15,000 - $19,999	3,600	10.44%	102,539,724	61,703,436	19.83%	65,097,143	19.80%	18,083	4.67	762	91.78%
$20,000 - $24,999	2,057	5.97%	70,841,097	47,505,077	15.27%	51,076,055	15.53%	24,830	7.36	745	95.60%
$25,000 - $29,999	3,280	9.51%	128,381,245	88,628,336	28.48%	93,458,313	28.42%	28,493	5.84	754	93.83%
$30,000 - $39,999	1,202	3.49%	56,078,390	39,156,889	12.58%	40,552,864	12.33%	33,738	4.51	753	94.60%
$40,000 - $49,999	5	0.01%	419,063	228,795	0.07%	255,691	0.08%	51,138	7.05	768	93.86%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	1	0.00%	49,329	0	0.00%	0	0.00%	0	0.00	0	0.00%
500 - 549	14	0.04%	395,297	50,483	0.02%	50,239	0.02%	3,589	1.10	539	86.03%
550 - 599	176	0.51%	5,325,121	1,168,065	0.38%	1,255,166	0.38%	7,132	5.71	587	94.14%
600 - 649	2,881	8.36%	85,963,355	21,588,540	6.94%	23,177,930	7.05%	8,045	5.64	628	95.81%
650 - 699	6,322	18.34%	197,810,871	51,401,340	16.52%	54,870,730	16.69%	8,679	5.71	676	95.72%
700 - 749	8,270	23.99%	257,904,257	73,380,401	23.58%	77,651,588	23.61%	9,390	5.44	725	94.46%
750 - 799	7,184	20.84%	223,707,759	70,284,804	22.59%	73,985,784	22.50%	10,299	5.33	774	92.83%
800+	9,160	26.57%	280,516,754	88,740,961	28.52%	93,199,214	28.34%	10,175	5.12	836	91.76%
NA	468	1.36%	14,844,233	4,527,818	1.46%	4,665,581	1.42%	9,969	3.50	0	91.09%
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	20	0.06%	538,611	0	0.00%	0	0.00%	0	0.00	0	0.00%
25 - 36	32,471	94.18%	989,527,837	291,630,983	93.73%	305,322,629	92.84%	9,403	4.52	753	93.03%
37 - 39	4	0.01%	148,072	52,312	0.02%	56,512	0.02%	14,128	6.95	721	91.74%
40 - 48	1,769	5.13%	67,823,916	17,466,712	5.61%	20,894,634	6.35%	11,812	15.86	736	100.42%
49 - 60	212	0.61%	8,478,540	1,992,406	0.64%	2,582,457	0.79%	12,181	19.25	730	103.96%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	5,852	16.97%	176,952,582	11,817,365	3.80%	11,652,922	3.54%	1,991	0.00	754	90.51%
1 - 12	27,331	79.28%	839,329,134	281,710,366	90.54%	295,865,644	89.97%	10,825	4.75	753	93.17%
13 - 24	1,285	3.73%	49,888,405	17,507,441	5.63%	21,167,864	6.44%	16,473	16.61	732	100.93%
25 - 36	8	0.02%	346,855	107,240	0.03%	169,801	0.05%	21,225	28.09	770	106.13%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

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	25	0.07%	712,027	97,644	0.03%	116,054	0.04%	4,642	11.00	704	100.13%
26 - 30	8,745	25.37%	277,875,055	112,881,667	36.28%	122,379,660	37.21%	13,994	7.20	754	94.15%
31 - 35	19,748	57.28%	606,375,423	184,426,319	59.27%	192,471,675	58.53%	9,746	4.43	751	93.34%
36+	5,958	17.28%	181,554,470	13,736,783	4.41%	13,888,844	4.22%	2,331	1.91	754	91.86%
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,326	96.66%	1,029,687,459	288,436,331	92.70%	304,288,749	92.53%	9,131	5.37	756	93.37%
1 - 15	673	1.95%	21,655,161	13,441,419	4.32%	14,462,488	4.40%	21,490	5.10	711	95.83%
16 - 30	286	0.83%	9,034,111	5,595,769	1.80%	5,999,768	1.82%	20,978	4.86	699	95.69%
31 - 60	138	0.40%	4,319,163	2,588,546	0.83%	2,851,631	0.87%	20,664	5.33	681	97.23%
61 - 90	45	0.13%	1,563,121	918,339	0.30%	1,067,995	0.32%	23,733	7.10	668	101.06%
91 - 120	8	0.02%	257,961	162,009	0.05%	185,601	0.06%	23,200	6.65	694	94.92%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	34,001	98.62%	1,050,936,777	306,165,006	98.40%	323,772,651	98.45%	9,522	5.39	752	93.67%
Stated, verified to Level 3²	475	1.38%	15,580,198	4,977,406	1.60%	5,083,581	1.55%	10,702	3.24	752	88.22%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	475	1.38%	15,580,198	4,977,406	1.60%	5,083,581	1.55%	10,702	3.24	752	88.22%
Stated, not verified	34,001	98.62%	1,050,936,777	306,165,006	98.40%	323,772,651	98.45%	9,522	5.39	752	93.67%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

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%	3	0.01%	120,126	83,541	0.03%	86,096	0.03%	28,699	3.65	772	44.71%
50.00 - 74.99%	362	1.05%	8,735,962	3,494,658	1.12%	3,553,057	1.08%	9,815	4.67	763	70.35%
75.00 - 99.99%	26,100	75.70%	780,498,211	250,079,112	80.37%	262,006,872	79.67%	10,039	4.94	758	90.98%
100.00 - 109.99%	6,363	18.46%	217,105,834	48,307,701	15.53%	52,668,031	16.02%	8,277	6.71	731	103.97%
110.00 - 119.99%	1,437	4.17%	51,788,322	8,188,177	2.63%	9,357,988	2.85%	6,512	8.98	719	113.47%
120.00 - 129.99%	194	0.56%	7,554,995	921,807	0.30%	1,106,158	0.34%	5,702	11.51	706	123.25%
130.00 - 139.99%	16	0.05%	673,235	67,417	0.02%	78,031	0.02%	4,877	7.94	803	131.89%
140.00%+	1	0.00%	40,291	0	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1,318	3.82%	44,872,914	13,325,164	4.28%	14,087,042	4.28%	10,688	5.23	752	94.05%
Alaska	1	0.00%	25,702	0	0.00%	0	0.00%	0	0.00	0	0.00%
Arizona	19	0.06%	622,978	206,404	0.07%	214,647	0.07%	11,297	4.56	758	91.15%
Arkansas	4	0.01%	120,195	48,106	0.02%	50,652	0.02%	12,663	5.29	707	97.82%
California	50	0.15%	1,576,099	409,442	0.13%	432,134	0.13%	8,643	4.54	753	94.45%
Colorado	29	0.08%	1,012,986	271,348	0.09%	283,061	0.09%	9,761	4.55	703	90.86%
Connecticut	28	0.08%	849,068	408,928	0.13%	422,198	0.13%	15,079	3.66	765	90.96%
Delaware	4	0.01%	149,714	48,493	0.02%	51,025	0.02%	12,756	3.29	646	88.93%
Florida	22,816	66.18%	672,839,419	195,928,509	62.97%	206,708,436	62.86%	9,060	5.12	751	93.33%
Georgia	2,024	5.87%	66,501,643	20,741,561	6.67%	21,770,282	6.62%	10,756	4.73	756	93.84%
Hawaii	1	0.00%	40,993	25,178	0.01%	29,817	0.01%	29,817	14.00	852	97.69%
Idaho	4	0.01%	111,442	77,300	0.02%	79,743	0.02%	19,936	2.79	718	89.58%
Illinois	28	0.08%	844,150	344,947	0.11%	361,163	0.11%	12,899	5.30	721	94.62%
Indiana	28	0.08%	859,924	321,166	0.10%	335,401	0.10%	11,979	4.53	759	96.20%
Iowa	5	0.01%	170,582	57,384	0.02%	66,267	0.02%	13,253	10.89	713	107.54%
Kansas	2	0.01%	66,386	15,768	0.01%	14,434	0.00%	7,217	1.00	767	95.61%
Kentucky	27	0.08%	808,972	224,396	0.07%	231,424	0.07%	8,571	4.06	737	90.72%
Louisiana	12	0.03%	380,273	147,889	0.05%	160,538	0.05%	13,378	7.69	734	98.69%
Maine	4	0.01%	110,509	62,736	0.02%	63,289	0.02%	15,822	2.70	764	94.91%
Maryland	31	0.09%	992,384	376,117	0.12%	399,490	0.12%	12,887	5.59	770	92.93%
Massachusetts	41	0.12%	1,126,163	354,162	0.11%	367,985	0.11%	8,975	4.04	764	88.48%
Michigan	41	0.12%	1,385,048	382,392	0.12%	400,324	0.12%	9,764	4.90	761	88.86%
Minnesota	6	0.02%	167,111	71,545	0.02%	74,849	0.02%	12,475	4.94	742	88.56%
Mississippi	29	0.08%	1,084,162	527,005	0.17%	550,503	0.17%	18,983	5.27	776	94.45%
Missouri	20	0.06%	591,186	186,659	0.06%	189,073	0.06%	9,454	2.29	717	93.45%
Montana	-	-	-	-	-	-	-	-	-	-	-
Nebraska	6	0.02%	160,070	60,343	0.02%	62,847	0.02%	10,474	3.76	701	93.94%
Nevada	6	0.02%	228,322	124,520	0.04%	128,505	0.04%	21,417	4.72	728	92.79%
New Hampshire	12	0.03%	329,309	116,404	0.04%	119,729	0.04%	9,977	2.99	757	90.61%
New Jersey	51	0.15%	1,464,091	471,737	0.15%	491,355	0.15%	9,634	3.88	755	93.28%
New Mexico	8	0.02%	277,352	85,980	0.03%	88,211	0.03%	11,026	3.42	759	94.94%
New York	62	0.18%	1,881,971	518,917	0.17%	539,935	0.16%	8,709	4.54	783	93.07%
North Carolina	4,696	13.62%	160,697,873	44,573,270	14.33%	47,232,431	14.36%	10,058	5.88	757	93.86%
North Dakota	-	-	-	-	-	-	-	-	-	-	-
Ohio	57	0.17%	1,704,829	586,283	0.19%	603,315	0.18%	10,584	3.13	770	91.59%
Oklahoma	7	0.02%	206,512	35,956	0.01%	38,211	0.01%	5,459	5.09	778	105.60%
Oregon	9	0.03%	299,816	122,805	0.04%	125,786	0.04%	13,976	2.96	743	87.44%
Pennsylvania	58	0.17%	1,811,716	476,288	0.15%	497,056	0.15%	8,570	4.79	748	91.59%
Rhode Island	5	0.01%	140,121	75,165	0.02%	80,612	0.02%	16,122	7.58	732	94.45%
South Carolina	2,552	7.40%	87,662,891	25,020,021	8.04%	26,942,310	8.19%	10,557	7.02	752	94.84%
South Dakota	1	0.00%	27,041	0	0.00%	0	0.00%	0	0.00	0	0.00%
Tennessee	118	0.34%	4,019,822	1,553,249	0.50%	1,622,335	0.49%	13,749	4.48	759	91.94%
Texas	102	0.30%	3,163,340	1,013,084	0.33%	1,084,476	0.33%	10,632	6.43	750	96.08%
Utah	5	0.01%	156,498	28,790	0.01%	29,747	0.01%	5,949	4.00	706	101.38%
Vermont	8	0.02%	265,694	109,624	0.04%	112,139	0.03%	14,017	4.07	715	88.24%
Virginia	81	0.23%	2,778,894	911,383	0.29%	959,088	0.29%	11,841	5.85	742	92.95%
Washington	17	0.05%	541,495	287,359	0.09%	306,400	0.09%	18,024	6.89	743	94.41%
West Virginia	12	0.03%	438,342	161,659	0.05%	187,870	0.06%	15,656	11.07	751	102.80%
Wisconsin	24	0.07%	736,291	215,670	0.07%	228,238	0.07%	9,510	5.74	745	88.67%
Wyoming	3	0.01%	103,117	31,307	0.01%	31,861	0.01%	10,620	3.00	826	86.22%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	4	0.01%	111,567	0	0.00%	0	0.00%	0	0.00	0	0.00%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,922	37.48%	312,917,575	79,016,209	25.40%	83,748,209	25.47%	6,481	4.49	751	92.60%
Truck	8,643	25.07%	333,190,567	108,658,183	34.92%	114,080,966	34.69%	13,199	6.02	746	96.08%
SUV	12,911	37.45%	420,408,833	123,468,020	39.68%	131,027,057	39.84%	10,148	5.33	759	92.04%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

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	34,475	100.00%	1,066,500,369	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	1	0.00%	16,607	0	0.00%	0	0.00%	0	0.00	0	0.00%
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2020-12	200	0.58%	7,496,757	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-01	224	0.65%	8,272,333	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-02	55	0.16%	2,021,632	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-03	40	0.12%	1,455,911	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-04	33	0.10%	1,226,925	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-05	12	0.03%	431,937	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-06	7	0.02%	220,508	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-07	1	0.00%	21,829	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-08	5	0.01%	190,660	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-09	4	0.01%	119,159	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-10	12	0.03%	329,076	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-11	8	0.02%	267,847	0	0.00%	0	0.00%	0	0.00	0	0.00%
2021-12	6	0.02%	194,286	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-01	9	0.03%	303,094	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-02	2	0.01%	61,809	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-03	5	0.01%	130,293	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-04	7	0.02%	190,880	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-05	1	0.00%	20,867	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-06	4	0.01%	148,322	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	16	0.05%	481,456	11,158	0.00%	10,272	0.00%	642	0.00	612	98.03%
2022-08	28	0.08%	691,417	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-09	22	0.06%	663,911	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-10	26	0.08%	762,313	51,738	0.02%	50,012	0.02%	1,924	0.00	796	85.74%
2022-11	30	0.09%	816,317	86,992	0.03%	85,648	0.03%	2,855	0.00	728	94.53%
2022-12	1,137	3.30%	34,166,872	2,390,842	0.77%	2,339,652	0.71%	2,058	0.00	757	89.94%
2023-01	3,958	11.48%	116,266,171	9,276,636	2.98%	9,167,338	2.79%	2,316	0.00	753	90.63%
2023-02	3,424	9.93%	100,568,882	17,601,721	5.66%	17,584,972	5.35%	5,136	1.00	756	91.51%
2023-03	4,318	12.52%	128,333,771	31,886,707	10.25%	32,279,566	9.82%	7,476	2.00	751	92.18%
2023-04	3,149	9.13%	96,856,051	30,560,816	9.82%	31,365,538	9.54%	9,960	3.00	750	93.27%
2023-05	4,046	11.74%	124,551,273	45,473,521	14.62%	47,244,375	14.37%	11,677	4.00	752	92.54%
2023-06	3,866	11.21%	119,505,285	46,049,986	14.80%	48,576,686	14.77%	12,565	5.00	752	93.39%
2023-07	3,871	11.23%	121,625,498	48,533,981	15.60%	51,867,589	15.77%	13,399	6.00	756	93.38%
2023-08	4,157	12.06%	130,534,800	54,590,626	17.55%	59,039,211	17.95%	14,202	7.00	759	93.69%
2023-09	295	0.86%	9,708,145	4,027,615	1.29%	4,445,320	1.35%	15,069	8.00	732	96.44%
2023-10	72	0.21%	2,358,258	925,620	0.30%	1,064,650	0.32%	14,787	9.00	694	100.34%
2023-11	14	0.04%	464,781	217,869	0.07%	253,094	0.08%	18,078	10.00	685	98.72%
2023-12	30	0.09%	1,228,205	495,097	0.16%	577,288	0.18%	19,243	11.00	751	96.26%
2024-01	89	0.26%	3,594,184	1,346,806	0.43%	1,567,356	0.48%	17,611	12.00	762	100.06%
2024-02	114	0.33%	4,466,500	1,306,583	0.42%	1,527,409	0.46%	13,398	13.00	746	98.32%
2024-03	132	0.38%	4,979,094	1,594,880	0.51%	1,884,693	0.57%	14,278	14.00	734	100.69%
2024-04	173	0.50%	6,624,193	2,357,903	0.76%	2,791,271	0.85%	16,135	15.00	727	100.21%
2024-05	267	0.77%	10,257,853	3,870,667	1.24%	4,599,545	1.40%	17,227	16.00	736	99.64%
2024-06	176	0.51%	6,760,830	2,662,437	0.86%	3,208,827	0.98%	18,232	17.00	737	99.87%
2024-07	163	0.47%	6,523,179	2,014,458	0.65%	2,486,960	0.76%	15,257	18.00	728	102.86%
2024-08	185	0.54%	7,271,659	2,727,848	0.88%	3,403,563	1.03%	18,398	19.00	736	102.79%
2024-09	44	0.13%	1,777,980	679,308	0.22%	877,708	0.27%	19,948	20.00	689	104.67%
2024-10	18	0.05%	720,857	188,816	0.06%	244,512	0.07%	13,584	21.00	747	107.07%
2024-11	10	0.03%	389,047	82,130	0.03%	113,777	0.03%	11,378	22.00	698	103.79%
2024-12	1	0.00%	37,192	22,410	0.01%	29,599	0.01%	29,599	23.00	640	87.43%
2025-01	2	0.01%	80,022	0	0.00%	0	0.00%	0	0.00	0	0.00%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	1	0.00%	40,535	19,550	0.01%	29,162	0.01%	29,162	26.00	767	91.32%
2025-04	1	0.00%	58,724	22,662	0.01%	40,026	0.01%	40,026	27.00	753	116.61%
2025-05	3	0.01%	125,690	24,720	0.01%	37,891	0.01%	12,630	28.00	792	95.63%
2025-06	2	0.01%	88,780	21,300	0.01%	36,883	0.01%	18,442	29.00	706	117.99%
2025-07	-	-	-	-	-	-	-	-	-	-	-
2025-08	1	0.00%	33,126	19,008	0.01%	25,840	0.01%	25,840	31.00	856	105.10%
Total:	34,476	100.00%	1,066,516,976	311,142,412	100.00%	328,856,232	100.00%	9,539	5.36	752	93.58%

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