StratMaker (145954)

World Omni Automobile Lease Securitization Trust 2022-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

35,800

WA Orginal Term (OT)

36.68

Acquisition Cost (AC)

$ 1,150,783,045

WA Remaining Term (RT)

17.77

Rep. Period Securitization Value (SV)

$ 789,359,050

WA Seasoning

18.91

Rep. Period End Actual SV (ESV)

$ 772,622,967

WA FICO (non-zero)

754

Total Base Residual Value (BRV)

$ 642,547,728

WA Lease to Value (LTV)

94.54%

Average BRV

$ 17,948

Base Residual as % of ESV

83.16%

Base Residual as % of Vehicle Value

52.61%

Minimum Discount Rate

8.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

35,800

Acquisition Cost (AC)

$ 1,150,783,045

Rep. Period Securitization Value (SV)

$ 789,359,050

Rep. Period End Actual SV (ESV)

$ 772,622,967

Total Base Residual Value (BRV)

$ 642,547,728

Average BRV

$ 17,948

Base Residual as % of ESV

83.16%

Base Residual as % of Vehicle Value

52.61%

Minimum Discount Rate

8.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.68

WA Remaining Term (RT)

17.77

WA Seasoning

18.91

WA FICO (non-zero)

754

WA Lease to Value (LTV)

94.54%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	12	0.03%	167,063	113,565	0.02%	115,954	0.02%	9,663	17.62	752	63.22%
$15,000 - $19,999	1,566	4.37%	29,348,641	16,989,830	2.64%	19,815,785	2.56%	12,654	16.29	765	83.10%
$20,000 - $24,999	6,488	18.12%	147,288,986	78,874,405	12.28%	95,780,038	12.40%	14,763	16.46	754	90.72%
$25,000 - $29,999	8,686	24.26%	238,140,261	130,827,690	20.36%	158,589,035	20.53%	18,258	16.89	757	92.91%
$30,000 - $39,999	11,901	33.24%	416,692,416	245,570,333	38.22%	289,155,576	37.43%	24,297	17.86	755	94.74%
$40,000 - $49,999	6,439	17.99%	280,946,328	152,441,861	23.72%	185,890,070	24.06%	28,869	18.84	750	97.80%
$50,000 - $59,999	658	1.84%	34,749,709	16,403,417	2.55%	21,430,010	2.77%	32,568	20.66	742	102.89%
$60,000 - $69,999	34	0.09%	2,152,853	807,943	0.13%	1,157,502	0.15%	34,044	22.04	745	105.57%
$70,000 - $79,999	10	0.03%	746,175	317,190	0.05%	435,651	0.06%	43,565	19.54	742	95.94%
$80,000 - $89,999	3	0.01%	258,598	98,861	0.02%	123,589	0.02%	41,196	13.97	861	96.48%
$90,000 - $99,999	2	0.01%	189,110	50,317	0.01%	65,298	0.01%	32,649	13.00	825	109.21%
Over $100,000	1	0.00%	102,906	52,316	0.01%	64,460	0.01%	64,460	9.00	777	113.55%
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	4,170	11.65%	140,676,293	15,101	0.00%	2,475	0.00%	1	16.00	778	84.27%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	2,946	8.23%	60,120,826	34,830,993	5.42%	40,778,160	5.28%	13,842	14.02	755	89.52%
$15,000 - $19,999	7,700	21.51%	190,049,242	110,876,782	17.26%	135,688,024	17.56%	17,622	16.31	754	92.38%
$20,000 - $24,999	6,562	18.33%	191,215,970	118,597,559	18.46%	145,325,375	18.81%	22,147	17.62	758	93.78%
$25,000 - $29,999	6,163	17.22%	216,326,698	148,431,020	23.10%	171,444,441	22.19%	27,818	17.15	759	94.00%
$30,000 - $39,999	7,889	22.04%	332,288,755	218,162,227	33.95%	263,468,570	34.10%	33,397	19.22	749	96.73%
$40,000 - $49,999	349	0.97%	18,578,018	10,790,243	1.68%	14,748,912	1.91%	42,260	24.11	731	102.96%
$50,000 - $59,999	18	0.05%	1,237,612	691,204	0.11%	973,604	0.13%	54,089	22.72	722	96.11%
$60,000 - $69,999	3	0.01%	289,633	152,600	0.02%	193,407	0.03%	64,469	11.67	821	108.13%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	4,169	11.65%	140,652,684	0	0.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	4	0.01%	97,498	35,300	0.01%	77,356	0.01%	19,339	34.34	719	105.36%
$10,000 - $14,999	8,231	22.99%	188,514,656	105,828,696	16.47%	131,760,437	17.05%	16,008	16.32	748	93.81%
$15,000 - $19,999	9,020	25.20%	257,348,568	157,192,296	24.46%	192,984,142	24.98%	21,395	17.52	760	92.98%
$20,000 - $24,999	4,327	12.09%	154,030,507	100,699,525	15.67%	122,017,384	15.79%	28,199	19.66	749	96.55%
$25,000 - $29,999	8,335	23.28%	331,775,962	223,663,686	34.81%	262,984,578	34.04%	31,552	18.20	755	95.29%
$30,000 - $39,999	1,705	4.76%	77,645,696	54,684,632	8.51%	62,271,136	8.06%	36,523	16.07	755	93.89%
$40,000 - $49,999	4	0.01%	303,488	187,983	0.03%	232,097	0.03%	58,024	17.85	774	86.71%
$50,000 - $59,999	5	0.01%	413,985	255,610	0.04%	295,837	0.04%	59,167	11.74	786	93.84%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	14	0.04%	426,277	239,675	0.04%	273,020	0.04%	19,501	14.58	526	88.27%
550 - 599	174	0.49%	5,581,651	2,646,483	0.41%	3,286,566	0.43%	18,888	18.30	588	96.06%
600 - 649	2,338	6.53%	74,518,921	37,721,120	5.87%	47,174,226	6.11%	20,177	18.16	629	97.19%
650 - 699	6,171	17.24%	201,743,616	103,616,777	16.13%	128,448,374	16.62%	20,815	18.26	677	97.40%
700 - 749	8,537	23.85%	276,985,058	153,040,378	23.82%	184,609,050	23.89%	21,625	17.79	725	95.80%
750 - 799	7,913	22.10%	254,976,870	146,453,943	22.79%	174,206,032	22.55%	22,015	17.69	774	93.99%
800+	10,202	28.50%	321,495,085	190,174,091	29.60%	224,308,477	29.03%	21,987	17.44	836	91.83%
NA	451	1.26%	15,055,567	8,655,261	1.35%	10,317,223	1.34%	22,876	17.74	0	92.47%
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	6	0.02%	168,447	111,287	0.02%	117,644	0.02%	19,607	6.00	799	86.18%
25 - 36	34,107	95.27%	1,080,584,743	611,275,189	95.13%	728,812,565	94.33%	21,368	17.01	755	94.13%
37 - 39	7	0.02%	321,777	158,360	0.02%	211,232	0.03%	30,176	20.60	731	100.97%
40 - 48	1,602	4.47%	66,476,700	29,707,056	4.62%	41,506,664	5.37%	25,909	30.28	731	101.43%
49 - 60	78	0.22%	3,231,378	1,295,835	0.20%	1,974,861	0.26%	25,319	34.55	735	102.29%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	181	0.51%	7,237,785	191,103	0.03%	186,382	0.02%	1,030	0.00	727	98.24%
1 - 12	6,861	19.16%	212,571,976	116,854,649	18.19%	128,708,128	16.66%	18,759	10.08	757	92.95%
13 - 24	27,272	76.18%	869,204,194	494,744,675	77.00%	600,447,586	77.72%	22,017	18.48	755	94.39%
25 - 36	1,442	4.03%	59,959,392	29,949,459	4.66%	42,020,715	5.44%	29,141	30.54	731	101.41%
37 - 42	39	0.11%	1,639,521	786,886	0.12%	1,214,061	0.16%	31,130	37.43	726	101.26%
43 - 48	5	0.01%	170,176	20,956	0.00%	46,095	0.01%	9,219	46.57	726	102.81%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	6,970	19.47%	232,613,152	133,112,171	20.72%	170,668,831	22.09%	24,486	23.10	754	95.18%
16 - 20	17,675	49.37%	572,637,642	321,172,485	49.98%	391,041,967	50.61%	22,124	18.74	753	95.08%
21 - 25	6,978	19.49%	214,029,130	121,236,603	18.87%	137,873,908	17.84%	19,758	13.06	755	92.99%
26 - 30	3,955	11.05%	122,763,482	66,415,516	10.34%	72,405,930	9.37%	18,307	9.05	757	93.11%
31 - 35	17	0.05%	530,789	220,783	0.03%	231,970	0.03%	13,645	6.19	740	95.17%
36+	205	0.57%	8,208,851	390,170	0.06%	400,362	0.05%	1,953	2.89	696	100.85%
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	34,107	95.27%	1,093,136,383	606,998,482	94.47%	727,771,339	94.19%	21,338	17.74	757	94.31%
1 - 15	1,005	2.81%	34,333,549	21,279,841	3.31%	26,645,076	3.45%	26,513	18.05	705	97.73%
16 - 30	437	1.22%	14,794,035	9,168,884	1.43%	11,522,626	1.49%	26,368	18.42	690	98.47%
31 - 60	176	0.49%	5,968,884	3,583,449	0.56%	4,667,427	0.60%	26,519	18.21	685	100.68%
61 - 90	65	0.18%	2,223,147	1,323,653	0.21%	1,748,271	0.23%	26,896	18.50	677	100.24%
91 - 120	10	0.03%	327,046	193,420	0.03%	268,227	0.03%	26,823	19.79	661	101.47%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,163	98.22%	1,129,757,762	629,863,784	98.03%	758,414,925	98.16%	21,569	17.77	754	94.69%
Stated, verified to Level 3²	637	1.78%	21,025,283	12,683,944	1.97%	14,208,041	1.84%	22,305	17.53	769	86.90%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	637	1.78%	21,025,283	12,683,944	1.97%	14,208,041	1.84%	22,305	17.53	769	86.90%
Stated, not verified	35,163	98.22%	1,129,757,762	629,863,784	98.03%	758,414,925	98.16%	21,569	17.77	754	94.69%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	6	0.02%	253,030	131,317	0.02%	170,391	0.02%	28,398	23.58	711	42.57%
50.00 - 74.99%	531	1.48%	12,922,726	9,157,046	1.43%	9,706,448	1.26%	18,280	17.16	781	70.72%
75.00 - 99.99%	26,555	74.18%	824,589,696	482,549,489	75.10%	567,953,684	73.51%	21,388	17.22	761	91.10%
100.00 - 109.99%	7,264	20.29%	258,236,480	127,770,107	19.88%	163,091,673	21.11%	22,452	19.06	733	104.14%
110.00 - 119.99%	1,289	3.60%	48,680,017	20,646,487	3.21%	28,312,323	3.66%	21,965	21.05	722	113.43%
120.00 - 129.99%	144	0.40%	5,615,639	2,100,779	0.33%	3,100,382	0.40%	21,530	21.18	721	122.80%
130.00 - 139.99%	10	0.03%	443,685	174,189	0.03%	263,573	0.03%	26,357	23.33	719	132.60%
140.00%+	1	0.00%	41,773	18,314	0.00%	24,493	0.00%	24,493	11.00	868	140.51%
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1,212	3.39%	42,361,595	23,275,188	3.62%	27,953,901	3.62%	23,064	17.75	754	94.21%
Alaska	1	0.00%	34,305	35,084	0.01%	34,113	0.00%	34,113	9.00	815	68.45%
Arizona	18	0.05%	596,153	353,965	0.06%	430,240	0.06%	23,902	19.95	743	92.38%
Arkansas	3	0.01%	86,802	48,302	0.01%	62,896	0.01%	20,965	19.62	707	98.09%
California	42	0.12%	1,310,057	668,051	0.10%	798,358	0.10%	19,009	15.71	746	94.78%
Colorado	35	0.10%	1,332,265	729,888	0.11%	859,651	0.11%	24,561	17.25	731	94.13%
Connecticut	14	0.04%	427,114	269,399	0.04%	308,586	0.04%	22,042	16.75	779	91.47%
Delaware	3	0.01%	92,240	56,656	0.01%	65,394	0.01%	21,798	14.26	730	94.94%
Florida	24,544	68.56%	764,498,079	425,293,740	66.19%	511,725,656	66.23%	20,849	17.59	752	94.63%
Georgia	2,131	5.95%	71,470,767	40,715,895	6.34%	48,901,097	6.33%	22,947	17.32	758	94.54%
Hawaii	-	-	-	-	-	-	-	-	-	-	-
Idaho	3	0.01%	109,460	77,940	0.01%	87,485	0.01%	29,162	17.48	734	87.11%
Illinois	27	0.08%	804,067	379,647	0.06%	454,424	0.06%	16,831	15.57	747	96.26%
Indiana	22	0.06%	704,563	352,684	0.05%	408,622	0.05%	18,574	15.39	747	93.02%
Iowa	6	0.02%	198,980	137,519	0.02%	158,160	0.02%	26,360	16.45	731	90.36%
Kansas	3	0.01%	129,448	80,929	0.01%	100,809	0.01%	33,603	19.04	716	97.10%
Kentucky	25	0.07%	847,692	475,994	0.07%	559,630	0.07%	22,385	16.53	752	94.14%
Louisiana	4	0.01%	135,292	96,701	0.02%	113,017	0.01%	28,254	20.28	772	88.06%
Maine	10	0.03%	408,152	251,636	0.04%	297,677	0.04%	29,768	14.50	766	98.70%
Maryland	17	0.05%	539,779	247,572	0.04%	308,212	0.04%	18,130	18.23	776	94.96%
Massachusetts	20	0.06%	569,029	258,477	0.04%	297,853	0.04%	14,893	15.49	743	89.87%
Michigan	27	0.08%	847,408	528,384	0.08%	621,802	0.08%	23,030	17.23	788	92.51%
Minnesota	5	0.01%	155,946	76,077	0.01%	86,117	0.01%	17,223	15.18	813	90.94%
Mississippi	14	0.04%	511,003	338,418	0.05%	407,969	0.05%	29,141	19.29	718	93.98%
Missouri	14	0.04%	491,912	342,785	0.05%	384,992	0.05%	27,499	17.00	809	90.31%
Montana	3	0.01%	93,948	75,812	0.01%	79,848	0.01%	26,616	14.73	697	85.10%
Nebraska	3	0.01%	89,592	47,640	0.01%	51,999	0.01%	17,333	14.00	707	98.40%
Nevada	9	0.03%	259,775	120,828	0.02%	150,738	0.02%	16,749	19.32	790	88.27%
New Hampshire	14	0.04%	409,483	203,009	0.03%	235,504	0.03%	16,822	14.49	774	91.10%
New Jersey	43	0.12%	1,309,884	806,663	0.13%	956,747	0.12%	22,250	18.28	772	93.14%
New Mexico	6	0.02%	184,597	115,118	0.02%	136,979	0.02%	22,830	16.21	761	95.80%
New York	80	0.22%	2,706,627	1,580,644	0.25%	1,889,779	0.24%	23,622	17.75	775	95.13%
North Carolina	4,861	13.58%	167,788,734	93,898,927	14.61%	112,630,507	14.58%	23,170	18.28	758	94.09%
North Dakota	1	0.00%	44,502	28,078	0.00%	34,173	0.00%	34,173	28.00	0	87.71%
Ohio	48	0.13%	1,580,434	878,730	0.14%	1,033,121	0.13%	21,523	16.45	775	93.49%
Oklahoma	3	0.01%	102,888	43,697	0.01%	48,321	0.01%	16,107	12.18	750	92.42%
Oregon	3	0.01%	98,470	36,034	0.01%	44,758	0.01%	14,919	17.14	774	97.97%
Pennsylvania	54	0.15%	1,698,051	981,987	0.15%	1,147,844	0.15%	21,256	16.91	768	92.62%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	2,173	6.07%	75,299,183	42,526,327	6.62%	51,457,989	6.66%	23,681	19.00	760	95.02%
South Dakota	3	0.01%	68,878	41,925	0.01%	51,692	0.01%	17,231	16.89	753	90.13%
Tennessee	69	0.19%	2,539,508	1,502,562	0.23%	1,755,028	0.23%	25,435	16.37	769	93.72%
Texas	97	0.27%	3,375,687	1,902,773	0.30%	2,290,622	0.30%	23,615	18.01	726	96.65%
Utah	6	0.02%	183,931	92,778	0.01%	120,348	0.02%	20,058	18.11	752	97.94%
Vermont	8	0.02%	264,944	165,578	0.03%	201,446	0.03%	25,181	19.24	778	99.97%
Virginia	82	0.23%	2,829,044	1,692,665	0.26%	2,012,742	0.26%	24,546	17.53	748	94.47%
Washington	15	0.04%	509,454	280,150	0.04%	344,334	0.04%	22,956	19.33	739	97.06%
West Virginia	6	0.02%	207,487	147,834	0.02%	169,608	0.02%	28,268	16.84	682	90.28%
Wisconsin	12	0.03%	416,379	251,073	0.04%	306,831	0.04%	25,569	20.02	775	95.92%
Wyoming	1	0.00%	59,458	35,964	0.01%	45,349	0.01%	45,349	18.00	804	104.62%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	-	-	-	-	-	-	-	-	-	-	-
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,363	34.53%	308,854,962	154,256,188	24.01%	192,459,927	24.91%	15,567	16.89	752	92.94%
Truck	7,350	20.53%	279,873,644	169,087,127	26.32%	195,133,900	25.26%	26,549	18.55	744	97.98%
SUV	16,087	44.94%	562,054,440	319,204,414	49.68%	385,029,141	49.83%	23,934	17.81	760	93.60%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-06	3	0.01%	147,409	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	16	0.04%	626,131	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-08	26	0.07%	960,648	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-09	18	0.05%	671,167	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-10	27	0.08%	1,142,520	0	0.00%	0	0.00%	0	0.00	0	0.00%
2022-11	39	0.11%	1,610,658	51,582	0.01%	50,533	0.01%	1,296	0.00	754	100.35%
2022-12	48	0.13%	1,895,006	139,521	0.02%	135,849	0.02%	2,830	0.00	717	97.45%
2023-01	4	0.01%	184,247	0	0.00%	0	0.00%	0	0.00	0	0.00%
2023-02	13	0.04%	437,691	60,395	0.01%	61,967	0.01%	4,767	1.00	739	94.72%
2023-03	14	0.04%	544,110	109,238	0.02%	110,942	0.01%	7,924	2.00	692	96.92%
2023-04	4	0.01%	140,535	47,470	0.01%	48,474	0.01%	12,118	3.00	733	93.02%
2023-05	6	0.02%	197,420	116,082	0.02%	120,052	0.02%	20,009	4.00	701	89.22%
2023-06	2	0.01%	68,114	20,148	0.00%	22,174	0.00%	11,087	5.00	764	110.21%
2023-07	1	0.00%	25,478	13,976	0.00%	14,899	0.00%	14,899	6.00	842	91.33%
2023-08	7	0.02%	217,476	89,476	0.01%	97,979	0.01%	13,997	7.00	656	97.45%
2023-09	1,293	3.61%	40,545,365	21,497,054	3.35%	23,169,277	3.00%	17,919	8.00	761	93.47%
2023-10	1,230	3.44%	38,106,344	20,957,659	3.26%	22,820,739	2.95%	18,553	9.00	754	93.27%
2023-11	1,424	3.98%	43,836,869	23,852,893	3.71%	26,284,350	3.40%	18,458	10.00	757	92.58%
2023-12	1,495	4.18%	46,174,394	26,477,769	4.12%	29,397,286	3.80%	19,664	11.00	758	92.70%
2024-01	1,372	3.83%	42,278,180	23,612,488	3.67%	26,559,991	3.44%	19,359	12.00	756	92.82%
2024-02	1,115	3.11%	34,168,921	18,747,022	2.92%	21,497,245	2.78%	19,280	13.00	759	93.37%
2024-03	1,493	4.17%	45,642,276	26,273,289	4.09%	30,135,970	3.90%	20,185	14.00	751	93.26%
2024-04	1,503	4.20%	45,769,132	26,192,924	4.08%	30,324,770	3.92%	20,176	15.00	754	92.84%
2024-05	3,524	9.84%	106,237,221	59,531,047	9.26%	70,268,359	9.09%	19,940	16.00	755	93.27%
2024-06	3,625	10.13%	115,315,479	64,781,455	10.08%	77,066,638	9.97%	21,260	17.00	756	94.48%
2024-07	3,669	10.25%	116,599,958	65,455,826	10.19%	79,347,382	10.27%	21,626	18.00	753	94.44%
2024-08	3,416	9.54%	108,834,013	62,300,024	9.70%	76,360,292	9.88%	22,354	19.00	752	94.92%
2024-09	2,443	6.82%	83,834,300	48,256,673	7.51%	59,347,905	7.68%	24,293	20.00	756	96.18%
2024-10	1,844	5.15%	63,202,040	36,448,962	5.67%	45,466,542	5.88%	24,656	21.00	750	96.15%
2024-11	2,482	6.93%	80,929,223	47,183,438	7.34%	59,897,420	7.75%	24,133	22.00	758	94.13%
2024-12	2,037	5.69%	64,807,772	37,336,233	5.81%	47,812,864	6.19%	23,472	23.00	762	93.55%
2025-01	121	0.34%	3,863,863	2,237,785	0.35%	2,922,200	0.38%	24,150	24.00	736	94.21%
2025-02	26	0.07%	904,392	566,893	0.09%	749,366	0.10%	28,822	25.00	688	95.65%
2025-03	3	0.01%	102,773	65,769	0.01%	84,760	0.01%	28,253	26.00	785	92.63%
2025-04	2	0.01%	87,192	47,931	0.01%	68,550	0.01%	34,275	27.00	704	109.79%
2025-05	532	1.49%	22,627,641	11,608,118	1.81%	15,439,510	2.00%	29,022	28.00	737	98.83%
2025-06	168	0.47%	6,946,466	3,554,872	0.55%	4,886,093	0.63%	29,084	29.00	734	103.44%
2025-07	88	0.25%	3,587,491	1,764,434	0.27%	2,583,977	0.33%	29,363	30.00	732	103.58%
2025-08	87	0.24%	3,548,036	1,511,345	0.24%	2,290,407	0.30%	26,327	31.00	735	105.70%
2025-09	89	0.25%	3,765,079	1,763,652	0.27%	2,586,771	0.33%	29,065	32.00	729	103.94%
2025-10	104	0.29%	4,438,813	2,129,967	0.33%	3,189,993	0.41%	30,673	33.00	719	102.11%
2025-11	168	0.47%	6,812,622	3,522,133	0.55%	5,151,354	0.67%	30,663	34.00	728	102.06%
2025-12	166	0.46%	6,739,377	3,222,275	0.50%	4,698,526	0.61%	28,304	35.00	723	102.68%
2026-01	9	0.03%	399,510	192,070	0.03%	291,407	0.04%	32,379	36.00	726	104.10%
2026-02	28	0.08%	1,198,556	580,664	0.09%	906,224	0.12%	32,365	37.00	712	102.15%
2026-03	8	0.02%	333,147	169,201	0.03%	249,515	0.03%	31,189	38.00	754	102.05%
2026-04	-	-	-	-	-	-	-	-	-	-	-
2026-05	-	-	-	-	-	-	-	-	-	-	-
2026-06	1	0.00%	27,940	14,432	0.00%	23,388	0.00%	23,388	41.00	785	83.89%
2026-07	2	0.01%	79,879	22,589	0.00%	34,934	0.00%	17,467	42.00	848	84.30%
2026-08	-	-	-	-	-	-	-	-	-	-	-
2026-09	1	0.00%	41,087	0	0.00%	0	0.00%	0	0.00	0	0.00%
2026-10	-	-	-	-	-	-	-	-	-	-	-
2026-11	2	0.01%	47,112	7,580	0.00%	19,732	0.00%	9,866	46.00	688	105.41%
2026-12	2	0.01%	81,977	13,376	0.00%	26,364	0.00%	13,182	47.00	754	100.86%
Total:	35,800	100.00%	1,150,783,045	642,547,728	100.00%	772,622,967	100.00%	21,582	17.77	754	94.54%

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