StratMaker (139749)

Ford Credit Auto Lease Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

94.14% / 5.86%

Total # of Leases

14,816

WA Orginal Term (OT)

36.97

Acquisition Cost (AC)

$ 571,133,871

WA Remaining Term (RT)

3.73

Rep. Period Securitization Value (SV)

$ 323,363,266

WA Seasoning

33.24

Rep. Period End Actual SV (ESV)

$ 276,499,617

WA FICO (non-zero)

750

Total Base Residual Value (BRV)

$ 310,018,886

WA Lease to Value (LTV)

85.32%

Average BRV

$ 20,925

Base Residual as % of ESV

112.12%

Base Residual as % of Vehicle Value

46.09%

Minimum Discount Rate

6.60%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

14,816

Acquisition Cost (AC)

$ 571,133,871

Rep. Period Securitization Value (SV)

$ 323,363,266

Rep. Period End Actual SV (ESV)

$ 276,499,617

Total Base Residual Value (BRV)

$ 310,018,886

Average BRV

$ 20,925

Base Residual as % of ESV

112.12%

Base Residual as % of Vehicle Value

46.09%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.14% / 5.86%

WA Orginal Term (OT)

36.97

WA Remaining Term (RT)

3.73

WA Seasoning

33.24

WA FICO (non-zero)

750

WA Lease to Value (LTV)

85.32%

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	10	0.07%	140,239	75,098	0.02%	77,213	0.03%	7,721	2.32	755	66.85%
$15,000 - $19,999	638	4.31%	11,924,759	7,072,087	2.28%	6,113,958	2.21%	9,583	3.39	723	71.93%
$20,000 - $24,999	1,733	11.70%	39,072,475	21,608,442	6.97%	18,095,844	6.54%	10,442	3.40	730	77.89%
$25,000 - $29,999	1,816	12.26%	50,016,924	27,968,997	9.02%	24,952,969	9.02%	13,741	3.66	751	82.28%
$30,000 - $39,999	4,670	31.52%	165,164,870	93,156,585	30.05%	82,155,153	29.71%	17,592	3.70	753	83.54%
$40,000 - $49,999	3,678	24.82%	162,103,563	89,355,270	28.82%	80,121,647	28.98%	21,784	3.81	750	85.87%
$50,000 - $59,999	1,283	8.66%	69,382,959	36,022,411	11.62%	32,900,515	11.90%	25,643	4.02	756	89.73%
$60,000 - $69,999	466	3.15%	30,066,039	14,695,211	4.74%	13,572,770	4.91%	29,126	3.57	750	90.60%
$70,000 - $79,999	235	1.59%	17,475,222	8,193,967	2.64%	7,499,224	2.71%	31,912	3.77	756	92.77%
$80,000 - $89,999	172	1.16%	14,670,914	6,912,587	2.23%	6,338,938	2.29%	36,854	3.53	746	94.34%
$90,000 - $99,999	83	0.56%	7,793,435	3,530,011	1.14%	3,313,560	1.20%	39,922	3.58	764	98.39%
Over $100,000	32	0.22%	3,322,471	1,428,219	0.46%	1,357,824	0.49%	42,432	3.95	769	102.29%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,115	14.28%	78,347,719	42,866,524	13.83%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	61	0.41%	1,131,812	513,798	0.17%	533,182	0.19%	8,741	2.73	690	79.62%
$10,000 - $14,999	2,453	16.56%	58,669,484	29,935,181	9.66%	30,811,598	11.14%	12,561	3.14	724	78.88%
$15,000 - $19,999	3,079	20.78%	98,817,475	51,786,992	16.70%	53,832,458	19.47%	17,484	3.80	767	83.49%
$20,000 - $24,999	3,423	23.10%	137,319,707	75,946,086	24.50%	78,468,212	28.38%	22,924	3.74	749	86.75%
$25,000 - $29,999	1,990	13.43%	91,470,124	52,973,871	17.09%	54,431,911	19.69%	27,353	3.55	747	84.62%
$30,000 - $39,999	1,443	9.74%	83,334,262	45,319,618	14.62%	47,178,149	17.06%	32,694	4.18	754	87.91%
$40,000 - $49,999	236	1.59%	20,428,777	9,933,346	3.20%	10,415,993	3.77%	44,136	3.83	751	94.21%
$50,000 - $59,999	16	0.11%	1,614,512	743,470	0.24%	828,113	0.30%	51,757	5.53	773	99.66%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

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	128	0.86%	2,525,128	1,145,655	0.37%	954,743	0.35%	7,459	3.96	701	80.35%
$10,000 - $14,999	3,368	22.73%	82,830,218	42,070,041	13.57%	35,939,276	13.00%	10,671	3.48	729	79.94%
$15,000 - $19,999	3,431	23.16%	113,669,999	59,322,766	19.14%	53,750,617	19.44%	15,666	3.84	768	83.92%
$20,000 - $24,999	3,948	26.65%	160,294,210	89,147,306	28.76%	80,642,565	29.17%	20,426	3.81	747	86.89%
$25,000 - $29,999	2,555	17.24%	121,396,816	70,356,280	22.69%	62,067,862	22.45%	24,293	3.73	749	84.93%
$30,000 - $39,999	1,163	7.85%	70,656,367	38,267,334	12.34%	34,175,259	12.36%	29,385	3.71	753	87.95%
$40,000 - $49,999	223	1.51%	19,761,131	9,709,503	3.13%	8,969,295	3.24%	40,221	3.45	754	94.49%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	56	0.38%	1,964,220	1,069,904	0.35%	968,268	0.35%	17,290	3.30	473	84.73%
500 - 549	183	1.24%	6,081,228	3,257,779	1.05%	2,900,098	1.05%	15,848	3.91	532	85.00%
550 - 599	515	3.48%	18,472,838	10,034,313	3.24%	9,142,618	3.31%	17,753	4.23	578	85.71%
600 - 649	1,073	7.24%	39,175,495	21,383,270	6.90%	19,428,708	7.03%	18,107	4.08	627	85.63%
650 - 699	1,945	13.13%	72,845,448	39,674,377	12.80%	35,770,598	12.94%	18,391	3.89	676	86.09%
700 - 749	2,552	17.22%	98,320,740	53,802,895	17.35%	48,260,023	17.45%	18,911	3.76	725	85.51%
750 - 799	2,628	17.74%	102,120,031	55,823,867	18.01%	49,447,671	17.88%	18,816	3.65	774	84.95%
800+	5,144	34.72%	198,696,927	107,860,723	34.79%	95,152,277	34.41%	18,498	3.65	844	84.44%
NA	720	4.86%	33,456,943	17,111,756	5.52%	15,429,357	5.58%	21,430	3.27	0	89.08%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2	0.01%	112,701	76,404	0.02%	29,220	0.01%	14,610	1.00	605	79.50%
25 - 36	10,625	71.71%	400,406,587	222,660,741	71.82%	187,434,950	67.79%	17,641	2.75	749	83.91%
37 - 39	4,176	28.19%	170,067,524	87,060,665	28.08%	88,750,763	32.10%	21,253	5.77	752	88.31%
40 - 48	13	0.09%	547,059	221,076	0.07%	284,685	0.10%	21,899	10.94	697	89.38%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,878	12.68%	71,776,453	38,982,741	12.57%	15,023,025	5.43%	7,999	0.00	730	84.77%
1 - 12	12,928	87.26%	498,927,455	270,822,568	87.36%	261,268,830	94.49%	20,210	3.94	751	85.35%
13 - 24	10	0.07%	429,963	213,577	0.07%	207,762	0.08%	20,776	14.73	702	89.63%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

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	1	0.01%	71,091	47,184	0.02%	0	0.00%	0	0.00	0	0.00%
21 - 25	29	0.20%	985,116	533,591	0.17%	507,718	0.18%	17,508	10.97	782	80.05%
26 - 30	609	4.11%	23,890,449	12,895,933	4.16%	12,934,858	4.68%	21,240	8.20	698	85.94%
31 - 35	11,736	79.21%	450,920,070	246,319,454	79.45%	237,878,104	86.03%	20,269	3.76	754	85.16%
36+	2,441	16.48%	95,267,145	50,222,724	16.20%	25,178,937	9.11%	10,315	1.01	739	86.69%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	13,541	91.39%	521,297,386	283,187,290	91.35%	249,143,850	90.11%	18,399	3.72	757	85.20%
1 - 15	881	5.95%	34,329,378	18,609,556	6.00%	19,044,193	6.89%	21,617	4.03	697	86.25%
16 - 30	205	1.38%	8,065,116	4,237,013	1.37%	4,328,732	1.57%	21,116	3.92	678	86.73%
31 - 60	150	1.01%	5,962,881	3,181,695	1.03%	3,196,754	1.16%	21,312	3.20	662	87.72%
61 - 90	31	0.21%	1,193,463	642,861	0.21%	637,466	0.23%	20,563	2.18	641	85.01%
91 - 120	7	0.05%	230,475	127,705	0.04%	115,856	0.04%	16,551	2.77	698	84.78%
121+	1	0.01%	55,172	32,766	0.01%	32,766	0.01%	32,766	0.00	806	85.30%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	13,828	93.33%	527,456,996	287,607,107	92.77%	256,423,350	92.74%	18,544	3.76	756	85.06%
Stated, verified to Level 3²	239	1.61%	8,041,188	4,395,716	1.42%	3,863,450	1.40%	16,165	3.68	614	85.30%
NA	749	5.06%	35,635,686	18,016,063	5.81%	16,212,817	5.86%	21,646	3.25	379	89.44%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1	0.01%	44,338	21,880	0.01%	22,731	0.01%	22,731	3.00	678	93.51%
Stated, not verified	13,827	93.32%	527,412,659	287,585,227	92.76%	256,400,619	92.73%	18,543	3.76	756	85.06%
Stated, verified but not Level 4 or 5	238	1.61%	8,007,857	4,373,949	1.41%	3,841,247	1.39%	16,140	3.68	613	85.29%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	1	0.01%	33,331	21,767	0.01%	22,203	0.01%	22,203	3.00	753	86.88%
NA	749	5.06%	35,635,686	18,016,063	5.81%	16,212,817	5.86%	21,646	3.25	379	89.44%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

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%	1,899	12.82%	50,620,511	30,936,163	9.98%	26,265,674	9.50%	13,831	3.14	756	71.08%
75.00 - 99.99%	12,527	84.55%	498,909,163	269,542,723	86.94%	241,195,801	87.23%	19,254	3.76	750	86.19%
100.00 - 109.99%	367	2.48%	20,117,694	8,947,911	2.89%	8,434,671	3.05%	22,983	4.53	731	103.08%
110.00 - 119.99%	23	0.16%	1,486,502	592,088	0.19%	603,472	0.22%	26,238	4.94	726	112.23%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	42	0.28%	1,895,972	943,684	0.30%	793,424	0.29%	18,891	3.80	764	85.58%
Alaska	-	-	-	-	-	-	-	-	-	-	-
Arizona	107	0.72%	4,038,352	2,096,125	0.68%	1,804,287	0.65%	16,863	3.83	753	88.21%
Arkansas	3	0.02%	101,457	47,957	0.02%	48,433	0.02%	16,144	1.43	743	90.20%
California	1,541	10.40%	57,233,620	30,588,706	9.87%	27,272,302	9.86%	17,698	3.50	736	85.17%
Colorado	89	0.60%	3,972,734	2,068,122	0.67%	1,902,678	0.69%	21,378	4.02	753	87.52%
Connecticut	201	1.36%	7,899,739	4,293,206	1.38%	3,903,622	1.41%	19,421	3.34	745	84.49%
Delaware	41	0.28%	1,601,016	891,684	0.29%	769,350	0.28%	18,765	3.95	743	84.85%
Florida	922	6.22%	37,400,986	18,959,134	6.12%	17,581,816	6.36%	19,069	4.34	758	87.60%
Georgia	95	0.64%	4,307,325	2,096,823	0.68%	1,827,454	0.66%	19,236	4.10	766	88.43%
Hawaii	20	0.13%	646,273	368,989	0.12%	309,342	0.11%	15,467	3.30	664	87.72%
Idaho	21	0.14%	841,096	497,068	0.16%	487,074	0.18%	23,194	3.60	746	81.22%
Illinois	311	2.10%	13,750,697	7,073,707	2.28%	6,243,466	2.26%	20,075	3.87	767	88.64%
Indiana	237	1.60%	9,230,242	5,057,243	1.63%	4,480,989	1.62%	18,907	4.08	754	84.41%
Iowa	65	0.44%	2,857,336	1,537,438	0.50%	1,390,559	0.50%	21,393	3.75	761	87.92%
Kansas	23	0.16%	957,520	526,849	0.17%	483,732	0.17%	21,032	5.04	773	87.42%
Kentucky	48	0.32%	1,745,641	929,041	0.30%	835,702	0.30%	17,410	3.64	729	85.61%
Louisiana	30	0.20%	1,412,218	680,473	0.22%	652,634	0.24%	21,754	3.27	743	90.03%
Maine	138	0.93%	5,048,404	3,011,836	0.97%	2,622,775	0.95%	19,006	4.00	728	85.37%
Maryland	85	0.57%	3,880,937	1,936,514	0.62%	1,897,735	0.69%	22,326	4.40	748	90.54%
Massachusetts	246	1.66%	9,098,061	5,249,844	1.69%	4,520,278	1.63%	18,375	3.78	748	82.03%
Michigan	3,114	21.02%	105,040,224	59,938,401	19.33%	52,667,648	19.05%	16,913	3.11	756	80.82%
Minnesota	231	1.56%	9,958,329	5,536,512	1.79%	4,748,302	1.72%	20,555	4.16	766	86.53%
Mississippi	10	0.07%	521,230	249,828	0.08%	254,267	0.09%	25,427	2.17	709	94.61%
Missouri	33	0.22%	1,439,847	701,602	0.23%	597,435	0.22%	18,104	2.97	778	89.53%
Montana	13	0.09%	546,002	300,173	0.10%	267,014	0.10%	20,540	3.23	719	86.33%
Nebraska	84	0.57%	3,416,078	1,920,898	0.62%	1,706,188	0.62%	20,312	4.72	754	85.06%
Nevada	74	0.50%	2,913,266	1,502,656	0.48%	1,299,782	0.47%	17,565	3.32	737	86.90%
New Hampshire	118	0.80%	4,447,979	2,597,654	0.84%	2,447,281	0.89%	20,740	4.58	729	83.44%
New Jersey	1,346	9.08%	53,302,130	28,801,955	9.29%	25,730,764	9.31%	19,116	3.81	745	86.43%
New Mexico	8	0.05%	311,838	171,454	0.06%	174,389	0.06%	21,799	2.21	796	88.23%
New York	2,167	14.63%	87,324,346	47,527,028	15.33%	42,481,453	15.36%	19,604	3.60	750	86.56%
North Carolina	100	0.67%	4,422,091	2,316,545	0.75%	2,190,648	0.79%	21,906	4.46	757	87.37%
North Dakota	54	0.36%	2,432,231	1,395,868	0.45%	1,141,810	0.41%	21,145	3.15	768	86.26%
Ohio	1,021	6.89%	37,896,669	20,578,429	6.64%	18,297,355	6.62%	17,921	4.17	750	86.46%
Oklahoma	20	0.13%	969,579	473,486	0.15%	433,903	0.16%	21,695	4.10	737	90.26%
Oregon	40	0.27%	1,671,123	918,357	0.30%	870,419	0.31%	21,760	3.82	707	87.58%
Pennsylvania	824	5.56%	31,165,885	17,492,521	5.64%	15,174,561	5.49%	18,416	3.93	743	84.09%
Rhode Island	84	0.57%	2,866,881	1,643,134	0.53%	1,401,857	0.51%	16,689	3.82	759	80.72%
South Carolina	67	0.45%	2,532,264	1,319,613	0.43%	1,176,772	0.43%	17,564	4.13	739	85.84%
South Dakota	47	0.32%	2,043,955	1,188,873	0.38%	965,155	0.35%	20,535	3.81	725	85.89%
Tennessee	50	0.34%	2,335,342	1,150,129	0.37%	1,080,486	0.39%	21,610	4.37	758	88.95%
Texas	496	3.35%	23,423,739	11,033,188	3.56%	10,520,942	3.81%	21,212	4.46	759	92.76%
Utah	29	0.20%	1,365,362	759,262	0.24%	774,106	0.28%	26,693	3.47	769	87.54%
Vermont	101	0.68%	3,663,447	2,113,442	0.68%	1,849,144	0.67%	18,308	4.28	741	85.11%
Virginia	70	0.47%	2,865,520	1,522,195	0.49%	1,387,758	0.50%	19,825	3.75	755	87.34%
Washington	62	0.42%	2,656,543	1,445,030	0.47%	1,260,071	0.46%	20,324	3.16	733	84.02%
West Virginia	7	0.05%	296,945	151,421	0.05%	157,736	0.06%	22,534	3.21	778	89.76%
Wisconsin	267	1.80%	10,714,244	6,090,761	1.96%	5,330,616	1.93%	19,965	4.02	766	83.21%
Wyoming	5	0.03%	262,542	126,430	0.04%	131,747	0.05%	26,349	5.66	766	92.49%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	9	0.06%	408,613	197,596	0.06%	152,358	0.06%	16,929	3.53	734	86.49%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	749	5.06%	35,635,686	18,016,063	5.81%	16,212,817	5.86%	21,646	3.25	379	89.44%
Consumer	14,067	94.94%	535,498,184	292,002,823	94.19%	260,286,800	94.14%	18,503	3.76	754	85.07%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,189	14.77%	63,106,857	31,332,356	10.11%	28,007,696	10.13%	12,795	3.71	746	80.57%
Truck	2,789	18.82%	117,993,413	74,338,960	23.98%	63,488,944	22.96%	22,764	3.58	735	82.65%
SUV	659	4.45%	50,304,970	25,028,430	8.07%	22,849,852	8.26%	34,674	3.56	749	91.86%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	9,179	61.95%	339,728,631	179,319,139	57.84%	162,153,126	58.64%	17,666	3.82	757	86.27%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	11,950	80.66%	428,363,972	244,485,594	78.86%	216,388,387	78.26%	18,108	3.68	744	84.21%
Ford: Lincoln	2,866	19.34%	142,769,899	65,533,292	21.14%	60,111,230	21.74%	20,974	3.92	772	89.32%
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	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-06	2	0.01%	59,952	31,558	0.01%	0	0.00%	0	0.00	0	0.00%
2022-07	2	0.01%	109,708	47,991	0.02%	0	0.00%	0	0.00	0	0.00%
2022-08	15	0.10%	681,308	363,702	0.12%	105,111	0.04%	7,007	0.00	748	85.66%
2022-09	55	0.37%	2,357,321	1,295,419	0.42%	529,988	0.19%	9,636	0.00	691	88.80%
2022-10	351	2.37%	14,000,951	7,569,435	2.44%	2,145,502	0.78%	6,113	0.00	716	85.40%
2022-11	1,453	9.81%	54,567,213	29,674,637	9.57%	12,242,424	4.43%	8,426	0.00	734	84.48%
2022-12	2,381	16.07%	90,357,491	49,134,344	15.85%	40,393,685	14.61%	16,965	1.00	752	84.07%
2023-01	2,189	14.77%	83,759,143	45,486,966	14.67%	42,442,221	15.35%	19,389	2.00	754	84.58%
2023-02	2,090	14.11%	77,859,458	42,587,330	13.74%	40,903,602	14.79%	19,571	3.00	756	84.62%
2023-03	1,709	11.53%	66,437,953	36,706,055	11.84%	36,574,989	13.23%	21,401	4.00	754	85.07%
2023-04	1,646	11.11%	63,648,494	35,366,896	11.41%	36,109,189	13.06%	21,938	5.00	756	85.03%
2023-05	1,289	8.70%	51,069,638	26,905,748	8.68%	27,902,445	10.09%	21,647	6.00	756	87.55%
2023-06	962	6.49%	38,641,548	20,519,016	6.62%	21,943,405	7.94%	22,810	7.00	746	87.14%
2023-07	336	2.27%	14,293,881	7,310,213	2.36%	7,938,656	2.87%	23,627	8.00	726	88.84%
2023-08	145	0.98%	5,855,647	3,134,717	1.01%	3,334,690	1.21%	22,998	9.00	692	86.53%
2023-09	114	0.77%	4,356,349	2,320,050	0.75%	2,292,294	0.83%	20,108	10.00	693	85.91%
2023-10	46	0.31%	1,823,061	967,582	0.31%	1,005,155	0.36%	21,851	11.00	703	85.83%
2023-11	21	0.14%	824,792	383,651	0.12%	428,500	0.15%	20,405	12.00	689	91.37%
2023-12	5	0.03%	189,620	98,531	0.03%	96,163	0.03%	19,233	13.00	667	89.90%
2024-01	2	0.01%	82,428	39,896	0.01%	21,116	0.01%	10,558	14.00	609	92.53%
2024-02	1	0.01%	72,363	42,660	0.01%	42,660	0.02%	42,660	15.00	781	80.58%
2024-03	1	0.01%	42,516	12,490	0.00%	20,543	0.01%	20,543	16.00	848	82.15%
2024-04	-	-	-	-	-	-	-	-	-	-	-
2024-05	-	-	-	-	-	-	-	-	-	-	-
2024-06	-	-	-	-	-	-	-	-	-	-	-
2024-07	1	0.01%	43,035	20,000	0.01%	27,281	0.01%	27,281	20.00	662	106.26%
Total:	14,816	100.00%	571,133,871	310,018,886	100.00%	276,499,617	100.00%	18,662	3.73	750	85.32%

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