StratMaker (139757)

Ford Credit Auto Lease Trust 2021-B

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

94.47% / 5.53%

Total # of Leases

41,887

WA Orginal Term (OT)

36.30

Acquisition Cost (AC)

$ 1,676,739,516

WA Remaining Term (RT)

12.03

Rep. Period Securitization Value (SV)

$ 1,112,844,055

WA Seasoning

24.27

Rep. Period End Actual SV (ESV)

$ 1,068,538,178

WA FICO (non-zero)

755

Total Base Residual Value (BRV)

$ 948,631,513

WA Lease to Value (LTV)

86.40%

Average BRV

$ 22,647

Base Residual as % of ESV

88.78%

Base Residual as % of Vehicle Value

48.62%

Minimum Discount Rate

6.00%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

41,887

Acquisition Cost (AC)

$ 1,676,739,516

Rep. Period Securitization Value (SV)

$ 1,112,844,055

Rep. Period End Actual SV (ESV)

$ 1,068,538,178

Total Base Residual Value (BRV)

$ 948,631,513

Average BRV

$ 22,647

Base Residual as % of ESV

88.78%

Base Residual as % of Vehicle Value

48.62%

Minimum Discount Rate

6.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.47% / 5.53%

WA Orginal Term (OT)

36.30

WA Remaining Term (RT)

12.03

WA Seasoning

24.27

WA FICO (non-zero)

755

WA Lease to Value (LTV)

86.40%

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	7	0.02%	94,414	40,961	0.00%	35,878	0.00%	5,125	3.77	784	72.40%
$15,000 - $19,999	1,311	3.13%	24,334,066	14,883,249	1.57%	15,715,182	1.47%	11,987	9.64	721	70.27%
$20,000 - $24,999	3,872	9.24%	88,139,681	51,972,817	5.48%	56,188,908	5.26%	14,512	10.08	744	77.87%
$25,000 - $29,999	4,910	11.72%	134,804,136	79,406,387	8.37%	88,423,909	8.28%	18,009	10.95	750	83.29%
$30,000 - $39,999	13,150	31.39%	464,858,189	270,617,590	28.53%	303,825,085	28.43%	23,105	11.98	758	84.94%
$40,000 - $49,999	10,960	26.17%	486,549,688	281,056,261	29.63%	313,968,439	29.38%	28,647	12.03	754	86.59%
$50,000 - $59,999	4,416	10.54%	239,216,168	132,449,448	13.96%	150,836,926	14.12%	34,157	12.97	756	89.28%
$60,000 - $69,999	1,611	3.85%	103,546,669	53,617,153	5.65%	62,349,425	5.84%	38,702	13.11	759	90.77%
$70,000 - $79,999	777	1.85%	57,840,299	28,196,477	2.97%	33,420,955	3.13%	43,013	13.02	755	93.83%
$80,000 - $89,999	563	1.34%	47,700,717	22,914,540	2.42%	26,852,303	2.51%	47,695	12.15	771	94.50%
$90,000 - $99,999	261	0.62%	24,555,623	11,279,855	1.19%	14,052,746	1.32%	53,842	13.18	759	98.33%
Over $100,000	49	0.12%	5,099,866	2,196,777	0.23%	2,868,421	0.27%	58,539	12.31	716	103.14%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,372	3.28%	53,430,244	28,466,341	3.00%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	33	0.08%	580,417	264,523	0.03%	270,497	0.03%	8,197	2.41	722	79.41%
$10,000 - $14,999	3,309	7.90%	72,906,898	39,309,285	4.14%	43,391,475	4.06%	13,113	7.48	721	76.69%
$15,000 - $19,999	7,124	17.01%	199,514,588	111,954,722	11.80%	126,703,350	11.86%	17,785	9.41	754	82.04%
$20,000 - $24,999	9,190	21.94%	326,659,718	180,823,620	19.06%	207,626,699	19.43%	22,593	10.77	763	85.31%
$25,000 - $29,999	8,880	21.20%	364,981,327	209,120,010	22.04%	242,798,223	22.72%	27,342	12.35	755	87.14%
$30,000 - $39,999	9,031	21.56%	449,480,325	268,388,170	28.29%	310,400,167	29.05%	34,371	13.03	754	86.80%
$40,000 - $49,999	2,220	5.30%	146,080,314	79,262,332	8.36%	97,036,306	9.08%	43,710	15.04	754	91.78%
$50,000 - $59,999	598	1.43%	50,979,728	25,179,453	2.65%	31,990,751	2.99%	53,496	14.14	766	95.05%
$60,000 - $69,999	125	0.30%	11,608,532	5,650,352	0.60%	7,955,792	0.74%	63,646	18.07	755	97.44%
$70,000 - $79,999	5	0.01%	517,424	212,705	0.02%	364,918	0.03%	72,984	24.11	771	105.89%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

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	126	0.30%	2,437,951	1,149,139	0.12%	1,201,937	0.11%	9,539	8.77	712	79.65%
$10,000 - $14,999	6,346	15.15%	152,882,717	81,086,720	8.55%	89,533,385	8.38%	14,109	10.96	732	80.09%
$15,000 - $19,999	10,499	25.07%	339,118,680	182,935,432	19.28%	210,377,855	19.69%	20,038	12.11	764	84.77%
$20,000 - $24,999	11,199	26.74%	447,549,603	253,946,039	26.77%	284,739,434	26.65%	25,425	11.58	756	87.22%
$25,000 - $29,999	6,247	14.91%	294,073,578	172,008,916	18.13%	191,147,220	17.89%	30,598	11.48	754	86.94%
$30,000 - $39,999	6,523	15.57%	361,648,158	216,126,919	22.78%	243,647,511	22.80%	37,352	13.40	753	87.40%
$40,000 - $49,999	906	2.16%	75,384,551	39,153,438	4.13%	45,768,294	4.28%	50,517	12.07	767	93.38%
$50,000 - $59,999	41	0.10%	3,644,278	2,224,911	0.23%	2,122,541	0.20%	51,769	4.60	727	93.27%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	103	0.25%	4,047,161	2,178,799	0.23%	2,476,636	0.23%	24,045	11.32	459	88.37%
500 - 549	360	0.86%	13,207,093	7,354,571	0.78%	8,148,077	0.76%	22,634	10.41	530	85.95%
550 - 599	1,213	2.90%	44,344,299	25,147,415	2.65%	28,181,405	2.64%	23,233	11.31	579	86.59%
600 - 649	2,885	6.89%	109,389,349	62,809,970	6.62%	70,307,059	6.58%	24,370	11.94	628	87.09%
650 - 699	5,438	12.98%	212,714,536	121,214,588	12.78%	136,481,272	12.77%	25,098	12.30	676	87.22%
700 - 749	7,197	17.18%	288,075,275	163,614,163	17.25%	184,929,209	17.31%	25,695	12.29	725	86.89%
750 - 799	7,593	18.13%	305,648,303	173,757,819	18.32%	196,276,400	18.37%	25,850	12.14	774	86.14%
800+	15,190	36.26%	606,889,082	343,414,388	36.20%	385,659,720	36.09%	25,389	11.93	843	85.32%
NA	1,908	4.56%	92,424,419	49,139,800	5.18%	56,078,401	5.25%	29,391	11.62	0	90.11%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,578	3.77%	57,797,284	38,590,748	4.07%	38,109,582	3.57%	24,151	4.62	746	84.20%
25 - 36	33,511	80.00%	1,321,385,210	759,305,756	80.04%	846,344,385	79.21%	25,256	11.66	755	85.55%
37 - 39	5,947	14.20%	257,026,701	134,968,256	14.23%	158,960,524	14.88%	26,730	13.54	752	90.48%
40 - 48	851	2.03%	40,530,322	15,766,754	1.66%	25,123,687	2.35%	29,523	26.31	773	92.36%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	882	2.11%	34,688,815	17,583,286	1.85%	7,735,949	0.72%	8,771	0.00	731	87.69%
1 - 12	23,673	56.52%	921,717,120	522,359,988	55.06%	555,900,725	52.02%	23,482	7.68	755	85.18%
13 - 24	16,732	39.95%	691,573,233	397,406,866	41.89%	486,545,715	45.53%	29,079	16.60	755	87.55%
25 - 36	600	1.43%	28,760,347	11,281,374	1.19%	18,355,789	1.72%	30,593	27.87	769	92.18%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	84	0.20%	3,643,062	2,050,119	0.22%	2,319,128	0.22%	27,609	22.36	643	92.53%
16 - 20	11,083	26.46%	460,738,223	270,847,289	28.55%	332,016,958	31.07%	29,957	17.16	754	87.86%
21 - 25	11,842	28.27%	471,150,589	266,018,187	28.04%	312,585,515	29.25%	26,396	13.36	756	85.99%
26 - 30	11,328	27.04%	447,169,836	255,573,234	26.94%	279,996,227	26.20%	24,717	8.56	757	84.96%
31 - 35	6,446	15.39%	250,538,263	132,787,103	14.00%	129,971,708	12.16%	20,163	4.03	753	86.40%
36+	1,104	2.64%	43,499,542	21,355,581	2.25%	11,648,644	1.09%	10,551	1.04	730	88.89%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	38,268	91.36%	1,530,085,087	866,182,035	91.31%	972,950,301	91.05%	25,425	12.03	761	86.27%
1 - 15	2,672	6.38%	108,728,656	61,155,787	6.45%	71,260,144	6.67%	26,669	12.18	706	87.68%
16 - 30	583	1.39%	23,516,575	13,255,157	1.40%	15,276,503	1.43%	26,203	11.83	665	87.66%
31 - 60	301	0.72%	11,895,663	6,656,756	0.70%	7,655,491	0.72%	25,434	11.90	647	87.97%
61 - 90	42	0.10%	1,698,565	932,943	0.10%	999,051	0.09%	23,787	9.29	641	87.29%
91 - 120	16	0.04%	604,866	336,686	0.04%	293,031	0.03%	18,314	12.03	646	87.18%
121+	5	0.01%	210,103	112,149	0.01%	103,658	0.01%	20,732	5.55	641	87.41%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	39,243	93.69%	1,554,060,730	883,081,008	93.09%	993,644,629	92.99%	25,320	12.06	760	86.14%
Stated, verified to Level 3²	661	1.58%	24,389,916	14,050,796	1.48%	15,825,843	1.48%	23,942	12.18	633	86.35%
NA	1,983	4.73%	98,288,870	51,499,709	5.43%	59,067,706	5.53%	29,787	11.60	389	90.79%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	39,243	93.69%	1,554,060,730	883,081,008	93.09%	993,644,629	92.99%	25,320	12.06	760	86.14%
Stated, verified but not Level 4 or 5	653	1.56%	24,116,122	13,879,717	1.46%	15,625,067	1.46%	23,928	12.15	633	86.37%
Stated, verified to Level 4³	6	0.01%	205,216	136,119	0.01%	156,089	0.01%	26,015	13.21	633	83.19%
Stated, verified to Level 5³	2	0.00%	68,577	34,961	0.00%	44,687	0.00%	22,343	16.62	655	90.39%
NA	1,983	4.73%	98,288,870	51,499,709	5.43%	59,067,706	5.53%	29,787	11.60	389	90.79%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

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%	4,056	9.68%	107,999,268	68,063,124	7.17%	72,944,091	6.83%	17,984	10.86	756	71.15%
75.00 - 99.99%	36,377	86.85%	1,491,287,761	844,611,369	89.03%	949,329,639	88.84%	26,097	11.97	756	86.72%
100.00 - 109.99%	1,344	3.21%	71,306,543	33,364,504	3.52%	42,771,560	4.00%	31,824	15.19	730	103.15%
110.00 - 119.99%	110	0.26%	6,145,944	2,592,517	0.27%	3,492,888	0.33%	31,754	15.33	721	112.02%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	130	0.31%	5,711,983	3,079,612	0.32%	3,471,436	0.32%	26,703	12.62	758	88.60%
Alaska	8	0.02%	348,966	205,119	0.02%	193,857	0.02%	24,232	10.35	755	86.36%
Arizona	221	0.53%	9,939,633	5,145,148	0.54%	5,723,823	0.54%	25,900	11.87	767	87.76%
Arkansas	8	0.02%	381,143	176,702	0.02%	230,713	0.02%	28,839	13.34	784	91.53%
California	3,947	9.42%	155,671,892	85,968,735	9.06%	96,103,261	8.99%	24,348	11.34	739	87.49%
Colorado	234	0.56%	11,487,258	5,992,990	0.63%	7,047,350	0.66%	30,117	13.04	755	87.79%
Connecticut	453	1.08%	18,725,025	10,627,034	1.12%	11,852,470	1.11%	26,164	11.92	756	85.72%
Delaware	100	0.24%	4,147,555	2,235,050	0.24%	2,528,558	0.24%	25,286	12.31	772	89.80%
Florida	2,459	5.87%	107,472,754	55,956,201	5.90%	65,146,052	6.10%	26,493	13.18	758	89.00%
Georgia	218	0.52%	10,343,044	5,165,635	0.54%	6,155,089	0.58%	28,234	13.35	766	90.76%
Hawaii	51	0.12%	1,942,982	1,165,293	0.12%	1,274,449	0.12%	24,989	11.79	752	89.46%
Idaho	64	0.15%	2,801,314	1,610,344	0.17%	1,772,567	0.17%	27,696	11.86	761	86.37%
Illinois	768	1.83%	36,440,148	18,882,552	1.99%	21,908,672	2.05%	28,527	11.86	765	90.53%
Indiana	613	1.46%	25,168,487	14,229,541	1.50%	16,043,598	1.50%	26,172	11.96	761	85.62%
Iowa	176	0.42%	7,971,399	4,440,967	0.47%	5,079,474	0.48%	28,861	11.56	764	88.30%
Kansas	85	0.20%	3,932,037	2,152,521	0.23%	2,471,907	0.23%	29,081	11.81	760	86.79%
Kentucky	126	0.30%	5,344,545	2,981,127	0.31%	3,350,749	0.31%	26,593	11.42	767	86.43%
Louisiana	78	0.19%	4,030,905	2,082,148	0.22%	2,442,582	0.23%	31,315	12.34	763	90.39%
Maine	405	0.97%	15,606,202	9,523,092	1.00%	10,561,597	0.99%	26,078	12.49	738	86.43%
Maryland	171	0.41%	8,326,127	4,270,851	0.45%	5,160,127	0.48%	30,176	13.50	768	90.72%
Massachusetts	734	1.75%	29,168,556	17,260,076	1.82%	19,187,553	1.80%	26,141	12.08	753	84.25%
Michigan	9,878	23.58%	351,032,087	211,505,709	22.30%	231,618,007	21.68%	23,448	11.15	759	82.03%
Minnesota	650	1.55%	28,973,167	16,679,670	1.76%	18,731,980	1.75%	28,818	11.90	759	87.21%
Mississippi	35	0.08%	1,755,344	912,822	0.10%	1,112,753	0.10%	31,793	13.31	767	89.34%
Missouri	68	0.16%	3,171,033	1,683,838	0.18%	1,911,860	0.18%	28,116	11.33	768	87.87%
Montana	37	0.09%	1,716,046	954,485	0.10%	1,068,214	0.10%	28,871	11.80	758	87.26%
Nebraska	142	0.34%	6,658,142	3,658,112	0.39%	4,271,576	0.40%	30,082	13.17	748	89.21%
Nevada	163	0.39%	6,813,432	3,479,914	0.37%	4,056,541	0.38%	24,887	13.22	753	88.10%
New Hampshire	335	0.80%	13,332,954	7,955,249	0.84%	8,943,196	0.84%	26,696	12.82	756	85.84%
New Jersey	3,784	9.03%	153,565,635	86,240,600	9.09%	98,037,845	9.17%	25,909	12.30	752	87.58%
New Mexico	31	0.07%	1,415,964	743,346	0.08%	859,150	0.08%	27,715	12.23	728	89.50%
New York	6,548	15.63%	265,854,237	151,053,029	15.92%	170,403,543	15.95%	26,024	11.93	756	87.77%
North Carolina	292	0.70%	13,572,849	7,113,628	0.75%	8,308,470	0.78%	28,454	13.32	755	89.18%
North Dakota	156	0.37%	7,258,573	4,518,187	0.48%	5,108,786	0.48%	32,749	12.39	753	86.96%
Ohio	2,928	6.99%	112,755,254	63,726,879	6.72%	71,815,504	6.72%	24,527	12.37	754	87.09%
Oklahoma	30	0.07%	1,455,663	715,410	0.08%	883,643	0.08%	29,455	14.28	776	94.29%
Oregon	93	0.22%	4,266,584	2,396,789	0.25%	2,687,909	0.25%	28,902	10.97	741	87.33%
Pennsylvania	2,430	5.80%	93,526,345	54,480,578	5.74%	61,119,026	5.72%	25,152	12.38	751	85.08%
Rhode Island	186	0.44%	6,894,451	3,991,529	0.42%	4,440,803	0.42%	23,875	12.78	756	83.64%
South Carolina	221	0.53%	9,535,360	5,014,825	0.53%	5,655,008	0.53%	25,588	12.62	765	88.16%
South Dakota	138	0.33%	6,122,291	3,772,439	0.40%	4,196,285	0.39%	30,408	11.78	755	85.21%
Tennessee	124	0.30%	5,713,928	3,020,844	0.32%	3,381,264	0.32%	27,268	11.86	758	88.44%
Texas	1,195	2.85%	57,776,167	28,267,345	2.98%	34,286,890	3.21%	28,692	14.52	756	92.25%
Utah	80	0.19%	4,329,941	2,391,004	0.25%	2,651,730	0.25%	33,147	12.35	748	88.12%
Vermont	300	0.72%	11,235,727	6,658,279	0.70%	7,552,883	0.71%	25,176	12.20	756	87.02%
Virginia	148	0.35%	6,935,410	3,544,425	0.37%	4,090,580	0.38%	27,639	12.81	764	90.19%
Washington	127	0.30%	5,594,408	3,124,038	0.33%	3,548,162	0.33%	27,938	11.53	743	87.85%
West Virginia	51	0.12%	2,112,821	1,248,084	0.13%	1,437,876	0.13%	28,194	12.14	756	87.66%
Wisconsin	639	1.53%	27,088,557	15,925,054	1.68%	17,852,873	1.67%	27,939	12.36	764	84.93%
Wyoming	12	0.03%	549,124	300,904	0.03%	336,511	0.03%	28,043	11.65	745	87.27%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	17	0.04%	766,068	403,764	0.04%	463,424	0.04%	27,260	9.84	797	87.32%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	1,983	4.73%	98,288,870	51,499,709	5.43%	59,067,706	5.53%	29,787	11.60	389	90.79%
Consumer	39,904	95.27%	1,578,450,646	897,131,805	94.57%	1,009,470,472	94.47%	25,297	12.06	758	86.14%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	4,418	10.55%	124,923,678	63,885,176	6.73%	70,165,552	6.57%	15,882	9.83	749	79.15%
Truck	8,410	20.08%	378,993,853	245,178,904	25.85%	268,362,107	25.11%	31,910	12.35	742	85.61%
SUV	2,176	5.19%	159,802,474	84,537,892	8.91%	97,210,956	9.10%	44,674	12.42	759	91.54%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	26,883	64.18%	1,013,019,511	555,029,542	58.51%	632,799,563	59.22%	23,539	12.08	760	86.74%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	33,676	80.40%	1,262,706,835	751,719,753	79.24%	835,222,515	78.16%	24,802	11.78	749	85.66%
Ford: Lincoln	8,211	19.60%	414,032,681	196,911,760	20.76%	233,315,663	21.84%	28,415	12.93	776	89.03%
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:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-07	2	0.00%	51,457	22,171	0.00%	0	0.00%	0	0.00	0	0.00%
2022-08	8	0.02%	430,753	193,159	0.02%	99,038	0.01%	12,380	0.00	690	94.42%
2022-09	28	0.07%	1,154,347	557,539	0.06%	187,127	0.02%	6,683	0.00	770	86.78%
2022-10	131	0.31%	5,498,689	2,758,350	0.29%	840,406	0.08%	6,415	0.00	696	88.02%
2022-11	713	1.70%	27,553,570	14,052,066	1.48%	6,609,378	0.62%	9,270	0.00	734	87.57%
2022-12	1,246	2.97%	49,079,798	25,394,819	2.68%	21,288,575	1.99%	17,086	1.00	750	86.09%
2023-01	1,223	2.92%	47,585,174	25,431,177	2.68%	23,537,290	2.20%	19,246	2.00	752	86.06%
2023-02	1,211	2.89%	45,629,797	24,695,690	2.60%	24,378,319	2.28%	20,131	3.00	746	85.87%
2023-03	1,130	2.70%	43,039,764	24,377,709	2.57%	24,257,610	2.27%	21,467	4.00	747	85.69%
2023-04	1,318	3.15%	49,184,990	28,519,732	3.01%	28,994,677	2.71%	21,999	5.00	756	85.01%
2023-05	2,661	6.35%	100,085,748	58,128,338	6.13%	60,935,757	5.70%	22,900	6.00	759	84.27%
2023-06	2,807	6.70%	108,667,889	62,049,677	6.54%	66,059,716	6.18%	23,534	7.00	758	84.95%
2023-07	2,252	5.38%	88,215,054	50,505,430	5.32%	55,052,151	5.15%	24,446	8.00	755	84.92%
2023-08	2,663	6.36%	106,432,878	60,666,227	6.40%	67,017,969	6.27%	25,166	9.00	753	85.25%
2023-09	2,645	6.31%	107,413,070	62,323,630	6.57%	69,483,292	6.50%	26,270	10.00	755	85.55%
2023-10	2,269	5.42%	89,537,637	50,979,985	5.37%	57,897,020	5.42%	25,517	11.00	754	85.31%
2023-11	2,248	5.37%	86,845,321	49,287,573	5.20%	56,998,349	5.33%	25,355	12.00	760	84.90%
2023-12	2,289	5.46%	89,495,171	50,388,501	5.31%	59,362,877	5.56%	25,934	13.00	761	85.03%
2024-01	1,988	4.75%	77,076,130	43,580,289	4.59%	51,892,268	4.86%	26,103	14.00	752	85.99%
2024-02	1,801	4.30%	72,237,113	41,531,005	4.38%	50,025,610	4.68%	27,777	15.00	752	86.34%
2024-03	2,545	6.08%	102,008,930	60,155,181	6.34%	72,356,751	6.77%	28,431	16.00	757	86.19%
2024-04	2,576	6.15%	108,857,865	64,998,196	6.85%	79,032,622	7.40%	30,680	17.00	756	87.65%
2024-05	2,208	5.27%	94,415,002	56,022,727	5.91%	69,087,161	6.47%	31,289	18.00	755	88.20%
2024-06	1,881	4.49%	82,364,960	47,716,706	5.03%	59,967,076	5.61%	31,880	19.00	755	89.42%
2024-07	549	1.31%	24,714,119	13,214,693	1.39%	17,356,324	1.62%	31,614	20.00	745	91.74%
2024-08	458	1.09%	20,125,187	10,521,853	1.11%	14,213,554	1.33%	31,034	21.00	743	92.54%
2024-09	270	0.64%	12,432,384	6,110,979	0.64%	8,526,567	0.80%	31,580	22.00	749	93.86%
2024-10	82	0.20%	3,841,703	1,617,238	0.17%	2,337,829	0.22%	28,510	23.00	731	93.22%
2024-11	85	0.20%	4,004,670	1,549,500	0.16%	2,387,078	0.22%	28,083	24.00	768	93.38%
2024-12	129	0.31%	6,228,237	2,450,178	0.26%	3,729,458	0.35%	28,911	25.00	769	91.51%
2025-01	73	0.17%	3,489,633	1,339,674	0.14%	2,170,626	0.20%	29,735	26.00	759	91.95%
2025-02	54	0.13%	2,634,822	959,370	0.10%	1,597,500	0.15%	29,583	27.00	768	92.53%
2025-03	101	0.24%	4,743,033	1,843,808	0.19%	3,048,216	0.29%	30,180	28.00	772	91.45%
2025-04	103	0.25%	5,041,330	2,029,154	0.21%	3,306,679	0.31%	32,104	29.00	781	91.70%
2025-05	79	0.19%	3,611,802	1,478,187	0.16%	2,481,947	0.23%	31,417	30.00	771	92.40%
2025-06	54	0.13%	2,649,289	1,045,580	0.11%	1,804,557	0.17%	33,418	31.00	761	94.49%
2025-07	3	0.01%	185,611	68,147	0.01%	95,155	0.01%	31,718	32.00	703	100.43%
2025-08	1	0.00%	44,560	17,670	0.00%	31,820	0.00%	31,820	33.00	679	102.96%
2025-09	3	0.01%	132,032	49,606	0.01%	89,832	0.01%	29,944	34.00	676	97.47%
Total:	41,887	100.00%	1,676,739,516	948,631,513	100.00%	1,068,538,178	100.00%	25,510	12.03	755	86.40%

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