StratMaker (139761)

Ford Credit Auto Lease Trust 2022-A

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

49,813

WA Orginal Term (OT)

36.45

Acquisition Cost (AC)

$ 2,078,935,790

WA Remaining Term (RT)

17.60

Rep. Period Securitization Value (SV)

$ 1,416,346,093

WA Seasoning

18.84

Rep. Period End Actual SV (ESV)

$ 1,386,807,552

WA FICO (non-zero)

755

Total Base Residual Value (BRV)

$ 1,149,462,048

WA Lease to Value (LTV)

88.94%

Average BRV

$ 23,076

Base Residual as % of ESV

82.89%

Base Residual as % of Vehicle Value

48.84%

Minimum Discount Rate

8.90%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

49,813

Acquisition Cost (AC)

$ 2,078,935,790

Rep. Period Securitization Value (SV)

$ 1,416,346,093

Rep. Period End Actual SV (ESV)

$ 1,386,807,552

Total Base Residual Value (BRV)

$ 1,149,462,048

Average BRV

$ 23,076

Base Residual as % of ESV

82.89%

Base Residual as % of Vehicle Value

48.84%

Minimum Discount Rate

8.90%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.14% / 5.86%

WA Orginal Term (OT)

36.45

WA Remaining Term (RT)

17.60

WA Seasoning

18.84

WA FICO (non-zero)

755

WA Lease to Value (LTV)

88.94%

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	4	0.01%	58,411	35,490	0.00%	38,626	0.00%	9,657	12.96	742	62.09%
$15,000 - $19,999	1,024	2.06%	19,165,998	11,462,510	1.00%	12,901,690	0.93%	12,599	12.93	730	71.21%
$20,000 - $24,999	3,365	6.76%	76,658,407	44,572,632	3.88%	51,243,841	3.70%	15,228	13.77	742	78.46%
$25,000 - $29,999	5,733	11.51%	157,805,216	92,962,705	8.09%	108,914,573	7.85%	18,998	15.27	752	84.89%
$30,000 - $39,999	15,442	31.00%	546,682,599	310,756,546	27.03%	370,591,525	26.72%	23,999	17.40	759	87.21%
$40,000 - $49,999	13,101	26.30%	583,804,682	327,011,305	28.45%	392,983,753	28.34%	29,996	18.26	755	89.45%
$50,000 - $59,999	6,231	12.51%	337,463,295	185,776,164	16.16%	225,038,556	16.23%	36,116	18.46	757	90.74%
$60,000 - $69,999	2,519	5.06%	162,427,578	84,124,707	7.32%	104,379,136	7.53%	41,437	18.65	756	92.23%
$70,000 - $79,999	1,263	2.54%	93,681,890	45,464,024	3.96%	58,297,059	4.20%	46,158	18.35	758	95.31%
$80,000 - $89,999	665	1.33%	56,299,973	27,221,730	2.37%	34,679,746	2.50%	52,150	16.55	753	95.34%
$90,000 - $99,999	369	0.74%	34,731,524	15,866,765	1.38%	21,403,731	1.54%	58,005	17.68	750	98.66%
Over $100,000	97	0.19%	10,156,217	4,207,471	0.37%	6,335,315	0.46%	65,313	20.27	733	104.74%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	558	1.12%	22,991,769	12,185,935	1.06%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	16	0.03%	290,073	134,847	0.01%	141,312	0.01%	8,832	3.24	705	78.71%
$10,000 - $14,999	2,625	5.27%	56,809,539	30,678,270	2.67%	34,781,016	2.51%	13,250	10.06	728	76.89%
$15,000 - $19,999	6,995	14.04%	195,246,493	107,727,738	9.37%	125,172,714	9.03%	17,895	12.60	755	82.77%
$20,000 - $24,999	11,042	22.17%	379,972,696	207,406,012	18.04%	249,461,942	17.99%	22,592	16.01	763	86.79%
$25,000 - $29,999	10,802	21.69%	439,668,922	244,032,985	21.23%	295,687,268	21.32%	27,373	17.39	758	89.22%
$30,000 - $39,999	12,544	25.18%	620,195,535	357,234,783	31.08%	434,525,355	31.33%	34,640	19.23	753	89.74%
$40,000 - $49,999	3,919	7.87%	252,308,370	136,317,056	11.86%	172,150,222	12.41%	43,927	20.10	752	92.87%
$50,000 - $59,999	940	1.89%	76,883,456	37,433,014	3.26%	50,337,629	3.63%	53,551	19.43	756	96.84%
$60,000 - $69,999	296	0.59%	26,839,157	13,096,597	1.14%	18,950,895	1.37%	64,023	21.42	753	96.87%
$70,000 - $79,999	71	0.14%	7,174,869	3,010,632	0.26%	5,189,853	0.37%	73,097	26.06	729	102.75%
$80,000 - $89,999	5	0.01%	554,911	204,179	0.02%	409,346	0.03%	81,869	30.17	642	108.14%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

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	106	0.21%	2,143,306	976,382	0.08%	1,132,291	0.08%	10,682	11.93	716	79.43%
$10,000 - $14,999	6,051	12.15%	150,388,727	78,042,903	6.79%	94,488,090	6.81%	15,615	15.06	738	82.25%
$15,000 - $19,999	13,716	27.53%	455,493,072	240,561,740	20.93%	296,234,349	21.36%	21,598	17.44	763	87.17%
$20,000 - $24,999	12,978	26.05%	526,799,527	295,125,652	25.68%	351,785,107	25.37%	27,106	17.00	756	89.31%
$25,000 - $29,999	7,201	14.46%	347,307,148	196,980,095	17.14%	235,266,939	16.96%	32,671	17.69	758	89.82%
$30,000 - $39,999	8,596	17.26%	498,100,083	286,847,066	24.95%	344,708,320	24.86%	40,101	19.25	751	90.39%
$40,000 - $49,999	1,099	2.21%	92,857,679	47,325,470	4.12%	59,313,250	4.28%	53,970	16.65	753	94.31%
$50,000 - $59,999	66	0.13%	5,846,248	3,602,741	0.31%	3,879,205	0.28%	58,776	10.14	748	92.79%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	108	0.22%	4,718,813	2,573,334	0.22%	3,120,297	0.22%	28,892	14.69	464	91.42%
500 - 549	360	0.72%	14,115,247	7,639,869	0.66%	9,311,367	0.67%	25,865	16.75	532	89.86%
550 - 599	1,278	2.57%	50,309,441	28,069,658	2.44%	33,427,085	2.41%	26,156	16.54	580	89.40%
600 - 649	3,365	6.76%	132,376,607	74,407,410	6.47%	89,011,098	6.42%	26,452	17.31	628	89.24%
650 - 699	6,729	13.51%	274,993,367	153,731,950	13.37%	185,292,261	13.36%	27,536	17.84	677	89.72%
700 - 749	8,873	17.81%	371,351,612	205,967,034	17.92%	249,300,171	17.98%	28,096	17.97	725	89.48%
750 - 799	9,318	18.71%	389,640,965	216,555,262	18.84%	261,073,884	18.83%	28,018	17.72	774	88.81%
800+	17,564	35.26%	728,724,938	401,648,566	34.94%	483,202,327	34.84%	27,511	17.51	843	87.71%
NA	2,218	4.45%	112,704,800	58,868,966	5.12%	73,069,062	5.27%	32,944	16.97	0	92.97%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,870	3.75%	70,279,638	46,146,656	4.01%	50,779,969	3.66%	27,155	10.86	732	87.94%
25 - 36	39,157	78.61%	1,610,823,033	907,599,390	78.96%	1,081,593,666	77.99%	27,622	17.21	756	88.14%
37 - 39	7,089	14.23%	316,774,652	163,748,934	14.25%	202,924,914	14.63%	28,625	18.20	756	92.22%
40 - 48	1,697	3.41%	81,058,467	31,967,067	2.78%	51,509,003	3.71%	30,353	30.16	767	93.87%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	36	0.07%	1,569,812	674,433	0.06%	257,153	0.02%	7,143	0.00	783	92.04%
1 - 12	15,404	30.92%	610,802,502	330,464,936	28.75%	359,957,385	25.96%	23,368	8.89	754	87.35%
13 - 24	27,672	55.55%	1,164,744,812	658,853,134	57.32%	806,787,433	58.18%	29,155	18.89	756	89.05%
25 - 36	6,545	13.14%	293,981,833	156,350,198	13.60%	214,125,633	15.44%	32,716	26.90	754	91.03%
37 - 42	156	0.31%	7,836,830	3,119,348	0.27%	5,679,948	0.41%	36,410	37.37	750	95.18%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	2,515	5.05%	106,388,921	62,989,841	5.48%	81,119,824	5.85%	32,254	25.37	745	89.30%
11 - 15	13,824	27.75%	605,477,967	340,933,238	29.66%	439,030,316	31.66%	31,759	23.11	755	90.39%
16 - 20	11,749	23.59%	497,421,419	281,036,960	24.45%	344,252,457	24.82%	29,301	18.48	756	89.38%
21 - 25	11,139	22.36%	445,760,086	243,020,447	21.14%	283,954,748	20.48%	25,492	13.85	757	87.01%
26 - 30	7,836	15.73%	311,208,587	166,358,469	14.47%	182,954,965	13.19%	23,348	8.97	757	87.30%
31 - 35	2,554	5.13%	104,482,765	51,472,366	4.48%	52,503,778	3.79%	20,557	5.08	757	89.54%
36+	196	0.39%	8,196,046	3,650,727	0.32%	2,991,464	0.22%	15,263	2.69	763	90.40%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,749	91.84%	1,907,844,533	1,054,883,539	91.77%	1,271,540,314	91.69%	27,794	17.61	761	88.86%
1 - 15	3,124	6.27%	131,012,431	72,438,163	6.30%	88,219,107	6.36%	28,239	17.56	707	89.62%
16 - 30	593	1.19%	25,504,906	14,070,634	1.22%	17,297,287	1.25%	29,169	18.03	668	90.73%
31 - 60	299	0.60%	12,419,312	6,931,135	0.60%	8,388,750	0.60%	28,056	16.97	643	90.51%
61 - 90	41	0.08%	1,740,667	926,238	0.08%	1,122,484	0.08%	27,378	16.26	638	91.14%
91 - 120	2	0.00%	153,491	74,572	0.01%	95,144	0.01%	47,572	19.01	733	103.05%
121+	5	0.01%	260,450	137,767	0.01%	144,465	0.01%	28,893	15.37	634	96.33%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,568	93.49%	1,921,189,101	1,066,382,084	92.77%	1,283,639,778	92.56%	27,565	17.64	761	88.66%
Stated, verified to Level 3²	822	1.65%	32,212,499	18,012,201	1.57%	21,856,922	1.58%	26,590	17.63	650	89.45%
NA	2,423	4.86%	125,534,190	65,067,763	5.66%	81,310,852	5.86%	33,558	16.96	432	93.29%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,568	93.49%	1,921,189,101	1,066,382,084	92.77%	1,283,639,778	92.56%	27,565	17.64	761	88.66%
Stated, verified but not Level 4 or 5	817	1.64%	31,928,268	17,865,454	1.55%	21,653,066	1.56%	26,503	17.58	650	89.40%
Stated, verified to Level 4³	3	0.01%	153,805	67,167	0.01%	103,979	0.01%	34,660	24.97	672	101.33%
Stated, verified to Level 5³	2	0.00%	130,426	79,580	0.01%	99,877	0.01%	49,938	20.87	623	88.18%
NA	2,423	4.86%	125,534,190	65,067,763	5.66%	81,310,852	5.86%	33,558	16.96	432	93.29%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

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%	2,681	5.38%	67,610,815	40,511,149	3.52%	45,725,788	3.30%	17,056	14.75	760	71.05%
75.00 - 99.99%	44,016	88.36%	1,844,449,914	1,030,042,401	89.61%	1,230,786,933	88.75%	27,962	17.40	757	88.25%
100.00 - 109.99%	2,864	5.75%	152,573,761	72,724,949	6.33%	101,030,057	7.29%	35,276	20.99	736	103.35%
110.00 - 119.99%	252	0.51%	14,301,300	6,183,548	0.54%	9,264,774	0.67%	36,765	21.14	726	111.90%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	173	0.35%	7,771,864	4,105,424	0.36%	5,108,878	0.37%	29,531	17.30	738	90.47%
Alaska	5	0.01%	217,053	117,688	0.01%	147,279	0.01%	29,456	20.47	733	93.05%
Arizona	270	0.54%	11,513,484	6,042,014	0.53%	7,439,518	0.54%	27,554	17.19	770	88.72%
Arkansas	6	0.01%	250,520	150,161	0.01%	167,957	0.01%	27,993	11.48	753	86.41%
California	4,576	9.19%	186,108,357	101,293,554	8.81%	121,807,541	8.78%	26,619	16.68	743	89.61%
Colorado	296	0.59%	14,744,843	7,851,291	0.68%	9,693,441	0.70%	32,748	18.33	757	89.15%
Connecticut	539	1.08%	22,374,117	12,522,257	1.09%	15,007,870	1.08%	27,844	17.76	761	87.31%
Delaware	153	0.31%	6,585,750	3,660,772	0.32%	4,433,742	0.32%	28,979	18.28	737	88.90%
Florida	3,242	6.51%	143,740,266	74,577,362	6.49%	93,061,151	6.71%	28,705	18.58	763	90.68%
Georgia	291	0.58%	14,493,963	7,228,007	0.63%	9,268,373	0.67%	31,850	17.56	766	92.60%
Hawaii	67	0.13%	2,552,491	1,446,696	0.13%	1,773,491	0.13%	26,470	16.83	748	93.16%
Idaho	83	0.17%	3,537,582	1,938,840	0.17%	2,391,035	0.17%	28,808	18.22	766	87.78%
Illinois	991	1.99%	48,615,174	25,259,650	2.20%	31,511,816	2.27%	31,798	17.36	757	91.85%
Indiana	778	1.56%	32,528,069	18,262,015	1.59%	22,028,989	1.59%	28,315	17.84	755	87.69%
Iowa	218	0.44%	10,193,281	5,709,738	0.50%	6,940,126	0.50%	31,835	18.41	758	90.75%
Kansas	80	0.16%	3,873,910	2,098,126	0.18%	2,569,641	0.19%	32,121	17.12	761	89.95%
Kentucky	163	0.33%	7,090,975	3,807,853	0.33%	4,628,230	0.33%	28,394	17.61	754	87.82%
Louisiana	107	0.21%	5,969,633	3,058,967	0.27%	3,747,969	0.27%	35,028	16.60	754	92.75%
Maine	501	1.01%	20,287,497	12,137,174	1.06%	14,141,757	1.02%	28,227	17.54	736	89.22%
Maryland	251	0.50%	12,306,776	6,208,072	0.54%	8,002,788	0.58%	31,884	17.72	749	93.02%
Massachusetts	780	1.57%	32,402,513	18,669,461	1.62%	22,195,059	1.60%	28,455	17.71	757	87.37%
Michigan	9,191	18.45%	341,242,049	198,139,568	17.24%	230,525,138	16.62%	25,082	16.74	759	84.41%
Minnesota	771	1.55%	34,835,446	19,995,892	1.74%	23,804,571	1.72%	30,875	17.46	766	88.85%
Mississippi	45	0.09%	2,148,388	1,067,841	0.09%	1,355,478	0.10%	30,122	16.67	775	90.97%
Missouri	98	0.20%	4,709,213	2,425,914	0.21%	2,999,214	0.22%	30,604	17.94	779	90.04%
Montana	59	0.12%	2,820,684	1,607,451	0.14%	1,936,247	0.14%	32,818	18.37	748	88.39%
Nebraska	192	0.39%	8,933,833	4,763,285	0.41%	5,807,206	0.42%	30,246	18.01	758	91.43%
Nevada	210	0.42%	8,905,904	4,646,898	0.40%	5,835,615	0.42%	27,789	18.18	773	89.71%
New Hampshire	425	0.85%	17,497,329	10,214,458	0.89%	12,147,666	0.88%	28,583	17.68	746	88.28%
New Jersey	4,805	9.65%	202,579,640	111,891,780	9.73%	135,486,494	9.77%	28,197	17.65	753	90.04%
New Mexico	44	0.09%	1,880,418	986,633	0.09%	1,234,082	0.09%	28,047	18.10	766	91.52%
New York	8,556	17.18%	359,647,981	200,270,597	17.42%	241,315,233	17.40%	28,204	17.66	756	90.29%
North Carolina	371	0.74%	17,266,203	8,927,478	0.78%	11,091,799	0.80%	29,897	18.22	760	91.09%
North Dakota	170	0.34%	8,181,596	4,913,060	0.43%	5,828,351	0.42%	34,284	17.23	769	88.79%
Ohio	3,770	7.57%	151,273,684	83,782,470	7.29%	101,077,929	7.29%	26,811	17.75	750	89.41%
Oklahoma	54	0.11%	2,709,383	1,327,597	0.12%	1,698,891	0.12%	31,461	16.69	774	93.07%
Oregon	137	0.28%	6,196,849	3,463,590	0.30%	4,160,644	0.30%	30,370	17.79	757	89.56%
Pennsylvania	2,991	6.00%	119,297,841	68,287,213	5.94%	81,217,028	5.86%	27,154	17.96	755	87.44%
Rhode Island	236	0.47%	9,252,010	5,245,943	0.46%	6,163,794	0.44%	26,118	17.16	759	86.45%
South Carolina	300	0.60%	13,465,895	7,127,459	0.62%	8,881,670	0.64%	29,606	18.92	770	89.45%
South Dakota	184	0.37%	8,455,358	5,060,244	0.44%	5,897,808	0.43%	32,053	18.10	760	88.23%
Tennessee	165	0.33%	8,100,922	4,175,349	0.36%	5,324,745	0.38%	32,271	18.34	766	90.85%
Texas	1,786	3.59%	87,468,099	42,807,343	3.72%	55,623,731	4.01%	31,144	19.26	756	93.46%
Utah	84	0.17%	4,332,172	2,356,432	0.21%	2,964,587	0.21%	35,293	18.40	752	90.32%
Vermont	407	0.82%	15,742,544	9,447,986	0.82%	11,293,800	0.81%	27,749	18.40	741	89.28%
Virginia	173	0.35%	8,420,283	4,396,014	0.38%	5,492,495	0.40%	31,749	17.40	735	91.23%
Washington	148	0.30%	6,678,784	3,692,898	0.32%	4,523,051	0.33%	30,561	17.68	756	88.66%
West Virginia	48	0.10%	2,109,128	1,184,279	0.10%	1,416,844	0.10%	29,518	18.53	753	88.92%
Wisconsin	773	1.55%	35,133,105	19,797,245	1.72%	23,998,236	1.73%	31,046	18.49	765	87.93%
Wyoming	22	0.04%	1,064,967	615,923	0.05%	742,499	0.05%	33,750	18.44	732	87.43%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	28	0.06%	1,427,964	698,086	0.06%	896,054	0.06%	32,002	17.25	763	91.07%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,423	4.86%	125,534,190	65,067,763	5.66%	81,310,852	5.86%	33,558	16.96	432	93.29%
Consumer	47,390	95.14%	1,953,401,600	1,084,394,285	94.34%	1,305,496,700	94.14%	27,548	17.64	759	88.67%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,655	7.34%	106,676,872	53,371,641	4.64%	61,529,718	4.44%	16,834	11.87	755	80.22%
Truck	7,815	15.69%	374,370,623	233,367,245	20.30%	270,873,683	19.53%	34,661	18.71	739	89.25%
SUV	3,315	6.65%	238,645,492	126,328,153	10.99%	156,492,384	11.28%	47,207	18.51	753	93.28%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	35,028	70.32%	1,359,242,803	736,395,009	64.06%	897,911,767	64.75%	25,634	17.50	761	88.69%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	39,141	78.58%	1,531,089,201	890,037,423	77.43%	1,055,400,967	76.10%	26,964	17.50	750	88.49%
Ford: Lincoln	10,672	21.42%	547,846,589	259,424,625	22.57%	331,406,585	23.90%	31,054	17.93	774	90.38%
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:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-10	5	0.01%	147,614	62,206	0.01%	0	0.00%	0	0.00	0	0.00%
2022-11	31	0.06%	1,422,198	612,227	0.05%	257,153	0.02%	8,295	0.00	783	92.04%
2022-12	101	0.20%	4,183,193	1,933,137	0.17%	1,681,836	0.12%	16,652	1.00	754	89.19%
2023-01	310	0.62%	12,736,417	6,051,914	0.53%	5,559,247	0.40%	17,933	2.00	756	90.18%
2023-02	420	0.84%	17,376,654	8,405,572	0.73%	8,313,259	0.60%	19,793	3.00	754	89.57%
2023-03	366	0.73%	14,789,161	7,419,484	0.65%	7,400,695	0.53%	20,220	4.00	756	89.34%
2023-04	595	1.19%	24,291,762	12,473,683	1.09%	12,818,828	0.92%	21,544	5.00	752	89.15%
2023-05	1,304	2.62%	51,150,433	27,101,373	2.36%	28,228,925	2.04%	21,648	6.00	758	87.51%
2023-06	1,604	3.22%	62,216,158	32,836,409	2.86%	35,020,332	2.53%	21,833	7.00	758	87.60%
2023-07	1,674	3.36%	66,910,012	35,928,474	3.13%	38,973,424	2.81%	23,282	8.00	754	87.73%
2023-08	2,108	4.23%	83,278,636	45,236,152	3.94%	49,879,038	3.60%	23,662	9.00	753	87.16%
2023-09	2,302	4.62%	91,177,597	51,188,154	4.45%	56,917,712	4.10%	24,725	10.00	756	87.26%
2023-10	2,312	4.64%	91,691,761	50,966,294	4.43%	57,344,693	4.14%	24,803	11.00	753	86.98%
2023-11	2,308	4.63%	91,000,718	50,924,291	4.43%	57,819,396	4.17%	25,052	12.00	752	86.21%
2023-12	2,524	5.07%	98,092,037	55,467,859	4.83%	63,759,557	4.60%	25,261	13.00	751	85.82%
2024-01	2,254	4.52%	86,662,119	49,422,124	4.30%	57,419,730	4.14%	25,475	14.00	754	86.69%
2024-02	1,890	3.79%	74,117,360	41,315,059	3.59%	48,716,600	3.51%	25,776	15.00	755	87.11%
2024-03	2,365	4.75%	91,839,913	52,598,432	4.58%	62,015,230	4.47%	26,222	16.00	762	86.84%
2024-04	2,511	5.04%	104,797,328	60,726,414	5.28%	72,556,002	5.23%	28,895	17.00	761	88.32%
2024-05	2,330	4.68%	97,160,715	56,210,064	4.89%	67,917,144	4.90%	29,149	18.00	756	89.49%
2024-06	1,978	3.97%	87,331,169	50,002,742	4.35%	61,067,789	4.40%	30,874	19.00	750	89.79%
2024-07	1,873	3.76%	84,922,961	47,615,163	4.14%	59,228,406	4.27%	31,622	20.00	753	90.92%
2024-08	2,151	4.32%	95,767,737	53,632,152	4.67%	67,528,589	4.87%	31,394	21.00	759	90.62%
2024-09	2,754	5.53%	121,879,291	68,026,168	5.92%	86,837,980	6.26%	31,532	22.00	759	91.22%
2024-10	2,540	5.10%	112,784,090	62,322,093	5.42%	80,430,998	5.80%	31,666	23.00	757	90.37%
2024-11	2,502	5.02%	109,390,092	61,514,865	5.35%	79,309,408	5.72%	31,698	24.00	755	89.57%
2024-12	2,424	4.87%	106,550,604	60,199,694	5.24%	78,637,685	5.67%	32,441	25.00	750	89.33%
2025-01	1,944	3.90%	85,892,493	48,596,373	4.23%	64,188,894	4.63%	33,019	26.00	753	89.92%
2025-02	446	0.90%	20,142,015	9,961,274	0.87%	14,020,459	1.01%	31,436	27.00	742	93.17%
2025-03	491	0.99%	22,745,289	11,316,474	0.98%	16,340,220	1.18%	33,279	28.00	760	93.66%
2025-04	498	1.00%	22,501,233	11,770,119	1.02%	16,619,882	1.20%	33,373	29.00	758	92.11%
2025-05	127	0.25%	6,207,900	2,537,601	0.22%	4,019,729	0.29%	31,651	30.00	756	93.92%
2025-06	73	0.15%	3,445,613	1,363,131	0.12%	2,273,020	0.16%	31,137	31.00	763	95.47%
2025-07	69	0.14%	3,503,960	1,435,921	0.12%	2,352,184	0.17%	34,090	32.00	747	97.67%
2025-08	92	0.18%	4,615,993	1,878,922	0.16%	3,119,322	0.22%	33,906	33.00	760	96.83%
2025-09	138	0.28%	6,630,326	2,638,938	0.23%	4,457,564	0.32%	32,301	34.00	773	96.02%
2025-10	145	0.29%	7,084,797	2,792,855	0.24%	4,878,945	0.35%	33,648	35.00	788	95.67%
2025-11	98	0.20%	4,661,610	1,858,897	0.16%	3,217,730	0.23%	32,834	36.00	753	95.22%
2025-12	107	0.21%	5,353,722	2,198,947	0.19%	3,942,905	0.28%	36,850	37.00	756	95.14%
2026-01	42	0.08%	2,103,474	782,478	0.07%	1,494,401	0.11%	35,581	38.00	755	94.83%
2026-02	4	0.01%	207,058	74,189	0.01%	145,741	0.01%	36,435	39.00	671	97.82%
2026-03	3	0.01%	172,577	63,734	0.01%	96,901	0.01%	32,300	40.00	572	98.38%
Total:	49,813	100.00%	2,078,935,790	1,149,462,048	100.00%	1,386,807,552	100.00%	27,840	17.60	755	88.94%

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