StratMaker (141714)

Ford Credit Auto Lease Trust 2023-A

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

94.57% / 5.43%

Total # of Leases

54,237

WA Orginal Term (OT)

36.10

Acquisition Cost (AC)

$ 2,256,113,111

WA Remaining Term (RT)

24.57

Rep. Period Securitization Value (SV)

$ 1,634,510,828

WA Seasoning

11.53

Rep. Period End Actual SV (ESV)

$ 1,622,323,305

WA FICO (non-zero)

756

Total Base Residual Value (BRV)

$ 1,313,645,760

WA Lease to Value (LTV)

88.35%

Average BRV

$ 24,220

Base Residual as % of ESV

80.97%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

11.80%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

54,237

Acquisition Cost (AC)

$ 2,256,113,111

Rep. Period Securitization Value (SV)

$ 1,634,510,828

Rep. Period End Actual SV (ESV)

$ 1,622,323,305

Total Base Residual Value (BRV)

$ 1,313,645,760

Average BRV

$ 24,220

Base Residual as % of ESV

80.97%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

11.80%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.57% / 5.43%

WA Orginal Term (OT)

36.10

WA Remaining Term (RT)

24.57

WA Seasoning

11.53

WA FICO (non-zero)

756

WA Lease to Value (LTV)

88.35%

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	0.02%	171,753	122,002	0.01%	141,996	0.01%	11,833	29.72	794	60.25%
$15,000 - $19,999	685	1.26%	12,677,517	7,760,351	0.59%	9,468,487	0.58%	13,823	21.92	734	70.90%
$20,000 - $24,999	2,577	4.75%	58,900,948	36,023,654	2.74%	43,873,624	2.70%	17,025	21.79	741	77.87%
$25,000 - $29,999	5,541	10.22%	152,669,857	98,060,904	7.46%	116,126,547	7.16%	20,958	21.51	755	82.96%
$30,000 - $39,999	17,055	31.45%	606,657,915	368,157,279	28.03%	441,068,107	27.19%	25,862	23.31	761	86.06%
$40,000 - $49,999	16,715	30.82%	744,920,696	440,173,954	33.51%	538,481,505	33.19%	32,215	25.22	755	88.71%
$50,000 - $59,999	8,076	14.89%	436,941,772	246,673,496	18.78%	310,622,440	19.15%	38,462	26.13	753	90.91%
$60,000 - $69,999	2,523	4.65%	161,814,432	81,823,604	6.23%	109,767,510	6.77%	43,507	25.61	752	94.74%
$70,000 - $79,999	806	1.49%	59,654,549	26,625,095	2.03%	38,568,422	2.38%	47,852	25.20	754	98.19%
$80,000 - $89,999	177	0.33%	14,771,050	5,844,652	0.44%	9,462,602	0.58%	53,461	27.60	772	102.38%
$90,000 - $99,999	44	0.08%	4,140,538	1,490,177	0.11%	2,691,303	0.17%	61,166	32.08	740	101.36%
Over $100,000	26	0.05%	2,792,084	890,592	0.07%	2,050,762	0.13%	78,875	39.46	746	104.57%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	4	0.01%	72,710	28,968	0.00%	33,410	0.00%	8,352	6.89	713	85.08%
$10,000 - $14,999	1,205	2.22%	25,125,109	13,936,732	1.06%	16,171,882	1.00%	13,421	14.46	727	76.08%
$15,000 - $19,999	4,363	8.04%	116,641,597	65,040,386	4.95%	78,227,875	4.82%	17,930	18.10	748	82.11%
$20,000 - $24,999	10,335	19.06%	332,812,125	197,227,081	15.01%	234,804,289	14.47%	22,719	21.08	761	84.89%
$25,000 - $29,999	13,137	24.22%	504,620,688	296,849,273	22.60%	360,443,021	22.22%	27,437	23.33	762	87.42%
$30,000 - $39,999	19,395	35.76%	918,973,943	552,275,228	42.04%	671,010,932	41.36%	34,597	25.48	755	88.53%
$40,000 - $49,999	4,982	9.19%	297,357,845	161,207,843	12.27%	215,915,333	13.31%	43,339	28.86	747	93.62%
$50,000 - $59,999	664	1.22%	47,201,303	21,922,064	1.67%	35,511,319	2.19%	53,481	32.05	750	100.46%
$60,000 - $69,999	110	0.20%	9,062,479	3,712,598	0.28%	6,977,947	0.43%	63,436	36.07	756	102.64%
$70,000 - $79,999	33	0.06%	3,242,014	1,133,462	0.09%	2,465,541	0.15%	74,713	40.56	735	103.16%
$80,000 - $89,999	7	0.01%	765,609	240,440	0.02%	576,737	0.04%	82,391	37.55	704	104.71%
$90,000 - $99,999	2	0.00%	237,689	71,685	0.01%	185,017	0.01%	92,508	44.47	779	107.38%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

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	156	0.29%	3,140,348	1,474,141	0.11%	2,406,684	0.15%	15,427	30.03	721	83.94%
$10,000 - $14,999	3,836	7.07%	97,063,077	48,979,398	3.73%	66,123,193	4.08%	17,238	22.74	730	84.19%
$15,000 - $19,999	11,338	20.90%	376,152,717	201,554,261	15.34%	264,376,684	16.30%	23,318	24.98	760	87.80%
$20,000 - $24,999	15,254	28.12%	595,992,835	343,524,483	26.15%	423,652,909	26.11%	27,773	23.68	760	88.54%
$25,000 - $29,999	11,041	20.36%	499,423,305	300,246,119	22.86%	366,824,253	22.61%	33,224	24.87	757	89.10%
$30,000 - $39,999	12,612	23.25%	684,340,829	417,867,359	31.81%	498,939,582	30.75%	39,561	25.09	752	88.52%
$40,000 - $49,999	-	-	-	-	-	-	-	-	-	-	-
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	144	0.27%	6,065,835	3,362,733	0.26%	4,472,382	0.28%	31,058	24.84	458	91.92%
500 - 549	377	0.70%	14,970,905	8,591,923	0.65%	10,948,683	0.67%	29,042	24.20	530	89.82%
550 - 599	1,423	2.62%	57,525,214	33,497,598	2.55%	41,578,053	2.56%	29,219	23.55	579	89.40%
600 - 649	3,440	6.34%	140,174,159	82,079,526	6.25%	101,270,867	6.24%	29,439	24.03	628	89.48%
650 - 699	6,977	12.86%	290,892,612	168,734,445	12.84%	209,573,921	12.92%	30,038	24.70	677	89.54%
700 - 749	9,628	17.75%	400,966,626	234,315,672	17.84%	289,052,980	17.82%	30,022	24.67	725	88.83%
750 - 799	10,329	19.04%	430,416,955	252,025,594	19.19%	310,027,143	19.11%	30,015	24.75	774	88.09%
800+	19,605	36.15%	803,816,368	471,564,338	35.90%	576,240,330	35.52%	29,393	24.52	842	86.79%
NA	2,314	4.27%	111,284,435	59,473,931	4.53%	79,158,946	4.88%	34,209	24.75	0	93.56%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	4,910	9.05%	165,980,806	124,359,963	9.47%	132,135,396	8.14%	26,911	16.69	751	81.45%
25 - 36	38,609	71.19%	1,605,104,804	944,537,287	71.90%	1,150,141,472	70.89%	29,789	24.06	756	87.77%
37 - 39	8,311	15.32%	367,527,052	196,310,613	14.94%	259,625,753	16.00%	31,239	26.92	755	92.42%
40 - 48	2,407	4.44%	117,500,448	48,437,896	3.69%	80,420,684	4.96%	33,411	37.21	764	94.94%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	6,209	11.45%	241,718,141	132,654,220	10.10%	146,391,273	9.02%	23,577	10.13	751	87.25%
13 - 24	21,163	39.02%	858,512,861	524,940,368	39.96%	602,778,210	37.16%	28,483	18.70	757	87.33%
25 - 36	25,127	46.33%	1,071,773,090	618,604,383	47.09%	809,617,922	49.90%	32,221	30.25	755	88.82%
37 - 42	1,086	2.00%	52,202,986	23,332,955	1.78%	38,704,484	2.39%	35,639	38.92	761	94.70%
43 - 48	652	1.20%	31,906,033	14,113,834	1.07%	24,831,416	1.53%	38,085	44.60	763	94.71%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	2	0.00%	97,606	51,393	0.00%	73,912	0.00%	36,956	36.00	605	91.05%
1 - 5	12,321	22.72%	522,317,529	310,374,200	23.63%	409,142,193	25.22%	33,207	32.26	754	87.68%
6 - 10	15,186	28.00%	620,290,856	370,692,260	28.22%	470,191,796	28.98%	30,962	27.81	757	88.08%
11 - 15	9,747	17.97%	411,208,354	238,984,148	18.19%	290,986,020	17.94%	29,854	23.02	753	89.58%
16 - 20	6,196	11.42%	265,475,579	154,153,594	11.73%	181,564,098	11.19%	29,303	18.67	758	89.55%
21 - 25	7,356	13.56%	298,257,155	168,617,858	12.84%	191,356,800	11.80%	26,014	14.30	758	87.23%
26 - 30	3,165	5.84%	127,419,323	65,635,567	5.00%	73,318,898	4.52%	23,166	9.73	754	88.76%
31 - 35	260	0.48%	10,878,336	5,064,825	0.39%	5,609,577	0.35%	21,575	7.44	747	91.41%
36+	4	0.01%	168,373	71,915	0.01%	80,011	0.00%	20,003	7.21	704	87.67%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	50,327	92.79%	2,089,751,955	1,217,652,525	92.69%	1,502,665,705	92.62%	29,858	24.56	760	88.24%
1 - 15	3,227	5.95%	137,058,841	79,023,361	6.02%	98,690,335	6.08%	30,583	24.81	705	89.85%
16 - 30	683	1.26%	29,302,314	16,969,874	1.29%	20,967,264	1.29%	30,699	24.15	660	89.66%
31 - 60	-	-	-	-	-	-	-	-	-	-	-
61 - 90	-	-	-	-	-	-	-	-	-	-	-
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1	0.00%	70,257	34,419	0.00%	49,359	0.00%	49,359	25.00	843	96.05%
Stated, not verified	50,967	93.97%	2,102,140,837	1,230,953,527	93.71%	1,512,218,507	93.21%	29,671	24.55	760	87.98%
Stated, verified to Level 3²	732	1.35%	30,072,899	17,395,130	1.32%	21,929,547	1.35%	29,958	24.61	652	90.78%
NA	2,537	4.68%	123,829,117	65,262,684	4.97%	88,125,893	5.43%	34,736	24.87	475	94.24%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	50,968	93.97%	2,102,211,095	1,230,987,946	93.71%	1,512,267,865	93.22%	29,671	24.55	760	87.98%
Stated, verified but not Level 4 or 5	730	1.35%	29,985,482	17,349,677	1.32%	21,868,812	1.35%	29,957	24.61	652	90.77%
Stated, verified to Level 4³	1	0.00%	40,493	18,704	0.00%	24,511	0.00%	24,511	19.00	646	89.52%
Stated, verified to Level 5³	1	0.00%	46,924	26,749	0.00%	36,223	0.00%	36,223	28.00	676	94.73%
NA	2,537	4.68%	123,829,117	65,262,684	4.97%	88,125,893	5.43%	34,736	24.87	475	94.24%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

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%	3,260	6.01%	94,662,942	65,463,329	4.98%	71,451,181	4.40%	21,918	23.29	774	71.35%
75.00 - 99.99%	47,000	86.66%	1,956,494,025	1,150,644,055	87.59%	1,404,588,406	86.58%	29,885	24.29	757	87.56%
100.00 - 109.99%	3,618	6.67%	185,718,052	89,072,837	6.78%	132,498,417	8.17%	36,622	27.77	735	103.42%
110.00 - 119.99%	359	0.66%	19,238,091	8,465,539	0.64%	13,785,301	0.85%	38,399	28.66	721	112.26%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	148	0.27%	6,423,796	3,535,634	0.27%	4,689,311	0.29%	31,685	27.94	737	88.52%
Alaska	10	0.02%	472,593	253,683	0.02%	322,631	0.02%	32,263	22.72	764	94.54%
Arizona	80	0.15%	3,440,648	1,910,134	0.15%	2,298,028	0.14%	28,725	21.43	762	86.21%
Arkansas	-	-	-	-	-	-	-	-	-	-	-
California	4,665	8.60%	187,608,014	105,138,565	8.00%	132,133,837	8.14%	28,325	23.73	743	89.88%
Colorado	283	0.52%	12,923,164	7,196,766	0.55%	9,106,744	0.56%	32,179	24.18	755	88.53%
Connecticut	625	1.15%	25,408,389	14,917,767	1.14%	18,134,006	1.12%	29,014	24.11	759	86.71%
Delaware	146	0.27%	6,066,453	3,372,875	0.26%	4,315,443	0.27%	29,558	25.62	765	88.46%
Florida	3,689	6.80%	159,188,196	83,728,005	6.37%	109,671,412	6.76%	29,729	25.93	760	90.95%
Georgia	271	0.50%	12,866,247	6,587,575	0.50%	8,722,405	0.54%	32,186	23.13	764	92.66%
Hawaii	92	0.17%	3,174,486	1,868,545	0.14%	2,342,912	0.14%	25,466	22.94	721	92.49%
Idaho	98	0.18%	4,269,811	2,648,151	0.20%	3,184,904	0.20%	32,499	23.09	750	86.49%
Illinois	501	0.92%	24,420,689	12,152,225	0.93%	17,694,705	1.09%	35,319	29.28	756	94.91%
Indiana	958	1.77%	39,642,066	23,591,903	1.80%	28,426,395	1.75%	29,673	23.83	759	85.58%
Iowa	259	0.48%	11,965,841	6,956,021	0.53%	8,623,615	0.53%	33,296	23.62	768	90.04%
Kansas	90	0.17%	4,175,133	2,357,142	0.18%	2,980,763	0.18%	33,120	25.15	768	88.87%
Kentucky	95	0.18%	4,035,262	2,184,429	0.17%	2,990,112	0.18%	31,475	29.74	737	88.93%
Louisiana	104	0.19%	5,363,815	2,751,974	0.21%	3,705,165	0.23%	35,627	24.57	767	91.98%
Maine	731	1.35%	29,838,150	18,488,114	1.41%	22,103,206	1.36%	30,237	23.43	736	88.57%
Maryland	215	0.40%	10,584,365	5,371,698	0.41%	7,135,393	0.44%	33,188	23.98	728	93.30%
Massachusetts	1,080	1.99%	43,844,896	26,481,524	2.02%	31,725,239	1.96%	29,375	24.03	760	85.83%
Michigan	8,382	15.45%	316,880,655	207,827,915	15.82%	235,315,254	14.50%	28,074	22.60	761	82.50%
Minnesota	990	1.83%	44,027,600	26,115,763	1.99%	32,247,885	1.99%	32,574	24.75	769	87.24%
Mississippi	48	0.09%	2,290,750	1,243,408	0.09%	1,591,172	0.10%	33,149	23.51	749	90.33%
Missouri	127	0.23%	5,606,581	2,993,361	0.23%	3,882,510	0.24%	30,571	24.23	788	88.32%
Montana	46	0.08%	2,013,074	1,206,867	0.09%	1,449,842	0.09%	31,518	23.50	771	86.09%
Nebraska	181	0.33%	8,542,758	4,756,953	0.36%	5,987,064	0.37%	33,078	24.72	769	89.77%
Nevada	205	0.38%	8,720,809	4,611,806	0.35%	5,991,674	0.37%	29,228	23.96	755	90.33%
New Hampshire	589	1.09%	24,381,242	14,904,884	1.13%	17,865,818	1.10%	30,332	24.33	747	87.11%
New Jersey	5,932	10.94%	245,311,505	138,874,285	10.57%	174,982,872	10.79%	29,498	25.06	756	90.09%
New Mexico	25	0.05%	1,008,600	569,843	0.04%	697,528	0.04%	27,901	21.45	766	87.09%
New York	8,636	15.92%	380,168,072	222,358,924	16.93%	274,439,516	16.92%	31,779	24.90	758	90.23%
North Carolina	367	0.68%	16,429,588	8,928,031	0.68%	11,599,832	0.72%	31,607	24.95	768	89.98%
North Dakota	218	0.40%	10,304,042	6,458,656	0.49%	7,661,517	0.47%	35,145	23.26	760	87.15%
Ohio	5,274	9.72%	210,137,034	122,466,257	9.32%	151,595,828	9.34%	28,744	24.81	752	88.21%
Oklahoma	54	0.10%	2,761,291	1,352,817	0.10%	1,883,086	0.12%	34,872	23.42	774	97.33%
Oregon	121	0.22%	5,291,668	3,124,419	0.24%	3,827,742	0.24%	31,634	22.76	739	88.72%
Pennsylvania	4,118	7.59%	162,023,454	97,581,227	7.43%	117,586,676	7.25%	28,554	24.68	753	86.20%
Rhode Island	347	0.64%	13,927,074	8,369,016	0.64%	10,223,475	0.63%	29,462	25.27	751	85.64%
South Carolina	332	0.61%	14,194,584	7,648,530	0.58%	9,743,728	0.60%	29,349	23.01	773	88.50%
South Dakota	347	0.64%	14,458,686	9,550,222	0.73%	11,064,538	0.68%	31,886	23.90	763	84.52%
Tennessee	153	0.28%	6,810,412	3,793,438	0.29%	4,713,484	0.29%	30,807	22.82	775	88.18%
Texas	1,963	3.62%	93,768,239	46,571,491	3.55%	65,218,759	4.02%	33,224	26.64	750	93.68%
Utah	98	0.18%	4,466,151	2,492,645	0.19%	3,118,544	0.19%	31,822	22.65	777	89.37%
Vermont	663	1.22%	26,366,873	16,186,328	1.23%	19,909,930	1.23%	30,030	25.73	739	88.47%
Virginia	179	0.33%	8,200,168	4,388,939	0.33%	5,699,445	0.35%	31,840	23.69	767	91.55%
Washington	120	0.22%	5,156,190	2,926,469	0.22%	3,654,171	0.23%	30,451	22.35	749	88.17%
West Virginia	18	0.03%	772,101	424,395	0.03%	592,160	0.04%	32,898	30.83	779	91.36%
Wisconsin	531	0.98%	24,747,749	13,560,768	1.03%	18,348,133	1.13%	34,554	29.78	752	89.23%
Wyoming	10	0.02%	546,965	280,871	0.02%	401,330	0.02%	40,133	31.00	783	92.10%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	23	0.04%	1,087,178	584,502	0.04%	723,566	0.04%	31,459	20.29	729	88.90%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,537	4.68%	123,829,117	65,262,684	4.97%	88,125,893	5.43%	34,736	24.87	475	94.24%
Consumer	51,700	95.32%	2,132,283,994	1,248,383,076	95.03%	1,534,197,412	94.57%	29,675	24.55	759	88.02%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,556	2.87%	48,366,961	23,634,110	1.80%	28,431,818	1.75%	18,272	14.41	750	82.59%
Truck	11,917	21.97%	575,085,896	369,444,034	28.12%	426,268,303	26.28%	35,770	24.55	743	87.44%
SUV	1,793	3.31%	105,023,360	59,247,674	4.51%	75,186,905	4.63%	41,934	25.96	752	93.78%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	38,971	71.85%	1,527,636,893	861,319,942	65.57%	1,092,436,279	67.34%	28,032	24.74	761	88.49%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	44,960	82.90%	1,807,551,865	1,098,746,879	83.64%	1,325,312,579	81.69%	29,478	24.12	751	87.84%
Ford: Lincoln	9,277	17.10%	448,561,246	214,898,881	16.36%	297,010,726	18.31%	32,016	26.56	777	90.66%
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:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-05	8	0.01%	383,307	159,693	0.01%	177,600	0.01%	22,200	5.00	721	96.16%
2023-06	133	0.25%	5,439,713	2,354,186	0.18%	2,613,176	0.16%	19,648	6.00	750	94.67%
2023-07	307	0.57%	12,284,713	5,793,928	0.44%	6,412,331	0.40%	20,887	7.00	736	91.31%
2023-08	692	1.28%	27,343,901	13,765,508	1.05%	15,171,642	0.94%	21,924	8.00	757	89.29%
2023-09	1,060	1.95%	41,999,350	22,552,957	1.72%	24,815,655	1.53%	23,411	9.00	750	88.74%
2023-10	1,159	2.14%	45,457,900	25,242,344	1.92%	27,814,037	1.71%	23,998	10.00	752	87.14%
2023-11	1,388	2.56%	52,906,422	30,250,198	2.30%	33,340,156	2.06%	24,020	11.00	751	85.57%
2023-12	1,462	2.70%	55,902,837	32,535,407	2.48%	36,046,677	2.22%	24,656	12.00	752	85.71%
2024-01	1,517	2.80%	56,943,752	34,522,148	2.63%	38,169,465	2.35%	25,161	13.00	750	85.94%
2024-02	1,541	2.84%	57,663,973	35,908,187	2.73%	39,642,388	2.44%	25,725	14.00	757	85.42%
2024-03	2,006	3.70%	77,266,707	48,719,345	3.71%	53,907,099	3.32%	26,873	15.00	760	85.63%
2024-04	2,041	3.76%	80,229,403	51,170,562	3.90%	56,770,787	3.50%	27,815	16.00	762	85.78%
2024-05	1,906	3.51%	75,612,082	47,592,338	3.62%	53,550,285	3.30%	28,096	17.00	761	87.01%
2024-06	1,788	3.30%	72,060,754	45,368,765	3.45%	51,280,688	3.16%	28,680	18.00	754	86.90%
2024-07	1,497	2.76%	62,766,830	38,340,362	2.92%	44,308,644	2.73%	29,598	19.00	756	88.37%
2024-08	1,647	3.04%	68,027,225	42,018,131	3.20%	48,613,466	3.00%	29,516	20.00	755	87.78%
2024-09	2,042	3.76%	86,882,831	51,991,960	3.96%	61,168,073	3.77%	29,955	21.00	757	89.16%
2024-10	1,840	3.39%	78,298,529	46,849,592	3.57%	55,235,192	3.40%	30,019	22.00	756	87.82%
2024-11	1,583	2.92%	67,978,202	39,305,249	2.99%	47,445,361	2.92%	29,972	23.00	754	88.94%
2024-12	1,755	3.24%	74,782,572	43,153,729	3.29%	52,686,760	3.25%	30,021	24.00	756	88.53%
2025-01	1,676	3.09%	72,249,522	41,360,833	3.15%	51,260,606	3.16%	30,585	25.00	751	89.24%
2025-02	1,669	3.08%	68,995,752	39,563,077	3.01%	49,970,819	3.08%	29,941	26.00	753	89.01%
2025-03	1,694	3.12%	70,150,852	41,047,924	3.12%	52,026,045	3.21%	30,712	27.00	757	89.12%
2025-04	2,520	4.65%	104,712,044	61,668,339	4.69%	78,081,032	4.81%	30,985	28.00	758	88.31%
2025-05	2,618	4.83%	111,028,610	64,853,938	4.94%	83,372,977	5.14%	31,846	29.00	756	88.66%
2025-06	2,869	5.29%	122,073,739	70,795,053	5.39%	92,127,777	5.68%	32,111	30.00	759	88.26%
2025-07	2,931	5.40%	125,244,010	72,696,381	5.53%	95,700,056	5.90%	32,651	31.00	755	88.58%
2025-08	3,088	5.69%	133,774,107	77,982,476	5.94%	103,061,526	6.35%	33,375	32.00	755	88.64%
2025-09	2,949	5.44%	126,458,410	72,777,005	5.54%	98,089,872	6.05%	33,262	33.00	752	89.01%
2025-10	2,496	4.60%	108,335,609	61,850,961	4.71%	84,400,200	5.20%	33,814	34.00	755	88.45%
2025-11	341	0.63%	15,634,357	7,636,749	0.58%	11,641,538	0.72%	34,139	35.00	747	93.85%
2025-12	276	0.51%	13,116,077	6,371,646	0.49%	9,885,474	0.61%	35,817	36.00	763	94.05%
2026-01	424	0.78%	19,090,408	9,719,027	0.74%	14,841,174	0.91%	35,003	37.00	754	92.63%
2026-02	119	0.22%	5,856,958	2,397,506	0.18%	4,139,487	0.26%	34,786	38.00	769	98.10%
2026-03	126	0.23%	6,351,303	2,655,905	0.20%	4,520,651	0.28%	35,878	39.00	757	96.42%
2026-04	144	0.27%	7,146,855	2,980,399	0.23%	5,142,446	0.32%	35,711	40.00	766	95.14%
2026-05	132	0.24%	6,540,157	2,716,229	0.21%	4,759,038	0.29%	36,053	41.00	761	94.89%
2026-06	141	0.26%	7,217,307	2,863,889	0.22%	5,301,688	0.33%	37,601	42.00	769	95.80%
2026-07	156	0.29%	7,672,257	3,421,395	0.26%	5,946,741	0.37%	38,120	43.00	765	95.24%
2026-08	146	0.27%	7,047,597	3,140,619	0.24%	5,468,833	0.34%	37,458	44.00	769	94.35%
2026-09	157	0.29%	7,665,018	3,405,192	0.26%	5,956,957	0.37%	37,942	45.00	764	94.68%
2026-10	191	0.35%	9,425,303	4,107,022	0.31%	7,385,385	0.46%	38,667	46.00	757	94.59%
2026-11	2	0.00%	95,858	39,605	0.00%	73,500	0.00%	36,750	47.00	745	93.74%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,622,323,305	100.00%	29,912	24.57	756	88.35%

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