StratMaker (141718)

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 %

94.59% / 5.41%

Total # of Leases

43,428

WA Orginal Term (OT)

36.10

Acquisition Cost (AC)

$ 1,805,706,280

WA Remaining Term (RT)

24.57

Rep. Period Securitization Value (SV)

$ 1,307,614,732

WA Seasoning

11.53

Rep. Period End Actual SV (ESV)

$ 1,297,859,099

WA FICO (non-zero)

756

Total Base Residual Value (BRV)

$ 1,050,848,679

WA Lease to Value (LTV)

88.34%

Average BRV

$ 24,197

Base Residual as % of ESV

80.97%

Base Residual as % of Vehicle Value

51.04%

Minimum Discount Rate

11.80%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

43,428

Acquisition Cost (AC)

$ 1,805,706,280

Rep. Period Securitization Value (SV)

$ 1,307,614,732

Rep. Period End Actual SV (ESV)

$ 1,297,859,099

Total Base Residual Value (BRV)

$ 1,050,848,679

Average BRV

$ 24,197

Base Residual as % of ESV

80.97%

Base Residual as % of Vehicle Value

51.04%

Minimum Discount Rate

11.80%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.59% / 5.41%

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)

88.34%

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	0.02%	142,358	101,134	0.01%	118,209	0.01%	11,821	29.46	812	60.18%
$15,000 - $19,999	554	1.28%	10,274,775	6,271,031	0.60%	7,680,391	0.59%	13,864	22.04	732	71.02%
$20,000 - $24,999	2,057	4.74%	46,968,410	28,658,032	2.73%	34,980,488	2.70%	17,006	21.95	741	77.88%
$25,000 - $29,999	4,466	10.28%	123,018,182	78,964,317	7.51%	93,530,270	7.21%	20,943	21.50	754	82.94%
$30,000 - $39,999	13,680	31.50%	486,845,794	295,297,405	28.10%	353,848,464	27.26%	25,866	23.31	761	86.05%
$40,000 - $49,999	13,368	30.78%	595,869,138	351,802,919	33.48%	430,393,388	33.16%	32,196	25.23	755	88.71%
$50,000 - $59,999	6,437	14.82%	348,266,432	196,558,785	18.70%	247,483,402	19.07%	38,447	26.14	753	90.87%
$60,000 - $69,999	2,002	4.61%	128,369,788	64,945,728	6.18%	87,021,240	6.70%	43,467	25.60	753	94.75%
$70,000 - $79,999	651	1.50%	48,191,835	21,496,074	2.05%	31,211,815	2.40%	47,944	25.20	752	98.20%
$80,000 - $89,999	149	0.34%	12,432,116	4,920,204	0.47%	7,959,684	0.61%	53,421	27.33	765	102.52%
$90,000 - $99,999	35	0.08%	3,284,319	1,183,903	0.11%	2,136,193	0.16%	61,034	32.34	774	101.21%
Over $100,000	19	0.04%	2,043,134	649,147	0.06%	1,495,557	0.12%	78,714	39.09	752	104.54%
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

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	3	0.01%	55,767	23,532	0.00%	26,945	0.00%	8,982	7.11	725	84.95%
$10,000 - $14,999	960	2.21%	20,040,740	11,083,202	1.05%	12,859,372	0.99%	13,395	14.35	726	76.20%
$15,000 - $19,999	3,532	8.13%	94,338,175	52,569,373	5.00%	63,289,543	4.88%	17,919	18.14	748	82.10%
$20,000 - $24,999	8,309	19.13%	267,980,092	158,531,932	15.09%	188,809,885	14.55%	22,724	21.08	761	84.90%
$25,000 - $29,999	10,484	24.14%	402,806,109	236,877,839	22.54%	287,665,418	22.16%	27,439	23.34	762	87.41%
$30,000 - $39,999	15,528	35.76%	735,425,978	442,144,350	42.07%	537,101,663	41.38%	34,589	25.51	755	88.52%
$40,000 - $49,999	3,951	9.10%	236,097,992	127,684,145	12.15%	171,134,198	13.19%	43,314	28.84	749	93.62%
$50,000 - $59,999	538	1.24%	38,224,861	17,757,283	1.69%	28,756,796	2.22%	53,451	32.05	751	100.44%
$60,000 - $69,999	91	0.21%	7,521,832	3,076,466	0.29%	5,767,813	0.44%	63,383	35.75	748	102.59%
$70,000 - $79,999	25	0.06%	2,433,532	861,218	0.08%	1,860,111	0.14%	74,404	40.28	754	102.78%
$80,000 - $89,999	6	0.01%	658,319	204,902	0.02%	493,190	0.04%	82,198	38.83	733	104.51%
$90,000 - $99,999	1	0.00%	122,884	34,437	0.00%	94,164	0.01%	94,164	43.00	779	114.50%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

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	132	0.30%	2,662,072	1,252,334	0.12%	2,022,010	0.16%	15,318	29.36	727	83.64%
$10,000 - $14,999	3,094	7.12%	78,249,238	39,481,375	3.76%	53,295,011	4.11%	17,225	22.74	730	84.17%
$15,000 - $19,999	9,131	21.03%	303,309,920	162,450,719	15.46%	213,033,409	16.41%	23,331	24.97	759	87.78%
$20,000 - $24,999	12,190	28.07%	476,642,117	274,463,460	26.12%	338,644,954	26.09%	27,781	23.71	760	88.52%
$25,000 - $29,999	8,836	20.35%	399,524,384	240,362,419	22.87%	293,576,745	22.62%	33,225	24.89	757	89.09%
$30,000 - $39,999	10,045	23.13%	545,318,549	332,838,373	31.67%	397,286,971	30.61%	39,551	25.08	753	88.50%
$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:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	118	0.27%	4,943,318	2,723,687	0.26%	3,626,779	0.28%	30,735	24.66	462	91.54%
500 - 549	304	0.70%	12,060,883	6,891,727	0.66%	8,822,029	0.68%	29,020	24.50	530	89.71%
550 - 599	1,128	2.60%	45,351,381	26,599,113	2.53%	32,853,361	2.53%	29,125	23.47	579	89.15%
600 - 649	2,755	6.34%	112,027,770	65,428,906	6.23%	80,818,265	6.23%	29,335	24.06	628	89.51%
650 - 699	5,602	12.90%	233,276,725	135,387,640	12.88%	167,994,921	12.94%	29,988	24.69	677	89.45%
700 - 749	7,663	17.65%	319,448,813	186,255,264	17.72%	230,056,530	17.73%	30,022	24.70	725	88.87%
750 - 799	8,293	19.10%	345,268,958	202,110,237	19.23%	248,785,196	19.17%	29,999	24.80	774	88.08%
800+	15,716	36.19%	644,479,113	377,928,240	35.96%	461,703,448	35.57%	29,378	24.50	842	86.77%
NA	1,849	4.26%	88,849,319	47,523,865	4.52%	63,198,569	4.87%	34,180	24.65	0	93.64%
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	3,906	8.99%	131,967,094	98,923,005	9.41%	105,016,024	8.09%	26,886	16.68	752	81.40%
25 - 36	30,935	71.23%	1,285,589,105	756,230,113	71.96%	920,852,950	70.95%	29,767	24.06	755	87.75%
37 - 39	6,662	15.34%	294,457,028	157,076,510	14.95%	207,806,962	16.01%	31,193	26.90	756	92.40%
40 - 48	1,925	4.43%	93,693,052	38,619,052	3.68%	64,183,164	4.95%	33,342	37.33	765	94.93%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	5,005	11.52%	194,555,630	106,743,805	10.16%	117,776,903	9.07%	23,532	10.13	752	87.22%
13 - 24	16,916	38.95%	686,263,958	419,155,109	39.89%	481,492,674	37.10%	28,464	18.71	757	87.34%
25 - 36	20,093	46.27%	856,527,552	494,432,204	47.05%	647,004,487	49.85%	32,200	30.25	755	88.77%
37 - 42	894	2.06%	43,024,911	19,324,661	1.84%	31,904,748	2.46%	35,688	38.91	759	94.69%
43 - 48	520	1.20%	25,334,228	11,192,901	1.07%	19,680,287	1.52%	37,847	44.61	766	94.70%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

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	0.01%	36,956	36.00	605	91.05%
1 - 5	9,862	22.71%	417,611,701	248,097,079	23.61%	327,001,450	25.20%	33,158	32.27	755	87.63%
6 - 10	12,187	28.06%	497,818,921	297,508,565	28.31%	377,310,221	29.07%	30,960	27.82	757	88.05%
11 - 15	7,809	17.98%	329,343,755	191,009,253	18.18%	232,878,853	17.94%	29,822	23.02	754	89.66%
16 - 20	4,921	11.33%	210,649,633	122,443,794	11.65%	144,056,383	11.10%	29,274	18.62	758	89.45%
21 - 25	5,885	13.55%	238,992,125	134,948,097	12.84%	153,164,234	11.80%	26,026	14.30	758	87.25%
26 - 30	2,554	5.88%	102,499,525	52,785,729	5.02%	58,934,689	4.54%	23,075	9.67	754	88.71%
31 - 35	204	0.47%	8,524,642	3,932,854	0.37%	4,359,345	0.34%	21,369	7.36	745	91.62%
36+	4	0.01%	168,373	71,915	0.01%	80,011	0.01%	20,003	7.21	704	87.67%
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	40,307	92.81%	1,673,587,808	974,466,176	92.73%	1,202,699,748	92.67%	29,838	24.56	760	88.23%
1 - 15	2,579	5.94%	109,129,233	62,998,391	6.00%	78,622,849	6.06%	30,486	24.87	705	89.76%
16 - 30	542	1.25%	22,989,238	13,384,112	1.27%	16,536,502	1.27%	30,510	24.22	658	89.43%
31 - 60	-	-	-	-	-	-	-	-	-	-	-
61 - 90	-	-	-	-	-	-	-	-	-	-	-
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

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	40,824	94.00%	1,683,092,672	984,996,284	93.73%	1,210,170,365	93.24%	29,644	24.55	760	87.96%
Stated, verified to Level 3²	580	1.34%	23,811,809	13,780,176	1.31%	17,379,075	1.34%	29,964	24.71	649	90.85%
NA	2,023	4.66%	98,731,541	52,037,800	4.95%	70,260,300	5.41%	34,731	24.83	473	94.28%
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	40,825	94.01%	1,683,162,930	985,030,703	93.74%	1,210,219,724	93.25%	29,644	24.55	760	87.96%
Stated, verified but not Level 4 or 5	578	1.33%	23,724,392	13,734,723	1.31%	17,318,340	1.33%	29,963	24.72	649	90.84%
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	2,023	4.66%	98,731,541	52,037,800	4.95%	70,260,300	5.41%	34,731	24.83	473	94.28%
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

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%	2,636	6.07%	76,913,227	53,110,140	5.05%	58,013,604	4.47%	22,008	23.40	774	71.41%
75.00 - 99.99%	37,642	86.68%	1,566,073,971	920,425,920	87.59%	1,123,810,103	86.59%	29,855	24.29	757	87.56%
100.00 - 109.99%	2,859	6.58%	147,063,081	70,485,908	6.71%	104,837,773	8.08%	36,669	27.71	735	103.47%
110.00 - 119.99%	291	0.67%	15,656,001	6,826,711	0.65%	11,197,619	0.86%	38,480	28.91	722	112.29%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	121	0.28%	5,287,663	2,911,807	0.28%	3,862,533	0.30%	31,922	28.04	740	88.50%
Alaska	9	0.02%	414,174	226,241	0.02%	286,612	0.02%	31,846	22.81	770	94.52%
Arizona	59	0.14%	2,620,185	1,428,102	0.14%	1,726,171	0.13%	29,257	21.48	751	86.09%
Arkansas	-	-	-	-	-	-	-	-	-	-	-
California	3,708	8.54%	148,962,211	83,409,678	7.94%	104,959,719	8.09%	28,306	23.81	744	89.90%
Colorado	227	0.52%	10,416,964	5,768,860	0.55%	7,356,606	0.57%	32,408	24.51	755	88.88%
Connecticut	520	1.20%	21,303,880	12,469,280	1.19%	15,207,719	1.17%	29,246	24.32	759	86.67%
Delaware	119	0.27%	5,046,035	2,803,010	0.27%	3,573,579	0.28%	30,030	25.43	765	89.01%
Florida	2,975	6.85%	128,288,658	67,313,951	6.41%	88,243,165	6.80%	29,662	25.92	759	91.00%
Georgia	220	0.51%	10,327,270	5,279,418	0.50%	6,976,520	0.54%	31,711	22.99	765	92.28%
Hawaii	75	0.17%	2,652,345	1,550,782	0.15%	1,965,762	0.15%	26,210	23.64	722	92.79%
Idaho	85	0.20%	3,791,135	2,359,639	0.22%	2,819,236	0.22%	33,167	22.72	744	86.62%
Illinois	401	0.92%	19,506,833	9,727,868	0.93%	14,136,134	1.09%	35,252	29.15	756	95.03%
Indiana	764	1.76%	31,623,037	18,826,289	1.79%	22,629,327	1.74%	29,620	23.56	758	85.66%
Iowa	215	0.50%	9,859,083	5,758,219	0.55%	7,148,741	0.55%	33,250	24.01	769	89.98%
Kansas	70	0.16%	3,227,245	1,822,390	0.17%	2,285,717	0.18%	32,653	24.74	764	88.59%
Kentucky	74	0.17%	3,173,692	1,711,121	0.16%	2,348,780	0.18%	31,740	29.92	729	88.96%
Louisiana	83	0.19%	4,362,440	2,207,398	0.21%	2,990,501	0.23%	36,030	24.35	768	92.42%
Maine	588	1.35%	23,991,375	14,899,515	1.42%	17,765,296	1.37%	30,213	23.25	737	88.42%
Maryland	173	0.40%	8,560,760	4,351,399	0.41%	5,768,416	0.44%	33,343	24.07	739	93.51%
Massachusetts	860	1.98%	34,774,160	20,994,088	2.00%	25,196,013	1.94%	29,298	24.15	761	85.77%
Michigan	6,698	15.42%	252,904,923	165,882,670	15.79%	187,771,812	14.47%	28,034	22.57	761	82.47%
Minnesota	786	1.81%	34,813,058	20,702,518	1.97%	25,470,989	1.96%	32,406	24.63	769	87.09%
Mississippi	40	0.09%	1,890,392	1,041,744	0.10%	1,327,549	0.10%	33,189	23.83	753	90.13%
Missouri	106	0.24%	4,685,668	2,498,649	0.24%	3,249,906	0.25%	30,660	24.32	796	88.37%
Montana	37	0.09%	1,620,179	979,505	0.09%	1,173,079	0.09%	31,705	23.48	770	86.16%
Nebraska	144	0.33%	6,690,449	3,747,261	0.36%	4,653,107	0.36%	32,313	23.95	771	89.35%
Nevada	162	0.37%	6,849,894	3,636,274	0.35%	4,694,305	0.36%	28,977	23.62	755	90.25%
New Hampshire	476	1.10%	19,721,876	12,035,212	1.15%	14,493,411	1.12%	30,448	24.70	746	87.35%
New Jersey	4,768	10.98%	197,078,532	111,666,153	10.63%	140,431,462	10.82%	29,453	24.99	756	89.99%
New Mexico	20	0.05%	834,002	469,677	0.04%	578,603	0.04%	28,930	20.99	760	88.47%
New York	6,846	15.76%	301,373,635	176,224,433	16.77%	217,497,910	16.76%	31,770	24.93	758	90.20%
North Carolina	286	0.66%	12,989,594	7,058,880	0.67%	9,148,990	0.70%	31,989	24.74	769	90.07%
North Dakota	169	0.39%	7,914,845	4,995,347	0.48%	5,886,429	0.45%	34,831	22.85	757	86.99%
Ohio	4,253	9.79%	169,284,081	98,398,249	9.36%	121,901,543	9.39%	28,662	24.79	750	88.22%
Oklahoma	49	0.11%	2,528,788	1,238,185	0.12%	1,711,245	0.13%	34,923	23.08	778	97.00%
Oregon	97	0.22%	4,127,546	2,432,489	0.23%	2,985,666	0.23%	30,780	22.64	739	88.96%
Pennsylvania	3,279	7.55%	129,133,753	77,712,472	7.40%	93,675,668	7.22%	28,568	24.72	754	86.16%
Rhode Island	288	0.66%	11,585,568	6,965,190	0.66%	8,478,074	0.65%	29,438	25.05	751	85.57%
South Carolina	267	0.61%	11,401,826	6,188,177	0.59%	7,857,485	0.61%	29,429	23.06	774	88.34%
South Dakota	268	0.62%	11,123,553	7,346,902	0.70%	8,491,942	0.65%	31,686	23.58	764	84.45%
Tennessee	134	0.31%	6,023,462	3,336,214	0.32%	4,148,974	0.32%	30,962	22.65	778	88.43%
Texas	1,578	3.63%	75,107,508	37,243,945	3.54%	52,379,337	4.04%	33,194	26.93	751	93.70%
Utah	77	0.18%	3,522,312	1,986,852	0.19%	2,478,427	0.19%	32,187	22.99	777	88.81%
Vermont	539	1.24%	21,443,768	13,149,398	1.25%	16,168,150	1.25%	29,997	25.57	741	88.45%
Virginia	142	0.33%	6,638,860	3,553,897	0.34%	4,608,507	0.36%	32,454	23.47	766	91.83%
Washington	99	0.23%	4,221,525	2,428,963	0.23%	3,019,605	0.23%	30,501	22.49	755	87.72%
West Virginia	17	0.04%	724,274	396,656	0.04%	555,117	0.04%	32,654	30.89	786	91.07%
Wisconsin	431	0.99%	19,983,018	11,013,257	1.05%	14,883,686	1.15%	34,533	29.89	748	89.08%
Wyoming	7	0.02%	449,221	224,310	0.02%	325,989	0.03%	46,570	31.52	785	94.37%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	19	0.04%	851,028	476,145	0.05%	565,583	0.04%	29,768	18.62	738	86.46%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,023	4.66%	98,731,541	52,037,800	4.95%	70,260,300	5.41%	34,731	24.83	473	94.28%
Consumer	41,405	95.34%	1,706,974,739	998,810,879	95.05%	1,227,598,799	94.59%	29,649	24.56	759	88.00%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,261	2.90%	39,226,646	19,171,796	1.82%	23,008,005	1.77%	18,246	14.27	749	82.49%
Truck	9,498	21.87%	458,197,805	294,517,382	28.03%	339,523,935	26.16%	35,747	24.56	743	87.38%
SUV	1,417	3.26%	83,140,272	46,834,217	4.46%	59,505,413	4.58%	41,994	26.00	754	93.87%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	31,252	71.96%	1,225,141,557	690,325,284	65.69%	875,821,747	67.48%	28,025	24.75	761	88.49%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	35,973	82.83%	1,445,398,369	878,456,221	83.59%	1,059,498,048	81.63%	29,453	24.13	751	87.81%
Ford: Lincoln	7,455	17.17%	360,307,911	172,392,458	16.41%	238,361,051	18.37%	31,973	26.55	777	90.68%
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:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-05	8	0.02%	383,307	159,693	0.02%	177,600	0.01%	22,200	5.00	721	96.16%
2023-06	103	0.24%	4,383,282	1,887,600	0.18%	2,091,945	0.16%	20,310	6.00	759	94.42%
2023-07	261	0.60%	10,260,597	4,859,513	0.46%	5,376,340	0.41%	20,599	7.00	738	91.11%
2023-08	553	1.27%	21,799,312	10,989,474	1.05%	12,112,462	0.93%	21,903	8.00	754	89.33%
2023-09	851	1.96%	33,543,197	17,991,808	1.71%	19,803,828	1.53%	23,271	9.00	749	88.61%
2023-10	935	2.15%	36,837,261	20,372,951	1.94%	22,456,092	1.73%	24,017	10.00	753	87.17%
2023-11	1,111	2.56%	42,312,743	24,283,697	2.31%	26,738,649	2.06%	24,067	11.00	752	85.50%
2023-12	1,183	2.72%	45,035,932	26,199,070	2.49%	29,019,986	2.24%	24,531	12.00	753	85.72%
2024-01	1,198	2.76%	45,104,922	27,222,935	2.59%	30,129,301	2.32%	25,150	13.00	750	85.93%
2024-02	1,232	2.84%	46,222,757	28,736,415	2.73%	31,739,042	2.45%	25,762	14.00	757	85.52%
2024-03	1,592	3.67%	61,558,707	38,822,243	3.69%	42,962,374	3.31%	26,986	15.00	759	85.67%
2024-04	1,641	3.78%	64,699,420	41,205,835	3.92%	45,718,059	3.52%	27,860	16.00	761	85.82%
2024-05	1,528	3.52%	60,573,742	38,100,580	3.63%	42,842,423	3.30%	28,038	17.00	761	87.00%
2024-06	1,439	3.31%	58,016,611	36,452,730	3.47%	41,240,300	3.18%	28,659	18.00	755	87.02%
2024-07	1,189	2.74%	49,807,807	30,394,866	2.89%	35,110,468	2.71%	29,529	19.00	757	88.29%
2024-08	1,301	3.00%	53,387,959	33,160,779	3.16%	38,254,437	2.95%	29,404	20.00	757	87.45%
2024-09	1,645	3.79%	69,980,807	41,734,902	3.97%	49,196,831	3.79%	29,907	21.00	758	89.29%
2024-10	1,441	3.32%	61,152,567	36,406,384	3.46%	43,006,191	3.31%	29,845	22.00	755	87.88%
2024-11	1,272	2.93%	54,747,898	31,645,176	3.01%	38,229,689	2.95%	30,055	23.00	753	88.95%
2024-12	1,438	3.31%	61,010,761	35,272,263	3.36%	43,063,561	3.32%	29,947	24.00	755	88.56%
2025-01	1,331	3.06%	57,651,112	32,817,337	3.12%	40,794,232	3.14%	30,649	25.00	752	89.56%
2025-02	1,341	3.09%	55,486,125	31,883,913	3.03%	40,194,673	3.10%	29,974	26.00	752	88.93%
2025-03	1,359	3.13%	56,315,812	32,959,711	3.14%	41,819,293	3.22%	30,772	27.00	758	89.13%
2025-04	1,994	4.59%	82,575,487	48,790,389	4.64%	61,629,470	4.75%	30,907	28.00	757	88.14%
2025-05	2,096	4.83%	88,870,793	52,148,617	4.96%	66,810,229	5.15%	31,875	29.00	757	88.45%
2025-06	2,300	5.30%	97,692,293	56,588,784	5.39%	73,653,018	5.67%	32,023	30.00	758	88.16%
2025-07	2,339	5.39%	99,703,239	57,938,761	5.51%	76,206,076	5.87%	32,581	31.00	754	88.55%
2025-08	2,478	5.71%	107,591,745	62,592,703	5.96%	82,832,832	6.38%	33,427	32.00	755	88.64%
2025-09	2,391	5.51%	102,464,224	58,960,287	5.61%	79,503,422	6.13%	33,251	33.00	751	89.00%
2025-10	1,961	4.52%	84,971,058	48,493,185	4.61%	66,227,287	5.10%	33,772	34.00	756	88.40%
2025-11	272	0.63%	12,337,502	6,005,044	0.57%	9,175,234	0.71%	33,732	35.00	755	93.80%
2025-12	231	0.53%	10,868,163	5,253,472	0.50%	8,158,721	0.63%	35,319	36.00	763	93.97%
2026-01	347	0.80%	15,752,783	8,059,555	0.77%	12,231,776	0.94%	35,250	37.00	753	92.63%
2026-02	94	0.22%	4,633,809	1,922,663	0.18%	3,298,557	0.25%	35,091	38.00	766	98.14%
2026-03	106	0.24%	5,354,796	2,248,904	0.21%	3,813,171	0.29%	35,973	39.00	758	96.97%
2026-04	117	0.27%	5,850,012	2,436,573	0.23%	4,209,202	0.32%	35,976	40.00	762	95.24%
2026-05	118	0.27%	5,888,837	2,452,897	0.23%	4,287,993	0.33%	36,339	41.00	757	94.89%
2026-06	112	0.26%	5,544,674	2,204,071	0.21%	4,064,050	0.31%	36,286	42.00	766	95.14%
2026-07	123	0.28%	6,004,532	2,681,431	0.26%	4,662,977	0.36%	37,910	43.00	761	95.48%
2026-08	117	0.27%	5,711,993	2,496,683	0.24%	4,397,475	0.34%	37,585	44.00	770	94.22%
2026-09	123	0.28%	5,964,912	2,669,924	0.25%	4,641,961	0.36%	37,740	45.00	769	94.64%
2026-10	155	0.36%	7,556,933	3,305,258	0.31%	5,904,373	0.45%	38,093	46.00	765	94.49%
2026-11	2	0.00%	95,858	39,605	0.00%	73,500	0.01%	36,750	47.00	745	93.74%
Total:	43,428	100.00%	1,805,706,280	1,050,848,679	100.00%	1,297,859,099	100.00%	29,885	24.57	756	88.34%

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