StratMaker (142446)

Ford Credit Auto Lease Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

94.16% / 5.84%

Total # of Leases

12,697

WA Orginal Term (OT)

37.09

Acquisition Cost (AC)

$ 492,660,772

WA Remaining Term (RT)

3.23

Rep. Period Securitization Value (SV)

$ 276,425,752

WA Seasoning

33.86

Rep. Period End Actual SV (ESV)

$ 230,415,059

WA FICO (non-zero)

749

Total Base Residual Value (BRV)

$ 267,079,096

WA Lease to Value (LTV)

85.53%

Average BRV

$ 21,035

Base Residual as % of ESV

115.91%

Base Residual as % of Vehicle Value

46.13%

Minimum Discount Rate

6.60%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

12,697

Acquisition Cost (AC)

$ 492,660,772

Rep. Period Securitization Value (SV)

$ 276,425,752

Rep. Period End Actual SV (ESV)

$ 230,415,059

Total Base Residual Value (BRV)

$ 267,079,096

Average BRV

$ 21,035

Base Residual as % of ESV

115.91%

Base Residual as % of Vehicle Value

46.13%

Minimum Discount Rate

6.60%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.16% / 5.84%

WA Orginal Term (OT)

37.09

WA Remaining Term (RT)

3.23

WA Seasoning

33.86

WA FICO (non-zero)

749

WA Lease to Value (LTV)

85.53%

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	0.08%	140,239	75,098	0.03%	43,984	0.02%	4,398	2.46	760	68.62%
$15,000 - $19,999	538	4.24%	10,067,304	5,960,064	2.23%	4,839,158	2.10%	8,995	2.98	722	72.10%
$20,000 - $24,999	1,398	11.01%	31,536,496	17,541,292	6.57%	14,139,918	6.14%	10,114	3.02	732	78.18%
$25,000 - $29,999	1,557	12.26%	42,910,527	24,081,862	9.02%	20,632,101	8.95%	13,251	3.17	748	82.49%
$30,000 - $39,999	3,997	31.48%	141,356,750	79,712,748	29.85%	67,517,670	29.30%	16,892	3.20	752	83.65%
$40,000 - $49,999	3,197	25.18%	140,940,864	77,476,166	29.01%	67,417,721	29.26%	21,088	3.28	748	86.03%
$50,000 - $59,999	1,125	8.86%	60,832,160	31,549,889	11.81%	28,672,311	12.44%	25,487	3.43	755	89.77%
$60,000 - $69,999	416	3.28%	26,821,559	13,059,679	4.89%	11,705,651	5.08%	28,139	2.99	753	90.62%
$70,000 - $79,999	206	1.62%	15,313,337	7,153,753	2.68%	6,583,383	2.86%	31,958	3.24	755	92.70%
$80,000 - $89,999	151	1.19%	12,873,837	6,057,502	2.27%	4,948,330	2.15%	32,770	3.20	746	94.33%
$90,000 - $99,999	74	0.58%	6,958,317	3,159,015	1.18%	2,728,844	1.18%	36,876	3.28	764	98.12%
Over $100,000	28	0.22%	2,909,381	1,252,028	0.47%	1,185,989	0.51%	42,357	3.37	769	102.70%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,121	16.70%	78,835,110	42,939,879	16.08%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	49	0.39%	924,234	414,524	0.16%	428,241	0.19%	8,740	2.45	681	80.53%
$10,000 - $14,999	1,944	15.31%	46,866,889	23,832,845	8.92%	24,412,162	10.59%	12,558	2.84	723	79.33%
$15,000 - $19,999	2,608	20.54%	83,891,546	44,064,416	16.50%	45,452,273	19.73%	17,428	3.30	765	83.87%
$20,000 - $24,999	2,914	22.95%	117,541,994	64,938,990	24.31%	66,640,790	28.92%	22,869	3.21	746	86.85%
$25,000 - $29,999	1,685	13.27%	78,766,900	45,204,229	16.93%	46,180,615	20.04%	27,407	3.00	746	84.91%
$30,000 - $39,999	1,174	9.25%	68,125,242	37,081,629	13.88%	38,325,496	16.63%	32,645	3.65	755	87.83%
$40,000 - $49,999	191	1.50%	16,597,985	8,094,859	3.03%	8,412,184	3.65%	44,043	3.32	751	94.31%
$50,000 - $59,999	11	0.09%	1,110,872	507,725	0.19%	563,298	0.24%	51,209	5.29	767	99.77%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

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	100	0.79%	1,938,664	893,586	0.33%	729,365	0.32%	7,294	3.59	696	80.83%
$10,000 - $14,999	2,765	21.78%	68,184,876	34,612,720	12.96%	28,067,040	12.18%	10,151	3.10	727	80.26%
$15,000 - $19,999	2,988	23.53%	98,900,718	51,689,561	19.35%	44,918,568	19.49%	15,033	3.33	766	84.12%
$20,000 - $24,999	3,455	27.21%	140,447,569	78,012,618	29.21%	68,428,221	29.70%	19,806	3.26	745	86.99%
$25,000 - $29,999	2,184	17.20%	104,607,178	60,141,742	22.52%	51,527,591	22.36%	23,593	3.22	748	85.19%
$30,000 - $39,999	1,007	7.93%	60,997,655	33,106,172	12.40%	29,400,336	12.76%	29,196	3.16	755	87.82%
$40,000 - $49,999	198	1.56%	17,584,113	8,622,697	3.23%	7,343,938	3.19%	37,091	3.08	753	94.44%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	49	0.39%	1,738,239	948,592	0.36%	866,818	0.38%	17,690	2.47	473	84.48%
500 - 549	154	1.21%	5,175,458	2,788,348	1.04%	2,604,314	1.13%	16,911	3.32	532	85.06%
550 - 599	447	3.52%	16,229,787	8,792,639	3.29%	7,819,610	3.39%	17,494	3.73	578	85.90%
600 - 649	937	7.38%	34,373,658	18,709,332	7.01%	16,255,122	7.05%	17,348	3.60	627	85.87%
650 - 699	1,683	13.26%	63,400,462	34,463,601	12.90%	30,604,014	13.28%	18,184	3.32	676	86.28%
700 - 749	2,189	17.24%	85,319,943	46,587,920	17.44%	40,366,081	17.52%	18,440	3.25	725	85.72%
750 - 799	2,242	17.66%	87,627,813	47,842,861	17.91%	40,919,460	17.76%	18,251	3.16	774	85.18%
800+	4,372	34.43%	169,639,941	92,030,194	34.46%	78,121,046	33.90%	17,868	3.17	844	84.60%
NA	624	4.91%	29,155,472	14,915,609	5.58%	12,858,593	5.58%	20,607	2.72	0	89.44%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1	0.01%	41,610	29,220	0.01%	0	0.00%	0	0.00	0	0.00%
25 - 36	8,745	68.87%	331,163,608	184,362,400	69.03%	147,851,789	64.17%	16,907	2.27	747	83.99%
37 - 39	3,938	31.02%	160,908,495	82,466,400	30.88%	82,284,845	35.71%	20,895	4.92	752	88.30%
40 - 48	13	0.10%	547,059	221,076	0.08%	278,425	0.12%	21,417	9.93	697	89.38%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	2,321	18.28%	89,863,515	48,654,470	18.22%	20,903,189	9.07%	9,006	0.00	734	85.02%
1 - 12	10,372	81.69%	402,598,724	218,336,306	81.75%	209,401,891	90.88%	20,189	3.54	750	85.58%
13 - 24	4	0.03%	198,534	88,320	0.03%	109,979	0.05%	27,495	15.21	732	89.35%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	-	-	-	-	-	-	-	-	-	-	-
16 - 20	-	-	-	-	-	-	-	-	-	-	-
21 - 25	9	0.07%	338,423	178,901	0.07%	149,681	0.06%	16,631	11.86	822	80.04%
26 - 30	398	3.13%	15,123,435	8,264,971	3.09%	8,124,092	3.53%	20,412	7.99	709	84.97%
31 - 35	9,221	72.62%	355,458,407	194,879,447	72.97%	187,384,483	81.32%	20,321	3.44	752	85.28%
36+	3,069	24.17%	121,740,506	63,755,777	23.87%	34,756,802	15.08%	11,325	0.95	743	87.07%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	11,676	91.96%	452,487,498	245,425,069	91.89%	208,573,652	90.52%	17,863	3.21	756	85.42%
1 - 15	672	5.29%	26,464,857	14,309,778	5.36%	14,580,374	6.33%	21,697	3.71	700	86.24%
16 - 30	184	1.45%	7,322,179	3,895,755	1.46%	3,839,963	1.67%	20,869	3.38	656	87.83%
31 - 60	137	1.08%	5,405,537	2,932,336	1.10%	2,929,014	1.27%	21,380	2.18	667	86.88%
61 - 90	20	0.16%	722,784	378,081	0.14%	382,162	0.17%	19,108	1.82	634	87.38%
91 - 120	7	0.06%	229,690	124,443	0.05%	96,259	0.04%	13,751	1.74	652	83.35%
121+	1	0.01%	28,227	13,634	0.01%	13,634	0.01%	13,634	0.00	637	83.95%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	11,850	93.33%	454,863,988	247,698,257	92.74%	213,801,973	92.79%	18,042	3.26	755	85.26%
Stated, verified to Level 3²	200	1.58%	6,863,210	3,729,993	1.40%	3,146,889	1.37%	15,734	3.23	619	85.79%
NA	647	5.10%	30,933,574	15,650,846	5.86%	13,466,198	5.84%	20,813	2.73	375	89.73%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1	0.01%	44,338	21,880	0.01%	22,247	0.01%	22,247	2.00	678	93.51%
Stated, not verified	11,849	93.32%	454,819,650	247,676,377	92.74%	213,779,726	92.78%	18,042	3.26	755	85.26%
Stated, verified but not Level 4 or 5	199	1.57%	6,829,880	3,708,226	1.39%	3,146,889	1.37%	15,814	3.23	619	85.79%
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	1	0.01%	33,331	21,767	0.01%	0	0.00%	0	0.00	0	0.00%
NA	647	5.10%	30,933,574	15,650,846	5.86%	13,466,198	5.84%	20,813	2.73	375	89.73%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	-	-	-	-	-	-	-	-	-	-	-
50.00 - 74.99%	1,562	12.30%	42,089,002	25,841,642	9.68%	20,528,873	8.91%	13,143	2.77	755	71.18%
75.00 - 99.99%	10,793	85.00%	431,560,914	232,854,521	87.19%	202,078,606	87.70%	18,723	3.25	749	86.29%
100.00 - 109.99%	321	2.53%	17,656,654	7,841,522	2.94%	7,243,535	3.14%	22,566	3.86	731	103.05%
110.00 - 119.99%	21	0.17%	1,354,203	541,411	0.20%	564,045	0.24%	26,859	4.36	726	112.20%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	34	0.27%	1,533,276	760,844	0.28%	692,525	0.30%	20,368	2.92	758	85.84%
Alaska	-	-	-	-	-	-	-	-	-	-	-
Arizona	86	0.68%	3,313,369	1,697,495	0.64%	1,396,951	0.61%	16,244	3.37	757	88.67%
Arkansas	3	0.02%	101,457	47,957	0.02%	48,212	0.02%	16,071	0.65	743	90.20%
California	1,321	10.40%	49,479,379	26,405,826	9.89%	22,714,363	9.86%	17,195	2.97	735	85.56%
Colorado	80	0.63%	3,536,290	1,821,176	0.68%	1,487,036	0.65%	18,588	3.65	750	88.16%
Connecticut	176	1.39%	6,981,800	3,802,125	1.42%	3,141,221	1.36%	17,848	2.79	738	84.90%
Delaware	34	0.27%	1,299,045	730,010	0.27%	572,354	0.25%	16,834	3.74	729	85.03%
Florida	819	6.45%	33,243,546	16,846,748	6.31%	15,111,100	6.56%	18,451	3.72	756	87.68%
Georgia	80	0.63%	3,605,843	1,763,696	0.66%	1,478,403	0.64%	18,480	3.46	762	88.90%
Hawaii	17	0.13%	533,668	299,112	0.11%	284,882	0.12%	16,758	2.60	655	88.66%
Idaho	21	0.17%	868,797	519,523	0.19%	436,323	0.19%	20,777	2.77	736	83.18%
Illinois	262	2.06%	11,740,791	6,016,093	2.25%	4,979,297	2.16%	19,005	3.54	765	88.75%
Indiana	205	1.61%	7,835,081	4,306,619	1.61%	3,875,518	1.68%	18,905	3.40	754	84.34%
Iowa	56	0.44%	2,410,409	1,285,810	0.48%	1,121,337	0.49%	20,024	3.20	760	88.53%
Kansas	20	0.16%	834,658	450,419	0.17%	446,915	0.19%	22,346	4.35	777	87.36%
Kentucky	42	0.33%	1,520,200	805,716	0.30%	628,307	0.27%	14,960	3.37	738	85.87%
Louisiana	28	0.22%	1,293,334	630,350	0.24%	557,055	0.24%	19,895	2.85	743	89.54%
Maine	116	0.91%	4,266,128	2,530,318	0.95%	2,198,601	0.95%	18,953	3.34	716	85.90%
Maryland	78	0.61%	3,631,619	1,804,901	0.68%	1,626,809	0.71%	20,857	3.84	745	90.76%
Massachusetts	206	1.62%	7,552,761	4,365,599	1.63%	3,949,377	1.71%	19,172	3.12	745	82.16%
Michigan	2,669	21.02%	90,200,791	51,529,099	19.29%	43,198,192	18.75%	16,185	2.70	755	80.92%
Minnesota	188	1.48%	8,090,774	4,514,152	1.69%	3,971,714	1.72%	21,126	3.61	762	86.59%
Mississippi	10	0.08%	521,230	249,828	0.09%	252,039	0.11%	25,204	1.44	708	94.62%
Missouri	28	0.22%	1,198,151	579,473	0.22%	495,959	0.22%	17,713	2.34	762	90.36%
Montana	11	0.09%	462,389	258,376	0.10%	245,902	0.11%	22,355	2.39	708	86.01%
Nebraska	73	0.57%	2,943,298	1,639,857	0.61%	1,481,952	0.64%	20,301	4.05	752	84.98%
Nevada	63	0.50%	2,454,637	1,258,481	0.47%	950,967	0.41%	15,095	2.92	750	87.24%
New Hampshire	106	0.83%	4,024,638	2,347,887	0.88%	2,139,549	0.93%	20,184	3.89	726	83.67%
New Jersey	1,149	9.05%	46,022,569	24,893,043	9.32%	21,594,568	9.37%	18,794	3.33	742	86.50%
New Mexico	8	0.06%	311,838	171,454	0.06%	127,853	0.06%	15,982	1.24	820	89.24%
New York	1,854	14.60%	75,689,475	41,138,036	15.40%	35,066,468	15.22%	18,914	3.13	748	86.71%
North Carolina	89	0.70%	3,997,290	2,079,672	0.78%	1,995,814	0.87%	22,425	3.79	757	87.38%
North Dakota	44	0.35%	1,979,715	1,109,978	0.42%	870,614	0.38%	19,787	2.73	764	87.40%
Ohio	866	6.82%	32,329,978	17,508,159	6.56%	15,149,595	6.57%	17,494	3.67	748	86.76%
Oklahoma	17	0.13%	849,336	407,029	0.15%	366,507	0.16%	21,559	3.74	740	92.39%
Oregon	36	0.28%	1,519,428	838,507	0.31%	696,429	0.30%	19,345	3.32	698	87.78%
Pennsylvania	683	5.38%	26,205,121	14,673,513	5.49%	12,659,654	5.49%	18,535	3.38	745	84.44%
Rhode Island	70	0.55%	2,365,492	1,353,399	0.51%	1,144,260	0.50%	16,347	3.34	748	80.61%
South Carolina	57	0.45%	2,183,738	1,125,592	0.42%	1,001,302	0.43%	17,567	3.59	738	86.49%
South Dakota	38	0.30%	1,660,050	951,278	0.36%	839,189	0.36%	22,084	3.45	719	86.50%
Tennessee	44	0.35%	2,115,185	1,042,192	0.39%	949,240	0.41%	21,574	3.75	768	88.53%
Texas	439	3.46%	20,952,273	9,869,431	3.70%	9,328,788	4.05%	21,250	3.78	761	92.77%
Utah	28	0.22%	1,345,752	747,205	0.28%	647,770	0.28%	23,135	3.32	766	87.96%
Vermont	85	0.67%	3,051,998	1,761,497	0.66%	1,664,586	0.72%	19,583	3.63	740	84.25%
Virginia	62	0.49%	2,535,837	1,349,746	0.51%	1,249,906	0.54%	20,160	2.97	750	87.35%
Washington	53	0.42%	2,227,865	1,227,368	0.46%	997,126	0.43%	18,814	2.78	743	85.02%
West Virginia	7	0.06%	296,945	151,421	0.06%	133,902	0.06%	19,129	2.39	794	89.17%
Wisconsin	224	1.76%	8,984,192	5,138,458	1.92%	4,239,327	1.84%	18,926	3.50	766	83.06%
Wyoming	5	0.04%	262,542	126,430	0.05%	91,693	0.04%	18,339	3.69	772	89.10%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	7	0.06%	296,795	148,198	0.06%	117,612	0.05%	16,802	3.23	719	88.31%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	647	5.10%	30,933,574	15,650,846	5.86%	13,466,198	5.84%	20,813	2.73	375	89.73%
Consumer	12,050	94.90%	461,727,199	251,428,250	94.14%	216,948,861	94.16%	18,004	3.26	753	85.27%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,877	14.78%	54,288,146	26,901,431	10.07%	22,925,848	9.95%	12,214	3.24	746	80.98%
Truck	2,328	18.34%	98,677,161	62,111,833	23.26%	51,320,993	22.27%	22,045	3.13	734	82.70%
SUV	580	4.57%	44,260,158	22,017,307	8.24%	19,097,863	8.29%	32,927	3.14	747	91.77%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	7,912	62.31%	295,435,308	156,048,524	58.43%	137,070,355	59.49%	17,324	3.27	755	86.49%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	10,197	80.31%	367,637,209	209,749,745	78.53%	179,886,502	78.07%	17,641	3.17	743	84.44%
Ford: Lincoln	2,500	19.69%	125,023,563	57,329,351	21.47%	50,528,557	21.93%	20,211	3.43	771	89.43%
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:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-08	4	0.03%	196,074	105,111	0.04%	39,796	0.02%	9,949	0.00	643	87.69%
2022-09	20	0.16%	986,514	529,988	0.20%	191,293	0.08%	9,565	0.00	698	87.27%
2022-10	91	0.72%	3,699,940	1,961,831	0.73%	594,344	0.26%	6,531	0.00	706	87.77%
2022-11	457	3.60%	17,983,933	9,708,382	3.64%	3,114,721	1.35%	6,816	0.00	730	85.55%
2022-12	1,749	13.77%	66,997,054	36,349,158	13.61%	16,963,036	7.36%	9,699	0.00	737	84.79%
2023-01	2,113	16.64%	81,577,806	44,142,080	16.53%	37,112,745	16.11%	17,564	1.00	748	84.70%
2023-02	2,034	16.02%	76,029,009	41,616,030	15.58%	39,156,612	16.99%	19,251	2.00	756	84.56%
2023-03	1,685	13.27%	65,332,612	36,059,184	13.50%	34,919,656	15.16%	20,724	3.00	754	85.03%
2023-04	1,616	12.73%	62,523,780	34,754,756	13.01%	34,573,306	15.00%	21,394	4.00	757	85.01%
2023-05	1,265	9.96%	50,169,288	26,413,500	9.89%	26,843,177	11.65%	21,220	5.00	755	87.45%
2023-06	986	7.77%	39,397,015	20,972,065	7.85%	21,604,287	9.38%	21,911	6.00	748	87.05%
2023-07	342	2.69%	14,533,363	7,476,650	2.80%	7,981,895	3.46%	23,339	7.00	727	88.41%
2023-08	150	1.18%	6,064,251	3,246,517	1.22%	3,437,713	1.49%	22,918	8.00	693	86.40%
2023-09	111	0.87%	4,231,627	2,255,989	0.84%	2,260,445	0.98%	20,364	9.00	691	86.09%
2023-10	43	0.34%	1,703,164	899,872	0.34%	960,488	0.42%	22,337	10.00	706	85.95%
2023-11	22	0.17%	845,981	394,409	0.15%	434,426	0.19%	19,747	11.00	687	91.00%
2023-12	5	0.04%	190,827	105,255	0.04%	117,139	0.05%	23,428	12.00	660	88.40%
2024-01	1	0.01%	40,619	13,170	0.00%	20,519	0.01%	20,519	13.00	609	92.53%
2024-02	1	0.01%	72,363	42,660	0.02%	42,660	0.02%	42,660	14.00	781	80.58%
2024-03	1	0.01%	42,516	12,490	0.00%	20,022	0.01%	20,022	15.00	848	82.15%
2024-04	-	-	-	-	-	-	-	-	-	-	-
2024-05	-	-	-	-	-	-	-	-	-	-	-
2024-06	-	-	-	-	-	-	-	-	-	-	-
2024-07	1	0.01%	43,035	20,000	0.01%	26,778	0.01%	26,778	19.00	662	106.26%
Total:	12,697	100.00%	492,660,772	267,079,096	100.00%	230,415,059	100.00%	18,147	3.23	749	85.53%

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