StratMaker (142450)

Ford Credit Auto Lease Trust 2021-A

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

94.77% / 5.23%

Total # of Leases

25,132

WA Orginal Term (OT)

36.48

Acquisition Cost (AC)

$ 979,646,830

WA Remaining Term (RT)

6.39

Rep. Period Securitization Value (SV)

$ 595,717,251

WA Seasoning

30.09

Rep. Period End Actual SV (ESV)

$ 542,270,193

WA FICO (non-zero)

755

Total Base Residual Value (BRV)

$ 549,733,958

WA Lease to Value (LTV)

84.88%

Average BRV

$ 21,874

Base Residual as % of ESV

101.38%

Base Residual as % of Vehicle Value

47.51%

Minimum Discount Rate

6.10%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

25,132

Acquisition Cost (AC)

$ 979,646,830

Rep. Period Securitization Value (SV)

$ 595,717,251

Rep. Period End Actual SV (ESV)

$ 542,270,193

Total Base Residual Value (BRV)

$ 549,733,958

Average BRV

$ 21,874

Base Residual as % of ESV

101.38%

Base Residual as % of Vehicle Value

47.51%

Minimum Discount Rate

6.10%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.77% / 5.23%

WA Orginal Term (OT)

36.48

WA Remaining Term (RT)

6.39

WA Seasoning

30.09

WA FICO (non-zero)

755

WA Lease to Value (LTV)

84.88%

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	8	0.03%	109,459	65,792	0.01%	67,593	0.01%	8,449	5.79	741	62.49%
$15,000 - $19,999	999	3.98%	18,628,423	11,386,346	2.07%	10,826,985	2.00%	10,838	5.55	732	71.27%
$20,000 - $24,999	2,596	10.33%	58,860,804	34,355,323	6.25%	32,815,838	6.05%	12,641	5.83	741	78.17%
$25,000 - $29,999	2,939	11.69%	80,910,509	47,440,825	8.63%	45,993,043	8.48%	15,649	6.00	760	82.29%
$30,000 - $39,999	7,818	31.11%	276,496,798	160,548,947	29.20%	157,370,446	29.02%	20,129	6.31	760	83.26%
$40,000 - $49,999	6,928	27.57%	306,172,545	174,413,644	31.73%	173,821,713	32.05%	25,090	6.60	751	85.32%
$50,000 - $59,999	2,266	9.02%	122,347,049	65,260,408	11.87%	65,085,918	12.00%	28,723	6.58	760	88.52%
$60,000 - $69,999	767	3.05%	49,282,823	24,542,974	4.46%	24,164,411	4.46%	31,505	6.58	758	90.05%
$70,000 - $79,999	358	1.42%	26,566,107	12,590,660	2.29%	12,790,756	2.36%	35,728	6.55	760	92.61%
$80,000 - $89,999	289	1.15%	24,562,114	12,041,528	2.19%	11,809,508	2.18%	40,863	6.49	753	93.54%
$90,000 - $99,999	133	0.53%	12,488,265	5,761,050	1.05%	6,057,643	1.12%	45,546	6.25	759	97.48%
Over $100,000	31	0.12%	3,221,935	1,326,461	0.24%	1,466,339	0.27%	47,301	7.70	707	104.23%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,185	8.69%	82,951,420	45,858,055	8.34%	4,526	0.00%	2	9.00	827	73.07%
$5,000 - $9,999	33	0.13%	650,014	281,326	0.05%	285,744	0.05%	8,659	1.76	706	81.93%
$10,000 - $14,999	2,947	11.73%	66,781,671	35,505,574	6.46%	37,810,056	6.97%	12,830	5.00	728	77.98%
$15,000 - $19,999	4,981	19.82%	149,150,223	82,625,836	15.03%	88,328,370	16.29%	17,733	5.65	766	82.66%
$20,000 - $24,999	5,899	23.47%	224,726,763	125,056,950	22.75%	134,157,967	24.74%	22,742	6.09	759	85.39%
$25,000 - $29,999	4,553	18.12%	199,827,189	114,642,462	20.85%	123,541,007	22.78%	27,134	6.77	754	85.82%
$30,000 - $39,999	3,950	15.72%	207,541,825	121,349,063	22.07%	130,890,263	24.14%	33,137	7.04	752	85.33%
$40,000 - $49,999	429	1.71%	34,028,306	17,447,984	3.17%	19,129,353	3.53%	44,591	6.74	760	91.93%
$50,000 - $59,999	153	0.61%	13,784,768	6,889,063	1.25%	7,998,697	1.48%	52,279	8.78	753	94.86%
$60,000 - $69,999	2	0.01%	204,651	77,646	0.01%	124,210	0.02%	62,105	21.00	579	101.94%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	11,933	4,526	0.00%	4,526	0.00%	4,526	9.00	827	73.07%
$5,000 - $9,999	97	0.39%	1,962,172	884,811	0.16%	776,845	0.14%	8,009	5.43	701	82.40%
$10,000 - $14,999	4,206	16.74%	100,441,469	52,772,308	9.60%	50,600,243	9.33%	12,030	6.12	732	79.69%
$15,000 - $19,999	6,357	25.29%	204,087,529	110,525,724	20.11%	110,335,166	20.35%	17,356	6.72	773	83.58%
$20,000 - $24,999	6,970	27.73%	280,959,400	158,199,427	28.78%	157,022,076	28.96%	22,528	6.28	753	86.23%
$25,000 - $29,999	4,292	17.08%	201,705,202	118,036,946	21.47%	115,103,068	21.23%	26,818	6.15	753	84.89%
$30,000 - $39,999	2,772	11.03%	153,117,902	90,066,752	16.38%	88,984,197	16.41%	32,101	6.65	754	85.37%
$40,000 - $49,999	411	1.64%	35,132,683	17,871,112	3.25%	18,383,973	3.39%	44,730	6.52	755	92.89%
$50,000 - $59,999	26	0.10%	2,228,541	1,372,352	0.25%	1,060,100	0.20%	40,773	2.40	728	90.02%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	55	0.22%	2,302,650	1,199,183	0.22%	1,130,050	0.21%	20,546	5.34	470	88.58%
500 - 549	240	0.95%	8,782,896	4,840,813	0.88%	4,706,236	0.87%	19,609	6.03	532	85.86%
550 - 599	757	3.01%	28,006,109	15,584,999	2.84%	15,518,409	2.86%	20,500	6.22	578	85.96%
600 - 649	1,819	7.24%	67,854,184	38,410,886	6.99%	38,037,669	7.01%	20,911	6.68	628	85.72%
650 - 699	3,210	12.77%	122,864,115	69,434,099	12.63%	69,552,545	12.83%	21,667	6.61	677	85.63%
700 - 749	4,199	16.71%	162,395,906	92,020,301	16.74%	91,180,249	16.81%	21,715	6.33	725	84.78%
750 - 799	4,488	17.86%	175,738,009	99,374,950	18.08%	97,886,232	18.05%	21,811	6.39	775	84.65%
800+	9,228	36.72%	358,388,832	200,876,603	36.54%	197,355,599	36.39%	21,387	6.40	844	83.97%
NA	1,136	4.52%	53,314,132	27,992,125	5.09%	26,903,204	4.96%	23,682	5.75	0	88.71%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	475	1.89%	18,085,414	12,179,090	2.22%	8,808,498	1.62%	18,544	2.59	739	81.37%
25 - 36	20,469	81.45%	786,210,325	450,715,912	81.99%	440,756,477	81.28%	21,533	6.18	755	84.08%
37 - 39	3,817	15.19%	158,297,696	80,016,499	14.56%	82,874,222	15.28%	21,712	6.25	755	88.73%
40 - 48	371	1.48%	17,053,395	6,822,458	1.24%	9,830,996	1.81%	26,499	20.33	772	91.70%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	2,266	9.02%	88,109,063	48,351,672	8.80%	20,594,805	3.80%	9,089	0.00	736	84.93%
1 - 12	22,367	89.00%	868,986,278	491,728,472	89.45%	508,504,626	93.77%	22,735	6.33	756	84.71%
13 - 24	494	1.97%	22,332,980	9,571,901	1.74%	13,045,806	2.41%	26,409	18.65	750	91.48%
25 - 36	5	0.02%	218,509	81,914	0.01%	124,956	0.02%	24,991	25.21	685	96.70%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	10	0.04%	296,239	227,938	0.04%	227,938	0.04%	22,794	9.00	777	77.81%
16 - 20	108	0.43%	3,969,736	2,715,823	0.49%	2,221,183	0.41%	20,567	5.61	763	80.79%
21 - 25	601	2.39%	23,438,273	14,592,474	2.65%	12,397,621	2.29%	20,628	6.92	689	84.65%
26 - 30	12,416	49.40%	490,113,605	278,744,069	50.71%	305,649,786	56.36%	24,617	8.53	758	84.97%
31 - 35	9,259	36.84%	352,481,422	196,188,787	35.69%	191,061,340	35.23%	20,635	3.82	756	84.48%
36+	2,738	10.89%	109,347,555	57,264,868	10.42%	30,712,326	5.66%	11,217	0.87	743	86.93%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	23,119	91.99%	900,747,810	505,650,909	91.98%	495,302,595	91.34%	21,424	6.39	761	84.75%
1 - 15	1,397	5.56%	55,055,227	30,644,658	5.57%	32,980,115	6.08%	23,608	6.71	701	86.30%
16 - 30	319	1.27%	12,467,294	7,039,508	1.28%	7,433,941	1.37%	23,304	6.15	675	86.55%
31 - 60	242	0.96%	9,319,056	5,224,342	0.95%	5,339,639	0.98%	22,065	5.37	656	85.78%
61 - 90	39	0.16%	1,442,468	835,972	0.15%	872,425	0.16%	22,370	5.25	663	84.74%
91 - 120	10	0.04%	351,399	187,619	0.03%	187,551	0.03%	18,755	2.71	604	90.97%
121+	6	0.02%	263,576	150,950	0.03%	153,927	0.03%	25,655	4.45	698	85.36%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	23,571	93.79%	909,251,422	512,651,543	93.25%	506,313,317	93.37%	21,480	6.42	760	84.63%
Stated, verified to Level 3²	395	1.57%	13,826,301	7,795,597	1.42%	7,613,710	1.40%	19,275	6.61	630	85.24%
NA	1,166	4.64%	56,569,107	29,286,818	5.33%	28,343,165	5.23%	24,308	5.74	385	89.38%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	23,571	93.79%	909,251,422	512,651,543	93.25%	506,313,317	93.37%	21,480	6.42	760	84.63%
Stated, verified but not Level 4 or 5	390	1.55%	13,614,296	7,680,738	1.40%	7,485,993	1.38%	19,195	6.56	631	85.13%
Stated, verified to Level 4³	5	0.02%	212,005	114,859	0.02%	127,717	0.02%	25,543	9.52	612	91.63%
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	1,166	4.64%	56,569,107	29,286,818	5.33%	28,343,165	5.23%	24,308	5.74	385	89.38%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

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%	2,931	11.66%	79,193,647	50,231,991	9.14%	47,641,206	8.79%	16,254	5.78	760	71.23%
75.00 - 99.99%	21,630	86.07%	869,181,586	485,808,121	88.37%	480,036,929	88.52%	22,193	6.40	756	85.66%
100.00 - 109.99%	522	2.08%	28,412,916	12,574,734	2.29%	13,310,544	2.45%	25,499	7.94	721	103.21%
110.00 - 119.99%	49	0.19%	2,858,681	1,119,113	0.20%	1,281,515	0.24%	26,153	9.66	720	112.05%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	73	0.29%	3,218,471	1,693,912	0.31%	1,633,005	0.30%	22,370	5.86	754	87.14%
Alaska	3	0.01%	122,417	62,011	0.01%	42,002	0.01%	14,001	2.94	766	89.93%
Arizona	132	0.53%	5,624,198	2,864,562	0.52%	2,960,386	0.55%	22,427	7.02	770	87.85%
Arkansas	5	0.02%	182,059	96,218	0.02%	103,583	0.02%	20,717	4.73	762	87.21%
California	1,174	4.67%	44,773,551	25,032,440	4.55%	24,037,247	4.43%	20,475	6.02	733	85.39%
Colorado	144	0.57%	6,482,672	3,351,246	0.61%	3,304,516	0.61%	22,948	7.37	776	87.22%
Connecticut	284	1.13%	10,831,840	6,159,371	1.12%	6,153,544	1.13%	21,667	5.61	775	82.91%
Delaware	61	0.24%	2,477,551	1,371,702	0.25%	1,403,100	0.26%	23,002	6.97	770	85.69%
Florida	1,466	5.83%	60,968,357	31,579,316	5.74%	31,958,069	5.89%	21,800	6.93	755	87.73%
Georgia	122	0.49%	6,054,815	3,019,741	0.55%	3,114,113	0.57%	25,526	6.53	763	89.93%
Hawaii	51	0.20%	1,965,667	1,140,128	0.21%	1,164,997	0.21%	22,843	6.32	658	89.99%
Idaho	39	0.16%	1,670,426	937,710	0.17%	825,852	0.15%	21,176	6.89	746	85.73%
Illinois	464	1.85%	21,618,379	11,166,619	2.03%	10,901,079	2.01%	23,494	6.16	762	89.01%
Indiana	371	1.48%	14,525,623	8,272,405	1.50%	8,181,885	1.51%	22,054	6.41	757	83.63%
Iowa	118	0.47%	5,114,435	2,860,883	0.52%	2,927,058	0.54%	24,806	6.99	759	86.16%
Kansas	44	0.18%	1,999,246	1,096,078	0.20%	1,134,917	0.21%	25,794	6.35	728	85.34%
Kentucky	67	0.27%	2,872,766	1,555,301	0.28%	1,569,968	0.29%	23,432	6.25	745	85.72%
Louisiana	39	0.16%	1,895,554	954,497	0.17%	927,102	0.17%	23,772	6.17	699	89.40%
Maine	273	1.09%	10,247,513	6,256,325	1.14%	6,120,757	1.13%	22,420	6.29	741	84.24%
Maryland	127	0.51%	5,777,876	2,893,418	0.53%	3,025,046	0.56%	23,819	7.50	759	90.05%
Massachusetts	468	1.86%	18,323,951	10,742,095	1.95%	10,244,200	1.89%	21,889	6.03	761	82.94%
Michigan	6,550	26.06%	225,931,704	133,365,686	24.26%	128,277,647	23.66%	19,584	5.92	761	80.79%
Minnesota	401	1.60%	17,496,037	10,139,844	1.84%	9,872,483	1.82%	24,620	6.45	760	85.70%
Mississippi	11	0.04%	541,537	264,932	0.05%	293,560	0.05%	26,687	6.74	800	89.10%
Missouri	49	0.19%	2,409,255	1,232,972	0.22%	1,227,116	0.23%	25,043	5.77	783	88.70%
Montana	31	0.12%	1,327,661	748,229	0.14%	660,147	0.12%	21,295	4.99	746	87.27%
Nebraska	97	0.39%	4,175,097	2,386,373	0.43%	2,326,706	0.43%	23,987	7.08	761	85.77%
Nevada	118	0.47%	4,866,681	2,560,166	0.47%	2,436,831	0.45%	20,651	7.51	747	86.38%
New Hampshire	218	0.87%	8,604,165	5,045,791	0.92%	5,134,133	0.95%	23,551	6.84	762	85.08%
New Jersey	2,400	9.55%	96,876,501	53,504,908	9.73%	52,652,512	9.71%	21,939	6.45	748	86.41%
New Mexico	16	0.06%	737,236	361,429	0.07%	365,097	0.07%	22,819	5.25	758	88.60%
New York	4,055	16.13%	162,779,295	91,695,192	16.68%	91,915,864	16.95%	22,667	6.38	752	85.94%
North Carolina	183	0.73%	8,025,150	4,162,664	0.76%	4,128,201	0.76%	22,558	6.79	755	87.24%
North Dakota	86	0.34%	3,831,158	2,346,768	0.43%	2,300,558	0.42%	26,751	6.47	763	83.77%
Ohio	1,771	7.05%	67,587,521	37,420,224	6.81%	37,374,464	6.89%	21,104	6.81	754	86.38%
Oklahoma	32	0.13%	1,497,100	747,897	0.14%	753,019	0.14%	23,532	5.67	702	89.41%
Oregon	52	0.21%	2,095,327	1,172,580	0.21%	1,093,007	0.20%	21,019	5.71	740	85.95%
Pennsylvania	1,587	6.31%	58,991,317	34,257,843	6.23%	33,879,802	6.25%	21,348	6.42	750	83.48%
Rhode Island	128	0.51%	4,502,457	2,595,765	0.47%	2,578,130	0.48%	20,142	5.97	761	83.07%
South Carolina	132	0.53%	5,578,840	2,881,378	0.52%	3,007,848	0.55%	22,787	6.94	782	88.01%
South Dakota	78	0.31%	3,476,639	2,126,680	0.39%	2,175,545	0.40%	27,892	6.65	766	83.08%
Tennessee	91	0.36%	4,076,534	2,113,949	0.38%	2,072,566	0.38%	22,775	5.72	770	87.50%
Texas	704	2.80%	32,897,502	15,714,291	2.86%	16,760,345	3.09%	23,807	7.97	762	91.80%
Utah	29	0.12%	1,537,083	808,014	0.15%	856,568	0.16%	29,537	7.13	711	89.04%
Vermont	183	0.73%	6,790,641	4,092,586	0.74%	3,809,497	0.70%	20,817	6.55	753	84.48%
Virginia	87	0.35%	4,066,074	2,082,447	0.38%	2,136,476	0.39%	24,557	7.00	761	89.67%
Washington	61	0.24%	2,744,172	1,508,548	0.27%	1,396,634	0.26%	22,896	5.23	724	86.22%
West Virginia	29	0.12%	1,441,982	771,423	0.14%	767,162	0.14%	26,454	6.71	772	89.41%
Wisconsin	410	1.63%	17,271,719	10,132,114	1.84%	9,922,877	1.83%	24,202	6.36	770	84.04%
Wyoming	6	0.02%	269,574	147,045	0.03%	118,456	0.02%	19,743	3.56	743	88.25%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	12	0.05%	473,508	240,246	0.04%	244,519	0.05%	20,377	7.59	762	87.05%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	1,166	4.64%	56,569,107	29,286,818	5.33%	28,343,165	5.23%	24,308	5.74	385	89.38%
Consumer	23,966	95.36%	923,077,724	520,447,140	94.67%	513,927,028	94.77%	21,444	6.43	758	84.63%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,284	13.07%	94,735,036	48,490,338	8.82%	47,982,199	8.85%	14,611	6.35	757	80.14%
Truck	5,293	21.06%	228,726,461	147,394,850	26.81%	142,994,482	26.37%	27,016	6.39	743	82.95%
SUV	1,063	4.23%	79,355,152	41,249,691	7.50%	40,978,307	7.56%	38,550	6.34	752	90.71%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	15,492	61.64%	576,830,181	312,599,079	56.86%	310,315,205	57.23%	20,031	6.40	761	85.74%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	20,228	80.49%	737,288,165	435,697,313	79.26%	425,245,392	78.42%	21,023	6.13	749	83.81%
Ford: Lincoln	4,904	19.51%	242,358,666	114,036,645	20.74%	117,024,801	21.58%	23,863	7.32	776	88.78%
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:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-06	1	0.00%	26,155	17,372	0.00%	0	0.00%	0	0.00	0	0.00%
2022-07	-	-	-	-	-	-	-	-	-	-	-
2022-08	5	0.02%	242,414	117,685	0.02%	30,125	0.01%	6,025	0.00	735	79.76%
2022-09	19	0.08%	910,059	529,902	0.10%	195,531	0.04%	10,291	0.00	696	85.45%
2022-10	105	0.42%	4,728,279	2,636,249	0.48%	808,817	0.15%	7,703	0.00	667	86.25%
2022-11	446	1.77%	17,660,500	9,673,988	1.76%	3,639,142	0.67%	8,160	0.00	735	84.62%
2022-12	1,690	6.72%	64,541,656	35,376,476	6.44%	15,921,190	2.94%	9,421	0.00	740	84.93%
2023-01	1,853	7.37%	70,285,417	38,525,915	7.01%	32,074,513	5.91%	17,310	1.00	751	84.49%
2023-02	1,669	6.64%	63,731,541	34,966,364	6.36%	32,605,972	6.01%	19,536	2.00	756	84.47%
2023-03	1,470	5.85%	57,502,116	32,063,449	5.83%	30,936,955	5.71%	21,046	3.00	746	84.74%
2023-04	1,592	6.33%	59,987,573	33,813,846	6.15%	33,652,537	6.21%	21,139	4.00	758	84.10%
2023-05	2,406	9.57%	91,033,915	52,184,067	9.49%	53,447,605	9.86%	22,214	5.00	762	83.64%
2023-06	2,804	11.16%	107,563,667	60,961,027	11.09%	63,394,320	11.69%	22,609	6.00	760	84.60%
2023-07	2,461	9.79%	96,660,149	55,078,819	10.02%	58,892,282	10.86%	23,930	7.00	760	84.57%
2023-08	2,901	11.54%	114,460,683	65,358,421	11.89%	71,277,650	13.14%	24,570	8.00	752	84.78%
2023-09	2,820	11.22%	112,065,921	64,983,444	11.82%	71,482,328	13.18%	25,348	9.00	758	85.26%
2023-10	2,038	8.11%	81,044,528	46,136,503	8.39%	51,854,235	9.56%	25,444	10.00	758	85.21%
2023-11	203	0.81%	8,080,056	4,239,797	0.77%	4,863,629	0.90%	23,959	11.00	713	88.19%
2023-12	150	0.60%	6,570,713	3,416,818	0.62%	4,022,600	0.74%	26,817	12.00	701	89.59%
2024-01	103	0.41%	4,482,199	2,258,073	0.41%	2,653,795	0.49%	25,765	13.00	709	90.37%
2024-02	18	0.07%	709,461	374,632	0.07%	441,493	0.08%	24,527	14.00	643	91.57%
2024-03	14	0.06%	610,315	293,824	0.05%	352,168	0.06%	25,155	15.00	643	93.40%
2024-04	5	0.02%	221,799	124,752	0.02%	145,484	0.03%	29,097	16.00	666	88.37%
2024-05	3	0.01%	110,194	56,211	0.01%	68,454	0.01%	22,818	17.00	641	95.48%
2024-06	15	0.06%	596,872	263,382	0.05%	336,432	0.06%	22,429	18.00	794	87.20%
2024-07	50	0.20%	2,415,415	977,549	0.18%	1,391,678	0.26%	27,834	19.00	760	92.29%
2024-08	89	0.35%	4,106,651	1,622,474	0.30%	2,347,543	0.43%	26,377	20.00	787	91.87%
2024-09	97	0.39%	4,531,455	1,800,587	0.33%	2,628,646	0.48%	27,099	21.00	778	92.63%
2024-10	94	0.37%	4,246,134	1,685,686	0.31%	2,506,826	0.46%	26,668	22.00	769	91.05%
2024-11	2	0.01%	125,756	46,186	0.01%	70,361	0.01%	35,181	23.00	599	91.03%
2024-12	4	0.02%	176,728	68,545	0.01%	102,925	0.02%	25,731	24.00	641	90.47%
2025-01	4	0.02%	173,821	64,253	0.01%	98,367	0.02%	24,592	25.00	690	97.67%
2025-02	1	0.00%	44,687	17,661	0.00%	26,589	0.00%	26,589	26.00	664	93.11%
Total:	25,132	100.00%	979,646,830	549,733,958	100.00%	542,270,193	100.00%	21,577	6.39	755	84.88%

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