StratMaker (142458)

Ford Credit Auto Lease Trust 2022-A

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

94.15% / 5.85%

Total # of Leases

49,251

WA Orginal Term (OT)

36.44

Acquisition Cost (AC)

$ 2,055,734,759

WA Remaining Term (RT)

16.68

Rep. Period Securitization Value (SV)

$ 1,386,622,180

WA Seasoning

19.77

Rep. Period End Actual SV (ESV)

$ 1,358,297,319

WA FICO (non-zero)

755

Total Base Residual Value (BRV)

$ 1,137,171,820

WA Lease to Value (LTV)

88.92%

Average BRV

$ 23,089

Base Residual as % of ESV

83.72%

Base Residual as % of Vehicle Value

48.86%

Minimum Discount Rate

8.90%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

49,251

Acquisition Cost (AC)

$ 2,055,734,759

Rep. Period Securitization Value (SV)

$ 1,386,622,180

Rep. Period End Actual SV (ESV)

$ 1,358,297,319

Total Base Residual Value (BRV)

$ 1,137,171,820

Average BRV

$ 23,089

Base Residual as % of ESV

83.72%

Base Residual as % of Vehicle Value

48.86%

Minimum Discount Rate

8.90%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.15% / 5.85%

WA Orginal Term (OT)

36.44

WA Remaining Term (RT)

16.68

WA Seasoning

19.77

WA FICO (non-zero)

755

WA Lease to Value (LTV)

88.92%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	4	0.01%	58,411	35,490	0.00%	38,234	0.00%	9,558	12.00	741	62.02%
$15,000 - $19,999	1,004	2.04%	18,779,447	11,252,512	0.99%	12,587,781	0.93%	12,538	11.98	730	71.18%
$20,000 - $24,999	3,304	6.71%	75,284,600	43,830,517	3.85%	49,948,198	3.68%	15,117	12.87	743	78.43%
$25,000 - $29,999	5,655	11.48%	155,682,256	91,774,231	8.07%	106,370,545	7.83%	18,810	14.36	752	84.87%
$30,000 - $39,999	15,306	31.08%	541,917,498	308,186,057	27.10%	363,172,780	26.74%	23,727	16.45	759	87.20%
$40,000 - $49,999	12,971	26.34%	578,070,984	323,905,115	28.48%	385,667,102	28.39%	29,733	17.33	755	89.43%
$50,000 - $59,999	6,159	12.51%	333,573,598	183,716,832	16.16%	220,867,457	16.26%	35,861	17.53	757	90.72%
$60,000 - $69,999	2,490	5.06%	160,528,124	83,136,020	7.31%	102,017,973	7.51%	40,971	17.74	756	92.20%
$70,000 - $79,999	1,248	2.53%	92,557,615	44,924,542	3.95%	56,729,246	4.18%	45,456	17.43	758	95.31%
$80,000 - $89,999	653	1.33%	55,277,671	26,732,434	2.35%	33,859,075	2.49%	51,852	15.67	753	95.32%
$90,000 - $99,999	362	0.74%	34,069,636	15,564,757	1.37%	20,818,698	1.53%	57,510	16.84	750	98.66%
Over $100,000	95	0.19%	9,934,919	4,113,314	0.36%	6,220,230	0.46%	65,476	19.29	733	104.74%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	540	1.10%	21,933,790	11,490,949	1.01%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	18	0.04%	348,452	152,629	0.01%	158,970	0.01%	8,832	3.47	664	80.25%
$10,000 - $14,999	2,696	5.47%	58,629,412	31,693,961	2.79%	35,595,293	2.62%	13,203	9.36	729	77.04%
$15,000 - $19,999	7,283	14.79%	205,606,786	113,543,913	9.98%	130,449,909	9.60%	17,912	11.77	755	82.90%
$20,000 - $24,999	11,014	22.36%	383,251,571	208,893,137	18.37%	248,961,569	18.33%	22,604	15.19	762	87.05%
$25,000 - $29,999	10,522	21.36%	430,975,544	239,656,693	21.07%	287,598,699	21.17%	27,333	16.56	758	89.26%
$30,000 - $39,999	12,257	24.89%	609,927,222	351,726,135	30.93%	423,972,910	31.21%	34,590	18.34	753	89.74%
$40,000 - $49,999	3,732	7.58%	243,374,887	131,049,906	11.52%	163,855,169	12.06%	43,905	19.09	752	92.94%
$50,000 - $59,999	860	1.75%	70,899,323	34,449,786	3.03%	46,079,950	3.39%	53,581	18.76	757	96.98%
$60,000 - $69,999	271	0.55%	24,808,198	12,093,376	1.06%	17,365,501	1.28%	64,079	20.66	747	97.17%
$70,000 - $79,999	57	0.12%	5,863,819	2,376,897	0.21%	4,174,840	0.31%	73,243	26.02	728	103.49%
$80,000 - $89,999	1	0.00%	115,753	44,439	0.00%	84,509	0.01%	84,509	27.00	747	110.49%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

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	97	0.20%	1,948,361	895,480	0.08%	1,080,018	0.08%	11,134	11.21	715	79.46%
$10,000 - $14,999	5,930	12.04%	147,295,658	76,536,275	6.73%	91,434,025	6.73%	15,419	14.21	738	82.21%
$15,000 - $19,999	13,580	27.57%	451,006,637	238,220,137	20.95%	289,869,776	21.34%	21,345	16.52	764	87.15%
$20,000 - $24,999	12,853	26.10%	521,571,972	292,300,666	25.70%	345,204,658	25.41%	26,858	16.05	756	89.29%
$25,000 - $29,999	7,135	14.49%	343,973,355	195,150,867	17.16%	230,187,193	16.95%	32,262	16.77	758	89.80%
$30,000 - $39,999	8,510	17.28%	492,867,078	284,002,552	24.97%	338,729,090	24.94%	39,804	18.31	751	90.36%
$40,000 - $49,999	1,084	2.20%	91,589,668	46,683,325	4.11%	57,970,482	4.27%	53,478	15.72	752	94.30%
$50,000 - $59,999	62	0.13%	5,482,029	3,382,518	0.30%	3,822,077	0.28%	61,646	9.15	748	92.76%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	108	0.22%	4,718,813	2,573,334	0.23%	3,043,308	0.22%	28,179	13.84	464	91.43%
500 - 549	355	0.72%	13,949,883	7,547,337	0.66%	9,097,631	0.67%	25,627	15.83	532	89.87%
550 - 599	1,251	2.54%	49,423,235	27,596,831	2.43%	32,886,934	2.42%	26,289	15.64	580	89.38%
600 - 649	3,319	6.74%	130,651,044	73,483,924	6.46%	86,713,764	6.38%	26,126	16.40	628	89.23%
650 - 699	6,640	13.48%	271,441,048	151,836,691	13.35%	181,015,947	13.33%	27,261	16.91	677	89.71%
700 - 749	8,773	17.81%	367,171,574	203,661,982	17.91%	244,111,542	17.97%	27,825	17.05	725	89.47%
750 - 799	9,221	18.72%	385,379,021	214,324,008	18.85%	255,827,523	18.83%	27,744	16.80	774	88.78%
800+	17,399	35.33%	721,905,723	398,103,332	35.01%	474,185,932	34.91%	27,254	16.57	843	87.69%
NA	2,185	4.44%	111,094,418	58,044,382	5.10%	71,414,737	5.26%	32,684	16.08	0	92.95%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,849	3.75%	69,273,895	45,499,603	4.00%	49,746,962	3.66%	26,905	9.90	732	87.92%
25 - 36	38,734	78.65%	1,593,743,983	898,390,324	79.00%	1,060,184,783	78.05%	27,371	16.28	756	88.12%
37 - 39	6,979	14.17%	312,089,295	161,489,349	14.20%	197,767,805	14.56%	28,338	17.33	756	92.21%
40 - 48	1,689	3.43%	80,627,586	31,792,545	2.80%	50,597,769	3.73%	29,957	29.18	768	93.84%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	89	0.18%	3,783,225	1,731,506	0.15%	749,901	0.06%	8,426	0.00	770	91.73%
1 - 12	17,496	35.52%	691,522,616	376,975,081	33.15%	409,089,412	30.12%	23,382	8.59	754	87.07%
13 - 24	27,392	55.62%	1,165,360,575	659,264,711	57.97%	808,961,235	59.56%	29,533	18.94	756	89.31%
25 - 36	4,226	8.58%	192,629,581	98,298,730	8.64%	137,779,645	10.14%	32,603	27.26	755	92.07%
37 - 42	48	0.10%	2,438,762	901,792	0.08%	1,717,126	0.13%	35,773	37.20	737	95.28%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	160	0.32%	6,541,107	3,909,086	0.34%	4,698,272	0.35%	29,364	25.03	648	89.31%
11 - 15	14,144	28.72%	614,552,303	348,791,454	30.67%	447,008,557	32.91%	31,604	22.76	754	90.14%
16 - 20	10,558	21.44%	457,129,215	257,920,070	22.68%	316,865,461	23.33%	30,012	18.38	755	90.00%
21 - 25	12,115	24.60%	486,073,906	268,087,615	23.57%	313,131,615	23.05%	25,847	14.05	758	87.27%
26 - 30	8,633	17.53%	344,158,571	184,533,195	16.23%	203,078,707	14.95%	23,524	8.82	757	87.22%
31 - 35	3,310	6.72%	133,391,857	67,595,205	5.94%	68,578,117	5.05%	20,718	4.86	757	88.45%
36+	331	0.67%	13,887,800	6,335,195	0.56%	4,936,589	0.36%	14,914	2.14	763	90.65%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,444	92.27%	1,896,058,975	1,048,359,298	92.19%	1,251,499,664	92.14%	27,539	16.68	761	88.84%
1 - 15	2,826	5.74%	118,556,604	65,944,794	5.80%	79,387,139	5.84%	28,092	16.71	705	89.63%
16 - 30	600	1.22%	25,331,254	14,162,483	1.25%	17,032,205	1.25%	28,387	16.52	671	90.31%
31 - 60	329	0.67%	13,510,811	7,472,463	0.66%	8,955,820	0.66%	27,221	16.08	651	90.87%
61 - 90	38	0.08%	1,576,532	873,528	0.08%	1,038,198	0.08%	27,321	15.11	613	91.87%
91 - 120	12	0.02%	548,922	277,328	0.02%	296,055	0.02%	24,671	15.30	607	90.86%
121+	2	0.00%	151,661	81,926	0.01%	88,237	0.01%	44,119	13.57	623	94.19%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,049	93.50%	1,899,997,163	1,055,141,663	92.79%	1,257,374,990	92.57%	27,305	16.71	761	88.64%
Stated, verified to Level 3²	812	1.65%	31,813,789	17,786,979	1.56%	21,429,294	1.58%	26,391	16.66	651	89.41%
NA	2,390	4.85%	123,923,807	64,243,179	5.65%	79,493,035	5.85%	33,261	16.08	432	93.27%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	46,049	93.50%	1,899,997,163	1,055,141,663	92.79%	1,257,374,990	92.57%	27,305	16.71	761	88.64%
Stated, verified but not Level 4 or 5	807	1.64%	31,529,557	17,640,232	1.55%	21,252,969	1.56%	26,336	16.63	651	89.37%
Stated, verified to Level 4³	3	0.01%	153,805	67,167	0.01%	77,357	0.01%	25,786	21.36	684	101.45%
Stated, verified to Level 5³	2	0.00%	130,426	79,580	0.01%	98,969	0.01%	49,484	19.86	623	88.17%
NA	2,390	4.85%	123,923,807	64,243,179	5.65%	79,493,035	5.85%	33,261	16.08	432	93.27%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

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%	2,654	5.39%	66,985,828	40,159,556	3.53%	44,820,689	3.30%	16,888	13.84	760	71.06%
75.00 - 99.99%	43,528	88.38%	1,824,395,724	1,019,253,837	89.63%	1,205,830,309	88.78%	27,702	16.48	757	88.24%
100.00 - 109.99%	2,822	5.73%	150,303,804	71,683,597	6.30%	98,691,697	7.27%	34,972	20.05	736	103.35%
110.00 - 119.99%	247	0.50%	14,049,403	6,074,831	0.53%	8,954,623	0.66%	36,254	20.26	725	111.90%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	173	0.35%	7,771,864	4,105,424	0.36%	4,999,141	0.37%	28,897	16.41	738	90.44%
Alaska	5	0.01%	217,053	117,688	0.01%	145,696	0.01%	29,139	19.49	733	93.05%
Arizona	270	0.55%	11,514,805	6,039,307	0.53%	7,321,516	0.54%	27,117	16.26	771	88.60%
Arkansas	6	0.01%	250,520	150,161	0.01%	166,036	0.01%	27,673	10.50	753	86.39%
California	4,508	9.15%	183,157,394	99,771,521	8.77%	118,241,431	8.71%	26,229	15.79	743	89.57%
Colorado	293	0.59%	14,606,866	7,779,648	0.68%	9,449,070	0.70%	32,249	17.43	756	89.09%
Connecticut	534	1.08%	22,138,937	12,394,903	1.09%	14,767,425	1.09%	27,654	16.86	761	87.29%
Delaware	151	0.31%	6,503,712	3,616,765	0.32%	4,385,479	0.32%	29,043	17.32	737	88.89%
Florida	3,209	6.52%	142,492,039	73,929,048	6.50%	91,225,879	6.72%	28,428	17.65	763	90.62%
Georgia	290	0.59%	14,455,841	7,215,921	0.63%	9,062,165	0.67%	31,249	16.76	765	92.62%
Hawaii	67	0.14%	2,552,491	1,446,696	0.13%	1,730,396	0.13%	25,827	15.98	748	93.30%
Idaho	85	0.17%	3,612,383	1,979,540	0.17%	2,373,223	0.17%	27,920	17.58	766	87.76%
Illinois	982	1.99%	48,249,329	25,073,306	2.20%	30,939,448	2.28%	31,507	16.42	757	91.85%
Indiana	772	1.57%	32,336,697	18,148,576	1.60%	21,604,872	1.59%	27,986	16.95	755	87.63%
Iowa	214	0.43%	9,921,461	5,572,309	0.49%	6,747,059	0.50%	31,528	17.44	756	90.58%
Kansas	80	0.16%	3,873,910	2,098,126	0.18%	2,501,221	0.18%	31,265	16.02	763	89.79%
Kentucky	162	0.33%	7,072,130	3,797,276	0.33%	4,524,707	0.33%	27,930	16.72	756	87.79%
Louisiana	104	0.21%	5,808,240	2,974,344	0.26%	3,696,780	0.27%	35,546	15.61	754	92.73%
Maine	490	0.99%	19,822,942	11,869,083	1.04%	13,925,735	1.03%	28,420	16.63	736	89.24%
Maryland	250	0.51%	12,280,302	6,191,325	0.54%	7,837,962	0.58%	31,352	16.82	749	93.00%
Massachusetts	774	1.57%	32,190,842	18,543,385	1.63%	21,656,634	1.59%	27,980	16.77	757	87.37%
Michigan	9,099	18.47%	337,646,954	196,182,655	17.25%	226,003,123	16.64%	24,838	15.78	759	84.40%
Minnesota	756	1.53%	34,142,220	19,599,633	1.72%	23,243,874	1.71%	30,746	16.52	766	88.85%
Mississippi	45	0.09%	2,148,388	1,067,841	0.09%	1,312,906	0.10%	29,176	15.75	775	90.99%
Missouri	96	0.19%	4,586,767	2,361,939	0.21%	2,940,218	0.22%	30,627	17.15	779	90.05%
Montana	59	0.12%	2,820,684	1,607,451	0.14%	1,915,231	0.14%	32,462	17.39	748	88.37%
Nebraska	188	0.38%	8,765,907	4,658,646	0.41%	5,678,728	0.42%	30,206	17.12	758	91.38%
Nevada	207	0.42%	8,805,299	4,593,519	0.40%	5,686,836	0.42%	27,473	17.34	773	89.79%
New Hampshire	420	0.85%	17,339,304	10,124,704	0.89%	11,789,746	0.87%	28,071	16.83	748	88.19%
New Jersey	4,769	9.68%	201,176,212	111,164,773	9.78%	133,410,180	9.82%	27,974	16.70	753	90.05%
New Mexico	44	0.09%	1,928,052	1,006,430	0.09%	1,237,878	0.09%	28,134	17.11	764	92.39%
New York	8,471	17.20%	356,104,436	198,357,040	17.44%	237,102,121	17.46%	27,990	16.71	756	90.29%
North Carolina	367	0.75%	17,039,587	8,820,084	0.78%	10,913,325	0.80%	29,737	17.41	761	91.00%
North Dakota	170	0.35%	8,181,596	4,913,060	0.43%	5,691,265	0.42%	33,478	16.31	770	88.78%
Ohio	3,712	7.54%	149,104,241	82,630,943	7.27%	98,844,429	7.28%	26,628	16.84	750	89.39%
Oklahoma	53	0.11%	2,628,099	1,296,446	0.11%	1,643,923	0.12%	31,017	16.02	772	92.78%
Oregon	133	0.27%	6,046,736	3,374,338	0.30%	4,002,236	0.29%	30,092	17.00	758	89.57%
Pennsylvania	2,950	5.99%	117,764,703	67,468,911	5.93%	79,581,520	5.86%	26,977	17.01	755	87.43%
Rhode Island	232	0.47%	9,017,013	5,128,101	0.45%	5,966,276	0.44%	25,717	16.28	759	86.42%
South Carolina	299	0.61%	13,410,845	7,090,448	0.62%	8,828,844	0.65%	29,528	18.06	769	89.55%
South Dakota	179	0.36%	8,285,282	4,957,252	0.44%	5,744,121	0.42%	32,090	17.27	760	88.16%
Tennessee	165	0.34%	8,058,326	4,156,418	0.37%	5,070,432	0.37%	30,730	17.24	767	90.66%
Texas	1,752	3.56%	85,665,131	41,967,733	3.69%	54,187,425	3.99%	30,929	18.36	756	93.43%
Utah	86	0.17%	4,390,714	2,395,532	0.21%	2,941,266	0.22%	34,201	17.53	753	90.05%
Vermont	403	0.82%	15,623,826	9,383,149	0.83%	11,124,765	0.82%	27,605	17.44	741	89.27%
Virginia	172	0.35%	8,365,595	4,365,122	0.38%	5,354,900	0.39%	31,133	16.66	735	91.08%
Washington	146	0.30%	6,618,332	3,665,069	0.32%	4,359,154	0.32%	29,857	17.02	756	88.60%
West Virginia	47	0.10%	2,075,017	1,158,540	0.10%	1,401,451	0.10%	29,818	17.56	753	88.90%
Wisconsin	762	1.55%	34,672,802	19,547,686	1.72%	23,497,978	1.73%	30,837	17.60	765	87.91%
Wyoming	22	0.04%	1,064,967	615,923	0.05%	688,067	0.05%	31,276	17.01	740	87.22%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	28	0.06%	1,427,964	698,086	0.06%	833,224	0.06%	29,758	16.59	756	91.46%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,390	4.85%	123,923,807	64,243,179	5.65%	79,493,035	5.85%	33,261	16.08	432	93.27%
Consumer	46,861	95.15%	1,931,810,952	1,072,928,642	94.35%	1,278,804,284	94.15%	27,289	16.71	759	88.65%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,567	7.24%	104,187,184	52,181,018	4.59%	59,606,930	4.39%	16,711	10.97	755	80.16%
Truck	7,733	15.70%	370,517,728	231,044,436	20.32%	266,022,754	19.59%	34,401	17.77	739	89.23%
SUV	3,274	6.65%	235,536,207	124,692,794	10.97%	153,301,698	11.29%	46,824	17.58	752	93.26%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	34,677	70.41%	1,345,493,639	729,253,573	64.13%	879,365,937	64.74%	25,359	16.58	761	88.67%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	38,693	78.56%	1,514,217,874	880,642,823	77.44%	1,034,582,319	76.17%	26,738	16.56	750	88.48%
Ford: Lincoln	10,558	21.44%	541,516,885	256,528,998	22.56%	323,715,000	23.83%	30,661	17.04	774	90.35%
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	-	-	-	-	-	-	-	-	-	-	-
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-11	13	0.03%	612,426	257,153	0.02%	76,398	0.01%	5,877	0.00	795	91.64%
2022-12	76	0.15%	3,170,799	1,474,353	0.13%	673,503	0.05%	8,862	0.00	768	91.74%
2023-01	273	0.55%	11,220,328	5,341,753	0.47%	4,457,006	0.33%	16,326	1.00	753	90.10%
2023-02	403	0.82%	16,888,471	8,187,633	0.72%	7,655,032	0.56%	18,995	2.00	755	89.47%
2023-03	350	0.71%	14,120,074	7,093,502	0.62%	6,888,270	0.51%	19,681	3.00	758	89.34%
2023-04	573	1.16%	23,426,378	12,045,255	1.06%	12,009,750	0.88%	20,959	4.00	752	89.10%
2023-05	1,256	2.55%	49,316,661	26,139,860	2.30%	26,923,961	1.98%	21,436	5.00	758	87.42%
2023-06	1,570	3.19%	61,033,152	32,182,842	2.83%	33,981,421	2.50%	21,644	6.00	757	87.58%
2023-07	1,645	3.34%	65,763,968	35,280,479	3.10%	37,915,043	2.79%	23,049	7.00	754	87.69%
2023-08	2,086	4.24%	82,364,970	44,727,456	3.93%	48,598,793	3.58%	23,298	8.00	754	87.11%
2023-09	2,278	4.63%	90,179,159	50,593,057	4.45%	55,640,892	4.10%	24,425	9.00	756	87.22%
2023-10	2,286	4.64%	90,438,255	50,313,638	4.42%	56,083,939	4.13%	24,534	10.00	753	86.97%
2023-11	2,277	4.62%	89,631,571	50,176,841	4.41%	56,558,424	4.16%	24,839	11.00	752	86.20%
2023-12	2,499	5.07%	97,139,628	54,892,765	4.83%	62,376,879	4.59%	24,961	12.00	751	85.83%
2024-01	2,229	4.53%	85,704,895	48,893,912	4.30%	56,205,618	4.14%	25,216	13.00	754	86.64%
2024-02	1,873	3.80%	73,520,319	40,975,238	3.60%	47,691,637	3.51%	25,463	14.00	755	87.10%
2024-03	2,348	4.77%	91,103,151	52,201,514	4.59%	61,201,894	4.51%	26,066	15.00	762	86.80%
2024-04	2,500	5.08%	104,155,699	60,385,892	5.31%	71,491,019	5.26%	28,596	16.00	761	88.32%
2024-05	2,305	4.68%	96,114,815	55,621,862	4.89%	66,511,460	4.90%	28,855	17.00	757	89.48%
2024-06	1,966	3.99%	86,701,523	49,686,600	4.37%	60,089,672	4.42%	30,564	18.00	750	89.75%
2024-07	1,862	3.78%	84,369,602	47,299,838	4.16%	58,556,182	4.31%	31,448	19.00	753	90.89%
2024-08	2,132	4.33%	94,967,982	53,190,664	4.68%	66,391,940	4.89%	31,141	20.00	759	90.61%
2024-09	2,744	5.57%	121,389,042	67,763,691	5.96%	85,807,323	6.32%	31,271	21.00	759	91.18%
2024-10	2,528	5.13%	112,304,388	62,046,551	5.46%	79,362,591	5.84%	31,393	22.00	758	90.35%
2024-11	2,492	5.06%	108,945,764	61,263,586	5.39%	78,112,964	5.75%	31,345	23.00	755	89.56%
2024-12	2,413	4.90%	106,083,396	59,935,365	5.27%	77,538,935	5.71%	32,134	24.00	751	89.30%
2025-01	1,933	3.92%	85,471,451	48,326,975	4.25%	63,245,956	4.66%	32,719	25.00	754	89.91%
2025-02	449	0.91%	20,318,693	10,054,504	0.88%	14,089,478	1.04%	31,380	26.00	740	93.05%
2025-03	494	1.00%	22,787,379	11,390,661	1.00%	16,157,626	1.19%	32,708	27.00	759	93.58%
2025-04	497	1.01%	22,412,684	11,725,842	1.03%	16,355,271	1.20%	32,908	28.00	757	92.12%
2025-05	127	0.26%	6,123,464	2,551,586	0.22%	4,012,245	0.30%	31,592	29.00	757	93.71%
2025-06	77	0.16%	3,651,285	1,452,717	0.13%	2,301,567	0.17%	29,890	30.00	763	95.35%
2025-07	70	0.14%	3,572,633	1,436,981	0.13%	2,311,363	0.17%	33,019	31.00	747	97.97%
2025-08	92	0.19%	4,615,993	1,878,922	0.17%	3,059,116	0.23%	33,251	32.00	761	96.79%
2025-09	138	0.28%	6,630,326	2,638,938	0.23%	4,340,707	0.32%	31,454	33.00	772	95.87%
2025-10	145	0.29%	7,053,714	2,792,690	0.25%	4,771,908	0.35%	32,910	34.00	789	95.68%
2025-11	96	0.19%	4,586,924	1,831,303	0.16%	3,202,087	0.24%	33,355	35.00	754	95.17%
2025-12	108	0.22%	5,405,036	2,217,613	0.20%	3,932,321	0.29%	36,410	36.00	755	95.14%
2026-01	42	0.09%	2,103,474	782,478	0.07%	1,477,425	0.11%	35,177	37.00	755	94.83%
2026-02	4	0.01%	207,058	74,189	0.01%	144,029	0.01%	36,007	38.00	671	97.82%
2026-03	2	0.00%	128,231	45,125	0.00%	95,672	0.01%	47,836	39.00	572	98.38%
Total:	49,251	100.00%	2,055,734,759	1,137,171,820	100.00%	1,358,297,319	100.00%	27,579	16.68	755	88.92%

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