Ford Credit Auto Lease Trust 2021-A

StratMaker Datatape Summary

Beginning Period
Jan 1, 2023
As % of Rep. Period ESV:
Ending Period
Jan 31, 2023
Consumer % / Commercial %
94.78% / 5.22%
Total # of Leases
22,941
WA Orginal Term (OT)
36.56
Acquisition Cost (AC)
$ 896,470,978
WA Remaining Term (RT)
5.86
Rep. Period Securitization Value (SV)
$ 542,144,968
WA Seasoning
30.69
Rep. Period End Actual SV (ESV)
$ 483,979,919
WA FICO (non-zero)
755
Total Base Residual Value (BRV)
$ 503,755,204
WA Lease to Value (LTV)
84.89%
Average BRV
$ 21,959
Base Residual as % of ESV
104.09%
Base Residual as % of Vehicle Value
47.60%
Minimum Discount Rate
6.10%
Beginning Period
Jan 1, 2023
Ending Period
Jan 31, 2023
Total # of Leases
22,941
Acquisition Cost (AC)
$ 896,470,978
Rep. Period Securitization Value (SV)
$ 542,144,968
Rep. Period End Actual SV (ESV)
$ 483,979,919
Total Base Residual Value (BRV)
$ 503,755,204
Average BRV
$ 21,959
Base Residual as % of ESV
104.09%
Base Residual as % of Vehicle Value
47.60%
Minimum Discount Rate
6.10%
As % of Rep. Period ESV:
Consumer % / Commercial %
94.78% / 5.22%
WA Orginal Term (OT)
36.56
WA Remaining Term (RT)
5.86
WA Seasoning
30.69
WA FICO (non-zero)
755
WA Lease to Value (LTV)
84.89%

Filters

Filters Applied
-
Leases Excluded
-
AC of Excluded Leases
$ 0
ESV of Excluded Leases
$ 0
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
-----------
-----------
80.03%109,45965,7920.01%67,1050.01%8,3884.8774262.51%
8953.90%16,685,45010,227,7052.03%9,348,1851.93%10,4455.1273471.38%
2,30710.06%52,318,05230,662,4256.09%28,349,0905.86%12,2885.3874378.30%
2,65311.56%73,020,73842,890,0828.51%40,735,2128.42%15,3545.4876082.24%
7,14731.15%252,886,378147,199,72629.22%140,799,26529.09%19,7005.7776083.26%
6,42127.99%283,758,601161,888,68232.14%156,749,08732.39%24,4126.0475185.28%
2,0829.08%112,444,59359,898,05111.89%58,212,56612.03%27,9606.0375988.47%
6883.00%44,202,41622,019,1854.37%21,211,3574.38%30,8306.1275690.23%
3291.43%24,427,10411,564,6542.30%11,492,8472.37%34,9336.0876592.59%
2571.12%21,867,13010,687,3992.12%10,586,3752.19%41,1926.0375293.54%
1250.54%11,735,7535,416,0161.08%5,139,9401.06%41,1206.1076497.58%
290.13%3,015,3021,235,4870.25%1,288,8900.27%44,4446.85706104.16%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
2,40210.47%91,589,99450,843,19510.09%4,5260.00%28.0082773.07%
280.12%537,586238,9810.05%243,8680.05%8,7102.1673581.45%
2,53011.03%57,135,72530,532,6846.06%32,394,2806.69%12,8044.7672978.09%
4,60220.06%138,363,47776,766,33315.24%81,618,31516.86%17,7355.2676782.72%
5,35423.34%205,458,866114,305,20722.69%121,862,88525.18%22,7615.6475885.52%
4,00517.46%176,745,921101,487,14620.15%108,521,92222.42%27,0976.1875485.79%
3,50915.30%184,469,775108,185,27221.48%115,648,01723.90%32,9586.3575285.19%
4031.76%32,344,17416,564,9303.29%18,053,2183.73%44,7976.2576292.21%
1070.47%9,721,5744,789,7570.95%5,570,4731.15%52,0608.5475295.35%
10.00%103,88541,6990.01%62,4150.01%62,41520.0050698.58%
-----------
-----------
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
10.00%11,9334,5260.00%4,5260.00%4,5268.0082773.07%
760.33%1,572,548697,5650.14%653,6880.14%8,6015.2870382.49%
3,70016.13%88,143,85946,471,9959.23%42,944,6448.87%11,6075.8373379.79%
5,82325.38%186,560,317101,260,28520.10%98,933,11620.44%16,9906.2177283.57%
6,44728.10%260,357,331146,348,02429.05%141,206,49629.18%21,9035.7375386.23%
3,92217.10%184,393,218107,864,18921.41%102,251,39421.13%26,0715.6075384.89%
2,56811.19%140,896,87983,332,11816.54%80,742,19716.68%31,4426.0575485.23%
3841.67%32,819,64416,716,4033.32%16,558,3623.42%43,1215.9875992.94%
200.09%1,715,2491,060,1000.21%685,4950.14%34,2751.4672189.64%
-----------
-----------
-----------
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
480.21%2,033,5561,062,0040.21%1,038,9340.21%21,6444.6147288.95%
2180.95%7,972,0064,399,8770.87%4,201,6460.87%19,2745.5853285.56%
6953.03%25,956,95014,430,1432.86%13,534,0142.80%19,4735.8157886.06%
1,6667.26%62,264,67735,273,8197.00%34,005,3587.03%20,4116.1262885.75%
2,96012.90%113,713,91664,397,26712.78%62,564,58712.93%21,1376.0867685.67%
3,85616.81%149,477,69884,860,35216.85%81,148,84316.77%21,0455.7972584.77%
4,08617.81%160,806,25690,977,42418.06%87,306,31318.04%21,3675.8577584.68%
8,40936.65%326,814,481183,489,59336.42%176,315,42336.43%20,9675.8784483.97%
1,0034.37%47,431,43624,864,7254.94%23,864,8014.93%23,7935.30088.68%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
3381.47%13,029,7748,808,4981.75%6,003,9521.24%17,7632.2774381.06%
18,62081.16%716,648,999412,355,05881.86%393,168,93281.24%21,1155.6675584.07%
3,61515.76%149,826,47575,804,64815.05%75,172,50215.53%20,7955.5075488.63%
3681.60%16,965,7296,787,0011.35%9,634,5321.99%26,18119.4177291.65%
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
2,1959.57%86,126,12147,172,4809.36%17,994,6313.72%8,1980.0073485.30%
20,35288.71%792,323,617449,195,82989.17%455,639,36994.14%22,3885.7975684.72%
3931.71%17,976,5527,369,2341.46%10,319,7382.13%26,25919.1576091.76%
10.00%44,68717,6610.00%26,1810.01%26,18125.0066493.11%
-----------
-----------
-----------
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
-----------
-----------
-----------
-----------
560.24%1,901,4781,318,6870.26%816,8210.17%14,5866.5975779.72%
4281.87%17,085,47010,760,4212.14%8,830,1771.82%20,6316.2070184.17%
9,87443.04%391,487,321222,913,70244.25%240,892,35949.77%24,3978.0675884.99%
9,50641.44%363,197,812204,143,55340.52%198,016,81740.91%20,8313.9975684.42%
3,07713.41%122,798,89764,618,84012.83%35,423,7457.32%11,5121.3174787.18%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
21,21292.46%827,771,639465,333,55992.37%443,419,72291.62%20,9045.8476184.74%
1,1945.20%47,610,38126,563,8215.27%28,247,6685.84%23,6586.3170086.35%
2631.15%10,330,6375,822,9431.16%6,153,2541.27%23,3965.8466587.26%
2140.93%8,496,9104,769,3640.95%4,881,8821.01%22,8135.3465986.41%
390.17%1,614,200894,0650.18%919,6290.19%23,5805.3166388.41%
130.06%400,904234,3430.05%218,0620.05%16,7743.8069181.61%
60.03%246,306137,1090.03%139,7020.03%23,2845.2168288.58%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
-----------
21,54993.93%833,337,338470,552,45593.41%451,893,15593.37%20,9705.8976184.64%
3541.54%12,559,6347,050,3801.40%6,825,2061.41%19,2806.1563185.21%
1,0384.52%50,574,00526,152,3695.19%25,261,5585.22%24,3375.3037889.23%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
-----------
21,54993.93%833,337,338470,552,45593.41%451,893,15593.37%20,9705.8976184.64%
3491.52%12,347,6296,935,5201.38%6,699,3611.38%19,1966.1163285.09%
50.02%212,005114,8590.02%125,8450.03%25,1698.5261291.61%
-----------
1,0384.52%50,574,00526,152,3695.19%25,261,5585.22%24,3375.3037889.23%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
-----------
-----------
2,64011.51%71,530,25745,565,4089.05%41,751,3148.63%15,8155.3376271.33%
19,77886.21%796,413,077445,766,00988.49%429,382,26588.72%21,7105.8675585.64%
4782.08%25,901,93811,404,7262.26%11,640,6212.41%24,3537.54720103.14%
450.20%2,625,7051,019,0600.20%1,205,7200.25%26,7948.92720112.04%
-----------
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
660.29%2,885,7741,511,5950.30%1,552,3520.32%23,5205.0975186.86%
20.01%82,51138,7860.01%41,6470.01%20,8232.5976789.95%
1210.53%5,324,2222,719,7740.54%2,776,7010.57%22,9486.3776687.73%
50.02%182,05996,2180.02%102,4710.02%20,4943.6976387.20%
1,0394.53%39,987,42322,402,1344.45%21,093,5304.36%20,3025.5873385.68%
1290.56%5,809,1473,008,9850.60%2,953,3280.61%22,8946.8577787.16%
2681.17%10,232,6805,825,0251.16%5,261,9441.09%19,6345.1777383.27%
570.25%2,317,5981,282,0890.25%1,249,0860.26%21,9146.4076685.46%
1,3605.93%56,515,79229,291,2905.81%28,687,3845.93%21,0946.4575487.78%
1130.49%5,673,3592,825,2500.56%2,839,1240.59%25,1255.9176189.76%
480.21%1,861,8961,083,3350.22%1,048,5720.22%21,8455.8666089.73%
310.14%1,344,653757,9450.15%744,9730.15%24,0316.5575686.81%
4141.80%19,351,45610,006,1451.99%9,774,9282.02%23,6115.5176689.07%
3421.49%13,347,9837,633,1941.52%7,555,4821.56%22,0925.7575683.62%
1100.48%4,769,3232,682,4290.53%2,636,3630.54%23,9676.3375686.53%
430.19%1,917,9851,055,6100.21%1,053,8520.22%24,5085.6472385.48%
630.27%2,663,5861,453,5060.29%1,338,3870.28%21,2446.0774285.53%
340.15%1,607,260828,4830.16%813,4590.17%23,9255.7269589.16%
2491.09%9,402,8215,734,2211.14%5,507,8571.14%22,1205.6474584.22%
1190.52%5,390,5342,693,8830.53%2,758,5290.57%23,1816.8875990.29%
4211.84%16,532,6199,672,0971.92%9,337,9631.93%22,1805.3776083.02%
5,93325.86%204,996,526121,120,69124.04%115,262,85423.82%19,4275.4076180.77%
3641.59%15,848,9489,151,1731.82%9,132,1111.89%25,0885.8176085.80%
110.05%541,537264,9320.05%288,3860.06%26,2175.7480089.08%
440.19%2,179,1241,130,4830.22%1,053,1520.22%23,9355.4777988.73%
260.11%1,093,411627,1480.12%598,8980.12%23,0354.3774386.92%
870.38%3,786,9952,152,6340.43%2,049,0380.42%23,5526.6476085.66%
1020.44%4,205,4122,218,1610.44%2,197,3940.45%21,5437.1774786.27%
2040.89%8,090,1724,754,9630.94%4,571,5870.94%22,4106.0676884.97%
2,1779.49%88,043,71848,765,8789.68%46,811,2159.67%21,5035.9674986.46%
150.07%688,481340,0740.07%340,0090.07%22,6674.2075688.86%
3,75516.37%151,239,70985,451,39016.96%81,948,26916.93%21,8245.8575385.97%
1680.73%7,287,7173,792,5070.75%3,759,0620.78%22,3756.1875287.26%
790.34%3,496,3712,153,8440.43%2,155,0420.45%27,2795.7076383.65%
1,6137.03%61,839,15334,274,0746.80%33,006,2786.82%20,4636.2675286.29%
300.13%1,401,839694,8040.14%628,8100.13%20,9605.3671488.93%
440.19%1,823,7671,016,3000.20%873,2260.18%19,8465.8473985.51%
1,4646.38%54,400,01631,639,3336.28%29,474,3566.09%20,1336.0174983.49%
1160.51%4,157,2932,403,1080.48%2,278,7180.47%19,6445.3276283.23%
1270.55%5,367,7682,768,7150.55%2,734,2870.56%21,5306.3778087.71%
740.32%3,318,3162,040,6880.41%2,039,2260.42%27,5576.0876783.06%
810.35%3,643,1131,898,4300.38%1,772,9590.37%21,8885.2177187.52%
6622.89%30,798,41814,690,3452.92%14,883,8223.08%22,4837.5276391.62%
270.12%1,469,898774,4160.15%779,4820.16%28,8706.4070488.99%
1580.69%5,855,9233,559,6170.71%3,359,0170.69%21,2605.8276084.71%
790.34%3,692,1871,906,7940.38%1,849,3810.38%23,4106.6976389.58%
530.23%2,389,8821,314,0560.26%1,222,4690.25%23,0654.6571586.67%
260.11%1,321,439695,9700.14%691,1240.14%26,5826.2177189.81%
3721.62%15,641,8019,219,9251.83%8,825,0801.82%23,7235.7876983.92%
50.02%218,915112,5760.02%59,8240.01%11,9652.1972584.26%
-----------
-----------
-----------
-----------
110.05%432,446220,1830.04%206,9110.04%18,8107.6182086.92%
-----------
-----------
-----------
-----------
-----------
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
1,0384.52%50,574,00526,152,3695.19%25,261,5585.22%24,3375.3037889.23%
21,90395.48%845,896,972477,602,83594.81%458,718,36194.78%20,9435.8975984.65%
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
2,96912.94%85,964,76743,994,6608.73%42,493,2458.78%14,3125.8775880.28%
4,84521.12%209,637,852135,404,16926.88%127,707,45726.39%26,3595.8274282.94%
1,4926.50%105,906,70752,960,27410.51%51,576,51510.66%34,5696.1575690.72%
-----------
13,63559.44%494,961,652271,396,10153.87%262,202,70354.18%19,2305.8376185.44%
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
-----------
-----------
18,43880.37%673,535,248398,840,99279.17%379,381,49578.39%20,5765.5875083.83%
4,50319.63%222,935,730104,914,21220.83%104,598,42421.61%23,2296.9177688.74%
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
-----------
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%
# of Leases%AC ($)BRV ($)%Rep. Period ESV ($)%Avg ESV ($)WA RT¹WA FICO¹WA LTV¹
10.00%31,60514,2690.00%14,2690.00%14,2690.0079678.30%
70.03%375,751207,6590.04%66,5730.01%9,5100.0067183.94%
320.14%1,367,752765,5810.15%197,2460.04%6,1640.0064384.41%
1490.65%6,110,3023,335,0740.66%572,8770.12%3,8450.0069384.94%
5742.50%23,216,00912,638,7492.51%4,355,9250.90%7,5890.0073785.42%
1,4326.24%55,024,70230,211,1476.00%12,787,7412.64%8,9300.0073785.31%
1,5916.94%60,796,51533,320,5986.61%26,881,0645.55%16,8961.0074984.65%
1,4586.36%56,746,40531,638,8186.28%29,263,8496.05%20,0712.0074684.74%
1,5676.83%59,055,42833,223,7796.60%31,924,3756.60%20,3733.0075984.00%
2,36910.33%89,414,47851,251,71410.17%50,375,06310.41%21,2644.0076183.58%
2,74611.97%105,530,30359,768,84211.86%60,455,79512.49%22,0165.0076084.55%
2,45910.72%96,404,11554,912,76610.90%56,182,52711.61%22,8486.0076184.50%
2,88612.58%113,847,72065,033,53712.91%69,188,64114.30%23,9747.0075384.72%
2,79012.16%110,768,73564,236,31212.75%69,625,88114.39%24,9568.0075885.21%
2,0238.82%80,325,13145,727,4169.08%50,364,37410.41%24,8969.0075885.14%
2070.90%8,287,2124,355,4440.86%4,805,0480.99%23,21310.0071287.93%
1540.67%6,724,7143,486,1570.69%4,007,2710.83%26,02111.0070389.76%
1020.44%4,422,8612,240,4460.44%2,565,4810.53%25,15212.0070889.82%
190.08%760,431406,1050.08%468,2770.10%24,64613.0064090.57%
130.06%579,034282,7480.06%329,8110.07%25,37014.0064292.35%
50.02%221,799124,7520.02%111,9420.02%22,38815.0064289.57%
30.01%113,19756,7110.01%73,6510.02%24,55016.0064897.80%
140.06%559,564247,8970.05%331,4450.07%23,67517.0079487.18%
500.22%2,415,415977,5490.19%1,369,3440.28%27,38718.0076192.27%
890.39%4,106,6511,622,4740.32%2,310,6820.48%25,96319.0078791.86%
950.41%4,457,6151,773,6870.35%2,566,8250.53%27,01920.0077992.53%
940.41%4,251,9291,685,0490.33%2,470,9070.51%26,28621.0076991.16%
20.01%125,75646,1860.01%69,2260.01%34,61322.0059991.02%
50.02%211,33981,8230.02%120,8790.02%24,17623.0065190.04%
40.02%173,82164,2530.01%96,7480.02%24,18724.0069097.66%
10.00%44,68717,6610.00%26,1810.01%26,18125.0066493.11%
Total:22,941100.00%896,470,978503,755,204100.00%483,979,919100.00%21,0975.8675584.89%

Footnotes:

  1. Weighted averages are weighted by the Reporting Period End Actual Securitization Amount. Weighted average FICO calculation excludes loans for which a FICO is unavailable.
  2. 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.
  3. 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.

© Finsight Group Inc 2023