StratMaker (145385)

Ford Credit Auto Lease Trust 2021-B

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

94.61% / 5.39%

Total # of Leases

39,042

WA Orginal Term (OT)

36.37

Acquisition Cost (AC)

$ 1,565,907,168

WA Remaining Term (RT)

10.60

Rep. Period Securitization Value (SV)

$ 1,023,103,771

WA Seasoning

25.77

Rep. Period End Actual SV (ESV)

$ 971,402,013

WA FICO (non-zero)

755

Total Base Residual Value (BRV)

$ 889,489,832

WA Lease to Value (LTV)

86.38%

Average BRV

$ 22,783

Base Residual as % of ESV

91.57%

Base Residual as % of Vehicle Value

48.81%

Minimum Discount Rate

6.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

39,042

Acquisition Cost (AC)

$ 1,565,907,168

Rep. Period Securitization Value (SV)

$ 1,023,103,771

Rep. Period End Actual SV (ESV)

$ 971,402,013

Total Base Residual Value (BRV)

$ 889,489,832

Average BRV

$ 22,783

Base Residual as % of ESV

91.57%

Base Residual as % of Vehicle Value

48.81%

Minimum Discount Rate

6.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.61% / 5.39%

WA Orginal Term (OT)

36.37

WA Remaining Term (RT)

10.60

WA Seasoning

25.77

WA FICO (non-zero)

755

WA Lease to Value (LTV)

86.38%

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%	54,901	24,068	0.00%	17,156	0.00%	4,289	3.59	726	75.50%
$15,000 - $19,999	1,174	3.01%	21,767,618	13,379,232	1.50%	13,568,129	1.40%	11,557	8.39	722	70.04%
$20,000 - $24,999	3,494	8.95%	79,552,025	47,276,449	5.32%	49,144,180	5.06%	14,065	8.82	745	77.75%
$25,000 - $29,999	4,564	11.69%	125,320,344	74,306,208	8.35%	79,863,219	8.22%	17,499	9.54	750	83.30%
$30,000 - $39,999	12,351	31.64%	436,743,950	255,475,861	28.72%	278,258,785	28.65%	22,529	10.48	759	84.90%
$40,000 - $49,999	10,297	26.37%	457,267,778	264,956,257	29.79%	286,371,835	29.48%	27,811	10.57	755	86.54%
$50,000 - $59,999	4,130	10.58%	223,658,718	124,186,903	13.96%	137,748,495	14.18%	33,353	11.55	755	89.23%
$60,000 - $69,999	1,509	3.87%	97,007,729	50,352,363	5.66%	56,714,613	5.84%	37,584	11.71	759	90.74%
$70,000 - $79,999	720	1.84%	53,625,801	26,241,593	2.95%	30,332,184	3.12%	42,128	11.55	756	93.79%
$80,000 - $89,999	508	1.30%	43,065,436	20,638,214	2.32%	24,116,967	2.48%	47,474	10.85	771	94.61%
$90,000 - $99,999	244	0.62%	22,957,936	10,545,893	1.19%	12,760,439	1.31%	52,297	11.71	758	98.36%
Over $100,000	47	0.12%	4,884,931	2,106,792	0.24%	2,506,012	0.26%	53,319	11.15	721	102.83%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1,781	4.56%	68,357,459	37,368,317	4.20%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	28	0.07%	510,884	237,957	0.03%	244,409	0.03%	8,729	2.31	696	79.23%
$10,000 - $14,999	2,918	7.47%	63,718,353	34,822,584	3.91%	38,242,905	3.94%	13,106	7.07	721	76.45%
$15,000 - $19,999	7,006	17.94%	198,711,525	111,902,984	12.58%	124,614,862	12.83%	17,787	8.25	757	82.22%
$20,000 - $24,999	8,696	22.27%	313,733,014	174,286,119	19.59%	196,703,885	20.25%	22,620	9.50	762	85.64%
$25,000 - $29,999	7,985	20.45%	331,369,150	190,766,172	21.45%	217,702,898	22.41%	27,264	10.97	754	87.18%
$30,000 - $39,999	8,208	21.02%	414,059,029	248,024,700	27.88%	281,709,336	29.00%	34,321	11.51	753	86.80%
$40,000 - $49,999	1,888	4.84%	128,551,569	69,198,533	7.78%	82,875,636	8.53%	43,896	13.16	758	92.07%
$50,000 - $59,999	442	1.13%	38,403,263	18,805,542	2.11%	23,630,463	2.43%	53,463	13.05	760	95.28%
$60,000 - $69,999	87	0.22%	8,184,070	3,955,104	0.44%	5,462,577	0.56%	62,788	16.57	759	98.09%
$70,000 - $79,999	3	0.01%	308,853	121,821	0.01%	215,043	0.02%	71,681	25.06	769	106.26%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

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	0.25%	1,882,966	900,831	0.10%	935,377	0.10%	9,643	8.13	704	79.38%
$10,000 - $14,999	5,586	14.31%	133,968,060	71,659,542	8.06%	76,686,080	7.89%	13,728	10.00	732	80.03%
$15,000 - $19,999	9,849	25.23%	317,442,879	171,734,215	19.31%	190,890,341	19.65%	19,382	10.70	765	84.76%
$20,000 - $24,999	10,547	27.01%	420,511,140	239,206,768	26.89%	259,800,865	26.74%	24,633	10.11	756	87.14%
$25,000 - $29,999	5,871	15.04%	275,604,222	161,651,987	18.17%	172,701,557	17.78%	29,416	10.02	754	86.88%
$30,000 - $39,999	6,197	15.87%	341,970,440	205,281,885	23.08%	226,567,703	23.32%	36,561	11.80	753	87.32%
$40,000 - $49,999	862	2.21%	71,585,934	37,254,659	4.19%	42,218,590	4.35%	48,977	10.44	768	93.26%
$50,000 - $59,999	33	0.08%	2,941,527	1,799,944	0.20%	1,601,499	0.16%	48,530	3.85	709	93.48%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	89	0.23%	3,438,394	1,872,752	0.21%	2,028,512	0.21%	22,792	10.71	459	87.84%
500 - 549	326	0.83%	12,047,674	6,744,773	0.76%	7,092,260	0.73%	21,755	9.23	530	85.63%
550 - 599	1,134	2.90%	41,573,222	23,668,659	2.66%	25,474,370	2.62%	22,464	9.98	579	86.60%
600 - 649	2,694	6.90%	102,450,749	59,076,463	6.64%	63,966,123	6.58%	23,744	10.51	628	87.06%
650 - 699	5,055	12.95%	198,331,908	113,405,277	12.75%	124,563,463	12.82%	24,642	10.83	676	87.20%
700 - 749	6,692	17.14%	268,636,664	153,138,629	17.22%	168,638,505	17.36%	25,200	10.81	725	86.89%
750 - 799	7,079	18.13%	285,601,744	163,077,751	18.33%	178,308,740	18.36%	25,188	10.70	774	86.13%
800+	14,209	36.39%	568,293,809	322,839,141	36.29%	351,303,091	36.16%	24,724	10.49	843	85.31%
NA	1,764	4.52%	85,533,004	45,666,387	5.13%	50,026,950	5.15%	28,360	10.35	0	90.08%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,413	3.62%	51,191,639	34,360,027	3.86%	31,017,255	3.19%	21,951	3.17	746	84.09%
25 - 36	31,156	79.80%	1,230,996,831	711,184,653	79.95%	770,551,473	79.32%	24,732	10.20	756	85.51%
37 - 39	5,637	14.44%	244,015,567	128,509,802	14.45%	145,677,090	15.00%	25,843	12.01	752	90.46%
40 - 48	836	2.14%	39,703,131	15,435,350	1.74%	24,156,195	2.49%	28,895	24.36	774	92.31%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,348	3.45%	54,490,936	28,574,125	3.21%	12,077,643	1.24%	8,960	0.00	723	87.62%
1 - 12	24,798	63.52%	964,892,703	550,163,779	61.85%	578,967,465	59.60%	23,347	7.25	756	85.09%
13 - 24	12,505	32.03%	527,821,065	303,390,377	34.11%	368,292,676	37.91%	29,452	15.66	754	88.16%
25 - 36	391	1.00%	18,702,464	7,361,551	0.83%	12,064,228	1.24%	30,855	27.08	770	92.39%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

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	0.04%	784,909	412,423	0.05%	475,294	0.05%	29,706	21.06	655	93.14%
16 - 20	4,433	11.35%	185,103,048	109,056,116	12.26%	131,862,647	13.57%	29,746	16.01	749	88.49%
21 - 25	13,640	34.94%	555,693,470	319,532,400	35.92%	373,743,617	38.47%	27,401	13.63	756	86.92%
26 - 30	11,435	29.29%	453,009,825	258,464,505	29.06%	282,121,284	29.04%	24,672	8.40	757	85.16%
31 - 35	7,653	19.60%	296,384,861	164,059,093	18.44%	161,245,450	16.60%	21,070	4.21	756	85.23%
36+	1,865	4.78%	74,931,056	37,965,295	4.27%	21,953,722	2.26%	11,771	1.34	741	88.45%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	36,090	92.44%	1,445,289,339	821,427,330	92.35%	893,880,385	92.02%	24,768	10.59	761	86.24%
1 - 15	2,101	5.38%	85,645,814	48,193,674	5.42%	55,190,710	5.68%	26,269	10.77	702	87.86%
16 - 30	470	1.20%	19,035,867	10,843,801	1.22%	12,260,235	1.26%	26,086	10.69	657	87.70%
31 - 60	305	0.78%	12,504,471	7,100,899	0.80%	8,004,911	0.82%	26,246	10.36	664	88.56%
61 - 90	54	0.14%	2,507,807	1,386,880	0.16%	1,515,074	0.16%	28,057	9.00	653	89.66%
91 - 120	13	0.03%	534,621	316,457	0.04%	328,329	0.03%	25,256	9.82	652	85.80%
121+	9	0.02%	389,249	220,791	0.02%	222,369	0.02%	24,708	6.19	644	85.17%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,602	93.75%	1,452,452,122	828,583,213	93.15%	904,504,534	93.11%	24,712	10.61	761	86.13%
Stated, verified to Level 3²	614	1.57%	22,760,956	13,152,300	1.48%	14,510,525	1.49%	23,633	10.67	632	86.38%
NA	1,826	4.68%	90,694,090	47,754,319	5.37%	52,386,955	5.39%	28,689	10.39	388	90.73%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,602	93.75%	1,452,452,122	828,583,213	93.15%	904,504,534	93.11%	24,712	10.61	761	86.13%
Stated, verified but not Level 4 or 5	606	1.55%	22,487,163	12,981,221	1.46%	14,329,720	1.48%	23,646	10.66	632	86.41%
Stated, verified to Level 4³	6	0.02%	205,216	136,119	0.02%	137,495	0.01%	22,916	10.69	633	82.63%
Stated, verified to Level 5³	2	0.01%	68,577	34,961	0.00%	43,309	0.00%	21,655	14.62	655	90.41%
NA	1,826	4.68%	90,694,090	47,754,319	5.37%	52,386,955	5.39%	28,689	10.39	388	90.73%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

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%	3,766	9.65%	100,851,523	63,913,965	7.19%	66,029,655	6.80%	17,533	9.40	756	71.16%
75.00 - 99.99%	33,920	86.88%	1,392,825,201	792,023,181	89.04%	863,477,537	88.89%	25,456	10.54	756	86.70%
100.00 - 109.99%	1,255	3.21%	66,483,533	31,139,520	3.50%	38,750,784	3.99%	30,877	13.73	730	103.11%
110.00 - 119.99%	101	0.26%	5,746,912	2,413,166	0.27%	3,144,038	0.32%	31,129	13.92	718	112.03%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	117	0.30%	5,166,240	2,792,579	0.31%	3,186,982	0.33%	27,239	11.10	759	88.79%
Alaska	7	0.02%	292,555	174,188	0.02%	190,120	0.02%	27,160	9.14	755	86.34%
Arizona	198	0.51%	8,926,782	4,614,271	0.52%	5,038,703	0.52%	25,448	10.76	767	87.72%
Arkansas	8	0.02%	381,143	176,702	0.02%	222,408	0.02%	27,801	11.32	784	91.51%
California	3,593	9.20%	142,405,049	78,925,219	8.87%	85,358,150	8.79%	23,757	10.07	739	87.56%
Colorado	215	0.55%	10,450,342	5,485,204	0.62%	6,010,482	0.62%	27,956	11.72	757	87.67%
Connecticut	432	1.11%	17,792,166	10,123,323	1.14%	11,148,141	1.15%	25,806	10.34	755	85.82%
Delaware	90	0.23%	3,730,986	2,023,555	0.23%	2,219,227	0.23%	24,658	11.36	773	89.46%
Florida	2,277	5.83%	100,256,181	52,402,674	5.89%	59,076,018	6.08%	25,945	11.87	758	88.97%
Georgia	205	0.53%	9,771,621	4,900,395	0.55%	5,592,526	0.58%	27,281	12.10	763	90.74%
Hawaii	49	0.13%	1,847,153	1,106,777	0.12%	1,231,427	0.13%	25,131	9.96	752	89.58%
Idaho	58	0.15%	2,524,346	1,464,541	0.16%	1,541,349	0.16%	26,575	10.75	766	86.27%
Illinois	710	1.82%	33,909,183	17,597,720	1.98%	19,991,611	2.06%	28,157	10.36	765	90.44%
Indiana	573	1.47%	23,454,618	13,341,969	1.50%	14,478,323	1.49%	25,268	10.51	761	85.35%
Iowa	167	0.43%	7,628,867	4,240,167	0.48%	4,629,928	0.48%	27,724	9.98	764	88.29%
Kansas	78	0.20%	3,608,187	2,002,934	0.23%	2,225,707	0.23%	28,535	10.21	755	86.63%
Kentucky	121	0.31%	5,080,951	2,857,604	0.32%	3,015,253	0.31%	24,919	9.85	765	86.60%
Louisiana	76	0.19%	3,853,865	2,010,614	0.23%	2,225,558	0.23%	29,284	10.71	771	90.00%
Maine	380	0.97%	14,614,692	8,951,207	1.01%	9,712,865	1.00%	25,560	10.95	738	86.41%
Maryland	161	0.41%	7,860,734	4,036,044	0.45%	4,653,430	0.48%	28,903	12.31	768	90.85%
Massachusetts	690	1.77%	27,500,297	16,331,263	1.84%	17,739,031	1.83%	25,709	10.54	752	84.30%
Michigan	9,263	23.73%	329,944,908	199,578,712	22.44%	211,382,258	21.76%	22,820	9.66	759	82.01%
Minnesota	605	1.55%	27,036,344	15,607,741	1.75%	16,951,162	1.75%	28,018	10.48	760	87.12%
Mississippi	33	0.08%	1,659,403	859,243	0.10%	1,007,776	0.10%	30,539	12.06	769	89.36%
Missouri	65	0.17%	3,031,112	1,627,281	0.18%	1,753,623	0.18%	26,979	10.10	775	87.89%
Montana	35	0.09%	1,645,089	913,688	0.10%	977,104	0.10%	27,917	10.63	755	87.98%
Nebraska	135	0.35%	6,312,441	3,465,961	0.39%	3,918,547	0.40%	29,026	11.71	745	89.28%
Nevada	149	0.38%	6,291,065	3,208,984	0.36%	3,671,090	0.38%	24,638	11.95	754	88.12%
New Hampshire	313	0.80%	12,535,314	7,496,625	0.84%	8,183,506	0.84%	26,145	11.15	757	85.69%
New Jersey	3,557	9.11%	144,444,210	81,474,752	9.16%	89,876,861	9.25%	25,268	10.84	752	87.57%
New Mexico	29	0.07%	1,373,421	721,440	0.08%	818,770	0.08%	28,233	10.47	729	89.45%
New York	6,160	15.78%	250,665,709	142,897,638	16.07%	155,727,776	16.03%	25,280	10.45	756	87.78%
North Carolina	275	0.70%	12,791,236	6,742,608	0.76%	7,803,098	0.80%	28,375	11.93	761	89.06%
North Dakota	148	0.38%	6,845,207	4,250,638	0.48%	4,629,346	0.48%	31,279	10.94	755	86.88%
Ohio	2,684	6.87%	103,555,797	58,906,167	6.62%	64,919,595	6.68%	24,188	10.93	754	87.06%
Oklahoma	28	0.07%	1,402,180	690,570	0.08%	854,669	0.09%	30,524	12.31	776	94.24%
Oregon	83	0.21%	3,770,795	2,132,893	0.24%	2,349,101	0.24%	28,302	9.90	746	87.38%
Pennsylvania	2,271	5.82%	87,757,443	51,259,127	5.76%	56,059,195	5.77%	24,685	10.81	752	85.13%
Rhode Island	169	0.43%	6,340,419	3,681,103	0.41%	3,914,541	0.40%	23,163	11.58	755	83.73%
South Carolina	202	0.52%	8,609,725	4,564,161	0.51%	5,117,579	0.53%	25,335	11.32	765	88.18%
South Dakota	131	0.34%	5,808,260	3,567,054	0.40%	3,869,662	0.40%	29,539	10.28	753	85.22%
Tennessee	114	0.29%	5,267,082	2,782,969	0.31%	2,993,465	0.31%	26,258	10.74	755	88.32%
Texas	1,111	2.85%	53,506,868	26,261,533	2.95%	30,855,591	3.18%	27,773	13.30	757	92.24%
Utah	76	0.19%	3,988,792	2,227,661	0.25%	2,386,332	0.25%	31,399	11.33	747	87.73%
Vermont	273	0.70%	10,200,347	6,065,850	0.68%	6,664,136	0.69%	24,411	10.90	759	86.99%
Virginia	138	0.35%	6,451,038	3,295,355	0.37%	3,631,221	0.37%	26,313	11.43	765	89.91%
Washington	119	0.30%	5,173,986	2,920,929	0.33%	3,260,234	0.34%	27,397	10.21	743	87.54%
West Virginia	48	0.12%	1,960,191	1,170,123	0.13%	1,273,261	0.13%	26,526	10.66	754	87.21%
Wisconsin	598	1.53%	25,287,938	14,919,553	1.68%	16,359,876	1.68%	27,358	10.81	762	84.96%
Wyoming	10	0.03%	492,676	272,582	0.03%	291,171	0.03%	29,117	10.95	739	86.33%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	15	0.04%	702,214	367,944	0.04%	414,228	0.04%	27,615	8.60	796	87.92%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	1,826	4.68%	90,694,090	47,754,319	5.37%	52,386,955	5.39%	28,689	10.39	388	90.73%
Consumer	37,216	95.32%	1,475,213,078	841,735,513	94.63%	919,015,058	94.61%	24,694	10.61	759	86.13%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,947	10.11%	111,583,576	57,309,797	6.44%	60,242,872	6.20%	15,263	8.67	751	78.91%
Truck	7,962	20.39%	358,704,068	232,809,258	26.17%	247,553,571	25.48%	31,092	10.75	743	85.55%
SUV	3,176	8.13%	222,900,628	113,150,141	12.72%	129,654,758	13.35%	40,823	11.34	761	91.36%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	23,394	59.92%	855,842,013	476,422,176	53.56%	521,702,930	53.71%	22,301	10.45	760	86.21%
Unknown	563	1.44%	16,876,884	9,798,462	1.10%	12,247,881	1.26%	21,755	15.58	748	94.18%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	31,419	80.47%	1,181,582,133	706,364,931	79.41%	760,019,867	78.24%	24,190	10.32	749	85.65%
Ford: Lincoln	7,623	19.53%	384,325,035	183,124,901	20.59%	211,382,146	21.76%	27,730	11.61	776	89.00%
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:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-08	2	0.01%	85,407	42,566	0.00%	31,362	0.00%	15,681	0.00	735	94.39%
2022-09	3	0.01%	122,925	54,902	0.01%	31,633	0.00%	10,544	0.00	685	87.62%
2022-10	15	0.04%	518,338	274,988	0.03%	87,034	0.01%	5,802	0.00	739	88.42%
2022-11	86	0.22%	3,483,354	1,758,781	0.20%	523,512	0.05%	6,087	0.00	719	88.20%
2022-12	351	0.90%	14,839,313	7,665,986	0.86%	2,331,036	0.24%	6,641	0.00	698	88.80%
2023-01	891	2.28%	35,441,599	18,776,902	2.11%	9,073,066	0.93%	10,183	0.00	729	87.26%
2023-02	1,148	2.94%	43,948,934	23,714,570	2.67%	19,148,218	1.97%	16,680	1.00	742	86.08%
2023-03	1,079	2.76%	41,111,339	23,212,840	2.61%	21,298,695	2.19%	19,739	2.00	747	85.69%
2023-04	1,252	3.21%	46,622,223	26,948,837	3.03%	25,989,002	2.68%	20,758	3.00	757	84.87%
2023-05	2,554	6.54%	96,024,525	55,834,318	6.28%	55,123,272	5.67%	21,583	4.00	761	84.17%
2023-06	2,726	6.98%	105,314,534	60,066,633	6.75%	61,094,072	6.29%	22,412	5.00	759	84.86%
2023-07	2,233	5.72%	87,335,050	50,024,719	5.62%	52,063,026	5.36%	23,315	6.00	755	84.77%
2023-08	2,600	6.66%	103,846,404	59,185,360	6.65%	63,068,289	6.49%	24,257	7.00	754	85.15%
2023-09	2,582	6.61%	104,898,149	60,897,491	6.85%	65,961,489	6.79%	25,547	8.00	754	85.47%
2023-10	2,212	5.67%	87,054,771	49,676,997	5.58%	54,817,418	5.64%	24,782	9.00	756	85.19%
2023-11	2,210	5.66%	85,366,411	48,418,367	5.44%	54,439,370	5.60%	24,633	10.00	760	84.88%
2023-12	2,254	5.77%	88,008,683	49,572,486	5.57%	56,535,270	5.82%	25,082	11.00	761	84.99%
2024-01	1,948	4.99%	75,361,681	42,611,162	4.79%	49,429,344	5.09%	25,374	12.00	751	85.91%
2024-02	1,783	4.57%	71,623,776	41,191,885	4.63%	48,329,903	4.98%	27,106	13.00	753	86.30%
2024-03	2,504	6.41%	100,207,158	59,093,016	6.64%	69,587,404	7.16%	27,791	14.00	757	86.14%
2024-04	2,530	6.48%	106,879,748	63,834,029	7.18%	76,038,152	7.83%	30,055	15.00	756	87.57%
2024-05	2,172	5.56%	92,739,456	55,097,363	6.19%	66,530,442	6.85%	30,631	16.00	755	88.11%
2024-06	1,858	4.76%	81,240,181	47,092,411	5.29%	58,063,368	5.98%	31,250	17.00	755	89.34%
2024-07	550	1.41%	24,625,563	13,190,869	1.48%	16,961,001	1.75%	30,838	18.00	744	91.75%
2024-08	467	1.20%	20,498,143	10,753,709	1.21%	14,059,099	1.45%	30,105	19.00	738	92.38%
2024-09	272	0.70%	12,511,483	6,173,199	0.69%	8,400,095	0.86%	30,883	20.00	748	93.70%
2024-10	85	0.22%	3,947,275	1,677,733	0.19%	2,355,142	0.24%	27,708	21.00	725	93.20%
2024-11	85	0.22%	3,920,908	1,539,702	0.17%	2,231,388	0.23%	26,252	22.00	768	92.83%
2024-12	125	0.32%	6,036,347	2,365,255	0.27%	3,564,208	0.37%	28,514	23.00	770	91.52%
2025-01	74	0.19%	3,591,027	1,381,209	0.16%	2,172,475	0.22%	29,358	24.00	756	92.31%
2025-02	54	0.14%	2,633,469	959,955	0.11%	1,572,406	0.16%	29,119	25.00	766	92.36%
2025-03	96	0.25%	4,464,987	1,744,577	0.20%	2,790,227	0.29%	29,065	26.00	775	91.16%
2025-04	100	0.26%	4,944,935	1,987,284	0.22%	3,237,213	0.33%	32,372	27.00	781	91.86%
2025-05	80	0.20%	3,651,639	1,494,202	0.17%	2,442,228	0.25%	30,528	28.00	771	92.36%
2025-06	55	0.14%	2,687,894	1,059,690	0.12%	1,811,705	0.19%	32,940	29.00	757	94.48%
2025-07	2	0.01%	142,949	48,567	0.01%	92,246	0.01%	46,123	30.00	703	100.41%
2025-08	1	0.00%	44,560	17,670	0.00%	30,936	0.00%	30,936	31.00	679	102.96%
2025-09	3	0.01%	132,032	49,606	0.01%	87,268	0.01%	29,089	32.00	675	97.44%
Total:	39,042	100.00%	1,565,907,168	889,489,832	100.00%	971,402,013	100.00%	24,881	10.60	755	86.38%

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