StratMaker (145389)

Ford Credit Auto Lease Trust 2022-A

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

94.18% / 5.82%

Total # of Leases

48,696

WA Orginal Term (OT)

36.45

Acquisition Cost (AC)

$ 2,033,075,440

WA Remaining Term (RT)

15.79

Rep. Period Securitization Value (SV)

$ 1,357,882,798

WA Seasoning

20.66

Rep. Period End Actual SV (ESV)

$ 1,325,219,859

WA FICO (non-zero)

756

Total Base Residual Value (BRV)

$ 1,125,315,408

WA Lease to Value (LTV)

88.91%

Average BRV

$ 23,109

Base Residual as % of ESV

84.92%

Base Residual as % of Vehicle Value

48.88%

Minimum Discount Rate

8.90%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

48,696

Acquisition Cost (AC)

$ 2,033,075,440

Rep. Period Securitization Value (SV)

$ 1,357,882,798

Rep. Period End Actual SV (ESV)

$ 1,325,219,859

Total Base Residual Value (BRV)

$ 1,125,315,408

Average BRV

$ 23,109

Base Residual as % of ESV

84.92%

Base Residual as % of Vehicle Value

48.88%

Minimum Discount Rate

8.90%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.18% / 5.82%

WA Orginal Term (OT)

36.45

WA Remaining Term (RT)

15.79

WA Seasoning

20.66

WA FICO (non-zero)

756

WA Lease to Value (LTV)

88.91%

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%	32,988	0.00%	8,247	12.66	724	59.18%
$15,000 - $19,999	990	2.03%	18,519,418	11,099,109	0.99%	12,181,209	0.92%	12,304	11.11	731	71.13%
$20,000 - $24,999	3,250	6.67%	74,067,124	43,186,445	3.84%	48,017,942	3.62%	14,775	12.10	743	78.38%
$25,000 - $29,999	5,576	11.45%	153,499,350	90,589,303	8.05%	103,375,440	7.80%	18,539	13.48	752	84.82%
$30,000 - $39,999	15,142	31.09%	536,137,621	305,047,147	27.11%	354,699,747	26.77%	23,425	15.56	759	87.17%
$40,000 - $49,999	12,844	26.38%	572,420,642	320,939,865	28.52%	377,071,550	28.45%	29,358	16.43	755	89.40%
$50,000 - $59,999	6,106	12.54%	330,676,330	182,140,713	16.19%	216,044,029	16.30%	35,382	16.64	757	90.70%
$60,000 - $69,999	2,459	5.05%	158,510,467	82,144,627	7.30%	99,653,850	7.52%	40,526	16.84	756	92.19%
$70,000 - $79,999	1,228	2.52%	91,066,152	44,241,074	3.93%	55,126,372	4.16%	44,891	16.53	758	95.30%
$80,000 - $89,999	645	1.32%	54,602,002	26,435,062	2.35%	32,786,542	2.47%	50,832	14.86	753	95.37%
$90,000 - $99,999	357	0.73%	33,583,003	15,343,258	1.36%	20,125,898	1.52%	56,375	15.95	751	98.69%
Over $100,000	95	0.20%	9,934,919	4,113,314	0.37%	6,104,292	0.46%	64,256	18.32	733	104.73%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	767	1.58%	30,043,427	15,863,209	1.41%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	18	0.04%	364,623	154,472	0.01%	164,042	0.01%	9,113	3.86	642	81.70%
$10,000 - $14,999	2,697	5.54%	58,791,741	31,866,556	2.83%	35,474,810	2.68%	13,153	8.75	728	77.03%
$15,000 - $19,999	7,473	15.35%	213,028,793	117,587,482	10.45%	133,834,456	10.10%	17,909	11.04	757	82.96%
$20,000 - $24,999	10,955	22.50%	384,771,974	209,587,162	18.62%	247,685,544	18.69%	22,609	14.43	762	87.28%
$25,000 - $29,999	10,271	21.09%	423,218,994	235,963,501	20.97%	280,547,421	21.17%	27,315	15.79	758	89.31%
$30,000 - $39,999	11,920	24.48%	598,243,797	345,091,887	30.67%	412,022,435	31.09%	34,566	17.39	753	89.73%
$40,000 - $49,999	3,533	7.26%	233,012,300	125,206,063	11.13%	155,147,885	11.71%	43,914	18.22	753	93.05%
$50,000 - $59,999	779	1.60%	64,798,074	31,550,011	2.80%	41,803,923	3.15%	53,664	17.99	756	96.86%
$60,000 - $69,999	238	0.49%	22,133,584	10,588,199	0.94%	15,253,818	1.15%	64,092	20.04	753	98.06%
$70,000 - $79,999	44	0.09%	4,552,380	1,812,427	0.16%	3,202,430	0.24%	72,783	25.86	732	103.45%
$80,000 - $89,999	1	0.00%	115,753	44,439	0.00%	83,095	0.01%	83,095	26.00	747	110.49%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

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	94	0.19%	1,891,737	867,147	0.08%	986,435	0.07%	10,494	10.84	715	79.44%
$10,000 - $14,999	5,802	11.91%	143,935,291	74,940,316	6.66%	87,549,842	6.61%	15,090	13.48	739	82.17%
$15,000 - $19,999	13,436	27.59%	446,061,294	235,735,861	20.95%	282,548,131	21.32%	21,029	15.65	764	87.11%
$20,000 - $24,999	12,740	26.16%	516,991,034	289,745,756	25.75%	336,792,956	25.41%	26,436	15.16	756	89.25%
$25,000 - $29,999	7,047	14.47%	339,471,341	192,720,407	17.13%	224,833,136	16.97%	31,905	15.88	759	89.78%
$30,000 - $39,999	8,442	17.34%	488,593,543	281,730,239	25.04%	332,673,851	25.10%	39,407	17.36	751	90.34%
$40,000 - $49,999	1,073	2.20%	90,649,170	46,193,164	4.10%	56,198,124	4.24%	52,375	14.84	753	94.29%
$50,000 - $59,999	62	0.13%	5,482,029	3,382,518	0.30%	3,637,385	0.27%	58,668	8.22	748	92.79%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	106	0.22%	4,649,752	2,539,145	0.23%	2,989,103	0.23%	28,199	12.88	463	91.53%
500 - 549	351	0.72%	13,797,498	7,464,440	0.66%	8,784,762	0.66%	25,028	14.94	532	89.84%
550 - 599	1,244	2.55%	49,173,653	27,473,494	2.44%	31,850,153	2.40%	25,603	14.76	580	89.36%
600 - 649	3,261	6.70%	128,452,824	72,297,398	6.42%	84,452,584	6.37%	25,898	15.53	628	89.20%
650 - 699	6,544	13.44%	267,740,546	149,886,573	13.32%	176,093,968	13.29%	26,909	16.05	677	89.71%
700 - 749	8,668	17.80%	362,898,875	201,412,025	17.90%	238,384,482	17.99%	27,502	16.16	725	89.45%
750 - 799	9,121	18.73%	381,292,146	212,181,784	18.86%	249,600,897	18.83%	27,366	15.90	774	88.77%
800+	17,241	35.41%	715,373,356	394,676,169	35.07%	463,813,917	35.00%	26,902	15.68	843	87.68%
NA	2,160	4.44%	109,696,791	57,384,380	5.10%	69,249,993	5.23%	32,060	15.24	0	92.94%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,830	3.76%	68,603,135	45,063,367	4.00%	48,281,470	3.64%	26,383	8.98	732	87.87%
25 - 36	38,325	78.70%	1,577,238,105	889,567,098	79.05%	1,035,645,983	78.15%	27,023	15.38	756	88.11%
37 - 39	6,862	14.09%	307,036,338	159,077,411	14.14%	191,496,883	14.45%	27,907	16.51	756	92.20%
40 - 48	1,679	3.45%	80,197,863	31,607,532	2.81%	49,795,524	3.76%	29,658	28.21	768	93.84%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	230	0.47%	9,528,334	4,559,015	0.41%	1,518,791	0.11%	6,603	0.00	722	90.36%
1 - 12	19,169	39.36%	754,697,713	414,460,789	36.83%	445,275,263	33.60%	23,229	8.25	754	86.95%
13 - 24	26,954	55.35%	1,159,139,843	655,283,894	58.23%	802,762,096	60.58%	29,783	18.82	756	89.52%
25 - 36	2,337	4.80%	109,374,261	50,892,396	4.52%	75,426,972	5.69%	32,275	28.32	756	93.90%
37 - 42	6	0.01%	335,289	119,314	0.01%	236,738	0.02%	39,456	37.40	632	98.04%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	79	0.16%	3,214,054	1,937,438	0.17%	2,254,235	0.17%	28,535	24.86	657	90.32%
11 - 15	11,276	23.16%	489,292,554	278,501,389	24.75%	354,642,971	26.76%	31,451	22.26	752	89.88%
16 - 20	10,526	21.62%	460,127,742	259,066,884	23.02%	318,779,589	24.05%	30,285	18.48	755	90.60%
21 - 25	12,759	26.20%	518,240,153	288,296,939	25.62%	335,840,494	25.34%	26,322	14.11	759	87.73%
26 - 30	9,244	18.98%	369,114,671	199,110,324	17.69%	217,904,757	16.44%	23,573	8.80	757	86.93%
31 - 35	4,157	8.54%	165,910,053	85,555,171	7.60%	86,476,995	6.53%	20,803	4.76	758	87.98%
36+	655	1.35%	27,176,212	12,847,263	1.14%	9,320,819	0.70%	14,230	2.19	761	90.32%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	45,179	92.78%	1,885,440,533	1,043,683,771	92.75%	1,227,746,657	92.64%	27,175	15.79	761	88.82%
1 - 15	2,611	5.36%	109,286,726	60,273,511	5.36%	72,189,133	5.45%	27,648	16.01	705	89.79%
16 - 30	555	1.14%	23,729,595	13,256,789	1.18%	15,721,744	1.19%	28,327	15.68	671	90.39%
31 - 60	299	0.61%	12,411,124	6,896,436	0.61%	8,184,331	0.62%	27,372	15.32	657	90.14%
61 - 90	39	0.08%	1,613,206	886,888	0.08%	1,041,423	0.08%	26,703	14.08	675	89.33%
91 - 120	7	0.01%	295,141	162,335	0.01%	174,972	0.01%	24,996	10.48	675	91.69%
121+	6	0.01%	299,115	155,677	0.01%	161,598	0.01%	26,933	19.07	643	93.25%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	45,526	93.49%	1,878,943,143	1,044,059,318	92.78%	1,227,029,324	92.59%	26,952	15.83	761	88.62%
Stated, verified to Level 3²	805	1.65%	31,605,807	17,668,018	1.57%	21,045,096	1.59%	26,143	15.74	651	89.35%
NA	2,365	4.86%	122,526,490	63,588,073	5.65%	77,145,439	5.82%	32,620	15.22	435	93.26%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	45,526	93.49%	1,878,943,143	1,044,059,318	92.78%	1,227,029,324	92.59%	26,952	15.83	761	88.62%
Stated, verified but not Level 4 or 5	800	1.64%	31,321,575	17,521,271	1.56%	20,870,386	1.57%	26,088	15.71	651	89.31%
Stated, verified to Level 4³	3	0.01%	153,805	67,167	0.01%	76,657	0.01%	25,552	20.41	683	101.44%
Stated, verified to Level 5³	2	0.00%	130,426	79,580	0.01%	98,054	0.01%	49,027	18.85	624	88.15%
NA	2,365	4.86%	122,526,490	63,588,073	5.65%	77,145,439	5.82%	32,620	15.22	435	93.26%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

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%	2,620	5.38%	66,200,343	39,722,622	3.53%	43,739,101	3.30%	16,694	12.93	760	71.08%
75.00 - 99.99%	43,039	88.38%	1,804,191,358	1,008,602,638	89.63%	1,176,682,664	88.79%	27,340	15.60	757	88.22%
100.00 - 109.99%	2,794	5.74%	148,835,072	70,996,129	6.31%	96,165,479	7.26%	34,419	19.16	736	103.35%
110.00 - 119.99%	243	0.50%	13,848,667	5,994,018	0.53%	8,632,616	0.65%	35,525	19.43	726	111.92%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	172	0.35%	7,722,085	4,083,665	0.36%	4,904,424	0.37%	28,514	15.52	738	90.52%
Alaska	5	0.01%	217,053	117,688	0.01%	144,101	0.01%	28,820	18.50	734	93.05%
Arizona	267	0.55%	11,331,476	5,965,969	0.53%	7,083,253	0.53%	26,529	15.38	771	88.58%
Arkansas	6	0.01%	250,520	150,161	0.01%	164,101	0.01%	27,350	9.51	753	86.37%
California	4,422	9.08%	179,506,572	97,871,569	8.70%	114,605,357	8.65%	25,917	14.95	743	89.55%
Colorado	288	0.59%	14,374,186	7,659,260	0.68%	9,047,539	0.68%	31,415	16.68	756	89.09%
Connecticut	530	1.09%	21,979,553	12,316,080	1.09%	14,450,426	1.09%	27,265	15.89	760	87.33%
Delaware	152	0.31%	6,548,234	3,635,781	0.32%	4,300,147	0.32%	28,290	16.50	738	88.97%
Florida	3,183	6.54%	141,255,966	73,370,507	6.52%	89,064,895	6.72%	27,981	16.81	763	90.62%
Georgia	288	0.59%	14,301,949	7,145,462	0.63%	8,841,739	0.67%	30,700	16.04	765	92.58%
Hawaii	66	0.14%	2,520,483	1,426,379	0.13%	1,708,996	0.13%	25,894	15.01	748	93.29%
Idaho	83	0.17%	3,545,570	1,947,198	0.17%	2,267,381	0.17%	27,318	16.69	767	87.82%
Illinois	976	2.00%	47,935,179	24,924,122	2.21%	30,015,280	2.26%	30,753	15.56	757	91.78%
Indiana	765	1.57%	31,982,366	17,970,684	1.60%	21,144,742	1.60%	27,640	16.05	755	87.56%
Iowa	212	0.44%	9,823,352	5,533,816	0.49%	6,569,525	0.50%	30,988	16.59	756	90.56%
Kansas	79	0.16%	3,825,885	2,072,558	0.18%	2,470,417	0.19%	31,271	15.04	763	89.78%
Kentucky	160	0.33%	6,980,876	3,750,925	0.33%	4,371,351	0.33%	27,321	15.85	755	87.74%
Louisiana	104	0.21%	5,808,240	2,974,344	0.26%	3,529,924	0.27%	33,942	14.96	752	92.69%
Maine	486	1.00%	19,686,670	11,797,500	1.05%	13,752,203	1.04%	28,297	15.63	736	89.24%
Maryland	248	0.51%	12,205,608	6,160,073	0.55%	7,614,405	0.57%	30,703	15.90	749	92.92%
Massachusetts	759	1.56%	31,611,899	18,232,152	1.62%	21,210,515	1.60%	27,945	15.84	756	87.38%
Michigan	8,998	18.48%	334,072,642	194,158,214	17.25%	221,311,115	16.70%	24,596	14.87	760	84.38%
Minnesota	746	1.53%	33,653,838	19,338,725	1.72%	22,616,301	1.71%	30,317	15.72	767	88.83%
Mississippi	44	0.09%	2,108,303	1,048,159	0.09%	1,238,783	0.09%	28,154	14.77	775	91.06%
Missouri	95	0.20%	4,539,580	2,340,584	0.21%	2,881,186	0.22%	30,328	16.29	779	90.04%
Montana	59	0.12%	2,820,684	1,607,451	0.14%	1,839,249	0.14%	31,174	16.59	749	88.21%
Nebraska	187	0.38%	8,675,834	4,619,215	0.41%	5,579,658	0.42%	29,838	16.18	758	91.27%
Nevada	203	0.42%	8,672,212	4,521,556	0.40%	5,578,994	0.42%	27,483	16.41	773	89.78%
New Hampshire	413	0.85%	17,015,248	9,933,193	0.88%	11,387,133	0.86%	27,572	15.93	748	88.16%
New Jersey	4,731	9.72%	199,801,976	110,444,509	9.81%	130,598,116	9.85%	27,605	15.77	754	90.04%
New Mexico	41	0.08%	1,809,161	948,576	0.08%	1,171,821	0.09%	28,581	16.62	763	92.49%
New York	8,399	17.25%	353,189,106	196,774,627	17.49%	231,556,528	17.47%	27,570	15.81	757	90.28%
North Carolina	363	0.75%	16,855,394	8,739,330	0.78%	10,579,552	0.80%	29,145	16.63	761	90.95%
North Dakota	168	0.34%	8,065,872	4,845,248	0.43%	5,573,107	0.42%	33,173	15.47	769	88.70%
Ohio	3,665	7.53%	147,408,093	81,721,650	7.26%	95,924,499	7.24%	26,173	16.01	750	89.36%
Oklahoma	53	0.11%	2,628,099	1,296,446	0.12%	1,601,534	0.12%	30,218	15.21	771	92.85%
Oregon	129	0.26%	5,861,404	3,264,277	0.29%	3,866,810	0.29%	29,975	16.10	758	89.70%
Pennsylvania	2,919	5.99%	116,558,056	66,797,110	5.94%	77,744,779	5.87%	26,634	16.13	755	87.42%
Rhode Island	227	0.47%	8,830,715	5,012,831	0.45%	5,856,799	0.44%	25,801	15.37	759	86.43%
South Carolina	299	0.61%	13,442,130	7,103,514	0.63%	8,718,444	0.66%	29,159	17.13	770	89.52%
South Dakota	176	0.36%	8,113,637	4,871,182	0.43%	5,650,931	0.43%	32,108	16.35	760	88.13%
Tennessee	163	0.33%	8,026,875	4,146,330	0.37%	5,067,421	0.38%	31,088	16.27	765	90.49%
Texas	1,723	3.54%	84,485,227	41,454,053	3.68%	52,645,391	3.97%	30,554	17.52	756	93.43%
Utah	85	0.17%	4,327,295	2,366,756	0.21%	2,855,875	0.22%	33,599	16.73	753	90.03%
Vermont	401	0.82%	15,537,613	9,335,734	0.83%	10,906,108	0.82%	27,197	16.48	741	89.22%
Virginia	169	0.35%	8,170,476	4,276,606	0.38%	5,266,880	0.40%	31,165	15.70	734	91.22%
Washington	143	0.29%	6,417,107	3,557,801	0.32%	4,254,043	0.32%	29,749	16.08	756	88.51%
West Virginia	47	0.10%	2,075,017	1,158,540	0.10%	1,323,904	0.10%	28,168	16.63	757	89.00%
Wisconsin	751	1.54%	34,158,236	19,294,124	1.71%	22,878,251	1.73%	30,464	16.61	764	87.93%
Wyoming	21	0.04%	996,118	578,233	0.05%	680,839	0.05%	32,421	16.02	740	87.20%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	27	0.06%	1,345,769	654,939	0.06%	805,088	0.06%	29,818	15.93	753	91.58%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,365	4.86%	122,526,490	63,588,073	5.65%	77,145,439	5.82%	32,620	15.22	435	93.26%
Consumer	46,331	95.14%	1,910,548,950	1,061,727,335	94.35%	1,248,074,420	94.18%	26,938	15.83	759	88.64%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,501	7.19%	102,224,455	51,252,340	4.55%	56,985,618	4.30%	16,277	10.14	755	80.06%
Truck	7,655	15.72%	366,808,119	228,819,120	20.33%	261,031,735	19.70%	34,100	16.83	739	89.20%
SUV	4,819	9.90%	335,792,817	171,359,426	15.23%	210,307,364	15.87%	43,641	16.45	757	92.91%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	31,032	63.73%	1,176,571,453	644,421,446	57.27%	759,489,686	57.31%	24,474	15.51	761	88.12%
Unknown	1,689	3.47%	51,678,596	29,463,077	2.62%	37,405,455	2.82%	22,147	19.13	747	93.61%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	38,268	78.59%	1,498,243,416	871,757,909	77.47%	1,010,233,106	76.23%	26,399	15.67	750	88.46%
Ford: Lincoln	10,428	21.41%	534,832,024	253,557,499	22.53%	314,986,753	23.77%	30,206	16.17	774	90.33%
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:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-11	3	0.01%	150,652	63,553	0.01%	31,156	0.00%	10,385	0.00	0	95.47%
2022-12	22	0.05%	1,141,809	555,953	0.05%	154,560	0.01%	7,025	0.00	751	88.87%
2023-01	205	0.42%	8,235,873	3,939,509	0.35%	1,333,075	0.10%	6,503	0.00	718	90.41%
2023-02	367	0.75%	15,345,796	7,486,604	0.67%	6,249,640	0.47%	17,029	1.00	753	89.97%
2023-03	341	0.70%	13,928,306	6,955,239	0.62%	6,376,895	0.48%	18,701	2.00	758	89.19%
2023-04	551	1.13%	22,628,373	11,624,420	1.03%	11,267,094	0.85%	20,448	3.00	755	89.04%
2023-05	1,230	2.53%	48,122,605	25,540,856	2.27%	25,522,770	1.93%	20,750	4.00	759	87.38%
2023-06	1,541	3.16%	59,919,290	31,596,314	2.81%	32,472,332	2.45%	21,072	5.00	758	87.59%
2023-07	1,623	3.33%	64,938,879	34,837,530	3.10%	36,412,924	2.75%	22,436	6.00	755	87.66%
2023-08	2,059	4.23%	81,326,156	44,165,936	3.92%	46,955,064	3.54%	22,805	7.00	754	87.10%
2023-09	2,259	4.64%	89,260,672	50,092,926	4.45%	54,143,320	4.09%	23,968	8.00	756	87.20%
2023-10	2,257	4.63%	89,411,602	49,714,906	4.42%	54,447,282	4.11%	24,124	9.00	754	86.93%
2023-11	2,247	4.61%	88,361,050	49,456,982	4.39%	55,056,854	4.15%	24,502	10.00	753	86.15%
2023-12	2,478	5.09%	96,312,337	54,435,154	4.84%	61,129,609	4.61%	24,669	11.00	752	85.80%
2024-01	2,216	4.55%	85,142,647	48,553,921	4.31%	55,241,480	4.17%	24,928	12.00	754	86.60%
2024-02	1,851	3.80%	72,677,148	40,531,619	3.60%	46,726,004	3.53%	25,244	13.00	755	87.07%
2024-03	2,337	4.80%	90,697,609	51,985,328	4.62%	60,160,659	4.54%	25,743	14.00	763	86.79%
2024-04	2,486	5.11%	103,611,884	60,058,048	5.34%	70,021,555	5.28%	28,166	15.00	761	88.32%
2024-05	2,292	4.71%	95,656,373	55,315,017	4.92%	65,437,295	4.94%	28,550	16.00	757	89.43%
2024-06	1,953	4.01%	86,146,368	49,341,467	4.38%	59,032,536	4.45%	30,227	17.00	750	89.72%
2024-07	1,851	3.80%	83,875,576	47,037,346	4.18%	57,398,254	4.33%	31,009	18.00	753	90.87%
2024-08	2,123	4.36%	94,478,044	52,897,630	4.70%	65,238,542	4.92%	30,729	19.00	759	90.56%
2024-09	2,733	5.61%	120,932,543	67,512,094	6.00%	84,523,123	6.38%	30,927	20.00	759	91.15%
2024-10	2,520	5.17%	112,031,491	61,925,065	5.50%	78,299,728	5.91%	31,071	21.00	758	90.34%
2024-11	2,481	5.09%	108,580,901	61,045,344	5.42%	77,325,362	5.83%	31,167	22.00	754	89.55%
2024-12	2,404	4.94%	105,551,021	59,631,139	5.30%	76,471,487	5.77%	31,810	23.00	751	89.25%
2025-01	1,923	3.95%	84,900,887	48,003,798	4.27%	62,127,551	4.69%	32,308	24.00	754	89.90%
2025-02	456	0.94%	20,722,258	10,287,969	0.91%	14,251,272	1.08%	31,253	25.00	738	93.02%
2025-03	492	1.01%	22,655,399	11,333,106	1.01%	15,856,471	1.20%	32,229	26.00	758	93.62%
2025-04	497	1.02%	22,373,191	11,733,429	1.04%	16,145,697	1.22%	32,486	27.00	757	92.02%
2025-05	128	0.26%	6,138,863	2,573,132	0.23%	3,950,616	0.30%	30,864	28.00	758	93.48%
2025-06	78	0.16%	3,750,867	1,490,272	0.13%	2,425,666	0.18%	31,098	29.00	761	95.61%
2025-07	67	0.14%	3,430,267	1,387,853	0.12%	2,258,132	0.17%	33,703	30.00	747	97.86%
2025-08	90	0.18%	4,522,566	1,842,138	0.16%	2,966,294	0.22%	32,959	31.00	763	96.94%
2025-09	139	0.29%	6,673,976	2,649,321	0.24%	4,375,710	0.33%	31,480	32.00	770	95.83%
2025-10	143	0.29%	6,969,207	2,749,744	0.24%	4,656,239	0.35%	32,561	33.00	790	95.66%
2025-11	97	0.20%	4,629,159	1,845,342	0.16%	3,191,908	0.24%	32,906	34.00	753	95.20%
2025-12	108	0.22%	5,405,036	2,217,613	0.20%	3,888,643	0.29%	36,006	35.00	755	95.13%
2026-01	42	0.09%	2,103,474	782,478	0.07%	1,460,322	0.11%	34,770	36.00	755	94.82%
2026-02	4	0.01%	207,058	74,189	0.01%	142,303	0.01%	35,576	37.00	671	97.82%
2026-03	2	0.00%	128,231	45,125	0.00%	94,434	0.01%	47,217	38.00	572	98.38%
Total:	48,696	100.00%	2,033,075,440	1,125,315,408	100.00%	1,325,219,859	100.00%	27,214	15.79	756	88.91%

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