StratMaker (145393)

Ford Credit Auto Lease Trust 2023-A

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

94.58% / 5.42%

Total # of Leases

54,237

WA Orginal Term (OT)

36.09

Acquisition Cost (AC)

$ 2,256,113,111

WA Remaining Term (RT)

23.60

Rep. Period Securitization Value (SV)

$ 1,622,323,305

WA Seasoning

12.49

Rep. Period End Actual SV (ESV)

$ 1,602,789,485

WA FICO (non-zero)

756

Total Base Residual Value (BRV)

$ 1,313,645,760

WA Lease to Value (LTV)

88.33%

Average BRV

$ 24,220

Base Residual as % of ESV

81.96%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

11.80%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

54,237

Acquisition Cost (AC)

$ 2,256,113,111

Rep. Period Securitization Value (SV)

$ 1,622,323,305

Rep. Period End Actual SV (ESV)

$ 1,602,789,485

Total Base Residual Value (BRV)

$ 1,313,645,760

Average BRV

$ 24,220

Base Residual as % of ESV

81.96%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

11.80%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.58% / 5.42%

WA Orginal Term (OT)

36.09

WA Remaining Term (RT)

23.60

WA Seasoning

12.49

WA FICO (non-zero)

756

WA Lease to Value (LTV)

88.33%

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	12	0.02%	171,753	122,002	0.01%	141,351	0.01%	11,779	28.72	794	60.25%
$15,000 - $19,999	685	1.26%	12,677,517	7,760,351	0.59%	9,356,608	0.58%	13,659	20.97	735	70.88%
$20,000 - $24,999	2,577	4.75%	58,900,948	36,023,654	2.74%	43,192,402	2.69%	16,761	20.86	742	77.84%
$25,000 - $29,999	5,541	10.22%	152,669,857	98,060,904	7.46%	114,638,743	7.15%	20,689	20.53	755	82.93%
$30,000 - $39,999	17,055	31.45%	606,657,915	368,157,279	28.03%	436,091,383	27.21%	25,570	22.33	762	86.03%
$40,000 - $49,999	16,715	30.82%	744,920,696	440,173,954	33.51%	532,336,879	33.21%	31,848	24.25	755	88.70%
$50,000 - $59,999	8,076	14.89%	436,941,772	246,673,496	18.78%	307,224,545	19.17%	38,042	25.16	753	90.91%
$60,000 - $69,999	2,523	4.65%	161,814,432	81,823,604	6.23%	108,038,688	6.74%	42,822	24.66	753	94.74%
$70,000 - $79,999	806	1.49%	59,654,549	26,625,095	2.03%	37,830,766	2.36%	46,936	24.24	755	98.19%
$80,000 - $89,999	177	0.33%	14,771,050	5,844,652	0.44%	9,331,946	0.58%	52,723	26.65	772	102.38%
$90,000 - $99,999	44	0.08%	4,140,538	1,490,177	0.11%	2,653,982	0.17%	60,318	31.13	740	101.35%
Over $100,000	26	0.05%	2,792,084	890,592	0.07%	1,952,193	0.12%	75,084	38.53	743	104.25%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	261	0.48%	10,598,672	6,111,149	0.47%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	4	0.01%	72,710	28,968	0.00%	32,627	0.00%	8,157	5.90	713	85.07%
$10,000 - $14,999	1,253	2.31%	26,275,217	14,533,279	1.11%	16,743,999	1.04%	13,363	13.73	727	76.34%
$15,000 - $19,999	4,513	8.32%	121,893,797	67,950,756	5.17%	80,860,088	5.04%	17,917	17.09	749	82.32%
$20,000 - $24,999	10,527	19.41%	341,531,684	201,987,646	15.38%	239,125,431	14.92%	22,715	20.22	761	85.00%
$25,000 - $29,999	13,040	24.04%	503,447,840	296,297,998	22.56%	357,500,807	22.30%	27,416	22.46	762	87.50%
$30,000 - $39,999	19,233	35.46%	916,929,885	550,776,951	41.93%	664,967,531	41.49%	34,574	24.53	754	88.56%
$40,000 - $49,999	4,655	8.58%	279,393,100	151,013,339	11.50%	201,604,669	12.58%	43,309	28.13	748	93.78%
$50,000 - $59,999	618	1.14%	44,212,591	20,417,051	1.55%	33,016,289	2.06%	53,424	31.25	749	100.62%
$60,000 - $69,999	96	0.18%	7,977,538	3,246,149	0.25%	6,100,250	0.38%	63,544	35.60	758	102.32%
$70,000 - $79,999	29	0.05%	2,880,075	1,004,925	0.08%	2,165,806	0.14%	74,683	39.90	721	103.16%
$80,000 - $89,999	7	0.01%	777,118	243,112	0.02%	578,986	0.04%	82,712	38.37	704	103.90%
$90,000 - $99,999	1	0.00%	122,884	34,437	0.00%	93,003	0.01%	93,003	42.00	779	114.50%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

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	156	0.29%	3,140,348	1,474,141	0.11%	2,365,813	0.15%	15,165	29.17	721	83.94%
$10,000 - $14,999	3,836	7.07%	97,063,077	48,979,398	3.73%	64,775,551	4.04%	16,886	21.85	730	84.15%
$15,000 - $19,999	11,338	20.90%	376,152,717	201,554,261	15.34%	260,884,956	16.28%	23,010	24.01	760	87.78%
$20,000 - $24,999	15,254	28.12%	595,992,835	343,524,483	26.15%	418,519,337	26.11%	27,437	22.71	760	88.52%
$25,000 - $29,999	11,041	20.36%	499,423,305	300,246,119	22.86%	363,016,796	22.65%	32,879	23.89	758	89.08%
$30,000 - $39,999	12,612	23.25%	684,340,829	417,867,359	31.81%	493,227,033	30.77%	39,108	24.12	752	88.49%
$40,000 - $49,999	-	-	-	-	-	-	-	-	-	-	-
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	144	0.27%	6,065,835	3,362,733	0.26%	4,417,554	0.28%	30,677	23.90	458	91.91%
500 - 549	377	0.70%	14,970,905	8,591,923	0.65%	10,788,791	0.67%	28,617	23.31	530	89.75%
550 - 599	1,423	2.62%	57,525,214	33,497,598	2.55%	40,974,232	2.56%	28,794	22.62	579	89.37%
600 - 649	3,440	6.34%	140,174,159	82,079,526	6.25%	99,531,977	6.21%	28,934	23.10	628	89.44%
650 - 699	6,977	12.86%	290,892,612	168,734,445	12.84%	206,808,652	12.90%	29,641	23.75	677	89.52%
700 - 749	9,628	17.75%	400,966,626	234,315,672	17.84%	285,444,058	17.81%	29,647	23.70	725	88.81%
750 - 799	10,329	19.04%	430,416,955	252,025,594	19.19%	306,160,348	19.10%	29,641	23.77	774	88.07%
800+	19,605	36.15%	803,816,368	471,564,338	35.90%	570,570,698	35.60%	29,103	23.54	842	86.77%
NA	2,314	4.27%	111,284,435	59,473,931	4.53%	78,093,174	4.87%	33,748	23.79	0	93.56%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	4,910	9.05%	165,980,806	124,359,963	9.47%	131,084,835	8.18%	26,698	15.71	751	81.42%
25 - 36	38,609	71.19%	1,605,104,804	944,537,287	71.90%	1,136,015,569	70.88%	29,424	23.10	756	87.75%
37 - 39	8,311	15.32%	367,527,052	196,310,613	14.94%	256,390,470	16.00%	30,850	25.96	756	92.41%
40 - 48	2,407	4.44%	117,500,448	48,437,896	3.69%	79,298,611	4.95%	32,945	36.23	764	94.91%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	7,709	14.21%	298,028,000	166,804,700	12.70%	180,061,064	11.23%	23,357	9.74	751	86.94%
13 - 24	21,323	39.31%	873,765,168	531,756,783	40.48%	608,769,676	37.98%	28,550	18.58	757	87.55%
25 - 36	23,889	44.05%	1,019,206,435	587,317,743	44.71%	765,907,586	47.79%	32,061	29.73	755	88.85%
37 - 42	816	1.50%	40,692,364	16,995,337	1.29%	29,223,077	1.82%	35,813	39.68	765	95.79%
43 - 48	500	0.92%	24,421,143	10,771,198	0.82%	18,828,082	1.17%	37,656	44.11	762	94.52%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	9,321	17.19%	395,738,411	235,220,595	17.91%	307,842,400	19.21%	33,027	31.69	754	87.57%
6 - 10	15,594	28.75%	642,358,252	384,259,201	29.25%	486,323,045	30.34%	31,187	27.76	757	87.87%
11 - 15	10,674	19.68%	443,389,307	259,482,464	19.75%	315,011,470	19.65%	29,512	22.95	754	89.17%
16 - 20	6,141	11.32%	265,769,392	152,940,392	11.64%	180,312,740	11.25%	29,362	18.88	757	90.49%
21 - 25	7,799	14.38%	320,807,384	183,579,729	13.97%	206,461,303	12.88%	26,473	14.33	759	87.57%
26 - 30	4,166	7.68%	165,727,270	87,594,507	6.67%	95,548,614	5.96%	22,935	9.44	755	87.62%
31 - 35	538	0.99%	22,154,722	10,496,958	0.80%	11,211,313	0.70%	20,839	6.97	747	91.32%
36+	4	0.01%	168,373	71,915	0.01%	78,600	0.00%	19,650	6.21	703	87.66%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	50,583	93.26%	2,100,768,060	1,223,973,016	93.17%	1,491,991,816	93.09%	29,496	23.60	760	88.22%
1 - 15	2,862	5.28%	121,698,394	70,217,247	5.35%	86,857,638	5.42%	30,349	23.73	704	89.77%
16 - 30	624	1.15%	26,554,439	15,296,507	1.16%	18,858,273	1.18%	30,222	23.31	665	90.30%
31 - 60	163	0.30%	6,882,611	4,039,375	0.31%	4,940,813	0.31%	30,312	22.11	660	90.46%
61 - 90	5	0.01%	209,606	119,615	0.01%	140,946	0.01%	28,189	15.11	629	92.35%
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	1	0.00%	70,257	34,419	0.00%	48,791	0.00%	48,791	24.00	843	96.05%
Stated, not verified	50,967	93.97%	2,102,140,837	1,230,953,527	93.71%	1,494,183,395	93.22%	29,317	23.58	761	87.95%
Stated, verified to Level 3²	732	1.35%	30,072,899	17,395,130	1.32%	21,674,499	1.35%	29,610	23.69	651	90.78%
NA	2,537	4.68%	123,829,117	65,262,684	4.97%	86,882,800	5.42%	34,246	23.91	475	94.24%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	50,968	93.97%	2,102,211,095	1,230,987,946	93.71%	1,494,232,186	93.23%	29,317	23.58	761	87.95%
Stated, verified but not Level 4 or 5	730	1.35%	29,985,482	17,349,677	1.32%	21,614,357	1.35%	29,609	23.69	651	90.78%
Stated, verified to Level 4³	1	0.00%	40,493	18,704	0.00%	24,223	0.00%	24,223	18.00	646	89.52%
Stated, verified to Level 5³	1	0.00%	46,924	26,749	0.00%	35,919	0.00%	35,919	27.00	676	94.73%
NA	2,537	4.68%	123,829,117	65,262,684	4.97%	86,882,800	5.42%	34,246	23.91	475	94.24%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

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%	3,260	6.01%	94,662,942	65,463,329	4.98%	70,805,540	4.42%	21,719	22.30	774	71.35%
75.00 - 99.99%	47,000	86.66%	1,956,494,025	1,150,644,055	87.59%	1,388,034,111	86.60%	29,533	23.32	757	87.55%
100.00 - 109.99%	3,618	6.67%	185,718,052	89,072,837	6.78%	130,426,583	8.14%	36,049	26.82	735	103.41%
110.00 - 119.99%	359	0.66%	19,238,091	8,465,539	0.64%	13,523,251	0.84%	37,669	27.65	720	112.26%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	148	0.27%	6,423,796	3,535,634	0.27%	4,609,746	0.29%	31,147	26.94	738	88.51%
Alaska	11	0.02%	523,694	285,554	0.02%	357,671	0.02%	32,516	22.29	754	94.34%
Arizona	81	0.15%	3,471,095	1,927,614	0.15%	2,301,550	0.14%	28,414	20.54	762	86.18%
Arkansas	-	-	-	-	-	-	-	-	-	-	-
California	4,661	8.59%	187,472,213	105,063,352	8.00%	130,011,977	8.11%	27,894	22.75	743	89.86%
Colorado	285	0.53%	12,991,761	7,236,075	0.55%	9,044,178	0.56%	31,734	23.24	755	88.48%
Connecticut	625	1.15%	25,395,963	14,905,379	1.13%	17,888,796	1.12%	28,622	23.14	759	86.74%
Delaware	147	0.27%	6,098,946	3,397,601	0.26%	4,304,739	0.27%	29,284	24.60	766	88.37%
Florida	3,692	6.81%	159,315,792	83,791,863	6.38%	107,821,493	6.73%	29,204	24.97	761	90.93%
Georgia	271	0.50%	12,866,247	6,587,575	0.50%	8,602,473	0.54%	31,743	22.15	764	92.61%
Hawaii	92	0.17%	3,174,486	1,868,545	0.14%	2,296,886	0.14%	24,966	22.07	720	92.35%
Idaho	98	0.18%	4,269,811	2,648,151	0.20%	3,076,226	0.19%	31,390	22.17	750	86.39%
Illinois	502	0.93%	24,466,398	12,173,972	0.93%	17,528,403	1.09%	34,917	28.30	756	94.88%
Indiana	958	1.77%	39,642,066	23,591,903	1.80%	28,037,014	1.75%	29,266	22.88	760	85.55%
Iowa	259	0.48%	11,965,841	6,956,021	0.53%	8,520,529	0.53%	32,898	22.67	768	90.07%
Kansas	91	0.17%	4,220,276	2,387,270	0.18%	2,988,726	0.19%	32,843	24.13	768	88.71%
Kentucky	95	0.18%	4,035,262	2,184,429	0.17%	2,917,845	0.18%	30,714	28.74	735	88.93%
Louisiana	104	0.19%	5,363,815	2,751,974	0.21%	3,667,612	0.23%	35,266	23.58	767	91.97%
Maine	732	1.35%	29,867,768	18,507,535	1.41%	21,972,592	1.37%	30,017	22.45	736	88.54%
Maryland	215	0.40%	10,584,365	5,371,698	0.41%	7,037,526	0.44%	32,733	23.01	728	93.31%
Massachusetts	1,078	1.99%	43,718,399	26,417,937	2.01%	31,246,124	1.95%	28,985	23.04	761	85.80%
Michigan	8,385	15.46%	316,989,773	207,885,456	15.83%	233,269,128	14.55%	27,820	21.63	761	82.49%
Minnesota	991	1.83%	44,085,244	26,147,138	1.99%	31,871,231	1.99%	32,161	23.78	770	87.24%
Mississippi	48	0.09%	2,290,750	1,243,408	0.09%	1,549,097	0.10%	32,273	22.25	749	90.30%
Missouri	128	0.24%	5,685,271	3,027,303	0.23%	3,808,941	0.24%	29,757	23.28	790	88.42%
Montana	46	0.08%	2,013,074	1,206,867	0.09%	1,438,911	0.09%	31,281	22.52	771	86.07%
Nebraska	181	0.33%	8,542,758	4,756,953	0.36%	5,902,907	0.37%	32,613	23.85	769	89.69%
Nevada	205	0.38%	8,731,807	4,618,398	0.35%	5,856,268	0.37%	28,567	22.99	756	90.22%
New Hampshire	590	1.09%	24,429,050	14,934,529	1.14%	17,730,048	1.11%	30,051	23.36	747	87.08%
New Jersey	5,930	10.93%	245,235,316	138,827,225	10.57%	172,904,215	10.79%	29,158	24.09	756	90.06%
New Mexico	25	0.05%	1,008,600	569,843	0.04%	690,821	0.04%	27,633	20.47	766	87.05%
New York	8,631	15.91%	379,997,458	222,267,754	16.92%	271,514,051	16.94%	31,458	23.93	758	90.22%
North Carolina	369	0.68%	16,505,205	8,977,590	0.68%	11,518,794	0.72%	31,216	23.93	768	89.94%
North Dakota	218	0.40%	10,304,042	6,458,656	0.49%	7,610,392	0.47%	34,910	22.28	760	87.13%
Ohio	5,273	9.72%	210,091,087	122,440,057	9.32%	149,621,790	9.34%	28,375	23.88	752	88.19%
Oklahoma	55	0.10%	2,808,970	1,375,013	0.10%	1,895,014	0.12%	34,455	22.61	777	97.40%
Oregon	121	0.22%	5,291,668	3,124,419	0.24%	3,756,991	0.23%	31,050	21.74	739	88.77%
Pennsylvania	4,115	7.59%	161,910,525	97,527,613	7.42%	116,477,798	7.27%	28,306	23.70	753	86.19%
Rhode Island	346	0.64%	13,882,669	8,338,228	0.63%	10,097,741	0.63%	29,184	24.29	751	85.66%
South Carolina	332	0.61%	14,194,584	7,648,530	0.58%	9,586,146	0.60%	28,874	22.06	773	88.42%
South Dakota	347	0.64%	14,458,686	9,550,222	0.73%	10,878,932	0.68%	31,351	22.88	764	84.44%
Tennessee	154	0.28%	6,833,428	3,801,518	0.29%	4,692,259	0.29%	30,469	22.00	776	88.17%
Texas	1,962	3.62%	93,706,928	46,534,248	3.54%	64,238,195	4.01%	32,741	25.69	750	93.69%
Utah	98	0.18%	4,466,151	2,492,645	0.19%	3,089,928	0.19%	31,530	21.66	777	89.35%
Vermont	663	1.22%	26,366,873	16,186,328	1.23%	19,640,717	1.23%	29,624	24.77	740	88.46%
Virginia	179	0.33%	8,200,168	4,388,939	0.33%	5,576,720	0.35%	31,155	22.84	766	91.58%
Washington	120	0.22%	5,156,190	2,926,469	0.22%	3,621,301	0.23%	30,178	21.38	749	88.15%
West Virginia	18	0.03%	772,101	424,395	0.03%	586,982	0.04%	32,610	29.84	779	91.35%
Wisconsin	529	0.98%	24,652,594	13,510,559	1.03%	18,018,223	1.12%	34,061	28.79	752	89.27%
Wyoming	10	0.02%	546,965	280,871	0.02%	397,811	0.02%	39,781	30.00	784	92.09%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	23	0.04%	1,087,178	584,502	0.04%	716,026	0.04%	31,132	19.31	729	88.88%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,537	4.68%	123,829,117	65,262,684	4.97%	86,882,800	5.42%	34,246	23.91	475	94.24%
Consumer	51,700	95.32%	2,132,283,994	1,248,383,076	95.03%	1,515,906,685	94.58%	29,321	23.58	759	87.99%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,556	2.87%	48,366,961	23,634,110	1.80%	27,753,612	1.73%	17,837	13.47	750	82.54%
Truck	11,917	21.97%	575,085,896	369,444,034	28.12%	421,610,621	26.30%	35,379	23.58	744	87.42%
SUV	3,245	5.98%	199,746,197	103,193,505	7.86%	136,074,854	8.49%	41,934	24.58	759	93.80%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	35,437	65.34%	1,368,256,947	780,335,433	59.40%	968,561,658	60.43%	27,332	23.67	761	87.94%
Unknown	2,082	3.84%	64,657,110	37,038,678	2.82%	48,788,740	3.04%	23,434	25.44	747	92.08%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	44,960	82.90%	1,807,551,865	1,098,746,879	83.64%	1,309,877,596	81.72%	29,134	23.15	751	87.82%
Ford: Lincoln	9,277	17.10%	448,561,246	214,898,881	16.36%	292,911,889	18.28%	31,574	25.59	777	90.64%
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:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-05	8	0.01%	383,307	159,693	0.01%	173,783	0.01%	21,723	4.00	721	96.16%
2023-06	133	0.25%	5,439,713	2,354,186	0.18%	2,424,495	0.15%	18,229	5.00	753	94.86%
2023-07	304	0.56%	12,167,373	5,732,013	0.44%	6,101,426	0.38%	20,070	6.00	737	91.38%
2023-08	689	1.27%	27,226,628	13,695,322	1.04%	14,596,448	0.91%	21,185	7.00	760	89.26%
2023-09	1,058	1.95%	41,885,331	22,509,472	1.71%	24,166,732	1.51%	22,842	8.00	749	88.68%
2023-10	1,158	2.14%	45,435,386	25,212,764	1.92%	27,206,831	1.70%	23,495	9.00	752	87.09%
2023-11	1,383	2.55%	52,733,477	30,149,208	2.30%	32,615,063	2.03%	23,583	10.00	751	85.54%
2023-12	1,466	2.70%	56,050,229	32,612,880	2.48%	35,469,019	2.21%	24,194	11.00	752	85.73%
2024-01	1,510	2.78%	56,706,557	34,379,162	2.62%	37,307,267	2.33%	24,707	12.00	750	85.90%
2024-02	1,537	2.83%	57,515,908	35,794,483	2.72%	38,860,055	2.42%	25,283	13.00	758	85.39%
2024-03	2,012	3.71%	77,461,382	48,846,465	3.72%	53,522,557	3.34%	26,602	14.00	760	85.60%
2024-04	2,044	3.77%	80,422,107	51,290,516	3.90%	56,366,230	3.52%	27,576	15.00	762	85.78%
2024-05	1,902	3.51%	75,403,026	47,478,968	3.61%	52,598,057	3.28%	27,654	16.00	762	86.96%
2024-06	1,791	3.30%	72,096,772	45,368,891	3.45%	50,725,890	3.16%	28,323	17.00	754	86.88%
2024-07	1,497	2.76%	62,719,741	38,329,710	2.92%	43,859,255	2.74%	29,298	18.00	757	88.28%
2024-08	1,650	3.04%	68,081,441	42,091,471	3.20%	48,030,558	3.00%	29,109	19.00	755	87.70%
2024-09	2,044	3.77%	86,991,893	52,047,659	3.96%	60,689,691	3.79%	29,692	20.00	757	89.13%
2024-10	1,836	3.39%	78,247,144	46,782,972	3.56%	54,563,543	3.40%	29,719	21.00	756	87.84%
2024-11	1,581	2.91%	67,887,393	39,257,007	2.99%	46,787,729	2.92%	29,594	22.00	754	88.93%
2024-12	1,756	3.24%	74,831,057	43,201,083	3.29%	52,160,356	3.25%	29,704	23.00	756	88.49%
2025-01	1,673	3.08%	72,107,305	41,267,558	3.14%	50,605,756	3.16%	30,249	24.00	751	89.25%
2025-02	1,673	3.08%	69,138,926	39,645,261	3.02%	49,520,696	3.09%	29,600	25.00	753	88.99%
2025-03	1,693	3.12%	70,133,281	41,013,262	3.12%	51,405,921	3.21%	30,364	26.00	756	89.09%
2025-04	2,511	4.63%	104,379,533	61,481,703	4.68%	76,962,678	4.80%	30,650	27.00	759	88.28%
2025-05	2,614	4.82%	110,665,513	64,679,010	4.92%	82,408,524	5.14%	31,526	28.00	757	88.61%
2025-06	2,868	5.29%	122,110,859	70,813,207	5.39%	91,095,319	5.68%	31,763	29.00	759	88.27%
2025-07	2,927	5.40%	125,193,488	72,669,199	5.53%	94,813,592	5.92%	32,393	30.00	755	88.57%
2025-08	3,092	5.70%	133,918,323	78,036,602	5.94%	101,968,217	6.36%	32,978	31.00	755	88.63%
2025-09	2,953	5.44%	126,580,015	72,841,365	5.54%	97,329,482	6.07%	32,960	32.00	752	89.01%
2025-10	2,501	4.61%	108,478,039	61,942,465	4.72%	83,797,108	5.23%	33,505	33.00	755	88.44%
2025-11	348	0.64%	15,948,073	7,853,391	0.60%	11,771,177	0.73%	33,825	34.00	745	93.76%
2025-12	281	0.52%	13,347,334	6,525,361	0.50%	9,982,769	0.62%	35,526	35.00	763	93.81%
2026-01	428	0.79%	19,313,050	9,816,916	0.75%	14,852,102	0.93%	34,701	36.00	754	92.74%
2026-02	121	0.22%	5,951,853	2,436,279	0.19%	4,094,194	0.26%	33,836	37.00	767	97.77%
2026-03	125	0.23%	6,314,836	2,639,893	0.20%	4,452,190	0.28%	35,618	38.00	757	96.44%
2026-04	144	0.27%	7,146,855	2,980,399	0.23%	5,027,306	0.31%	34,912	39.00	768	95.06%
2026-05	131	0.24%	6,492,029	2,697,707	0.21%	4,653,878	0.29%	35,526	40.00	762	94.80%
2026-06	142	0.26%	7,245,672	2,876,163	0.22%	5,202,310	0.32%	36,636	41.00	770	95.79%
2026-07	153	0.28%	7,541,120	3,364,896	0.26%	5,793,198	0.36%	37,864	42.00	766	95.33%
2026-08	146	0.27%	7,054,466	3,143,221	0.24%	5,430,035	0.34%	37,192	43.00	769	94.32%
2026-09	160	0.30%	7,808,666	3,466,232	0.26%	5,970,865	0.37%	37,318	44.00	763	94.62%
2026-10	192	0.35%	9,462,153	4,122,139	0.31%	7,354,285	0.46%	38,304	45.00	756	94.58%
2026-11	2	0.00%	95,858	39,605	0.00%	72,898	0.00%	36,449	46.00	745	93.74%
Total:	54,237	100.00%	2,256,113,111	1,313,645,760	100.00%	1,602,789,485	100.00%	29,552	23.60	756	88.33%

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