StratMaker (147723)

Ford Credit Auto Lease Trust 2021-A

StratMaker Datatape Summary

Beginning Period

Feb 1, 2023

As % of Rep. Period ESV:

Ending Period

Feb 28, 2023

Consumer % / Commercial %

94.84% / 5.16%

Total # of Leases

20,530

WA Orginal Term (OT)

36.63

Acquisition Cost (AC)

$ 804,485,276

WA Remaining Term (RT)

5.27

Rep. Period Securitization Value (SV)

$ 483,722,440

WA Seasoning

31.36

Rep. Period End Actual SV (ESV)

$ 430,225,894

WA FICO (non-zero)

755

Total Base Residual Value (BRV)

$ 452,681,137

WA Lease to Value (LTV)

84.86%

Average BRV

$ 22,050

Base Residual as % of ESV

105.22%

Base Residual as % of Vehicle Value

47.68%

Minimum Discount Rate

6.10%

Beginning Period

Feb 1, 2023

Ending Period

Feb 28, 2023

Total # of Leases

20,530

Acquisition Cost (AC)

$ 804,485,276

Rep. Period Securitization Value (SV)

$ 483,722,440

Rep. Period End Actual SV (ESV)

$ 430,225,894

Total Base Residual Value (BRV)

$ 452,681,137

Average BRV

$ 22,050

Base Residual as % of ESV

105.22%

Base Residual as % of Vehicle Value

47.68%

Minimum Discount Rate

6.10%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.84% / 5.16%

WA Orginal Term (OT)

36.63

WA Remaining Term (RT)

5.27

WA Seasoning

31.36

WA FICO (non-zero)

755

WA Lease to Value (LTV)

84.86%

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	8	0.04%	109,459	65,792	0.01%	61,718	0.01%	7,715	4.36	754	60.84%
$15,000 - $19,999	777	3.78%	14,491,277	8,866,895	1.96%	7,837,328	1.82%	10,087	4.68	731	71.49%
$20,000 - $24,999	1,995	9.72%	45,282,864	26,630,806	5.88%	24,586,742	5.71%	12,324	4.84	744	78.27%
$25,000 - $29,999	2,360	11.50%	64,926,578	38,275,647	8.46%	36,129,183	8.40%	15,309	4.87	762	82.24%
$30,000 - $39,999	6,427	31.31%	227,608,807	132,667,712	29.31%	125,460,077	29.16%	19,521	5.17	760	83.16%
$40,000 - $49,999	5,817	28.33%	257,086,042	146,974,181	32.47%	140,924,345	32.76%	24,226	5.39	752	85.22%
$50,000 - $59,999	1,873	9.12%	101,155,237	53,938,109	11.92%	51,235,928	11.91%	27,355	5.46	759	88.45%
$60,000 - $69,999	610	2.97%	39,182,601	19,414,184	4.29%	19,080,397	4.43%	31,279	5.56	755	90.29%
$70,000 - $79,999	298	1.45%	22,131,270	10,480,172	2.32%	9,875,060	2.30%	33,138	5.70	759	92.64%
$80,000 - $89,999	232	1.13%	19,760,196	9,650,218	2.13%	9,407,213	2.19%	40,548	5.62	752	93.66%
$90,000 - $99,999	107	0.52%	10,050,773	4,609,019	1.02%	4,458,019	1.04%	41,664	5.45	763	97.52%
Over $100,000	26	0.13%	2,700,171	1,108,402	0.24%	1,169,883	0.27%	44,996	6.41	699	103.92%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2,198	10.71%	84,479,711	46,905,277	10.36%	4,526	0.00%	2	7.00	827	73.07%
$5,000 - $9,999	17	0.08%	322,093	139,615	0.03%	143,803	0.03%	8,459	2.63	739	80.30%
$10,000 - $14,999	2,195	10.69%	49,437,476	26,629,318	5.88%	28,090,573	6.53%	12,798	4.34	730	78.34%
$15,000 - $19,999	4,239	20.65%	128,380,782	71,180,568	15.72%	75,212,830	17.48%	17,743	4.80	769	82.73%
$20,000 - $24,999	4,859	23.67%	187,509,725	104,486,090	23.08%	110,597,245	25.71%	22,761	5.12	757	85.56%
$25,000 - $29,999	3,503	17.06%	155,608,997	89,463,748	19.76%	94,877,602	22.05%	27,085	5.52	755	85.73%
$30,000 - $39,999	3,077	14.99%	161,979,623	95,298,126	21.05%	100,941,006	23.46%	32,805	5.63	751	85.04%
$40,000 - $49,999	371	1.81%	30,258,838	15,437,475	3.41%	16,672,430	3.88%	44,939	5.58	755	92.51%
$50,000 - $59,999	70	0.34%	6,404,146	3,099,220	0.68%	3,624,515	0.84%	51,779	8.69	766	95.70%
$60,000 - $69,999	1	0.00%	103,885	41,699	0.01%	61,363	0.01%	61,363	19.00	506	98.58%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	11,933	4,526	0.00%	4,526	0.00%	4,526	7.00	827	73.07%
$5,000 - $9,999	64	0.31%	1,319,136	589,465	0.13%	489,551	0.11%	7,649	5.19	696	81.80%
$10,000 - $14,999	3,150	15.34%	74,894,190	39,605,702	8.75%	36,590,119	8.50%	11,616	5.42	733	79.94%
$15,000 - $19,999	5,262	25.63%	168,357,838	91,523,994	20.22%	88,530,997	20.58%	16,825	5.62	774	83.53%
$20,000 - $24,999	5,836	28.43%	235,986,598	132,547,650	29.28%	126,252,975	29.35%	21,633	5.12	753	86.18%
$25,000 - $29,999	3,507	17.08%	164,885,477	96,443,171	21.30%	89,862,312	20.89%	25,624	5.00	753	84.80%
$30,000 - $39,999	2,348	11.44%	128,030,351	76,093,660	16.81%	73,071,691	16.98%	31,121	5.37	752	85.06%
$40,000 - $49,999	349	1.70%	29,896,390	15,187,474	3.36%	15,106,303	3.51%	43,285	5.32	757	93.00%
$50,000 - $59,999	13	0.06%	1,103,364	685,495	0.15%	317,420	0.07%	24,417	1.84	640	88.88%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	43	0.21%	1,881,477	975,177	0.22%	777,151	0.18%	18,073	4.71	471	89.65%
500 - 549	197	0.96%	7,148,629	3,956,792	0.87%	3,764,196	0.87%	19,108	4.90	532	85.29%
550 - 599	603	2.94%	22,706,184	12,615,354	2.79%	11,857,503	2.76%	19,664	5.34	578	86.01%
600 - 649	1,492	7.27%	55,915,415	31,716,453	7.01%	30,536,930	7.10%	20,467	5.53	628	85.82%
650 - 699	2,669	13.00%	102,966,733	58,334,880	12.89%	55,795,780	12.97%	20,905	5.48	676	85.63%
700 - 749	3,448	16.79%	133,702,440	76,070,544	16.80%	71,714,447	16.67%	20,799	5.20	725	84.75%
750 - 799	3,645	17.75%	144,239,397	81,700,420	18.05%	77,852,263	18.10%	21,359	5.21	775	84.66%
800+	7,547	36.76%	293,664,469	165,099,253	36.47%	156,952,921	36.48%	20,797	5.27	845	83.90%
NA	886	4.32%	42,260,531	22,212,264	4.91%	20,974,703	4.88%	23,673	4.82	0	88.81%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	233	1.13%	8,772,462	6,003,952	1.33%	3,483,424	0.81%	14,950	1.80	736	79.72%
25 - 36	16,621	80.96%	641,473,442	370,220,249	81.78%	350,046,823	81.36%	21,061	5.06	755	84.02%
37 - 39	3,310	16.12%	137,374,713	69,711,515	15.40%	67,358,888	15.66%	20,350	4.74	754	88.57%
40 - 48	366	1.78%	16,864,660	6,745,421	1.49%	9,336,760	2.17%	25,510	18.41	771	91.67%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	1,880	9.16%	74,296,859	40,557,602	8.96%	15,471,827	3.60%	8,230	0.00	732	85.42%
1 - 12	18,274	89.01%	712,883,232	405,106,703	89.49%	405,108,688	94.16%	22,169	5.16	756	84.68%
13 - 24	376	1.83%	17,305,185	7,016,832	1.55%	9,645,379	2.24%	25,653	18.41	763	91.78%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

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 - 20	34	0.17%	1,094,466	774,268	0.17%	325,581	0.08%	9,576	6.23	746	77.06%
21 - 25	275	1.34%	10,731,912	6,927,661	1.53%	5,016,339	1.17%	18,241	5.49	702	83.06%
26 - 30	7,429	36.19%	295,455,002	168,462,327	37.21%	179,857,138	41.81%	24,210	7.58	755	85.06%
31 - 35	9,681	47.16%	372,286,643	210,547,908	46.51%	205,220,297	47.70%	21,198	3.98	758	84.30%
36+	3,111	15.15%	124,917,253	65,968,974	14.57%	39,806,540	9.25%	12,795	1.47	750	87.15%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	18,674	90.96%	730,691,850	411,342,788	90.87%	386,929,639	89.94%	20,720	5.26	762	84.71%
1 - 15	1,415	6.89%	56,409,691	31,586,621	6.98%	33,259,443	7.73%	23,505	5.56	705	86.08%
16 - 30	209	1.02%	8,314,206	4,693,292	1.04%	4,877,329	1.13%	23,337	4.99	663	86.66%
31 - 60	176	0.86%	6,898,651	3,825,852	0.85%	3,920,395	0.91%	22,275	4.64	643	87.04%
61 - 90	38	0.19%	1,462,245	840,004	0.19%	842,331	0.20%	22,167	4.48	698	86.10%
91 - 120	13	0.06%	556,306	309,039	0.07%	312,522	0.07%	24,040	4.61	664	89.93%
121+	5	0.02%	152,328	83,541	0.02%	84,237	0.02%	16,847	3.89	666	84.38%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	19,287	93.95%	747,903,128	422,832,020	93.41%	401,740,179	93.38%	20,830	5.29	761	84.60%
Stated, verified to Level 3²	320	1.56%	11,347,150	6,379,529	1.41%	6,281,941	1.46%	19,631	5.51	634	85.55%
NA	923	4.50%	45,234,998	23,469,588	5.18%	22,203,774	5.16%	24,056	4.82	378	89.33%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	19,287	93.95%	747,903,128	422,832,020	93.41%	401,740,179	93.38%	20,830	5.29	761	84.60%
Stated, verified but not Level 4 or 5	315	1.53%	11,135,145	6,264,670	1.38%	6,157,977	1.43%	19,549	5.47	634	85.43%
Stated, verified to Level 4³	5	0.02%	212,005	114,859	0.03%	123,964	0.03%	24,793	7.51	612	91.60%
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	923	4.50%	45,234,998	23,469,588	5.18%	22,203,774	5.16%	24,056	4.82	378	89.33%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

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%	2,303	11.22%	62,692,580	40,097,969	8.86%	37,007,943	8.60%	16,069	4.76	763	71.38%
75.00 - 99.99%	17,764	86.53%	716,478,269	401,551,129	88.71%	381,714,769	88.72%	21,488	5.26	756	85.59%
100.00 - 109.99%	421	2.05%	22,802,339	10,054,182	2.22%	10,463,595	2.43%	24,854	6.97	719	103.19%
110.00 - 119.99%	42	0.20%	2,512,088	977,856	0.22%	1,039,587	0.24%	24,752	8.58	717	111.94%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	64	0.31%	2,781,040	1,472,113	0.33%	1,326,111	0.31%	20,720	4.43	746	86.63%
Alaska	2	0.01%	82,511	38,786	0.01%	11,625	0.00%	5,812	8.00	609	88.24%
Arizona	112	0.55%	4,931,697	2,534,856	0.56%	2,396,967	0.56%	21,401	5.98	766	88.31%
Arkansas	5	0.02%	182,059	96,218	0.02%	60,492	0.01%	12,098	5.13	731	87.57%
California	905	4.41%	35,288,841	19,783,869	4.37%	18,247,116	4.24%	20,163	5.15	734	85.90%
Colorado	115	0.56%	5,143,303	2,664,039	0.59%	2,602,366	0.60%	22,629	6.28	774	87.32%
Connecticut	229	1.12%	8,782,823	4,984,338	1.10%	4,466,344	1.04%	19,504	4.71	775	83.37%
Delaware	51	0.25%	2,081,031	1,151,254	0.25%	1,034,762	0.24%	20,289	5.99	762	85.35%
Florida	1,221	5.95%	51,030,644	26,452,145	5.84%	25,388,695	5.90%	20,793	5.87	753	87.58%
Georgia	102	0.50%	5,159,480	2,603,361	0.58%	2,524,104	0.59%	24,746	5.29	757	89.70%
Hawaii	43	0.21%	1,654,934	981,384	0.22%	995,768	0.23%	23,157	4.92	653	89.64%
Idaho	28	0.14%	1,240,517	686,785	0.15%	735,008	0.17%	26,250	5.63	756	86.78%
Illinois	376	1.83%	17,601,804	9,077,773	2.01%	8,694,216	2.02%	23,123	4.97	764	89.04%
Indiana	316	1.54%	12,398,036	7,095,231	1.57%	6,760,344	1.57%	21,394	5.10	759	83.51%
Iowa	99	0.48%	4,349,905	2,440,897	0.54%	2,460,701	0.57%	24,856	5.61	758	86.26%
Kansas	40	0.19%	1,782,541	988,949	0.22%	912,753	0.21%	22,819	5.37	722	85.38%
Kentucky	53	0.26%	2,252,352	1,241,679	0.27%	1,285,038	0.30%	24,246	5.25	745	85.75%
Louisiana	31	0.15%	1,440,538	757,315	0.17%	738,835	0.17%	23,833	4.92	695	88.69%
Maine	225	1.10%	8,542,256	5,227,492	1.15%	4,957,029	1.15%	22,031	4.90	742	84.30%
Maryland	109	0.53%	4,960,540	2,477,690	0.55%	2,452,236	0.57%	22,498	6.53	762	90.34%
Massachusetts	382	1.86%	15,110,668	8,856,390	1.96%	8,247,851	1.92%	21,591	4.79	762	82.92%
Michigan	5,348	26.05%	185,008,468	109,459,777	24.18%	101,986,403	23.71%	19,070	4.82	761	80.66%
Minnesota	336	1.64%	14,730,739	8,505,129	1.88%	8,315,287	1.93%	24,748	5.06	762	85.70%
Mississippi	11	0.05%	541,537	264,932	0.06%	283,186	0.07%	25,744	4.74	801	89.05%
Missouri	39	0.19%	1,907,256	986,262	0.22%	919,036	0.21%	23,565	5.16	774	88.54%
Montana	22	0.11%	943,744	548,987	0.12%	482,336	0.11%	21,924	3.51	744	87.34%
Nebraska	77	0.38%	3,344,547	1,906,957	0.42%	1,895,366	0.44%	24,615	5.94	760	85.83%
Nevada	90	0.44%	3,778,823	1,989,758	0.44%	2,101,259	0.49%	23,347	6.43	749	86.32%
New Hampshire	185	0.90%	7,265,507	4,281,154	0.95%	4,106,925	0.95%	22,200	5.40	768	84.88%
New Jersey	1,937	9.43%	78,869,598	43,702,786	9.65%	41,868,729	9.73%	21,615	5.34	751	86.39%
New Mexico	14	0.07%	654,740	324,276	0.07%	230,877	0.05%	16,491	3.46	729	83.54%
New York	3,358	16.36%	135,666,302	76,711,544	16.95%	73,075,142	16.99%	21,762	5.25	753	85.89%
North Carolina	154	0.75%	6,640,632	3,463,165	0.77%	3,535,794	0.82%	22,960	5.32	751	87.48%
North Dakota	74	0.36%	3,249,667	2,007,970	0.44%	1,951,856	0.45%	26,376	4.80	762	83.89%
Ohio	1,434	6.98%	54,979,461	30,527,629	6.74%	29,121,997	6.77%	20,308	5.63	752	86.33%
Oklahoma	25	0.12%	1,140,136	582,774	0.13%	533,089	0.12%	21,324	5.13	701	87.95%
Oregon	36	0.18%	1,460,256	810,988	0.18%	819,436	0.19%	22,762	5.01	737	85.28%
Pennsylvania	1,282	6.24%	47,508,093	27,674,705	6.11%	26,053,311	6.06%	20,322	5.40	749	83.45%
Rhode Island	103	0.50%	3,704,603	2,141,524	0.47%	1,897,599	0.44%	18,423	4.90	758	83.87%
South Carolina	116	0.57%	4,899,277	2,530,133	0.56%	2,560,805	0.60%	22,076	5.60	778	87.64%
South Dakota	70	0.34%	3,138,322	1,927,215	0.43%	1,805,284	0.42%	25,790	5.29	763	83.17%
Tennessee	68	0.33%	3,164,204	1,652,205	0.36%	1,582,640	0.37%	23,274	4.74	767	87.65%
Texas	598	2.91%	27,524,326	13,226,627	2.92%	13,707,359	3.19%	22,922	6.89	764	91.68%
Utah	25	0.12%	1,347,916	713,771	0.16%	615,975	0.14%	24,639	6.32	687	89.06%
Vermont	140	0.68%	5,230,376	3,165,923	0.70%	3,010,332	0.70%	21,502	5.06	756	84.61%
Virginia	68	0.33%	3,215,087	1,656,224	0.37%	1,686,987	0.39%	24,809	6.05	763	89.46%
Washington	47	0.23%	2,092,739	1,159,810	0.26%	968,814	0.23%	20,613	4.45	717	87.71%
West Virginia	23	0.11%	1,213,000	631,577	0.14%	630,051	0.15%	27,394	4.99	773	89.49%
Wisconsin	331	1.61%	14,001,236	8,269,852	1.83%	7,954,480	1.85%	24,032	5.17	767	84.04%
Wyoming	3	0.01%	106,354	58,665	0.01%	23,634	0.01%	7,878	2.00	682	85.52%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	8	0.04%	360,808	186,253	0.04%	203,545	0.05%	25,443	6.61	820	86.91%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	923	4.50%	45,234,998	23,469,588	5.18%	22,203,774	5.16%	24,056	4.82	378	89.33%
Consumer	19,607	95.50%	759,250,278	429,211,549	94.82%	408,022,120	94.84%	20,810	5.29	759	84.62%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	2,631	12.82%	76,797,045	39,264,455	8.67%	37,330,183	8.68%	14,189	5.34	759	80.29%
Truck	4,336	21.12%	187,840,234	121,661,495	26.88%	114,525,381	26.62%	26,413	5.15	742	82.82%
SUV	1,333	6.49%	94,578,886	47,153,988	10.42%	45,538,720	10.58%	34,163	5.64	755	90.74%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	12,230	59.57%	445,269,111	244,601,199	54.03%	232,831,611	54.12%	19,038	5.24	761	85.45%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	16,482	80.28%	603,973,701	358,237,740	79.14%	335,973,699	78.09%	20,384	4.96	750	83.78%
Ford: Lincoln	4,048	19.72%	200,511,575	94,443,396	20.86%	94,252,195	21.91%	23,284	6.36	777	88.70%
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:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-08	1	0.00%	31,605	14,269	0.00%	0	0.00%	0	0.00	0	0.00%
2022-09	2	0.01%	130,835	66,573	0.01%	66,573	0.02%	33,287	0.00	671	83.94%
2022-10	8	0.04%	309,488	197,246	0.04%	102,928	0.02%	12,866	0.00	695	85.48%
2022-11	24	0.12%	985,773	544,461	0.12%	88,687	0.02%	3,695	0.00	584	86.47%
2022-12	179	0.87%	7,601,023	4,111,734	0.91%	794,400	0.18%	4,438	0.00	714	86.50%
2023-01	459	2.24%	18,631,357	10,179,461	2.25%	3,126,773	0.73%	6,812	0.00	711	85.43%
2023-02	1,207	5.88%	46,606,778	25,443,858	5.62%	11,292,467	2.62%	9,356	0.00	741	85.34%
2023-03	1,405	6.84%	54,475,824	30,265,146	6.69%	24,475,909	5.69%	17,421	1.00	742	84.67%
2023-04	1,541	7.51%	58,291,864	32,851,347	7.26%	29,873,115	6.94%	19,386	2.00	758	83.93%
2023-05	2,267	11.04%	85,779,037	49,159,353	10.86%	47,745,958	11.10%	21,061	3.00	762	83.52%
2023-06	2,645	12.88%	101,791,758	57,527,516	12.71%	56,430,409	13.12%	21,335	4.00	760	84.50%
2023-07	2,353	11.46%	92,325,919	52,528,643	11.60%	53,479,096	12.43%	22,728	5.00	762	84.40%
2023-08	2,842	13.84%	112,047,822	64,025,703	14.14%	65,395,640	15.20%	23,010	6.00	753	84.63%
2023-09	2,748	13.39%	109,146,204	63,311,459	13.99%	67,153,228	15.61%	24,437	7.00	758	85.18%
2023-10	1,996	9.72%	79,216,180	45,110,621	9.97%	49,141,682	11.42%	24,620	8.00	758	85.12%
2023-11	202	0.98%	7,993,061	4,216,603	0.93%	4,575,319	1.06%	22,650	9.00	712	87.98%
2023-12	155	0.75%	6,763,933	3,523,483	0.78%	3,879,356	0.90%	25,028	10.00	702	89.53%
2024-01	99	0.48%	4,196,264	2,128,780	0.47%	2,442,533	0.57%	24,672	11.00	709	89.55%
2024-02	21	0.10%	855,366	458,048	0.10%	516,445	0.12%	24,593	12.00	650	90.59%
2024-03	14	0.07%	652,093	335,068	0.07%	379,247	0.09%	27,089	13.00	644	91.15%
2024-04	5	0.02%	193,118	108,473	0.02%	123,434	0.03%	24,687	14.00	629	88.31%
2024-05	3	0.01%	113,197	56,711	0.01%	72,312	0.02%	24,104	15.00	648	97.74%
2024-06	14	0.07%	559,564	247,897	0.05%	326,432	0.08%	23,317	16.00	794	87.17%
2024-07	50	0.24%	2,415,415	977,549	0.22%	1,346,896	0.31%	26,938	17.00	761	92.25%
2024-08	89	0.43%	4,106,651	1,622,474	0.36%	2,252,203	0.52%	25,306	18.00	786	91.87%
2024-09	95	0.46%	4,457,615	1,773,687	0.39%	2,481,533	0.58%	26,121	19.00	780	92.45%
2024-10	92	0.45%	4,133,391	1,641,339	0.36%	2,317,730	0.54%	25,193	20.00	768	91.00%
2024-11	2	0.01%	125,756	46,186	0.01%	68,085	0.02%	34,042	21.00	599	91.02%
2024-12	6	0.03%	278,368	105,362	0.02%	156,615	0.04%	26,102	22.00	661	94.96%
2025-01	4	0.02%	167,823	65,372	0.01%	64,652	0.02%	16,163	23.00	688	93.02%
2025-02	2	0.01%	102,194	36,713	0.01%	56,240	0.01%	28,120	24.00	681	100.89%
Total:	20,530	100.00%	804,485,276	452,681,137	100.00%	430,225,894	100.00%	20,956	5.27	755	84.86%

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