StratMaker (147731)

Ford Credit Auto Lease Trust 2022-A

StratMaker Datatape Summary

Beginning Period

Feb 1, 2023

As % of Rep. Period ESV:

Ending Period

Feb 28, 2023

Consumer % / Commercial %

94.19% / 5.81%

Total # of Leases

47,919

WA Orginal Term (OT)

36.46

Acquisition Cost (AC)

$ 2,002,592,378

WA Remaining Term (RT)

14.93

Rep. Period Securitization Value (SV)

$ 1,324,961,349

WA Seasoning

21.53

Rep. Period End Actual SV (ESV)

$ 1,289,176,284

WA FICO (non-zero)

756

Total Base Residual Value (BRV)

$ 1,109,208,484

WA Lease to Value (LTV)

88.89%

Average BRV

$ 23,148

Base Residual as % of ESV

86.04%

Base Residual as % of Vehicle Value

48.91%

Minimum Discount Rate

8.90%

Beginning Period

Feb 1, 2023

Ending Period

Feb 28, 2023

Total # of Leases

47,919

Acquisition Cost (AC)

$ 2,002,592,378

Rep. Period Securitization Value (SV)

$ 1,324,961,349

Rep. Period End Actual SV (ESV)

$ 1,289,176,284

Total Base Residual Value (BRV)

$ 1,109,208,484

Average BRV

$ 23,148

Base Residual as % of ESV

86.04%

Base Residual as % of Vehicle Value

48.91%

Minimum Discount Rate

8.90%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.19% / 5.81%

WA Orginal Term (OT)

36.46

WA Remaining Term (RT)

14.93

WA Seasoning

21.53

WA FICO (non-zero)

756

WA Lease to Value (LTV)

88.89%

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	3	0.01%	44,215	30,435	0.00%	32,758	0.00%	10,919	11.66	724	59.18%
$15,000 - $19,999	967	2.02%	18,086,020	10,848,101	0.98%	11,693,962	0.91%	12,093	10.25	733	71.05%
$20,000 - $24,999	3,147	6.57%	71,710,953	41,929,559	3.78%	45,874,777	3.56%	14,577	11.32	743	78.31%
$25,000 - $29,999	5,470	11.42%	150,589,056	88,995,212	8.02%	100,199,763	7.77%	18,318	12.62	752	84.77%
$30,000 - $39,999	14,918	31.13%	528,345,910	300,773,953	27.12%	345,405,806	26.79%	23,154	14.68	760	87.15%
$40,000 - $49,999	12,672	26.44%	564,816,901	316,877,106	28.57%	367,707,326	28.52%	29,017	15.56	756	89.38%
$50,000 - $59,999	6,027	12.58%	326,379,863	179,928,797	16.22%	210,664,791	16.34%	34,954	15.76	757	90.66%
$60,000 - $69,999	2,428	5.07%	156,507,646	81,167,352	7.32%	96,990,989	7.52%	39,947	15.97	756	92.18%
$70,000 - $79,999	1,208	2.52%	89,574,765	43,546,846	3.93%	53,545,763	4.15%	44,326	15.69	758	95.31%
$80,000 - $89,999	633	1.32%	53,577,865	25,933,057	2.34%	31,731,629	2.46%	50,129	14.06	752	95.38%
$90,000 - $99,999	351	0.73%	33,024,266	15,064,751	1.36%	19,396,472	1.50%	55,261	15.10	751	98.62%
Over $100,000	95	0.20%	9,934,919	4,113,314	0.37%	5,932,249	0.46%	62,445	17.39	732	104.69%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	911	1.90%	36,036,085	19,214,599	1.73%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	15	0.03%	308,157	129,023	0.01%	137,615	0.01%	9,174	3.16	729	79.46%
$10,000 - $14,999	2,676	5.58%	58,398,509	31,772,996	2.86%	35,083,525	2.72%	13,110	8.18	728	77.02%
$15,000 - $19,999	7,632	15.93%	219,475,674	121,176,481	10.92%	136,654,932	10.60%	17,906	10.32	759	83.08%
$20,000 - $24,999	10,951	22.85%	388,944,968	211,387,403	19.06%	247,800,692	19.22%	22,628	13.66	762	87.53%
$25,000 - $29,999	9,912	20.68%	410,767,018	229,919,859	20.73%	270,753,231	21.00%	27,316	15.05	757	89.32%
$30,000 - $39,999	11,565	24.13%	584,955,757	337,710,859	30.45%	399,577,320	30.99%	34,551	16.52	754	89.74%
$40,000 - $49,999	3,343	6.98%	224,220,533	119,728,391	10.79%	147,108,120	11.41%	44,005	17.22	754	93.24%
$50,000 - $59,999	664	1.39%	55,641,880	27,199,076	2.45%	35,782,743	2.78%	53,890	17.40	755	96.68%
$60,000 - $69,999	221	0.46%	20,771,527	9,776,790	0.88%	14,158,159	1.10%	64,064	19.75	750	98.71%
$70,000 - $79,999	28	0.06%	2,956,518	1,148,569	0.10%	2,038,276	0.16%	72,796	25.00	735	104.14%
$80,000 - $89,999	1	0.00%	115,753	44,439	0.00%	81,670	0.01%	81,670	25.00	747	110.49%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

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	86	0.18%	1,742,543	796,819	0.07%	913,418	0.07%	10,621	10.21	726	79.45%
$10,000 - $14,999	5,609	11.71%	139,054,285	72,505,549	6.54%	83,340,700	6.46%	14,858	12.77	739	82.13%
$15,000 - $19,999	13,233	27.62%	439,258,663	232,211,569	20.93%	274,796,373	21.32%	20,766	14.80	764	87.08%
$20,000 - $24,999	12,554	26.20%	509,199,824	285,551,927	25.74%	328,109,265	25.45%	26,136	14.26	757	89.22%
$25,000 - $29,999	6,954	14.51%	334,762,111	190,160,904	17.14%	218,467,722	16.95%	31,416	15.03	759	89.75%
$30,000 - $39,999	8,369	17.46%	484,219,943	279,337,242	25.18%	325,321,082	25.23%	38,872	16.46	751	90.30%
$40,000 - $49,999	1,054	2.20%	89,048,682	45,373,818	4.09%	54,872,498	4.26%	52,061	13.93	753	94.28%
$50,000 - $59,999	60	0.13%	5,306,326	3,270,656	0.29%	3,355,227	0.26%	55,920	7.35	747	92.59%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	105	0.22%	4,630,847	2,526,580	0.23%	2,927,967	0.23%	27,885	11.98	464	91.47%
500 - 549	341	0.71%	13,432,077	7,274,513	0.66%	8,514,476	0.66%	24,969	14.19	532	89.90%
550 - 599	1,215	2.54%	48,085,477	26,871,882	2.42%	30,721,581	2.38%	25,285	13.99	580	89.32%
600 - 649	3,207	6.69%	126,412,635	71,163,923	6.42%	81,845,325	6.35%	25,521	14.69	629	89.17%
650 - 699	6,413	13.38%	262,945,189	147,286,915	13.28%	170,738,363	13.24%	26,624	15.19	677	89.69%
700 - 749	8,538	17.82%	357,841,226	198,768,475	17.92%	231,618,505	17.97%	27,128	15.30	725	89.46%
750 - 799	8,976	18.73%	375,573,179	209,137,985	18.85%	243,082,928	18.86%	27,081	15.03	774	88.75%
800+	17,004	35.48%	706,160,993	389,894,147	35.15%	452,443,948	35.10%	26,608	14.81	843	87.65%
NA	2,120	4.42%	107,510,754	56,284,063	5.07%	67,283,192	5.22%	31,737	14.34	0	92.91%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,793	3.74%	67,184,350	44,170,237	3.98%	46,257,853	3.59%	25,799	8.10	732	87.79%
25 - 36	37,758	78.80%	1,555,378,908	877,885,149	79.15%	1,009,122,694	78.28%	26,726	14.50	756	88.09%
37 - 39	6,695	13.97%	300,176,492	155,674,988	14.03%	184,795,568	14.33%	27,602	15.73	756	92.19%
40 - 48	1,673	3.49%	79,852,628	31,478,109	2.84%	49,000,169	3.80%	29,289	27.21	768	93.83%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	342	0.71%	14,721,530	7,113,475	0.64%	3,019,917	0.23%	8,830	0.00	737	90.84%
1 - 12	20,279	42.32%	798,306,287	439,987,752	39.67%	467,767,237	36.28%	23,067	7.86	755	86.89%
13 - 24	25,421	53.05%	1,101,151,206	621,653,412	56.04%	757,954,132	58.79%	29,816	18.30	756	89.70%
25 - 36	1,875	3.91%	88,285,124	40,408,719	3.64%	60,341,812	4.68%	32,182	28.11	760	94.09%
37 - 42	2	0.00%	128,231	45,125	0.00%	93,187	0.01%	46,593	37.00	572	98.38%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	14	0.03%	582,603	353,385	0.03%	433,354	0.03%	30,954	23.74	667	89.98%
11 - 15	8,351	17.43%	360,226,246	207,288,488	18.69%	261,442,563	20.28%	31,307	21.74	749	89.61%
16 - 20	10,964	22.88%	485,265,314	271,606,574	24.49%	333,987,481	25.91%	30,462	18.50	756	90.74%
21 - 25	12,779	26.67%	524,257,931	293,845,779	26.49%	342,245,477	26.55%	26,782	14.07	759	88.40%
26 - 30	9,885	20.63%	393,573,303	213,147,115	19.22%	232,504,407	18.04%	23,521	8.81	757	86.55%
31 - 35	4,882	10.19%	195,021,901	101,866,481	9.18%	102,381,386	7.94%	20,971	4.62	758	87.72%
36+	1,044	2.18%	43,665,080	21,100,661	1.90%	16,181,617	1.26%	15,500	2.06	761	90.16%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	43,673	91.14%	1,823,275,930	1,009,859,402	91.04%	1,171,802,734	90.90%	26,831	14.92	761	88.79%
1 - 15	3,439	7.18%	145,043,469	80,220,145	7.23%	95,078,743	7.38%	27,647	15.19	710	89.82%
16 - 30	479	1.00%	20,669,774	11,598,734	1.05%	13,494,684	1.05%	28,173	14.25	667	90.00%
31 - 60	269	0.56%	11,201,918	6,243,511	0.56%	7,327,548	0.57%	27,240	15.05	660	90.21%
61 - 90	41	0.09%	1,636,008	876,018	0.08%	1,026,422	0.08%	25,035	13.65	672	91.38%
91 - 120	11	0.02%	457,089	238,646	0.02%	260,568	0.02%	23,688	11.45	674	90.56%
121+	7	0.01%	308,190	172,026	0.02%	185,585	0.01%	26,512	12.01	655	89.88%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	44,800	93.49%	1,851,185,312	1,029,317,134	92.80%	1,193,845,162	92.61%	26,648	14.97	761	88.61%
Stated, verified to Level 3²	797	1.66%	31,273,388	17,497,726	1.58%	20,398,296	1.58%	25,594	14.93	652	89.30%
NA	2,322	4.85%	120,133,678	62,393,624	5.63%	74,932,826	5.81%	32,271	14.33	434	93.24%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	44,800	93.49%	1,851,185,312	1,029,317,134	92.80%	1,193,845,162	92.61%	26,648	14.97	761	88.61%
Stated, verified but not Level 4 or 5	793	1.65%	31,060,131	17,375,065	1.57%	20,249,297	1.57%	25,535	14.91	652	89.27%
Stated, verified to Level 4³	2	0.00%	82,831	43,081	0.00%	51,866	0.00%	25,933	14.58	704	101.67%
Stated, verified to Level 5³	2	0.00%	130,426	79,580	0.01%	97,132	0.01%	48,566	18.93	624	88.14%
NA	2,322	4.85%	120,133,678	62,393,624	5.63%	74,932,826	5.81%	32,271	14.33	434	93.24%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

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%	2,576	5.38%	65,120,173	39,109,801	3.53%	42,626,305	3.31%	16,547	12.04	761	71.08%
75.00 - 99.99%	42,352	88.38%	1,777,065,525	994,163,377	89.63%	1,145,295,672	88.84%	27,042	14.74	757	88.21%
100.00 - 109.99%	2,754	5.75%	146,866,618	70,076,267	6.32%	92,876,916	7.20%	33,724	18.31	736	103.35%
110.00 - 119.99%	237	0.49%	13,540,062	5,859,038	0.53%	8,377,392	0.65%	35,348	18.43	726	111.92%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	171	0.36%	7,720,692	4,086,747	0.37%	4,796,339	0.37%	28,049	14.98	736	90.53%
Alaska	5	0.01%	217,053	117,688	0.01%	142,494	0.01%	28,499	17.52	734	93.05%
Arizona	263	0.55%	11,191,767	5,906,570	0.53%	6,865,238	0.53%	26,104	14.51	770	88.33%
Arkansas	6	0.01%	250,520	150,161	0.01%	162,151	0.01%	27,025	8.53	753	86.35%
California	4,318	9.01%	175,431,471	95,748,347	8.63%	111,139,319	8.62%	25,739	14.13	744	89.55%
Colorado	276	0.58%	13,839,431	7,359,763	0.66%	8,705,039	0.68%	31,540	16.04	757	89.14%
Connecticut	523	1.09%	21,724,772	12,174,670	1.10%	14,195,962	1.10%	27,143	14.93	760	87.32%
Delaware	149	0.31%	6,439,784	3,578,194	0.32%	4,146,347	0.32%	27,828	15.68	739	88.95%
Florida	3,125	6.52%	138,746,341	72,089,114	6.50%	86,586,829	6.72%	27,708	15.92	763	90.62%
Georgia	284	0.59%	14,069,882	7,029,957	0.63%	8,670,575	0.67%	30,530	15.22	765	92.54%
Hawaii	67	0.14%	2,554,727	1,448,984	0.13%	1,682,356	0.13%	25,110	13.86	747	92.94%
Idaho	80	0.17%	3,443,721	1,892,050	0.17%	2,169,767	0.17%	27,122	15.74	766	87.80%
Illinois	958	2.00%	47,089,708	24,497,756	2.21%	29,217,489	2.27%	30,498	14.65	757	91.76%
Indiana	755	1.58%	31,534,207	17,720,656	1.60%	20,349,962	1.58%	26,954	15.19	755	87.55%
Iowa	209	0.44%	9,688,674	5,467,758	0.49%	6,440,123	0.50%	30,814	15.68	757	90.60%
Kansas	79	0.16%	3,825,885	2,072,558	0.19%	2,372,193	0.18%	30,028	14.46	763	89.72%
Kentucky	155	0.32%	6,816,966	3,660,417	0.33%	4,296,321	0.33%	27,718	14.96	755	87.72%
Louisiana	102	0.21%	5,636,030	2,891,974	0.26%	3,377,696	0.26%	33,115	14.15	751	92.29%
Maine	486	1.01%	19,667,052	11,787,572	1.06%	13,403,443	1.04%	27,579	14.77	736	89.27%
Maryland	244	0.51%	12,058,545	6,079,302	0.55%	7,422,867	0.58%	30,422	15.06	748	92.73%
Massachusetts	748	1.56%	31,216,741	18,009,070	1.62%	20,735,434	1.61%	27,721	14.94	757	87.37%
Michigan	8,884	18.54%	330,073,192	191,969,716	17.31%	215,500,373	16.72%	24,257	13.98	760	84.36%
Minnesota	729	1.52%	32,957,426	18,962,131	1.71%	22,135,482	1.72%	30,364	14.82	767	88.77%
Mississippi	42	0.09%	2,021,388	1,003,428	0.09%	1,220,445	0.09%	29,058	13.79	774	91.04%
Missouri	95	0.20%	4,509,212	2,337,950	0.21%	2,822,044	0.22%	29,706	15.53	779	90.00%
Montana	58	0.12%	2,775,646	1,576,229	0.14%	1,814,884	0.14%	31,291	15.78	747	88.23%
Nebraska	185	0.39%	8,604,174	4,582,511	0.41%	5,400,542	0.42%	29,192	15.28	759	91.27%
Nevada	203	0.42%	8,698,089	4,525,644	0.41%	5,470,850	0.42%	26,950	15.74	773	89.82%
New Hampshire	404	0.84%	16,593,209	9,687,283	0.87%	10,973,267	0.85%	27,162	15.08	748	87.99%
New Jersey	4,682	9.77%	197,951,196	109,440,611	9.87%	127,300,882	9.87%	27,189	14.90	754	90.04%
New Mexico	40	0.08%	1,775,331	929,705	0.08%	1,156,545	0.09%	28,914	15.63	763	92.48%
New York	8,279	17.28%	348,549,720	194,277,726	17.51%	225,983,913	17.53%	27,296	14.94	757	90.28%
North Carolina	351	0.73%	16,393,656	8,501,211	0.77%	10,273,263	0.80%	29,269	15.79	760	90.94%
North Dakota	167	0.35%	7,996,600	4,817,157	0.43%	5,416,736	0.42%	32,436	14.63	769	88.48%
Ohio	3,580	7.47%	144,350,264	80,083,339	7.22%	93,019,069	7.22%	25,983	15.20	750	89.33%
Oklahoma	52	0.11%	2,588,000	1,277,595	0.12%	1,578,817	0.12%	30,362	14.21	771	92.83%
Oregon	125	0.26%	5,737,256	3,194,189	0.29%	3,784,929	0.29%	30,279	15.07	758	89.66%
Pennsylvania	2,875	6.00%	114,893,654	65,909,675	5.94%	75,399,767	5.85%	26,226	15.24	756	87.40%
Rhode Island	225	0.47%	8,755,520	4,970,633	0.45%	5,672,402	0.44%	25,211	14.50	759	86.39%
South Carolina	294	0.61%	13,230,880	6,996,322	0.63%	8,421,479	0.65%	28,644	16.32	770	89.43%
South Dakota	175	0.37%	8,083,687	4,855,903	0.44%	5,448,213	0.42%	31,133	15.40	759	88.14%
Tennessee	159	0.33%	7,849,622	4,065,951	0.37%	4,903,646	0.38%	30,841	15.19	764	90.32%
Texas	1,688	3.52%	82,838,857	40,725,581	3.67%	51,002,232	3.96%	30,215	16.71	756	93.40%
Utah	82	0.17%	4,234,519	2,318,222	0.21%	2,750,196	0.21%	33,539	15.88	752	90.11%
Vermont	397	0.83%	15,378,896	9,245,140	0.83%	10,556,190	0.82%	26,590	15.66	741	89.19%
Virginia	168	0.35%	8,138,537	4,265,383	0.38%	5,140,481	0.40%	30,598	14.86	734	91.28%
Washington	143	0.30%	6,386,025	3,540,586	0.32%	4,169,871	0.32%	29,160	15.17	756	88.51%
West Virginia	45	0.09%	1,989,538	1,104,120	0.10%	1,270,006	0.10%	28,222	15.66	760	88.82%
Wisconsin	742	1.55%	33,761,660	19,058,647	1.72%	22,396,436	1.74%	30,184	15.74	765	87.96%
Wyoming	21	0.04%	996,118	578,233	0.05%	644,662	0.05%	30,698	15.57	737	86.89%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	26	0.05%	1,316,540	638,355	0.06%	670,719	0.05%	25,797	16.06	762	91.54%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,322	4.85%	120,133,678	62,393,624	5.63%	74,932,826	5.81%	32,271	14.33	434	93.24%
Consumer	45,597	95.15%	1,882,458,700	1,046,814,860	94.37%	1,214,243,458	94.19%	26,630	14.97	760	88.62%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	3,385	7.06%	98,837,141	49,604,860	4.47%	54,041,151	4.19%	15,965	9.38	755	79.93%
Truck	7,564	15.78%	362,710,064	226,373,976	20.41%	254,594,537	19.75%	33,659	15.95	740	89.18%
SUV	4,751	9.91%	330,931,598	168,922,936	15.23%	204,954,337	15.90%	43,139	15.57	756	92.88%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	32,219	67.24%	1,210,113,575	664,306,712	59.89%	775,586,260	60.16%	24,072	14.81	761	88.36%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	37,639	78.55%	1,475,831,095	859,395,624	77.48%	983,013,486	76.25%	26,117	14.80	750	88.45%
Ford: Lincoln	10,280	21.45%	526,761,283	249,812,860	22.52%	306,162,798	23.75%	29,782	15.33	775	90.30%
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:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-11	1	0.00%	73,815	31,156	0.00%	0	0.00%	0	0.00	0	0.00%
2022-12	7	0.01%	328,123	154,560	0.01%	16,483	0.00%	2,355	0.00	0	98.80%
2023-01	55	0.11%	2,343,741	1,118,395	0.10%	300,621	0.02%	5,466	0.00	710	92.38%
2023-02	279	0.58%	11,975,851	5,809,365	0.52%	2,702,813	0.21%	9,688	0.00	740	90.62%
2023-03	318	0.66%	12,971,520	6,493,057	0.59%	5,212,618	0.40%	16,392	1.00	753	89.30%
2023-04	523	1.09%	21,620,237	11,089,061	1.00%	10,230,748	0.79%	19,562	2.00	756	88.96%
2023-05	1,181	2.46%	46,489,787	24,629,873	2.22%	24,089,916	1.87%	20,398	3.00	759	87.36%
2023-06	1,490	3.11%	58,359,754	30,756,690	2.77%	30,506,714	2.37%	20,474	4.00	758	87.58%
2023-07	1,582	3.30%	63,298,350	33,930,024	3.06%	34,466,490	2.67%	21,787	5.00	756	87.66%
2023-08	2,010	4.19%	79,529,661	43,192,840	3.89%	44,931,541	3.49%	22,354	6.00	755	87.08%
2023-09	2,232	4.66%	88,219,891	49,491,639	4.46%	52,263,445	4.05%	23,416	7.00	756	87.18%
2023-10	2,224	4.64%	88,053,824	48,983,160	4.42%	52,880,738	4.10%	23,777	8.00	754	86.88%
2023-11	2,221	4.63%	87,401,759	48,913,225	4.41%	53,305,958	4.13%	24,001	9.00	753	86.11%
2023-12	2,456	5.13%	95,506,364	53,974,720	4.87%	59,853,318	4.64%	24,370	10.00	751	85.79%
2024-01	2,201	4.59%	84,502,080	48,206,344	4.35%	54,016,545	4.19%	24,542	11.00	754	86.57%
2024-02	1,841	3.84%	72,353,060	40,327,118	3.64%	46,009,206	3.57%	24,991	12.00	755	87.05%
2024-03	2,315	4.83%	89,818,256	51,508,568	4.64%	58,854,115	4.57%	25,423	13.00	763	86.71%
2024-04	2,462	5.14%	102,598,039	59,457,215	5.36%	68,615,757	5.32%	27,870	14.00	762	88.27%
2024-05	2,275	4.75%	94,924,335	54,894,801	4.95%	64,274,515	4.99%	28,253	15.00	757	89.36%
2024-06	1,941	4.05%	85,574,765	49,041,968	4.42%	58,074,383	4.50%	29,920	16.00	750	89.70%
2024-07	1,830	3.82%	82,980,242	46,515,409	4.19%	56,181,166	4.36%	30,700	17.00	754	90.85%
2024-08	2,112	4.41%	93,898,277	52,589,474	4.74%	64,198,203	4.98%	30,397	18.00	760	90.50%
2024-09	2,726	5.69%	120,664,086	67,357,940	6.07%	83,287,514	6.46%	30,553	19.00	760	91.12%
2024-10	2,503	5.22%	111,302,059	61,534,778	5.55%	76,853,020	5.96%	30,704	20.00	759	90.33%
2024-11	2,473	5.16%	108,149,949	60,798,907	5.48%	76,255,214	5.92%	30,835	21.00	755	89.52%
2024-12	2,408	5.03%	105,690,849	59,702,401	5.38%	75,568,455	5.86%	31,382	22.00	751	89.26%
2025-01	1,916	4.00%	84,650,603	47,863,082	4.32%	61,527,789	4.77%	32,113	23.00	754	89.88%
2025-02	460	0.96%	20,899,746	10,388,869	0.94%	14,263,999	1.11%	31,009	24.00	736	93.05%
2025-03	486	1.01%	22,324,253	11,151,763	1.01%	15,620,825	1.21%	32,142	25.00	758	93.59%
2025-04	494	1.03%	22,191,257	11,643,698	1.05%	15,830,943	1.23%	32,046	26.00	756	91.96%
2025-05	128	0.27%	6,155,471	2,591,105	0.23%	3,949,040	0.31%	30,852	27.00	756	93.48%
2025-06	79	0.16%	3,797,608	1,515,507	0.14%	2,430,073	0.19%	30,760	28.00	759	95.60%
2025-07	67	0.14%	3,430,267	1,387,853	0.13%	2,188,778	0.17%	32,668	29.00	747	97.79%
2025-08	89	0.19%	4,451,592	1,818,052	0.16%	2,908,084	0.23%	32,675	30.00	764	96.90%
2025-09	137	0.29%	6,571,363	2,607,480	0.24%	4,259,955	0.33%	31,095	31.00	773	95.84%
2025-10	141	0.29%	6,883,248	2,718,562	0.25%	4,555,582	0.35%	32,309	32.00	788	95.69%
2025-11	97	0.20%	4,643,114	1,854,516	0.17%	3,164,413	0.25%	32,623	33.00	752	95.20%
2025-12	110	0.23%	5,485,472	2,250,270	0.20%	3,864,469	0.30%	35,132	34.00	756	95.16%
2026-01	43	0.09%	2,144,421	795,725	0.07%	1,429,085	0.11%	33,235	35.00	755	94.92%
2026-02	4	0.01%	207,058	74,189	0.01%	140,566	0.01%	35,141	36.00	671	97.82%
2026-03	2	0.00%	128,231	45,125	0.00%	93,187	0.01%	46,593	37.00	572	98.38%
Total:	47,919	100.00%	2,002,592,378	1,109,208,484	100.00%	1,289,176,284	100.00%	26,903	14.93	756	88.89%

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