StratMaker (147735)

Ford Credit Auto Lease Trust 2023-A

StratMaker Datatape Summary

Beginning Period

Feb 1, 2023

As % of Rep. Period ESV:

Ending Period

Feb 28, 2023

Consumer % / Commercial %

94.59% / 5.41%

Total # of Leases

53,976

WA Orginal Term (OT)

36.09

Acquisition Cost (AC)

$ 2,245,514,439

WA Remaining Term (RT)

22.64

Rep. Period Securitization Value (SV)

$ 1,602,789,485

WA Seasoning

13.45

Rep. Period End Actual SV (ESV)

$ 1,580,510,890

WA FICO (non-zero)

756

Total Base Residual Value (BRV)

$ 1,307,534,611

WA Lease to Value (LTV)

88.31%

Average BRV

$ 24,224

Base Residual as % of ESV

82.73%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

11.80%

Beginning Period

Feb 1, 2023

Ending Period

Feb 28, 2023

Total # of Leases

53,976

Acquisition Cost (AC)

$ 2,245,514,439

Rep. Period Securitization Value (SV)

$ 1,602,789,485

Rep. Period End Actual SV (ESV)

$ 1,580,510,890

Total Base Residual Value (BRV)

$ 1,307,534,611

Average BRV

$ 24,224

Base Residual as % of ESV

82.73%

Base Residual as % of Vehicle Value

51.08%

Minimum Discount Rate

11.80%

As % of Rep. Period ESV:

Consumer % / Commercial %

94.59% / 5.41%

WA Orginal Term (OT)

36.09

WA Remaining Term (RT)

22.64

WA Seasoning

13.45

WA FICO (non-zero)

756

WA Lease to Value (LTV)

88.31%

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%	130,218	0.01%	10,852	28.18	798	60.07%
$15,000 - $19,999	682	1.26%	12,621,712	7,728,596	0.59%	9,222,396	0.58%	13,523	20.03	736	70.87%
$20,000 - $24,999	2,555	4.73%	58,400,132	35,747,234	2.73%	42,511,811	2.69%	16,639	19.89	742	77.79%
$25,000 - $29,999	5,508	10.20%	151,759,868	97,512,805	7.46%	113,166,504	7.16%	20,546	19.57	755	82.90%
$30,000 - $39,999	16,976	31.45%	603,872,964	366,552,897	28.03%	429,970,203	27.20%	25,328	21.37	762	86.00%
$40,000 - $49,999	16,641	30.83%	741,606,183	438,145,570	33.51%	525,552,043	33.25%	31,582	23.29	755	88.67%
$50,000 - $59,999	8,049	14.91%	435,478,108	245,818,256	18.80%	302,966,313	19.17%	37,640	24.20	753	90.89%
$60,000 - $69,999	2,507	4.64%	160,790,158	81,286,661	6.22%	106,279,128	6.72%	42,393	23.71	753	94.74%
$70,000 - $79,999	800	1.48%	59,212,331	26,426,591	2.02%	37,026,370	2.34%	46,283	23.29	754	98.25%
$80,000 - $89,999	177	0.33%	14,771,050	5,844,652	0.45%	9,200,005	0.58%	51,977	25.68	772	102.38%
$90,000 - $99,999	44	0.08%	4,140,538	1,490,177	0.11%	2,558,959	0.16%	58,158	30.27	740	101.34%
Over $100,000	25	0.05%	2,689,644	859,170	0.07%	1,926,939	0.12%	77,078	37.58	743	104.24%
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	358	0.66%	14,820,615	8,482,217	0.65%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	5	0.01%	97,933	41,105	0.00%	44,490	0.00%	8,898	5.99	746	79.01%
$10,000 - $14,999	1,302	2.41%	27,421,659	15,147,162	1.16%	17,320,241	1.10%	13,303	13.05	728	76.46%
$15,000 - $19,999	4,670	8.65%	127,429,582	70,944,531	5.43%	83,622,297	5.29%	17,906	16.16	750	82.51%
$20,000 - $24,999	10,725	19.87%	350,667,687	207,130,556	15.84%	243,667,708	15.42%	22,720	19.34	761	85.15%
$25,000 - $29,999	12,940	23.97%	502,491,132	295,686,096	22.61%	354,772,336	22.45%	27,417	21.64	762	87.57%
$30,000 - $39,999	18,930	35.07%	908,128,179	545,385,967	41.71%	654,189,233	41.39%	34,558	23.60	754	88.59%
$40,000 - $49,999	4,380	8.11%	264,432,055	142,578,211	10.90%	189,653,034	12.00%	43,300	27.36	748	93.91%
$50,000 - $59,999	549	1.02%	39,548,740	18,114,969	1.39%	29,364,295	1.86%	53,487	30.66	750	100.83%
$60,000 - $69,999	81	0.15%	6,785,244	2,777,577	0.21%	5,143,504	0.33%	63,500	34.77	767	102.20%
$70,000 - $79,999	29	0.05%	2,907,678	1,001,647	0.08%	2,149,788	0.14%	74,131	38.78	717	103.49%
$80,000 - $89,999	6	0.01%	661,050	210,136	0.02%	492,134	0.03%	82,022	37.29	717	102.22%
$90,000 - $99,999	1	0.00%	122,884	34,437	0.00%	91,829	0.01%	91,829	41.00	779	114.50%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

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	155	0.29%	3,120,448	1,464,145	0.11%	2,295,125	0.15%	14,807	28.52	720	84.01%
$10,000 - $14,999	3,796	7.03%	96,037,259	48,479,331	3.71%	63,344,621	4.01%	16,687	20.93	730	84.10%
$15,000 - $19,999	11,290	20.92%	374,594,805	200,718,285	15.35%	256,954,622	16.26%	22,759	23.06	760	87.75%
$20,000 - $24,999	15,185	28.13%	593,340,076	341,964,912	26.15%	412,575,492	26.10%	27,170	21.76	760	88.49%
$25,000 - $29,999	11,004	20.39%	497,737,280	299,229,399	22.89%	358,318,714	22.67%	32,563	22.93	758	89.05%
$30,000 - $39,999	12,546	23.24%	680,684,570	415,678,539	31.79%	487,022,315	30.81%	38,819	23.14	753	88.47%
$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:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	143	0.26%	6,044,564	3,352,179	0.26%	4,374,880	0.28%	30,594	22.91	458	91.89%
500 - 549	375	0.69%	14,856,508	8,537,019	0.65%	10,622,013	0.67%	28,325	22.36	530	89.77%
550 - 599	1,413	2.62%	57,157,504	33,286,412	2.55%	40,345,405	2.55%	28,553	21.70	579	89.35%
600 - 649	3,408	6.31%	138,780,778	81,297,559	6.22%	97,726,583	6.18%	28,676	22.16	628	89.43%
650 - 699	6,932	12.84%	289,200,337	167,752,145	12.83%	203,671,579	12.89%	29,381	22.80	677	89.50%
700 - 749	9,575	17.74%	398,829,068	233,099,312	17.83%	281,507,482	17.81%	29,400	22.74	725	88.78%
750 - 799	10,273	19.03%	428,097,032	250,675,892	19.17%	301,858,132	19.10%	29,384	22.80	774	88.04%
800+	19,552	36.22%	801,683,791	470,301,768	35.97%	563,535,521	35.66%	28,822	22.57	842	86.75%
NA	2,305	4.27%	110,864,857	59,232,326	4.53%	76,869,297	4.86%	33,349	22.82	0	93.56%
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	4,893	9.07%	165,378,310	123,916,882	9.48%	129,604,154	8.20%	26,488	14.73	752	81.37%
25 - 36	38,412	71.16%	1,597,064,869	939,872,249	71.88%	1,120,298,014	70.88%	29,165	22.14	756	87.73%
37 - 39	8,274	15.33%	366,076,622	195,518,007	14.95%	252,415,023	15.97%	30,507	25.02	756	92.40%
40 - 48	2,397	4.44%	116,994,638	48,227,473	3.69%	78,193,699	4.95%	32,621	35.26	764	94.89%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	9,133	16.92%	351,190,335	200,217,833	15.31%	213,092,174	13.48%	23,332	9.35	753	86.61%
13 - 24	21,366	39.58%	881,660,214	533,334,615	40.79%	611,304,767	38.68%	28,611	18.44	757	87.76%
25 - 36	22,285	41.29%	953,610,476	548,717,084	41.97%	712,561,074	45.08%	31,975	29.10	756	88.87%
37 - 42	836	1.55%	41,608,145	17,588,088	1.35%	30,199,291	1.91%	36,124	39.62	766	95.31%
43 - 48	356	0.66%	17,445,269	7,676,991	0.59%	13,353,584	0.84%	37,510	43.56	759	94.55%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	5,986	11.09%	255,660,177	150,841,972	11.54%	197,629,748	12.50%	33,015	31.35	753	87.72%
6 - 10	16,063	29.76%	668,133,844	399,523,007	30.56%	505,407,314	31.98%	31,464	27.71	756	87.66%
11 - 15	11,700	21.68%	478,539,518	284,031,665	21.72%	343,366,298	21.73%	29,348	22.77	755	88.73%
16 - 20	6,371	11.80%	278,091,013	158,316,661	12.11%	187,236,513	11.85%	29,389	18.95	756	90.79%
21 - 25	7,879	14.60%	326,683,804	188,903,869	14.45%	211,884,407	13.41%	26,892	14.21	760	88.03%
26 - 30	5,118	9.48%	202,862,927	109,129,193	8.35%	117,723,597	7.45%	23,002	9.26	757	87.00%
31 - 35	848	1.57%	35,033,009	16,575,586	1.27%	17,040,033	1.08%	20,094	6.25	746	91.21%
36+	11	0.02%	510,147	212,659	0.02%	222,980	0.01%	20,271	4.94	711	91.68%
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	49,498	91.70%	2,054,900,275	1,197,377,474	91.58%	1,445,490,073	91.46%	29,203	22.63	761	88.18%
1 - 15	3,779	7.00%	160,872,886	92,909,390	7.11%	114,058,887	7.22%	30,182	22.83	708	89.61%
16 - 30	491	0.91%	20,945,486	12,127,024	0.93%	14,740,776	0.93%	30,022	22.08	666	90.03%
31 - 60	193	0.36%	8,223,593	4,800,565	0.37%	5,812,499	0.37%	30,117	21.46	648	90.01%
61 - 90	14	0.03%	532,991	298,106	0.02%	385,144	0.02%	27,510	24.23	656	88.25%
91 - 120	1	0.00%	39,207	22,052	0.00%	23,512	0.00%	23,512	7.00	586	87.12%
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

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%	48,218	0.00%	48,218	23.00	843	96.05%
Stated, not verified	50,721	93.97%	2,092,187,914	1,225,197,674	93.70%	1,473,534,183	93.23%	29,052	22.62	761	87.93%
Stated, verified to Level 3²	727	1.35%	29,937,203	17,326,270	1.33%	21,374,762	1.35%	29,401	22.67	651	90.72%
NA	2,527	4.68%	123,319,065	64,976,248	4.97%	85,553,726	5.41%	33,856	22.94	475	94.23%
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	50,722	93.97%	2,092,258,171	1,225,232,093	93.71%	1,473,582,402	93.23%	29,052	22.62	761	87.93%
Stated, verified but not Level 4 or 5	725	1.34%	29,849,785	17,280,817	1.32%	21,315,218	1.35%	29,400	22.67	651	90.72%
Stated, verified to Level 4³	1	0.00%	40,493	18,704	0.00%	23,932	0.00%	23,932	17.00	646	89.52%
Stated, verified to Level 5³	1	0.00%	46,924	26,749	0.00%	35,613	0.00%	35,613	26.00	676	94.73%
NA	2,527	4.68%	123,319,065	64,976,248	4.97%	85,553,726	5.41%	33,856	22.94	475	94.23%
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

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%	3,244	6.01%	94,171,546	65,134,891	4.98%	70,164,533	4.44%	21,629	21.32	774	71.35%
75.00 - 99.99%	46,774	86.66%	1,947,388,912	1,145,325,243	87.59%	1,368,986,297	86.62%	29,268	22.36	757	87.53%
100.00 - 109.99%	3,600	6.67%	184,818,329	88,640,361	6.78%	128,102,129	8.11%	35,584	25.88	735	103.41%
110.00 - 119.99%	358	0.66%	19,135,651	8,434,117	0.65%	13,257,932	0.84%	37,033	26.69	721	112.26%
120.00 - 129.99%	-	-	-	-	-	-	-	-	-	-	-
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	147	0.27%	6,369,873	3,503,216	0.27%	4,570,336	0.29%	31,091	25.99	738	88.50%
Alaska	11	0.02%	523,694	285,554	0.02%	354,341	0.02%	32,213	21.30	754	94.31%
Arizona	83	0.15%	3,578,632	1,982,384	0.15%	2,344,006	0.15%	28,241	19.37	762	86.40%
Arkansas	-	-	-	-	-	-	-	-	-	-	-
California	4,627	8.57%	186,015,828	104,257,011	7.97%	127,816,143	8.09%	27,624	21.80	743	89.83%
Colorado	284	0.53%	12,950,817	7,208,579	0.55%	8,872,108	0.56%	31,240	22.29	754	88.51%
Connecticut	619	1.15%	25,196,318	14,793,569	1.13%	17,628,234	1.12%	28,479	22.20	759	86.70%
Delaware	147	0.27%	6,098,946	3,397,601	0.26%	4,268,354	0.27%	29,036	23.61	766	88.35%
Florida	3,667	6.79%	158,286,730	83,254,181	6.37%	106,227,215	6.72%	28,968	24.01	761	90.91%
Georgia	270	0.50%	12,831,715	6,569,743	0.50%	8,426,388	0.53%	31,209	21.26	767	92.68%
Hawaii	91	0.17%	3,139,552	1,846,168	0.14%	2,275,272	0.14%	25,003	21.08	720	92.34%
Idaho	95	0.18%	4,149,271	2,571,230	0.20%	3,053,853	0.19%	32,146	21.17	750	86.37%
Illinois	501	0.93%	24,436,196	12,161,884	0.93%	17,348,075	1.10%	34,627	27.32	756	94.86%
Indiana	952	1.76%	39,380,126	23,429,603	1.79%	27,735,082	1.75%	29,133	21.90	760	85.52%
Iowa	259	0.48%	11,954,372	6,943,889	0.53%	8,402,648	0.53%	32,443	21.69	768	90.01%
Kansas	91	0.17%	4,220,276	2,387,270	0.18%	2,923,544	0.18%	32,127	22.97	768	88.63%
Kentucky	94	0.17%	3,971,372	2,148,213	0.16%	2,892,450	0.18%	30,771	27.75	735	88.91%
Louisiana	105	0.19%	5,383,904	2,763,584	0.21%	3,646,483	0.23%	34,728	22.63	766	91.87%
Maine	732	1.36%	29,867,768	18,507,535	1.42%	21,570,840	1.36%	29,468	21.53	736	88.52%
Maryland	214	0.40%	10,565,730	5,361,015	0.41%	6,940,878	0.44%	32,434	22.13	728	93.27%
Massachusetts	1,071	1.98%	43,449,306	26,246,008	2.01%	30,921,736	1.96%	28,872	22.05	761	85.80%
Michigan	8,349	15.47%	315,619,329	207,051,305	15.84%	230,836,669	14.61%	27,648	20.65	761	82.46%
Minnesota	986	1.83%	43,886,557	26,017,571	1.99%	31,470,963	1.99%	31,918	22.82	770	87.21%
Mississippi	47	0.09%	2,254,283	1,227,396	0.09%	1,489,140	0.09%	31,684	21.11	752	90.45%
Missouri	125	0.23%	5,557,291	2,965,686	0.23%	3,711,668	0.23%	29,693	22.31	791	88.53%
Montana	46	0.09%	2,013,074	1,206,867	0.09%	1,391,801	0.09%	30,257	21.78	769	85.93%
Nebraska	180	0.33%	8,483,224	4,725,691	0.36%	5,815,067	0.37%	32,306	22.81	769	89.70%
Nevada	201	0.37%	8,568,387	4,525,729	0.35%	5,773,214	0.37%	28,722	22.02	755	90.25%
New Hampshire	588	1.09%	24,361,292	14,893,002	1.14%	17,442,858	1.10%	29,665	22.41	747	87.06%
New Jersey	5,909	10.95%	244,265,936	138,296,535	10.58%	170,525,521	10.79%	28,859	23.12	756	90.05%
New Mexico	25	0.05%	1,008,600	569,843	0.04%	684,049	0.04%	27,362	19.50	767	87.02%
New York	8,603	15.94%	378,786,989	221,551,418	16.94%	267,961,495	16.95%	31,147	22.96	758	90.20%
North Carolina	369	0.68%	16,545,384	8,995,587	0.69%	11,446,399	0.72%	31,020	22.95	768	89.93%
North Dakota	218	0.40%	10,304,042	6,458,656	0.49%	7,534,283	0.48%	34,561	21.34	760	87.06%
Ohio	5,239	9.71%	208,863,855	121,734,476	9.31%	147,486,200	9.33%	28,152	22.94	752	88.17%
Oklahoma	55	0.10%	2,808,970	1,375,013	0.11%	1,871,699	0.12%	34,031	21.63	777	97.38%
Oregon	120	0.22%	5,230,592	3,089,719	0.24%	3,586,960	0.23%	29,891	20.63	739	88.97%
Pennsylvania	4,102	7.60%	161,414,326	97,223,331	7.44%	114,763,602	7.26%	27,977	22.76	753	86.17%
Rhode Island	345	0.64%	13,846,400	8,320,268	0.64%	9,903,801	0.63%	28,707	23.41	751	85.58%
South Carolina	329	0.61%	14,046,329	7,572,902	0.58%	9,331,280	0.59%	28,363	21.17	773	88.32%
South Dakota	343	0.64%	14,304,531	9,456,700	0.72%	10,732,084	0.68%	31,289	21.91	764	84.42%
Tennessee	157	0.29%	6,941,206	3,866,679	0.30%	4,708,922	0.30%	29,993	21.09	775	88.03%
Texas	1,950	3.61%	93,210,173	46,275,954	3.54%	63,159,857	4.00%	32,390	24.77	750	93.67%
Utah	98	0.18%	4,466,151	2,492,645	0.19%	2,992,045	0.19%	30,531	20.79	778	89.22%
Vermont	657	1.22%	26,150,075	16,048,957	1.23%	19,285,501	1.22%	29,354	23.79	740	88.47%
Virginia	177	0.33%	8,105,249	4,326,718	0.33%	5,396,410	0.34%	30,488	22.03	766	91.36%
Washington	121	0.22%	5,199,280	2,941,585	0.22%	3,587,531	0.23%	29,649	20.55	750	88.15%
West Virginia	18	0.03%	772,101	424,395	0.03%	543,077	0.03%	30,171	28.63	781	91.78%
Wisconsin	526	0.97%	24,496,243	13,416,373	1.03%	17,758,139	1.12%	33,761	27.83	752	89.25%
Wyoming	10	0.02%	546,965	280,871	0.02%	394,257	0.02%	39,426	29.00	784	92.07%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	23	0.04%	1,087,178	584,502	0.04%	708,413	0.04%	30,801	18.34	729	88.85%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	2,527	4.68%	123,319,065	64,976,248	4.97%	85,553,726	5.41%	33,856	22.94	475	94.23%
Consumer	51,449	95.32%	2,122,195,374	1,242,558,363	95.03%	1,494,957,164	94.59%	29,057	22.62	759	87.97%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	1,535	2.84%	47,802,809	23,356,551	1.79%	27,036,177	1.71%	17,613	12.52	750	82.48%
Truck	11,848	21.95%	571,787,726	367,371,533	28.10%	416,316,641	26.34%	35,138	22.61	744	87.40%
SUV	3,223	5.97%	198,437,941	102,501,077	7.84%	133,640,468	8.46%	41,465	23.63	759	93.80%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	37,370	69.23%	1,427,485,962	814,305,450	62.28%	1,003,517,604	63.49%	26,854	22.79	761	88.11%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	44,734	82.88%	1,798,666,372	1,093,448,079	83.63%	1,292,009,129	81.75%	28,882	22.19	751	87.79%
Ford: Lincoln	9,242	17.12%	446,848,066	214,086,532	16.37%	288,501,761	18.25%	31,216	24.65	777	90.62%
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:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

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%	169,929	0.01%	21,241	3.00	721	96.15%
2023-06	125	0.23%	5,165,736	2,229,936	0.17%	2,102,101	0.13%	16,817	4.00	751	94.83%
2023-07	293	0.54%	11,820,457	5,561,762	0.43%	5,702,899	0.36%	19,464	5.00	737	91.41%
2023-08	675	1.25%	26,699,432	13,427,221	1.03%	13,832,432	0.88%	20,492	6.00	761	89.20%
2023-09	1,047	1.94%	41,448,579	22,263,533	1.70%	23,302,835	1.47%	22,257	7.00	750	88.68%
2023-10	1,137	2.11%	44,648,229	24,789,981	1.90%	26,359,988	1.67%	23,184	8.00	753	87.02%
2023-11	1,373	2.54%	52,302,399	29,921,092	2.29%	31,764,960	2.01%	23,135	9.00	751	85.50%
2023-12	1,455	2.70%	55,601,689	32,341,082	2.47%	34,734,446	2.20%	23,872	10.00	752	85.72%
2024-01	1,493	2.77%	55,998,355	33,969,790	2.60%	36,592,363	2.32%	24,509	11.00	750	85.88%
2024-02	1,527	2.83%	57,122,152	35,553,744	2.72%	38,530,221	2.44%	25,233	12.00	757	85.36%
2024-03	2,004	3.71%	77,224,675	48,684,867	3.72%	52,781,333	3.34%	26,338	13.00	761	85.59%
2024-04	2,034	3.77%	80,076,552	51,071,143	3.91%	55,389,489	3.50%	27,232	14.00	762	85.73%
2024-05	1,885	3.49%	74,737,088	47,052,144	3.60%	51,857,697	3.28%	27,511	15.00	762	86.92%
2024-06	1,782	3.30%	71,653,084	45,083,991	3.45%	50,019,809	3.16%	28,069	16.00	755	86.81%
2024-07	1,496	2.77%	62,570,225	38,274,949	2.93%	43,352,341	2.74%	28,979	17.00	756	88.21%
2024-08	1,640	3.04%	67,641,764	41,799,652	3.20%	47,480,942	3.00%	28,952	18.00	755	87.67%
2024-09	2,044	3.79%	86,988,862	52,052,256	3.98%	60,110,356	3.80%	29,408	19.00	757	89.10%
2024-10	1,827	3.38%	77,975,288	46,590,119	3.56%	53,917,009	3.41%	29,511	20.00	756	87.83%
2024-11	1,570	2.91%	67,465,778	39,038,716	2.99%	46,110,865	2.92%	29,370	21.00	754	88.84%
2024-12	1,750	3.24%	74,508,599	43,033,394	3.29%	51,415,782	3.25%	29,380	22.00	757	88.46%
2025-01	1,665	3.08%	71,768,576	41,055,621	3.14%	49,955,124	3.16%	30,003	23.00	751	89.23%
2025-02	1,669	3.09%	69,049,724	39,597,764	3.03%	48,914,018	3.09%	29,307	24.00	753	88.99%
2025-03	1,686	3.12%	69,838,736	40,834,535	3.12%	50,755,530	3.21%	30,104	25.00	757	89.06%
2025-04	2,502	4.64%	104,007,900	61,265,365	4.69%	76,155,219	4.82%	30,438	26.00	759	88.26%
2025-05	2,600	4.82%	110,012,171	64,311,366	4.92%	81,208,760	5.14%	31,234	27.00	757	88.57%
2025-06	2,856	5.29%	121,732,893	70,556,528	5.40%	90,218,161	5.71%	31,589	28.00	759	88.28%
2025-07	2,923	5.42%	125,023,919	72,574,127	5.55%	93,675,692	5.93%	32,048	29.00	755	88.55%
2025-08	3,079	5.70%	133,244,041	77,634,468	5.94%	100,812,691	6.38%	32,742	30.00	756	88.63%
2025-09	2,950	5.47%	126,369,274	72,716,263	5.56%	96,363,240	6.10%	32,666	31.00	752	88.97%
2025-10	2,504	4.64%	108,585,139	62,001,159	4.74%	83,171,682	5.26%	33,216	32.00	754	88.42%
2025-11	354	0.66%	16,242,830	8,018,684	0.61%	11,822,239	0.75%	33,396	33.00	744	93.74%
2025-12	283	0.52%	13,425,792	6,587,307	0.50%	9,787,521	0.62%	34,585	34.00	762	93.98%
2026-01	428	0.79%	19,280,420	9,811,037	0.75%	14,544,420	0.92%	33,982	35.00	754	92.64%
2026-02	120	0.22%	5,847,359	2,406,245	0.18%	4,045,919	0.26%	33,716	36.00	767	97.57%
2026-03	125	0.23%	6,315,862	2,632,941	0.20%	4,379,626	0.28%	35,037	37.00	756	96.68%
2026-04	142	0.26%	7,066,798	2,937,400	0.22%	4,993,060	0.32%	35,162	38.00	769	95.26%
2026-05	132	0.24%	6,558,364	2,734,340	0.21%	4,645,194	0.29%	35,191	39.00	761	94.67%
2026-06	140	0.26%	7,107,792	2,816,867	0.22%	5,120,768	0.32%	36,577	40.00	769	95.61%
2026-07	153	0.28%	7,589,850	3,366,002	0.26%	5,772,388	0.37%	37,728	41.00	767	95.44%
2026-08	144	0.27%	6,969,478	3,100,538	0.24%	5,288,256	0.33%	36,724	42.00	770	94.36%
2026-09	159	0.29%	7,747,021	3,440,669	0.26%	5,922,662	0.37%	37,249	43.00	763	94.62%
2026-10	195	0.36%	9,602,391	4,196,716	0.32%	7,358,633	0.47%	37,737	44.00	756	94.50%
2026-11	2	0.00%	95,858	39,605	0.00%	72,289	0.00%	36,144	45.00	745	93.73%
Total:	53,976	100.00%	2,245,514,439	1,307,534,611	100.00%	1,580,510,890	100.00%	29,282	22.64	756	88.31%

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