StratMaker (139697)

Nissan Auto Lease Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

25,213

WA Orginal Term (OT)

37.22

Acquisition Cost (AC)

$ 724,369,204

WA Remaining Term (RT)

4.98

Rep. Period Securitization Value (SV)

$ 391,047,696

WA Seasoning

32.24

Rep. Period End Actual SV (ESV)

$ 385,258,131

WA FICO (non-zero)

762

Total Base Residual Value (BRV)

$ 355,836,800

WA Lease to Value (LTV)

90.55%

Average BRV

$ 14,113

Base Residual as % of ESV

92.36%

Base Residual as % of Vehicle Value

44.21%

Minimum Discount Rate

7.00%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

25,213

Acquisition Cost (AC)

$ 724,369,204

Rep. Period Securitization Value (SV)

$ 391,047,696

Rep. Period End Actual SV (ESV)

$ 385,258,131

Total Base Residual Value (BRV)

$ 355,836,800

Average BRV

$ 14,113

Base Residual as % of ESV

92.36%

Base Residual as % of Vehicle Value

44.21%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

37.22

WA Remaining Term (RT)

4.98

WA Seasoning

32.24

WA FICO (non-zero)

762

WA Lease to Value (LTV)

90.55%

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	220	0.87%	3,124,719	1,540,187	0.43%	1,602,114	0.42%	7,282	3.09	779	70.41%
$15,000 - $19,999	3,997	15.85%	72,125,073	34,693,344	9.75%	37,139,004	9.64%	9,292	4.43	768	86.22%
$20,000 - $24,999	6,225	24.69%	139,240,172	69,929,691	19.65%	76,460,734	19.85%	12,283	5.40	760	94.53%
$25,000 - $29,999	4,451	17.65%	122,619,757	59,659,659	16.77%	64,534,463	16.75%	14,499	4.77	763	91.68%
$30,000 - $39,999	7,544	29.92%	260,568,076	130,830,279	36.77%	141,139,061	36.63%	18,709	4.97	768	88.68%
$40,000 - $49,999	2,250	8.92%	97,751,835	45,904,668	12.90%	50,007,982	12.98%	22,226	5.09	745	91.34%
$50,000 - $59,999	448	1.78%	23,977,303	11,187,813	3.14%	12,097,332	3.14%	27,003	5.11	744	92.40%
$60,000 - $69,999	74	0.29%	4,677,261	1,994,645	0.56%	2,144,814	0.56%	28,984	4.62	734	96.72%
$70,000 - $79,999	4	0.02%	285,008	96,514	0.03%	132,628	0.03%	33,157	9.46	684	122.57%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	83	0.33%	3,144,949	1,535,264	0.43%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	3,249	12.89%	58,550,399	23,561,281	6.62%	25,564,041	6.64%	7,868	3.59	760	86.57%
$10,000 - $14,999	10,560	41.88%	249,556,234	124,833,828	35.08%	135,548,460	35.18%	12,836	5.03	762	93.81%
$15,000 - $19,999	6,460	25.62%	213,372,321	103,439,095	29.07%	112,549,113	29.21%	17,422	4.98	764	89.77%
$20,000 - $24,999	4,202	16.67%	166,049,285	85,447,738	24.01%	92,571,749	24.03%	22,030	5.00	762	88.06%
$25,000 - $29,999	426	1.69%	20,769,633	10,391,193	2.92%	11,623,791	3.02%	27,286	6.37	751	89.03%
$30,000 - $39,999	233	0.92%	12,926,384	6,628,400	1.86%	7,400,977	1.92%	31,764	6.55	759	90.12%
$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:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	6	0.02%	100,024	28,807	0.01%	43,052	0.01%	7,175	13.51	792	85.91%
$5,000 - $9,999	4,032	15.99%	77,096,486	30,698,608	8.63%	34,957,815	9.07%	8,670	5.91	755	90.78%
$10,000 - $14,999	11,806	46.83%	295,168,520	145,414,495	40.87%	159,171,059	41.32%	13,482	5.43	762	93.60%
$15,000 - $19,999	6,150	24.39%	216,201,888	107,356,209	30.17%	115,123,286	29.88%	18,719	4.65	763	88.77%
$20,000 - $24,999	2,764	10.96%	112,004,785	59,652,848	16.76%	62,599,927	16.25%	22,648	4.03	763	86.65%
$25,000 - $29,999	405	1.61%	20,998,291	11,143,991	3.13%	11,769,421	3.05%	29,060	4.50	763	87.10%
$30,000 - $39,999	50	0.20%	2,799,209	1,541,843	0.43%	1,593,571	0.41%	31,871	4.52	768	87.60%
$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:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	-	-	-	-	-	-	-	-	-	-	-
550 - 599	-	-	-	-	-	-	-	-	-	-	-
600 - 649	1,934	7.67%	58,206,746	27,276,775	7.67%	30,068,236	7.80%	15,547	5.41	628	93.25%
650 - 699	3,576	14.18%	105,843,221	50,339,629	14.15%	55,051,630	14.29%	15,395	5.17	675	92.59%
700 - 749	5,589	22.17%	163,817,753	79,560,704	22.36%	85,959,988	22.31%	15,380	4.87	724	91.30%
750 - 799	5,265	20.88%	145,059,832	71,983,007	20.23%	77,843,245	20.21%	14,785	4.93	774	90.24%
800+	8,849	35.10%	251,441,652	126,676,684	35.60%	136,335,032	35.39%	15,407	4.91	843	88.83%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	151	0.60%	4,460,596	3,233,028	0.91%	2,889,853	0.75%	19,138	0.00	764	84.15%
25 - 36	21,535	85.41%	600,471,627	303,070,264	85.17%	322,367,293	83.68%	14,969	4.12	769	89.98%
37 - 39	1,153	4.57%	49,698,073	23,331,066	6.56%	23,656,909	6.14%	20,518	2.38	689	87.08%
40 - 48	2,373	9.41%	69,699,499	26,187,517	7.36%	36,319,477	9.43%	15,305	14.72	741	98.34%
49 - 60	1	0.00%	39,410	14,924	0.00%	24,600	0.01%	24,600	21.00	638	103.17%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	2,872	11.39%	85,089,844	41,172,037	11.57%	39,636,774	10.29%	13,801	0.00	746	86.61%
1 - 12	20,293	80.49%	578,943,185	291,825,329	82.01%	313,682,708	81.42%	15,458	4.57	766	90.21%
13 - 24	2,048	8.12%	60,336,175	22,839,434	6.42%	31,938,650	8.29%	15,595	15.16	742	98.76%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

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	-	-	-	-	-	-	-	-	-	-	-
21 - 25	151	0.60%	4,460,596	3,233,028	0.91%	2,889,853	0.75%	19,138	0.00	764	84.15%
26 - 30	7,440	29.51%	212,895,992	108,087,782	30.38%	121,083,126	31.43%	16,275	6.96	769	91.49%
31 - 35	14,336	56.86%	406,625,768	198,394,904	55.75%	215,052,612	55.82%	15,001	4.70	763	90.71%
36+	3,286	13.03%	100,386,849	46,121,086	12.96%	46,232,541	12.00%	14,070	1.41	736	87.73%
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	23,218	92.09%	663,522,843	326,872,134	91.86%	353,532,300	91.77%	15,227	4.99	766	90.36%
1 - 15	1,392	5.52%	42,620,952	20,335,804	5.71%	22,325,006	5.79%	16,038	5.02	723	92.44%
16 - 30	341	1.35%	10,365,485	4,913,552	1.38%	5,401,611	1.40%	15,841	4.91	705	93.01%
31 - 60	184	0.73%	5,472,537	2,590,979	0.73%	2,786,197	0.72%	15,142	3.85	703	93.24%
61 - 90	57	0.23%	1,769,015	838,674	0.24%	910,058	0.24%	15,966	3.85	711	93.19%
91 - 120	20	0.08%	572,138	262,003	0.07%	279,304	0.07%	13,965	3.09	690	92.48%
121+	1	0.00%	46,234	23,655	0.01%	23,655	0.01%	23,655	0.00	611	97.73%
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

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%	1	0.00%	22,945	21,186	0.01%	21,160	0.01%	21,160	3.00	786	48.74%
50.00 - 74.99%	650	2.58%	14,770,030	8,457,629	2.38%	8,761,508	2.27%	13,479	3.71	770	71.09%
75.00 - 99.99%	21,256	84.31%	613,973,566	307,206,076	86.33%	328,835,759	85.35%	15,470	4.63	766	88.58%
100.00 - 109.99%	2,457	9.74%	69,376,718	30,444,104	8.56%	35,322,656	9.17%	14,376	7.09	736	103.90%
110.00 - 119.99%	587	2.33%	17,384,814	6,732,364	1.89%	8,309,072	2.16%	14,155	8.75	718	114.19%
120.00 - 129.99%	172	0.68%	5,676,527	1,980,675	0.56%	2,617,380	0.68%	15,217	10.28	702	123.85%
130.00 - 139.99%	79	0.31%	2,759,395	876,189	0.25%	1,206,962	0.31%	15,278	10.92	710	134.74%
140.00%+	11	0.04%	405,209	118,577	0.03%	183,634	0.05%	16,694	12.82	755	142.31%
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	65	0.26%	1,995,262	929,787	0.26%	1,026,617	0.27%	15,794	5.27	773	90.50%
Alaska	2	0.01%	54,294	27,529	0.01%	28,830	0.01%	14,415	3.20	684	85.73%
Arizona	177	0.70%	5,153,364	2,517,981	0.71%	2,718,384	0.71%	15,358	4.56	755	90.08%
Arkansas	11	0.04%	379,628	194,322	0.05%	206,379	0.05%	18,762	4.09	708	86.68%
California	1,886	7.48%	51,314,438	25,583,034	7.19%	27,530,441	7.15%	14,597	4.85	741	89.82%
Colorado	175	0.69%	6,059,259	3,056,455	0.86%	3,290,825	0.85%	18,805	4.60	762	89.98%
Connecticut	995	3.95%	27,786,892	13,444,632	3.78%	14,831,483	3.85%	14,906	5.85	757	90.58%
Delaware	124	0.49%	3,613,373	1,744,193	0.49%	1,921,196	0.50%	15,494	5.49	774	90.73%
Florida	2,473	9.81%	69,555,757	34,580,795	9.72%	37,376,001	9.70%	15,114	5.04	756	89.67%
Georgia	178	0.71%	5,403,168	2,490,914	0.70%	2,714,850	0.70%	15,252	4.83	748	93.24%
Hawaii	150	0.59%	3,941,948	1,898,862	0.53%	2,030,986	0.53%	13,540	3.76	773	90.68%
Idaho	28	0.11%	767,737	401,035	0.11%	435,537	0.11%	15,555	5.57	777	89.86%
Illinois	805	3.19%	24,100,792	11,657,860	3.28%	12,683,887	3.29%	15,756	4.95	756	93.38%
Indiana	371	1.47%	11,178,808	5,430,306	1.53%	5,988,919	1.55%	16,143	5.58	770	90.52%
Iowa	222	0.88%	7,166,273	3,561,757	1.00%	3,900,703	1.01%	17,571	5.67	778	93.07%
Kansas	38	0.15%	1,176,760	592,293	0.17%	625,818	0.16%	16,469	3.66	786	89.09%
Kentucky	147	0.58%	4,329,894	2,142,657	0.60%	2,340,106	0.61%	15,919	5.40	765	90.48%
Louisiana	81	0.32%	2,501,603	1,175,345	0.33%	1,272,902	0.33%	15,715	4.53	769	90.20%
Maine	167	0.66%	4,692,561	2,277,571	0.64%	2,537,343	0.66%	15,194	6.37	775	93.01%
Maryland	170	0.67%	5,595,575	2,591,104	0.73%	2,862,830	0.74%	16,840	5.68	751	92.38%
Massachusetts	1,140	4.52%	32,359,234	16,311,434	4.58%	17,752,518	4.61%	15,572	5.45	757	87.50%
Michigan	471	1.87%	13,723,758	6,939,462	1.95%	7,492,925	1.94%	15,909	5.04	764	88.74%
Minnesota	496	1.97%	15,230,465	7,671,535	2.16%	8,361,826	2.17%	16,859	5.42	776	90.40%
Mississippi	25	0.10%	760,923	368,101	0.10%	401,075	0.10%	16,043	4.58	738	89.79%
Missouri	223	0.88%	6,791,356	3,364,024	0.95%	3,662,651	0.95%	16,424	5.34	772	89.00%
Montana	18	0.07%	551,225	275,535	0.08%	300,016	0.08%	16,668	6.11	747	88.84%
Nebraska	201	0.80%	6,074,208	3,035,201	0.85%	3,314,988	0.86%	16,492	5.55	755	91.07%
Nevada	101	0.40%	2,948,487	1,378,758	0.39%	1,525,735	0.40%	15,106	5.39	744	93.10%
New Hampshire	324	1.29%	9,199,589	4,430,649	1.25%	4,961,224	1.29%	15,312	6.46	768	89.67%
New Jersey	3,521	13.97%	100,979,660	48,535,148	13.64%	52,970,763	13.75%	15,044	5.25	758	91.86%
New Mexico	11	0.04%	328,067	158,816	0.04%	169,281	0.04%	15,389	3.30	723	92.30%
New York	3,948	15.66%	107,815,674	53,905,419	15.15%	56,366,540	14.63%	14,277	3.40	776	90.00%
North Carolina	307	1.22%	9,068,477	4,334,632	1.22%	4,833,818	1.25%	15,745	6.17	759	90.50%
North Dakota	65	0.26%	2,380,520	1,223,026	0.34%	1,302,961	0.34%	20,046	4.21	790	89.25%
Ohio	1,561	6.19%	45,913,723	22,501,209	6.32%	24,677,230	6.41%	15,809	5.55	770	92.09%
Oklahoma	29	0.12%	977,929	453,738	0.13%	484,534	0.13%	16,708	3.41	753	91.71%
Oregon	60	0.24%	1,673,799	808,155	0.23%	906,036	0.24%	15,101	5.91	740	93.38%
Pennsylvania	1,950	7.73%	54,528,306	27,473,525	7.72%	29,469,653	7.65%	15,113	4.80	764	87.76%
Rhode Island	176	0.70%	4,978,342	2,422,247	0.68%	2,700,188	0.70%	15,342	6.40	767	89.56%
South Carolina	175	0.69%	5,016,573	2,402,600	0.68%	2,610,801	0.68%	14,919	5.06	777	90.85%
South Dakota	32	0.13%	1,204,513	620,713	0.17%	660,123	0.17%	20,629	4.10	789	89.10%
Tennessee	161	0.64%	4,935,358	2,459,942	0.69%	2,628,980	0.68%	16,329	4.22	772	89.44%
Texas	960	3.81%	30,556,580	13,959,572	3.92%	15,502,071	4.02%	16,148	5.68	745	95.12%
Utah	100	0.40%	3,190,409	1,556,049	0.44%	1,743,831	0.45%	17,438	6.76	764	92.73%
Vermont	81	0.32%	2,301,709	1,149,917	0.32%	1,264,862	0.33%	15,616	5.70	772	89.71%
Virginia	237	0.94%	7,176,447	3,392,862	0.95%	3,680,955	0.96%	15,531	4.92	747	91.81%
Washington	112	0.44%	3,217,352	1,627,613	0.46%	1,748,863	0.45%	15,615	4.47	757	88.57%
West Virginia	65	0.26%	2,168,405	1,112,491	0.31%	1,154,111	0.30%	17,756	4.39	772	87.80%
Wisconsin	379	1.50%	10,952,363	5,369,918	1.51%	5,964,728	1.55%	15,738	5.91	773	91.64%
Wyoming	6	0.02%	202,640	103,028	0.03%	109,606	0.03%	18,268	4.25	737	91.39%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	13	0.05%	395,729	193,048	0.05%	211,202	0.05%	16,246	4.90	742	88.52%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	15,803	62.68%	384,345,389	184,620,639	51.88%	201,938,183	52.42%	12,778	5.23	760	92.61%
Truck	1,345	5.33%	47,799,604	24,120,090	6.78%	25,948,474	6.74%	19,293	4.96	761	90.13%
SUV	371	1.47%	19,230,174	9,797,710	2.75%	10,499,315	2.73%	28,300	4.68	767	86.16%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	7,694	30.52%	272,994,037	137,298,361	38.58%	146,872,160	38.12%	19,089	4.66	764	88.10%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
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	24,031	95.31%	673,472,818	331,836,479	93.26%	360,934,756	93.69%	15,020	5.16	767	90.80%
Nissan: Infiniti	1,182	4.69%	50,896,386	24,000,321	6.74%	24,323,375	6.31%	20,578	2.33	688	86.89%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-09	4	0.02%	156,345	78,757	0.02%	59,402	0.02%	14,850	0.00	731	82.36%
2021-10	5	0.02%	120,481	63,392	0.02%	38,565	0.01%	7,713	0.00	754	87.20%
2021-11	10	0.04%	346,305	168,629	0.05%	155,550	0.04%	15,555	0.00	749	82.10%
2021-12	13	0.05%	452,599	274,048	0.08%	236,403	0.06%	18,185	0.00	753	84.11%
2022-01	18	0.07%	535,590	358,448	0.10%	272,065	0.07%	15,115	0.00	724	84.66%
2022-02	19	0.08%	542,243	386,312	0.11%	291,266	0.08%	15,330	0.00	715	84.65%
2022-03	36	0.14%	1,108,514	626,413	0.18%	584,832	0.15%	16,245	0.00	745	86.17%
2022-04	59	0.23%	1,623,678	1,027,013	0.29%	910,419	0.24%	15,431	0.00	783	84.81%
2022-05	110	0.44%	3,034,969	1,841,672	0.52%	1,766,068	0.46%	16,055	0.00	761	84.78%
2022-06	47	0.19%	1,310,120	738,539	0.21%	675,375	0.18%	14,370	0.00	741	84.38%
2022-07	163	0.65%	5,368,967	2,587,962	0.73%	2,418,155	0.63%	14,835	0.00	763	86.72%
2022-08	219	0.87%	6,585,223	3,113,473	0.87%	2,993,427	0.78%	13,669	0.00	745	86.44%
2022-09	342	1.36%	10,644,163	5,260,651	1.48%	5,018,819	1.30%	14,675	0.00	745	85.18%
2022-10	423	1.68%	14,572,654	6,644,070	1.87%	6,604,431	1.71%	15,613	0.00	709	86.95%
2022-11	1,644	6.52%	44,976,328	20,937,782	5.88%	20,937,012	5.43%	12,735	0.16	760	87.61%
2022-12	2,051	8.13%	54,910,718	25,328,618	7.12%	25,698,307	6.67%	12,530	1.08	758	88.83%
2023-01	2,552	10.12%	69,058,602	33,747,557	9.48%	34,818,248	9.04%	13,644	2.04	767	88.93%
2023-02	3,068	12.17%	90,026,585	46,836,531	13.16%	48,974,114	12.71%	15,963	3.02	765	89.25%
2023-03	1,620	6.43%	50,677,389	26,098,248	7.33%	27,756,394	7.20%	17,134	4.02	747	89.79%
2023-04	3,275	12.99%	94,036,847	48,681,850	13.68%	52,569,927	13.65%	16,052	5.02	772	90.70%
2023-05	3,573	14.17%	101,699,029	52,291,564	14.70%	57,392,609	14.90%	16,063	6.01	768	90.77%
2023-06	3,561	14.12%	101,603,664	51,927,591	14.59%	58,028,132	15.06%	16,295	7.01	774	91.36%
2023-07	34	0.13%	1,467,952	711,153	0.20%	817,960	0.21%	24,058	8.00	634	88.31%
2023-08	2	0.01%	60,266	35,029	0.01%	40,586	0.01%	20,293	9.00	735	75.17%
2023-09	2	0.01%	37,863	15,868	0.00%	20,493	0.01%	10,247	10.00	847	95.96%
2023-10	78	0.31%	2,162,076	776,882	0.22%	1,016,965	0.26%	13,038	11.06	730	95.06%
2023-11	235	0.93%	6,860,763	2,419,315	0.68%	3,238,950	0.84%	13,783	12.00	732	95.55%
2023-12	422	1.67%	12,672,427	4,471,605	1.26%	6,118,481	1.59%	14,499	13.03	750	97.86%
2024-01	519	2.06%	15,079,321	5,655,983	1.59%	7,729,889	2.01%	14,894	14.01	740	97.53%
2024-02	513	2.03%	14,485,438	5,705,298	1.60%	7,826,972	2.03%	15,257	15.02	740	98.70%
2024-03	195	0.77%	5,818,679	2,331,373	0.66%	3,236,395	0.84%	16,597	16.04	736	98.71%
2024-04	150	0.59%	4,398,726	1,686,285	0.47%	2,464,329	0.64%	16,429	17.02	737	99.41%
2024-05	113	0.45%	3,481,449	1,333,445	0.37%	1,973,229	0.51%	17,462	18.02	752	100.24%
2024-06	137	0.54%	4,413,820	1,660,522	0.47%	2,549,766	0.66%	18,611	19.01	738	103.09%
2024-07	-	-	-	-	-	-	-	-	-	-	-
2024-08	1	0.00%	39,410	14,924	0.00%	24,600	0.01%	24,600	21.00	638	103.17%
Total:	25,213	100.00%	724,369,204	355,836,800	100.00%	385,258,131	100.00%	15,280	4.98	762	90.55%

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