StratMaker (141726)

Nissan Auto Lease Trust 2023-A

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

38,168

WA Orginal Term (OT)

36.78

Acquisition Cost (AC)

$ 1,273,536,138

WA Remaining Term (RT)

24.86

Rep. Period Securitization Value (SV)

$ 1,017,208,637

WA Seasoning

11.92

Rep. Period End Actual SV (ESV)

$ 1,006,289,302

WA FICO (non-zero)

763

Total Base Residual Value (BRV)

$ 714,103,134

WA Lease to Value (LTV)

95.57%

Average BRV

$ 18,709

Base Residual as % of ESV

70.96%

Base Residual as % of Vehicle Value

53.00%

Minimum Discount Rate

7.00%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

38,168

Acquisition Cost (AC)

$ 1,273,536,138

Rep. Period Securitization Value (SV)

$ 1,017,208,637

Rep. Period End Actual SV (ESV)

$ 1,006,289,302

Total Base Residual Value (BRV)

$ 714,103,134

Average BRV

$ 18,709

Base Residual as % of ESV

70.96%

Base Residual as % of Vehicle Value

53.00%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.78

WA Remaining Term (RT)

24.86

WA Seasoning

11.92

WA FICO (non-zero)

763

WA Lease to Value (LTV)

95.57%

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	13	0.03%	186,244	151,662	0.02%	163,804	0.02%	12,600	22.38	788	65.22%
$15,000 - $19,999	1,702	4.46%	31,995,297	21,447,531	3.00%	25,615,186	2.55%	15,050	18.76	789	85.23%
$20,000 - $24,999	6,887	18.04%	155,654,517	91,988,468	12.88%	121,273,129	12.05%	17,609	21.32	773	92.75%
$25,000 - $29,999	8,630	22.61%	237,681,066	129,691,583	18.16%	185,556,277	18.44%	21,501	24.99	760	94.17%
$30,000 - $39,999	11,816	30.96%	408,948,776	232,024,656	32.49%	327,284,191	32.52%	27,698	25.36	759	96.18%
$40,000 - $49,999	6,389	16.74%	280,954,384	159,193,998	22.29%	221,422,449	22.00%	34,657	24.50	766	96.45%
$50,000 - $59,999	1,817	4.76%	98,970,345	51,090,131	7.15%	77,930,963	7.74%	42,890	28.19	762	98.09%
$60,000 - $69,999	883	2.31%	56,826,338	27,562,376	3.86%	45,200,534	4.49%	51,190	29.45	761	101.19%
$70,000 - $79,999	28	0.07%	2,068,719	871,046	0.12%	1,658,950	0.16%	59,248	32.05	716	108.67%
$80,000 - $89,999	3	0.01%	250,451	81,683	0.01%	183,819	0.02%	61,273	33.65	739	126.59%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	5	0.01%	80,739	37,229	0.01%	47,044	0.00%	9,409	14.79	769	79.17%
$10,000 - $14,999	1,352	3.54%	26,226,639	15,688,771	2.20%	18,997,645	1.89%	14,052	16.88	786	87.70%
$15,000 - $19,999	8,933	23.40%	210,265,103	118,542,425	16.60%	157,127,116	15.61%	17,590	20.59	773	92.97%
$20,000 - $24,999	9,302	24.37%	268,371,156	145,090,644	20.32%	208,614,295	20.73%	22,427	25.01	756	94.88%
$25,000 - $29,999	7,366	19.30%	259,181,025	141,059,618	19.75%	201,530,778	20.03%	27,360	25.33	761	94.84%
$30,000 - $39,999	8,270	21.67%	344,998,303	205,531,199	28.78%	283,133,226	28.14%	34,236	25.23	765	96.50%
$40,000 - $49,999	2,224	5.83%	118,787,865	65,514,105	9.17%	97,816,998	9.72%	43,982	27.87	761	98.78%
$50,000 - $59,999	649	1.70%	40,950,076	20,491,693	2.87%	34,848,484	3.46%	53,696	32.13	761	102.46%
$60,000 - $69,999	66	0.17%	4,596,767	2,111,973	0.30%	4,100,118	0.41%	62,123	35.65	741	103.51%
$70,000 - $79,999	1	0.00%	78,464	35,479	0.00%	73,597	0.01%	73,597	28.00	674	123.85%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

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	678	1.78%	16,631,109	6,266,354	0.88%	11,635,122	1.16%	17,161	30.02	748	106.09%
$10,000 - $14,999	12,971	33.98%	325,914,625	169,810,322	23.78%	247,866,626	24.63%	19,109	24.18	757	97.30%
$15,000 - $19,999	11,217	29.39%	348,869,560	192,642,025	26.98%	275,748,936	27.40%	24,583	25.42	759	94.86%
$20,000 - $24,999	6,845	17.93%	277,234,837	153,290,522	21.47%	214,700,907	21.34%	31,366	25.29	770	93.73%
$25,000 - $29,999	3,715	9.73%	167,908,304	101,716,730	14.24%	139,990,800	13.91%	37,683	25.92	770	96.10%
$30,000 - $39,999	2,678	7.02%	133,167,760	87,595,534	12.27%	112,967,061	11.23%	42,183	22.45	770	95.60%
$40,000 - $49,999	60	0.16%	3,553,319	2,574,637	0.36%	3,145,424	0.31%	52,424	21.54	782	84.87%
$50,000 - $59,999	4	0.01%	256,624	207,011	0.03%	234,425	0.02%	58,606	15.74	826	85.03%
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

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	1,991	5.22%	69,621,744	37,045,637	5.19%	55,889,279	5.55%	28,071	26.17	631	98.85%
650 - 699	6,199	16.24%	210,699,479	111,656,620	15.64%	166,098,606	16.51%	26,794	26.02	677	98.71%
700 - 749	8,359	21.90%	279,945,304	153,284,912	21.47%	220,633,292	21.93%	26,395	25.44	725	97.15%
750 - 799	7,851	20.57%	258,458,591	147,783,951	20.70%	204,558,127	20.33%	26,055	24.35	774	95.18%
800+	13,768	36.07%	454,811,021	264,332,015	37.02%	359,109,998	35.69%	26,083	24.07	842	92.86%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	3,546	9.29%	119,661,362	91,060,780	12.75%	105,555,845	10.49%	29,768	17.56	766	94.11%
25 - 36	25,969	68.04%	800,836,304	456,641,135	63.95%	634,981,392	63.10%	24,452	24.25	768	94.59%
37 - 39	3,160	8.28%	148,809,187	78,186,302	10.95%	112,516,988	11.18%	35,607	25.32	769	92.77%
40 - 48	5,493	14.39%	204,229,285	88,214,917	12.35%	153,235,077	15.23%	27,896	32.11	738	102.72%
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	-	-	-	-	-	-	-	-	-	-	-
13 - 24	19,413	50.86%	606,966,756	363,036,933	50.84%	458,761,452	45.59%	23,632	18.56	771	92.97%
25 - 36	17,971	47.08%	632,624,461	336,143,590	47.07%	517,022,818	51.38%	28,770	29.47	759	97.33%
37 - 42	490	1.28%	19,995,084	8,885,325	1.24%	17,864,424	1.78%	36,458	40.13	727	106.25%
43 - 48	294	0.77%	13,949,837	6,037,286	0.85%	12,640,608	1.26%	42,995	43.46	738	102.77%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	5,905	15.47%	199,743,807	117,168,392	16.41%	172,923,107	17.18%	29,284	29.34	767	96.39%
6 - 10	10,900	28.56%	383,742,300	230,973,642	32.34%	328,253,556	32.62%	30,115	26.82	760	96.16%
11 - 15	8,380	21.96%	289,356,966	150,340,307	21.05%	221,144,267	21.98%	26,390	25.81	755	95.95%
16 - 20	7,369	19.31%	228,801,509	122,382,797	17.14%	166,029,145	16.50%	22,531	21.09	773	95.23%
21 - 25	5,140	13.47%	156,024,290	86,662,254	12.14%	108,498,771	10.78%	21,109	16.23	771	91.92%
26 - 30	253	0.66%	8,472,475	3,348,974	0.47%	5,156,425	0.51%	20,381	20.40	727	100.99%
31 - 35	221	0.58%	7,394,791	3,226,767	0.45%	4,284,030	0.43%	19,385	15.13	757	97.57%
36+	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	35,876	93.99%	1,193,058,321	671,270,677	94.00%	943,138,799	93.72%	26,289	24.81	767	95.37%
1 - 15	1,851	4.85%	65,024,137	34,771,125	4.87%	50,995,632	5.07%	27,550	25.55	721	98.30%
16 - 30	441	1.16%	15,453,680	8,061,331	1.13%	12,154,870	1.21%	27,562	25.90	702	100.11%
31 - 60	-	-	-	-	-	-	-	-	-	-	-
61 - 90	-	-	-	-	-	-	-	-	-	-	-
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

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%	475	1.24%	13,457,392	9,344,101	1.31%	10,847,909	1.08%	22,838	23.59	786	71.50%
75.00 - 99.99%	27,459	71.94%	886,225,395	520,336,625	72.87%	698,360,658	69.40%	25,433	23.73	772	90.91%
100.00 - 109.99%	7,682	20.13%	276,494,322	142,134,754	19.90%	220,756,863	21.94%	28,737	26.98	747	104.07%
110.00 - 119.99%	1,912	5.01%	72,234,039	32,574,681	4.56%	57,046,972	5.67%	29,836	29.10	728	113.85%
120.00 - 129.99%	479	1.25%	18,610,679	7,390,975	1.04%	14,393,742	1.43%	30,050	29.76	715	123.90%
130.00 - 139.99%	145	0.38%	5,828,059	2,090,435	0.29%	4,376,473	0.43%	30,183	29.73	727	134.27%
140.00%+	16	0.04%	686,251	231,563	0.03%	506,685	0.05%	31,668	29.15	709	142.40%
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	112	0.29%	4,295,458	2,413,907	0.34%	3,332,810	0.33%	29,757	23.55	758	94.98%
Alaska	5	0.01%	220,280	120,978	0.02%	159,912	0.02%	31,982	19.68	789	93.48%
Arizona	297	0.78%	10,421,270	5,879,597	0.82%	8,178,861	0.81%	27,538	24.54	762	92.83%
Arkansas	19	0.05%	732,930	433,661	0.06%	596,472	0.06%	31,393	25.14	765	96.45%
California	3,218	8.43%	110,123,143	59,852,644	8.38%	87,211,585	8.67%	27,101	26.37	745	95.68%
Colorado	328	0.86%	12,351,288	7,307,148	1.02%	9,869,830	0.98%	30,091	24.82	759	94.15%
Connecticut	1,759	4.61%	55,612,370	31,119,030	4.36%	44,187,184	4.39%	25,121	25.11	755	96.36%
Delaware	119	0.31%	3,879,956	2,168,390	0.30%	3,027,654	0.30%	25,442	24.43	774	94.21%
Florida	3,389	8.88%	113,865,219	62,075,801	8.69%	88,104,582	8.76%	25,997	25.12	756	94.78%
Georgia	307	0.80%	11,605,238	6,069,680	0.85%	8,979,884	0.89%	29,250	25.25	756	98.24%
Hawaii	141	0.37%	4,553,474	2,771,250	0.39%	3,788,106	0.38%	26,866	24.18	768	95.09%
Idaho	51	0.13%	1,828,271	1,192,267	0.17%	1,501,201	0.15%	29,435	22.58	760	91.26%
Illinois	1,017	2.66%	34,496,985	19,273,875	2.70%	26,961,368	2.68%	26,511	23.68	767	96.78%
Indiana	395	1.03%	13,135,646	7,439,441	1.04%	10,322,679	1.03%	26,133	24.26	760	94.34%
Iowa	205	0.54%	7,462,695	4,168,247	0.58%	5,866,185	0.58%	28,616	24.05	786	95.40%
Kansas	109	0.29%	3,742,792	2,220,653	0.31%	3,050,215	0.30%	27,984	24.78	763	93.66%
Kentucky	182	0.48%	6,114,064	3,710,326	0.52%	4,906,883	0.49%	26,961	23.45	747	92.54%
Louisiana	107	0.28%	4,114,628	2,254,439	0.32%	3,196,406	0.32%	29,873	24.85	771	94.15%
Maine	279	0.73%	9,088,148	5,434,398	0.76%	7,277,943	0.72%	26,086	23.37	767	95.61%
Maryland	296	0.78%	11,493,322	5,921,785	0.83%	8,865,140	0.88%	29,950	26.47	750	96.29%
Massachusetts	1,825	4.78%	58,204,237	33,723,056	4.72%	46,278,550	4.60%	25,358	24.76	759	92.56%
Michigan	608	1.59%	20,772,911	12,018,803	1.68%	16,539,839	1.64%	27,204	24.16	772	92.93%
Minnesota	582	1.52%	19,799,038	11,405,825	1.60%	15,738,067	1.56%	27,041	23.68	773	94.59%
Mississippi	47	0.12%	1,797,723	1,033,914	0.14%	1,429,007	0.14%	30,404	24.32	777	93.09%
Missouri	332	0.87%	11,796,081	6,750,368	0.95%	9,381,138	0.93%	28,256	24.06	772	94.63%
Montana	27	0.07%	1,017,173	662,440	0.09%	848,090	0.08%	31,411	22.87	756	97.30%
Nebraska	305	0.80%	10,040,262	6,094,296	0.85%	8,056,267	0.80%	26,414	23.91	769	92.55%
Nevada	114	0.30%	3,976,984	2,242,336	0.31%	3,103,914	0.31%	27,227	24.57	759	94.80%
New Hampshire	504	1.32%	16,278,505	9,452,948	1.32%	12,954,935	1.29%	25,704	24.02	763	94.53%
New Jersey	5,824	15.26%	191,497,416	104,152,338	14.59%	149,769,588	14.88%	25,716	25.15	765	97.32%
New Mexico	25	0.07%	995,831	569,499	0.08%	786,033	0.08%	31,441	25.50	806	92.82%
New York	6,257	16.39%	199,559,817	114,202,622	15.99%	160,084,363	15.91%	25,585	24.62	776	97.20%
North Carolina	431	1.13%	14,716,094	8,283,313	1.16%	11,487,571	1.14%	26,653	24.50	767	93.76%
North Dakota	74	0.19%	2,671,875	1,608,690	0.23%	2,184,259	0.22%	29,517	24.49	775	95.86%
Ohio	1,860	4.87%	59,606,856	34,087,498	4.77%	47,083,942	4.68%	25,314	23.51	770	94.97%
Oklahoma	41	0.11%	1,665,049	915,439	0.13%	1,302,386	0.13%	31,766	24.34	771	96.54%
Oregon	79	0.21%	2,803,286	1,683,099	0.24%	2,204,523	0.22%	27,905	22.41	761	94.40%
Pennsylvania	2,592	6.79%	81,543,137	48,980,282	6.86%	65,101,240	6.47%	25,116	23.56	771	91.15%
Rhode Island	346	0.91%	10,462,149	5,924,171	0.83%	8,193,445	0.81%	23,680	24.52	758	92.41%
South Carolina	269	0.70%	9,086,271	5,135,421	0.72%	7,214,657	0.72%	26,820	25.85	772	94.55%
South Dakota	51	0.13%	1,871,696	1,096,599	0.15%	1,476,441	0.15%	28,950	23.02	764	95.73%
Tennessee	207	0.54%	7,379,344	4,076,198	0.57%	5,708,969	0.57%	27,580	24.13	759	94.69%
Texas	2,090	5.48%	80,880,271	41,715,873	5.84%	63,200,170	6.28%	30,239	26.82	753	98.10%
Utah	89	0.23%	3,265,688	1,951,509	0.27%	2,631,241	0.26%	29,565	24.15	763	95.86%
Vermont	122	0.32%	3,921,365	2,306,250	0.32%	3,128,289	0.31%	25,642	23.76	762	95.48%
Virginia	297	0.78%	10,881,601	5,971,758	0.84%	8,635,237	0.86%	29,075	25.72	755	96.06%
Washington	141	0.37%	5,038,980	3,091,229	0.43%	4,064,561	0.40%	28,827	23.06	763	94.59%
West Virginia	93	0.24%	3,110,932	1,993,591	0.28%	2,558,032	0.25%	27,506	22.64	753	91.55%
Wisconsin	550	1.44%	17,796,558	10,062,509	1.41%	14,178,592	1.41%	25,779	24.85	768	96.34%
Wyoming	12	0.03%	485,721	284,796	0.04%	403,518	0.04%	33,626	27.64	749	93.35%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	39	0.10%	1,476,107	798,946	0.11%	1,177,538	0.12%	30,193	26.79	736	92.89%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	18,560	48.63%	530,998,754	287,549,292	40.27%	405,780,990	40.32%	21,863	23.79	768	94.43%
Truck	2,653	6.95%	108,120,331	73,391,442	10.28%	91,034,430	9.05%	34,314	22.85	758	99.67%
SUV	464	1.22%	28,228,949	15,575,857	2.18%	22,113,536	2.20%	47,658	24.53	766	89.99%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	16,491	43.21%	606,188,104	337,586,543	47.27%	487,360,345	48.43%	29,553	26.15	761	96.01%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

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	33,369	87.43%	1,040,320,442	594,713,771	83.28%	828,822,263	82.36%	24,838	24.35	763	96.10%
Nissan: Infiniti	4,799	12.57%	233,215,695	119,389,363	16.72%	177,467,039	17.64%	36,980	27.28	765	93.12%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2024-02	2,248	5.89%	62,853,312	38,150,590	5.34%	45,118,548	4.48%	20,071	14.00	775	91.77%
2024-03	2,662	6.97%	81,309,574	51,804,035	7.25%	61,110,161	6.07%	22,956	15.00	775	91.65%
2024-04	2,051	5.37%	62,916,522	39,402,160	5.52%	47,119,000	4.68%	22,974	16.00	798	91.56%
2024-05	1,781	4.67%	56,267,204	33,789,842	4.73%	41,684,043	4.14%	23,405	17.00	771	91.46%
2024-06	1,468	3.85%	44,222,528	28,538,091	4.00%	35,019,365	3.48%	23,855	18.00	777	94.13%
2024-07	2,310	6.05%	74,990,889	46,884,646	6.57%	58,620,409	5.83%	25,377	19.00	771	94.03%
2024-08	1,321	3.46%	41,881,065	26,836,211	3.76%	33,636,725	3.34%	25,463	20.00	770	94.10%
2024-09	1,089	2.85%	36,180,334	19,664,948	2.75%	26,797,908	2.66%	24,608	21.00	758	94.37%
2024-10	878	2.30%	29,497,288	15,492,227	2.17%	21,672,017	2.15%	24,683	22.00	741	94.00%
2024-11	2,609	6.84%	83,558,681	44,935,050	6.29%	62,732,948	6.23%	24,045	23.00	763	93.40%
2024-12	996	2.61%	33,289,359	17,539,132	2.46%	25,250,327	2.51%	25,352	24.00	749	94.50%
2025-01	1,086	2.85%	34,831,822	18,231,566	2.55%	26,654,793	2.65%	24,544	25.00	744	95.86%
2025-02	1,470	3.85%	52,790,313	29,262,655	4.10%	42,311,503	4.20%	28,783	26.00	755	96.67%
2025-03	2,292	6.01%	77,196,237	44,628,789	6.25%	64,078,380	6.37%	27,957	27.00	750	96.03%
2025-04	2,302	6.03%	80,903,543	44,612,739	6.25%	66,001,599	6.56%	28,671	28.00	762	95.98%
2025-05	1,903	4.99%	70,542,015	38,031,876	5.33%	57,710,490	5.73%	30,326	29.00	760	97.04%
2025-06	2,216	5.81%	79,578,707	42,145,148	5.90%	65,668,330	6.53%	29,634	30.00	766	97.08%
2025-07	2,345	6.14%	80,844,263	42,713,994	5.98%	67,431,235	6.70%	28,755	31.00	767	97.35%
2025-08	2,705	7.09%	93,000,955	49,196,924	6.89%	78,012,733	7.75%	28,840	32.00	765	97.44%
2025-09	708	1.85%	27,932,262	12,332,495	1.73%	21,581,312	2.14%	30,482	33.00	747	102.68%
2025-10	634	1.66%	22,954,780	9,705,815	1.36%	17,754,794	1.76%	28,004	34.00	748	102.81%
2025-11	243	0.64%	9,495,363	4,178,088	0.59%	7,711,796	0.77%	31,736	35.00	745	101.86%
2025-12	67	0.18%	2,554,201	1,103,500	0.15%	2,105,852	0.21%	31,431	36.00	727	105.58%
2026-01	32	0.08%	1,249,834	560,182	0.08%	1,065,695	0.11%	33,303	37.00	769	105.37%
2026-02	53	0.14%	2,185,579	959,717	0.13%	1,865,113	0.19%	35,191	38.00	725	107.33%
2026-03	112	0.29%	4,182,515	1,917,078	0.27%	3,707,213	0.37%	33,100	39.00	724	108.45%
2026-04	87	0.23%	3,531,537	1,561,898	0.22%	3,217,639	0.32%	36,984	40.00	717	108.09%
2026-05	78	0.20%	3,424,634	1,543,344	0.22%	3,105,933	0.31%	39,820	41.00	726	105.40%
2026-06	128	0.34%	5,420,984	2,343,107	0.33%	4,902,830	0.49%	38,303	42.00	728	103.70%
2026-07	152	0.40%	7,527,218	3,262,805	0.46%	6,790,698	0.67%	44,676	43.00	734	102.71%
2026-08	142	0.37%	6,422,619	2,774,482	0.39%	5,849,910	0.58%	41,197	44.00	741	102.84%
Total:	38,168	100.00%	1,273,536,138	714,103,134	100.00%	1,006,289,302	100.00%	26,365	24.86	763	95.57%

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