StratMaker (142640)

Nissan Auto Lease Trust 2020-B

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

22,888

WA Orginal Term (OT)

37.31

Acquisition Cost (AC)

$ 656,978,249

WA Remaining Term (RT)

4.34

Rep. Period Securitization Value (SV)

$ 351,522,345

WA Seasoning

32.97

Rep. Period End Actual SV (ESV)

$ 346,387,379

WA FICO (non-zero)

762

Total Base Residual Value (BRV)

$ 323,736,928

WA Lease to Value (LTV)

90.63%

Average BRV

$ 14,144

Base Residual as % of ESV

93.46%

Base Residual as % of Vehicle Value

44.40%

Minimum Discount Rate

7.00%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

22,888

Acquisition Cost (AC)

$ 656,978,249

Rep. Period Securitization Value (SV)

$ 351,522,345

Rep. Period End Actual SV (ESV)

$ 346,387,379

Total Base Residual Value (BRV)

$ 323,736,928

Average BRV

$ 14,144

Base Residual as % of ESV

93.46%

Base Residual as % of Vehicle Value

44.40%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

37.31

WA Remaining Term (RT)

4.34

WA Seasoning

32.97

WA FICO (non-zero)

762

WA Lease to Value (LTV)

90.63%

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	188	0.82%	2,674,404	1,318,719	0.41%	1,362,851	0.39%	7,249	2.57	776	70.53%
$15,000 - $19,999	3,483	15.22%	63,026,175	30,733,104	9.49%	32,610,513	9.41%	9,363	3.91	768	86.32%
$20,000 - $24,999	5,835	25.49%	130,471,713	65,733,858	20.30%	70,884,180	20.46%	12,148	4.58	761	94.63%
$25,000 - $29,999	4,043	17.66%	111,335,717	54,084,570	16.71%	57,635,478	16.64%	14,256	4.12	763	91.83%
$30,000 - $39,999	6,895	30.12%	238,222,352	119,732,762	36.98%	127,709,171	36.87%	18,522	4.30	769	88.68%
$40,000 - $49,999	1,988	8.69%	86,207,925	40,564,137	12.53%	43,793,573	12.64%	22,029	4.61	747	91.31%
$50,000 - $59,999	393	1.72%	21,029,075	9,864,177	3.05%	10,547,989	3.05%	26,840	4.63	745	92.47%
$60,000 - $69,999	60	0.26%	3,796,368	1,635,816	0.51%	1,749,622	0.51%	29,160	4.50	732	97.90%
$70,000 - $79,999	3	0.01%	214,522	69,785	0.02%	94,003	0.03%	31,334	9.02	679	126.93%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	99	0.43%	3,554,609	1,868,153	0.58%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	2,772	12.11%	50,497,669	20,252,886	6.26%	21,870,493	6.31%	7,890	3.30	759	86.90%
$10,000 - $14,999	10,085	44.06%	239,074,151	119,837,467	37.02%	128,615,292	37.13%	12,753	4.29	762	93.90%
$15,000 - $19,999	5,826	25.45%	194,091,089	94,569,749	29.21%	101,915,171	29.42%	17,493	4.40	764	89.52%
$20,000 - $24,999	3,550	15.51%	141,186,605	72,682,986	22.45%	77,952,574	22.50%	21,958	4.33	763	88.04%
$25,000 - $29,999	369	1.61%	18,159,742	9,189,199	2.84%	10,139,338	2.93%	27,478	5.65	757	88.49%
$30,000 - $39,999	187	0.82%	10,414,384	5,336,489	1.65%	5,894,511	1.70%	31,521	5.88	758	90.32%
$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:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	6	0.03%	100,024	28,807	0.01%	42,022	0.01%	7,004	12.51	792	85.87%
$5,000 - $9,999	3,382	14.78%	65,027,694	25,797,614	7.97%	29,307,104	8.46%	8,666	5.72	754	91.07%
$10,000 - $14,999	11,062	48.33%	275,537,383	136,001,407	42.01%	146,874,154	42.40%	13,277	4.65	762	93.67%
$15,000 - $19,999	5,533	24.17%	194,144,001	96,673,093	29.86%	102,709,714	29.65%	18,563	4.03	764	88.72%
$20,000 - $24,999	2,496	10.91%	100,796,249	53,824,225	16.63%	55,538,890	16.03%	22,251	3.42	764	86.62%
$25,000 - $29,999	367	1.60%	19,039,472	10,117,880	3.13%	10,627,256	3.07%	28,957	3.91	764	87.30%
$30,000 - $39,999	42	0.18%	2,333,425	1,293,902	0.40%	1,288,238	0.37%	30,672	3.79	767	87.72%
$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:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

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	1,731	7.56%	52,053,703	24,421,971	7.54%	26,607,213	7.68%	15,371	4.82	628	93.35%
650 - 699	3,246	14.18%	95,346,889	45,532,615	14.06%	49,175,037	14.20%	15,149	4.56	675	92.63%
700 - 749	5,007	21.88%	146,167,628	71,255,814	22.01%	76,206,767	22.00%	15,220	4.29	724	91.44%
750 - 799	4,815	21.04%	132,918,322	66,087,590	20.41%	70,582,891	20.38%	14,659	4.24	774	90.35%
800+	8,089	35.34%	230,491,707	116,438,938	35.97%	123,815,471	35.74%	15,307	4.22	843	88.92%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	104	0.45%	3,104,082	2,248,606	0.69%	1,591,916	0.46%	15,307	0.00	758	84.17%
25 - 36	19,559	85.46%	546,518,967	277,275,031	85.65%	291,274,646	84.09%	14,892	3.39	770	90.01%
37 - 39	922	4.03%	39,552,104	18,725,880	5.78%	18,844,270	5.44%	20,438	2.07	685	86.85%
40 - 48	2,302	10.06%	67,763,687	25,472,488	7.87%	34,652,385	10.00%	15,053	13.71	741	98.20%
49 - 60	1	0.00%	39,410	14,924	0.00%	24,162	0.01%	24,162	20.00	638	103.17%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	3,425	14.96%	96,870,278	46,108,951	14.24%	44,240,798	12.77%	12,917	0.00	750	87.52%
1 - 12	17,880	78.12%	513,590,705	259,704,161	80.22%	277,425,719	80.09%	15,516	4.11	766	90.40%
13 - 24	1,583	6.92%	46,517,267	17,923,816	5.54%	24,720,862	7.14%	15,616	14.66	740	98.85%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

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	104	0.45%	3,104,082	2,248,606	0.69%	1,591,916	0.46%	15,307	0.00	758	84.17%
26 - 30	3,671	16.04%	105,197,223	53,256,752	16.45%	59,293,731	17.12%	16,152	6.50	772	91.73%
31 - 35	14,560	63.61%	411,667,121	206,258,148	63.71%	221,884,045	64.06%	15,239	4.39	767	90.87%
36+	4,553	19.89%	137,009,824	61,973,423	19.14%	63,617,688	18.37%	13,973	2.23	738	88.93%
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	20,996	91.73%	599,970,856	296,497,095	91.59%	316,875,505	91.48%	15,092	4.35	766	90.46%
1 - 15	1,279	5.59%	38,661,645	18,592,913	5.74%	20,133,143	5.81%	15,741	4.27	726	91.73%
16 - 30	353	1.54%	10,430,606	4,915,505	1.52%	5,355,968	1.55%	15,173	4.41	706	93.64%
31 - 60	183	0.80%	5,533,847	2,593,371	0.80%	2,817,786	0.81%	15,398	4.11	701	95.01%
61 - 90	48	0.21%	1,427,707	681,903	0.21%	709,009	0.20%	14,771	2.03	707	94.00%
91 - 120	22	0.10%	725,938	341,515	0.11%	376,904	0.11%	17,132	4.60	677	92.75%
121+	7	0.03%	227,650	114,625	0.04%	119,064	0.03%	17,009	2.12	659	91.12%
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

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%	21,128	0.01%	21,128	2.00	786	48.74%
50.00 - 74.99%	556	2.43%	12,692,659	7,320,410	2.26%	7,541,913	2.18%	13,565	3.19	768	71.05%
75.00 - 99.99%	19,274	84.21%	556,264,997	279,286,029	86.27%	295,514,854	85.31%	15,332	3.99	767	88.64%
100.00 - 109.99%	2,272	9.93%	63,883,078	28,161,460	8.70%	32,110,487	9.27%	14,133	6.31	737	103.87%
110.00 - 119.99%	542	2.37%	16,009,226	6,220,545	1.92%	7,556,239	2.18%	13,941	7.99	718	114.13%
120.00 - 129.99%	163	0.71%	5,339,678	1,863,787	0.58%	2,413,384	0.70%	14,806	9.48	702	123.81%
130.00 - 139.99%	71	0.31%	2,442,514	769,122	0.24%	1,086,507	0.31%	15,303	10.33	713	134.81%
140.00%+	9	0.04%	323,151	94,388	0.03%	142,867	0.04%	15,874	12.54	751	142.03%
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	61	0.27%	1,870,123	872,876	0.27%	949,535	0.27%	15,566	4.43	774	90.20%
Alaska	2	0.01%	54,294	27,529	0.01%	28,361	0.01%	14,181	2.20	684	85.73%
Arizona	154	0.67%	4,472,536	2,198,135	0.68%	2,362,726	0.68%	15,342	4.23	761	90.24%
Arkansas	10	0.04%	357,464	184,412	0.06%	193,650	0.06%	19,365	3.43	710	86.63%
California	1,710	7.47%	45,962,836	23,048,551	7.12%	24,662,015	7.12%	14,422	4.25	742	89.85%
Colorado	157	0.69%	5,440,504	2,754,779	0.85%	2,931,262	0.85%	18,670	3.85	764	89.62%
Connecticut	905	3.95%	25,257,912	12,247,549	3.78%	13,388,639	3.87%	14,794	5.25	756	90.81%
Delaware	114	0.50%	3,322,290	1,604,668	0.50%	1,748,102	0.50%	15,334	4.77	774	91.01%
Florida	2,240	9.79%	62,764,299	31,283,651	9.66%	33,492,191	9.67%	14,952	4.41	756	89.86%
Georgia	161	0.70%	4,844,013	2,242,209	0.69%	2,392,267	0.69%	14,859	4.37	751	93.47%
Hawaii	135	0.59%	3,561,697	1,715,520	0.53%	1,804,750	0.52%	13,369	3.23	775	91.05%
Idaho	28	0.12%	767,737	401,035	0.12%	429,713	0.12%	15,347	4.64	777	89.83%
Illinois	736	3.22%	22,028,581	10,709,438	3.31%	11,480,003	3.31%	15,598	4.21	756	93.50%
Indiana	339	1.48%	10,315,840	5,017,261	1.55%	5,457,141	1.58%	16,098	4.86	770	90.69%
Iowa	208	0.91%	6,710,958	3,349,187	1.03%	3,636,053	1.05%	17,481	4.80	778	93.05%
Kansas	36	0.16%	1,111,365	560,699	0.17%	585,249	0.17%	16,257	2.94	784	89.44%
Kentucky	136	0.59%	3,950,963	1,960,199	0.61%	2,095,884	0.61%	15,411	4.80	766	90.45%
Louisiana	74	0.32%	2,243,492	1,058,151	0.33%	1,134,680	0.33%	15,334	3.94	771	90.39%
Maine	152	0.66%	4,256,974	2,078,655	0.64%	2,283,374	0.66%	15,022	5.56	779	92.66%
Maryland	155	0.68%	5,074,915	2,370,264	0.73%	2,599,578	0.75%	16,771	5.11	755	92.39%
Massachusetts	1,054	4.61%	29,903,749	15,091,389	4.66%	16,218,979	4.68%	15,388	4.81	757	87.59%
Michigan	421	1.84%	12,251,003	6,208,524	1.92%	6,608,137	1.91%	15,696	4.36	766	88.74%
Minnesota	447	1.95%	13,817,525	6,988,900	2.16%	7,526,745	2.17%	16,838	4.57	778	90.32%
Mississippi	24	0.10%	739,658	357,436	0.11%	383,799	0.11%	15,992	3.81	736	89.80%
Missouri	209	0.91%	6,324,803	3,149,252	0.97%	3,392,165	0.98%	16,230	4.63	773	89.01%
Montana	17	0.07%	535,361	268,707	0.08%	289,224	0.08%	17,013	5.36	749	89.05%
Nebraska	181	0.79%	5,400,639	2,710,385	0.84%	2,938,962	0.85%	16,237	5.00	753	90.81%
Nevada	96	0.42%	2,748,807	1,292,134	0.40%	1,407,258	0.41%	14,659	4.48	744	92.86%
New Hampshire	289	1.26%	8,218,126	3,966,798	1.23%	4,378,380	1.26%	15,150	5.79	765	89.49%
New Jersey	3,191	13.94%	91,496,850	44,055,611	13.61%	47,390,560	13.68%	14,851	4.70	759	92.03%
New Mexico	10	0.04%	294,096	140,395	0.04%	148,061	0.04%	14,806	2.75	720	92.51%
New York	3,549	15.51%	97,403,248	48,917,270	15.11%	50,247,066	14.51%	14,158	2.75	777	90.08%
North Carolina	283	1.24%	8,392,352	4,011,452	1.24%	4,425,286	1.28%	15,637	5.49	759	90.62%
North Dakota	55	0.24%	2,002,059	1,028,337	0.32%	1,087,499	0.31%	19,773	3.62	789	89.23%
Ohio	1,426	6.23%	42,060,653	20,677,017	6.39%	22,430,658	6.48%	15,730	4.79	770	92.12%
Oklahoma	25	0.11%	847,002	392,088	0.12%	412,466	0.12%	16,499	2.65	761	91.91%
Oregon	55	0.24%	1,559,456	750,676	0.23%	829,878	0.24%	15,089	5.02	738	93.13%
Pennsylvania	1,771	7.74%	49,429,368	24,966,978	7.71%	26,590,268	7.68%	15,014	4.12	764	87.78%
Rhode Island	160	0.70%	4,547,747	2,206,834	0.68%	2,441,049	0.70%	15,257	5.81	765	89.92%
South Carolina	159	0.69%	4,606,648	2,229,936	0.69%	2,399,802	0.69%	15,093	4.28	779	90.83%
South Dakota	27	0.12%	1,030,288	530,074	0.16%	560,266	0.16%	20,751	3.67	792	88.92%
Tennessee	146	0.64%	4,447,251	2,213,082	0.68%	2,326,512	0.67%	15,935	3.62	773	89.76%
Texas	872	3.81%	27,511,786	12,596,592	3.89%	13,884,041	4.01%	15,922	5.07	747	95.21%
Utah	97	0.42%	3,111,410	1,516,870	0.47%	1,674,262	0.48%	17,260	5.80	765	92.68%
Vermont	75	0.33%	2,130,298	1,062,778	0.33%	1,151,527	0.33%	15,354	4.66	768	89.74%
Virginia	206	0.90%	6,264,209	2,976,997	0.92%	3,220,197	0.93%	15,632	4.38	746	91.96%
Washington	102	0.45%	2,883,297	1,481,219	0.46%	1,578,220	0.46%	15,473	3.91	759	88.50%
West Virginia	62	0.27%	2,044,411	1,050,521	0.32%	1,074,383	0.31%	17,329	3.58	772	87.96%
Wisconsin	346	1.51%	9,992,694	4,910,618	1.52%	5,393,167	1.56%	15,587	5.22	774	91.61%
Wyoming	6	0.03%	202,640	103,028	0.03%	107,866	0.03%	17,978	3.25	738	91.37%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	1	0.00%	16,286	7,219	0.00%	7,331	0.00%	7,331	1.00	727	78.96%
District of Columbia	13	0.06%	395,729	193,048	0.06%	208,193	0.06%	16,015	4.04	742	88.49%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	14,472	63.23%	352,278,844	170,086,046	52.54%	183,730,496	53.04%	12,696	4.51	761	92.69%
Truck	1,174	5.13%	41,998,923	21,135,970	6.53%	22,525,024	6.50%	19,187	4.47	760	90.24%
SUV	331	1.45%	17,136,201	8,731,769	2.70%	9,269,386	2.68%	28,004	4.22	766	86.34%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	6,911	30.19%	245,564,281	123,783,144	38.24%	130,862,473	37.78%	18,935	4.08	764	88.11%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

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	21,944	95.88%	616,524,094	304,490,910	94.06%	327,026,950	94.41%	14,903	4.47	767	90.87%
Nissan: Infiniti	944	4.12%	40,454,155	19,246,018	5.94%	19,360,429	5.59%	20,509	2.03	685	86.63%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-09	5	0.02%	170,605	85,866	0.03%	59,402	0.02%	11,880	0.00	731	82.36%
2021-10	1	0.00%	21,574	8,076	0.00%	8,076	0.00%	8,076	0.00	677	106.85%
2021-11	5	0.02%	188,044	89,316	0.03%	89,316	0.03%	17,863	0.00	741	83.11%
2021-12	12	0.05%	403,618	258,642	0.08%	169,809	0.05%	14,151	0.00	754	83.55%
2022-01	9	0.04%	267,795	202,989	0.06%	112,621	0.03%	12,513	0.00	711	83.51%
2022-02	11	0.05%	314,387	234,946	0.07%	120,588	0.03%	10,963	0.00	719	84.95%
2022-03	17	0.07%	559,758	308,917	0.10%	199,698	0.06%	11,747	0.00	710	89.07%
2022-04	31	0.14%	950,979	604,071	0.19%	344,870	0.10%	11,125	0.00	773	85.67%
2022-05	75	0.33%	2,034,918	1,252,966	0.39%	1,120,000	0.32%	14,933	0.00	754	84.63%
2022-06	33	0.14%	891,538	507,668	0.16%	431,791	0.12%	13,085	0.00	747	84.01%
2022-07	93	0.41%	2,993,507	1,416,098	0.44%	1,320,148	0.38%	14,195	0.00	759	87.48%
2022-08	153	0.67%	4,615,189	2,197,028	0.68%	2,121,527	0.61%	13,866	0.01	742	86.15%
2022-09	201	0.88%	6,273,645	3,130,348	0.97%	2,996,621	0.87%	14,909	0.00	744	84.78%
2022-10	177	0.77%	6,315,830	2,894,207	0.89%	2,616,172	0.76%	14,781	0.00	694	86.32%
2022-11	1,079	4.71%	30,092,553	14,098,454	4.35%	14,002,206	4.04%	12,977	0.00	756	87.73%
2022-12	1,724	7.53%	45,998,760	21,235,148	6.56%	21,152,156	6.11%	12,269	0.12	756	88.67%
2023-01	2,341	10.23%	63,313,416	31,012,168	9.58%	31,460,248	9.08%	13,439	1.08	767	88.80%
2023-02	2,912	12.72%	85,004,147	44,314,249	13.69%	45,588,798	13.16%	15,655	2.02	766	89.07%
2023-03	1,556	6.80%	48,715,915	25,122,191	7.76%	26,260,541	7.58%	16,877	3.03	747	89.58%
2023-04	3,168	13.84%	90,762,059	47,040,593	14.53%	49,994,664	14.43%	15,781	4.02	772	90.59%
2023-05	3,469	15.16%	98,661,331	50,765,008	15.68%	54,881,667	15.84%	15,821	5.01	768	90.73%
2023-06	3,487	15.24%	99,437,383	50,876,029	15.72%	55,982,419	16.16%	16,055	6.01	774	91.24%
2023-07	33	0.14%	1,416,870	690,453	0.21%	778,491	0.22%	23,591	7.00	635	87.59%
2023-08	2	0.01%	60,266	35,029	0.01%	39,960	0.01%	19,980	8.00	735	75.02%
2023-09	2	0.01%	37,863	15,868	0.00%	20,034	0.01%	10,017	9.00	847	95.96%
2023-10	73	0.32%	2,034,537	733,359	0.23%	938,082	0.27%	12,850	10.01	725	94.78%
2023-11	231	1.01%	6,777,049	2,395,135	0.74%	3,137,351	0.91%	13,582	11.01	732	95.46%
2023-12	411	1.80%	12,335,897	4,350,540	1.34%	5,849,943	1.69%	14,233	12.02	750	97.79%
2024-01	506	2.21%	14,716,316	5,519,218	1.70%	7,409,908	2.14%	14,644	13.01	741	97.51%
2024-02	495	2.16%	13,993,583	5,525,674	1.71%	7,415,909	2.14%	14,982	14.02	741	98.35%
2024-03	185	0.81%	5,557,719	2,227,822	0.69%	3,018,006	0.87%	16,314	15.01	736	98.55%
2024-04	145	0.63%	4,259,489	1,634,962	0.51%	2,343,138	0.68%	16,160	16.00	737	98.97%
2024-05	110	0.48%	3,397,616	1,297,364	0.40%	1,901,508	0.55%	17,286	17.00	751	100.49%
2024-06	135	0.59%	4,364,682	1,641,604	0.51%	2,477,552	0.72%	18,352	18.02	738	103.07%
2024-07	-	-	-	-	-	-	-	-	-	-	-
2024-08	1	0.00%	39,410	14,924	0.00%	24,162	0.01%	24,162	20.00	638	103.17%
Total:	22,888	100.00%	656,978,249	323,736,928	100.00%	346,387,379	100.00%	15,134	4.34	762	90.63%

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