StratMaker (142644)

Nissan Auto Lease Trust 2021-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

42,188

WA Orginal Term (OT)

37.15

Acquisition Cost (AC)

$ 1,285,459,434

WA Remaining Term (RT)

9.94

Rep. Period Securitization Value (SV)

$ 784,313,834

WA Seasoning

27.21

Rep. Period End Actual SV (ESV)

$ 774,013,111

WA FICO (non-zero)

760

Total Base Residual Value (BRV)

$ 665,614,470

WA Lease to Value (LTV)

91.19%

Average BRV

$ 15,777

Base Residual as % of ESV

86.00%

Base Residual as % of Vehicle Value

46.79%

Minimum Discount Rate

7.00%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

42,188

Acquisition Cost (AC)

$ 1,285,459,434

Rep. Period Securitization Value (SV)

$ 784,313,834

Rep. Period End Actual SV (ESV)

$ 774,013,111

Total Base Residual Value (BRV)

$ 665,614,470

Average BRV

$ 15,777

Base Residual as % of ESV

86.00%

Base Residual as % of Vehicle Value

46.79%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

37.15

WA Remaining Term (RT)

9.94

WA Seasoning

27.21

WA FICO (non-zero)

760

WA Lease to Value (LTV)

91.19%

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	59	0.14%	840,445	519,362	0.08%	546,726	0.07%	9,267	6.36	771	69.30%
$15,000 - $19,999	3,630	8.60%	67,670,080	38,513,029	5.79%	43,480,653	5.62%	11,978	9.92	763	86.27%
$20,000 - $24,999	11,567	27.42%	259,777,233	140,039,216	21.04%	163,015,541	21.06%	14,093	9.98	757	92.95%
$25,000 - $29,999	8,251	19.56%	225,692,434	117,713,703	17.68%	136,746,886	17.67%	16,573	9.27	764	91.97%
$30,000 - $39,999	11,845	28.08%	407,545,015	212,391,414	31.91%	246,107,804	31.80%	20,777	9.91	764	89.98%
$40,000 - $49,999	4,921	11.66%	216,646,724	104,326,477	15.67%	121,945,271	15.75%	24,781	9.80	757	91.12%
$50,000 - $59,999	1,527	3.62%	82,239,468	40,379,640	6.07%	47,322,298	6.11%	30,990	10.82	751	92.54%
$60,000 - $69,999	364	0.86%	23,265,817	10,991,626	1.65%	13,681,695	1.77%	37,587	13.80	748	95.19%
$70,000 - $79,999	21	0.05%	1,531,973	647,160	0.10%	1,002,782	0.13%	47,752	20.23	744	104.09%
$80,000 - $89,999	3	0.01%	250,244	92,844	0.01%	163,455	0.02%	54,485	21.22	718	118.64%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	115	0.27%	4,653,764	2,354,494	0.35%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	691	1.64%	12,613,868	4,805,091	0.72%	5,964,146	0.77%	8,631	9.10	761	88.75%
$10,000 - $14,999	12,690	30.08%	278,138,660	145,952,965	21.93%	168,246,727	21.74%	13,258	9.26	763	92.54%
$15,000 - $19,999	14,576	34.55%	411,294,716	216,061,699	32.46%	250,779,391	32.40%	17,205	9.40	763	91.15%
$20,000 - $24,999	9,960	23.61%	380,157,095	193,540,298	29.08%	221,764,348	28.65%	22,266	8.84	765	89.66%
$25,000 - $29,999	2,331	5.53%	100,090,980	50,806,975	7.63%	62,785,182	8.11%	26,935	13.39	744	92.42%
$30,000 - $39,999	1,591	3.77%	83,530,948	44,871,479	6.74%	54,300,209	7.02%	34,130	13.26	741	91.30%
$40,000 - $49,999	226	0.54%	14,365,809	6,977,258	1.05%	9,757,954	1.26%	43,177	19.60	734	95.66%
$50,000 - $59,999	7	0.02%	525,093	218,296	0.03%	353,506	0.05%	50,501	22.13	715	103.55%
$60,000 - $69,999	1	0.00%	88,500	25,916	0.00%	61,648	0.01%	61,648	29.00	663	128.96%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2	0.00%	32,928	9,332	0.00%	13,596	0.00%	6,798	11.50	693	85.97%
$5,000 - $9,999	2,512	5.95%	53,005,586	21,729,222	3.26%	29,324,358	3.79%	11,674	14.42	751	97.63%
$10,000 - $14,999	19,095	45.26%	464,066,037	238,012,860	35.76%	284,291,440	36.73%	14,888	10.94	752	93.92%
$15,000 - $19,999	12,474	29.57%	412,544,800	215,395,800	32.36%	246,875,899	31.90%	19,791	9.05	768	89.40%
$20,000 - $24,999	6,303	14.94%	260,063,370	137,066,832	20.59%	151,925,135	19.63%	24,104	8.17	768	88.51%
$25,000 - $29,999	1,107	2.62%	56,120,729	30,329,769	4.56%	35,572,260	4.60%	32,134	11.78	749	89.91%
$30,000 - $39,999	691	1.64%	39,368,209	22,895,115	3.44%	25,873,775	3.34%	37,444	10.13	750	88.42%
$40,000 - $49,999	4	0.01%	257,774	175,540	0.03%	136,649	0.02%	34,162	2.68	791	82.02%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

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	3,515	8.33%	109,658,084	55,406,435	8.32%	69,373,140	8.96%	19,736	13.16	630	94.58%
650 - 699	6,498	15.40%	198,393,651	100,091,152	15.04%	121,393,076	15.68%	18,682	11.96	675	94.77%
700 - 749	8,430	19.98%	258,669,763	131,973,623	19.83%	155,013,917	20.03%	18,388	10.38	725	92.77%
750 - 799	8,696	20.61%	259,986,931	135,731,155	20.39%	155,074,017	20.04%	17,833	9.09	774	90.01%
800+	15,049	35.67%	458,751,005	242,412,105	36.42%	273,158,960	35.29%	18,151	8.44	844	88.50%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,481	3.51%	44,068,570	31,043,771	4.66%	31,181,313	4.03%	21,054	3.19	752	88.45%
25 - 36	32,032	75.93%	911,478,012	484,630,143	72.81%	559,106,578	72.23%	17,455	9.61	762	90.97%
37 - 39	4,385	10.39%	193,430,848	96,098,463	14.44%	104,219,121	13.46%	23,767	6.14	766	86.00%
40 - 48	4,289	10.17%	136,422,275	53,820,843	8.09%	79,464,091	10.27%	18,527	19.82	741	100.57%
49 - 60	1	0.00%	59,729	21,249	0.00%	42,009	0.01%	42,009	32.00	774	84.33%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	3,043	7.21%	100,147,851	54,965,655	8.26%	52,611,162	6.80%	17,289	0.00	780	86.26%
1 - 12	27,294	64.70%	812,344,155	428,463,340	64.37%	480,375,895	62.06%	17,600	7.53	776	89.49%
13 - 24	10,975	26.01%	340,005,908	168,331,321	25.29%	218,298,369	28.20%	19,891	15.73	723	94.96%
25 - 36	876	2.08%	32,961,521	13,854,154	2.08%	22,727,686	2.94%	25,945	28.05	738	102.32%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

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	4,734	11.22%	151,770,380	83,674,015	12.57%	106,772,210	13.79%	22,554	16.75	720	95.61%
21 - 25	11,664	27.65%	341,547,435	175,288,146	26.33%	213,861,518	27.63%	18,335	12.68	744	91.92%
26 - 30	13,875	32.89%	406,424,936	207,561,064	31.18%	241,481,039	31.20%	17,404	9.39	776	90.80%
31 - 35	7,385	17.50%	228,044,973	119,974,190	18.02%	131,304,580	16.96%	17,780	5.67	780	89.22%
36+	4,530	10.74%	157,671,711	79,117,054	11.89%	80,593,764	10.41%	17,791	2.20	777	87.74%
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	38,927	92.27%	1,180,679,990	613,153,946	92.12%	710,792,037	91.83%	18,260	9.85	764	90.91%
1 - 15	2,272	5.39%	73,320,820	36,885,183	5.54%	44,000,811	5.68%	19,367	10.48	725	93.55%
16 - 30	640	1.52%	20,465,457	10,138,514	1.52%	12,475,251	1.61%	19,493	11.78	697	95.34%
31 - 60	280	0.66%	8,857,915	4,369,802	0.66%	5,418,208	0.70%	19,351	11.78	692	96.85%
61 - 90	45	0.11%	1,427,481	720,835	0.11%	890,432	0.12%	19,787	11.71	687	95.79%
91 - 120	22	0.05%	647,754	314,692	0.05%	395,335	0.05%	17,970	12.70	676	98.87%
121+	2	0.00%	60,017	31,497	0.00%	41,037	0.01%	20,519	13.60	627	97.99%
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

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%	952	2.26%	25,198,674	15,903,408	2.39%	16,932,250	2.19%	17,786	8.06	780	71.50%
75.00 - 99.99%	34,663	82.16%	1,057,316,491	560,019,255	84.14%	637,206,661	82.33%	18,383	9.17	767	88.53%
100.00 - 109.99%	4,727	11.20%	142,476,452	66,032,336	9.92%	84,966,699	10.98%	17,975	13.48	727	103.90%
110.00 - 119.99%	1,291	3.06%	41,477,381	16,923,407	2.54%	24,078,499	3.11%	18,651	15.67	714	114.01%
120.00 - 129.99%	391	0.93%	13,158,985	4,802,209	0.72%	7,507,117	0.97%	19,200	17.13	702	124.30%
130.00 - 139.99%	152	0.36%	5,434,936	1,796,697	0.27%	3,080,517	0.40%	20,267	18.60	715	134.91%
140.00%+	12	0.03%	396,514	137,159	0.02%	241,368	0.03%	20,114	19.63	735	142.05%
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	90	0.21%	3,081,707	1,522,936	0.23%	1,795,034	0.23%	19,945	9.78	760	91.98%
Alaska	1	0.00%	45,862	19,264	0.00%	23,698	0.00%	23,698	8.00	806	101.95%
Arizona	281	0.67%	9,328,471	4,875,403	0.73%	5,571,761	0.72%	19,828	9.98	763	90.51%
Arkansas	18	0.04%	717,133	361,846	0.05%	413,160	0.05%	22,953	8.45	736	87.96%
California	2,889	6.85%	87,950,124	46,442,207	6.98%	53,607,138	6.93%	18,556	9.81	746	89.34%
Colorado	343	0.81%	12,434,045	6,729,617	1.01%	7,772,978	1.00%	22,662	11.30	761	89.64%
Connecticut	1,663	3.94%	48,823,319	24,991,399	3.75%	29,471,841	3.81%	17,722	10.46	756	91.73%
Delaware	155	0.37%	4,522,921	2,357,438	0.35%	2,669,951	0.34%	17,225	9.36	784	90.88%
Florida	4,803	11.38%	143,549,493	75,218,849	11.30%	86,878,470	11.22%	18,088	9.80	757	89.52%
Georgia	295	0.70%	9,950,749	4,935,992	0.74%	5,845,153	0.76%	19,814	10.76	760	93.37%
Hawaii	147	0.35%	4,121,927	2,175,267	0.33%	2,499,185	0.32%	17,001	9.20	766	91.70%
Idaho	54	0.13%	1,716,373	955,644	0.14%	1,126,435	0.15%	20,860	11.45	764	88.92%
Illinois	1,098	2.60%	34,524,319	17,483,227	2.63%	20,435,473	2.64%	18,612	9.53	757	93.99%
Indiana	511	1.21%	15,771,459	8,114,084	1.22%	9,621,217	1.24%	18,828	10.87	755	91.59%
Iowa	244	0.58%	7,951,233	4,074,202	0.61%	4,747,391	0.61%	19,457	9.33	779	93.21%
Kansas	72	0.17%	2,264,844	1,218,595	0.18%	1,403,670	0.18%	19,495	10.97	771	90.58%
Kentucky	167	0.40%	5,404,105	2,771,708	0.42%	3,199,197	0.41%	19,157	10.53	762	91.11%
Louisiana	108	0.26%	3,538,607	1,745,048	0.26%	2,024,754	0.26%	18,748	8.94	762	91.90%
Maine	289	0.69%	8,547,589	4,471,443	0.67%	5,277,535	0.68%	18,261	11.37	769	93.24%
Maryland	265	0.63%	9,044,085	4,394,698	0.66%	5,210,433	0.67%	19,662	9.97	752	94.38%
Massachusetts	1,841	4.36%	53,767,543	28,896,698	4.34%	33,119,874	4.28%	17,990	9.81	764	88.22%
Michigan	733	1.74%	22,013,788	11,860,536	1.78%	13,450,756	1.74%	18,350	8.80	775	88.54%
Minnesota	582	1.38%	18,293,372	9,527,692	1.43%	11,068,970	1.43%	19,019	9.44	776	91.78%
Mississippi	39	0.09%	1,335,252	672,247	0.10%	817,634	0.11%	20,965	12.42	740	92.21%
Missouri	308	0.73%	9,564,222	4,888,439	0.73%	5,747,054	0.74%	18,659	10.56	764	90.60%
Montana	31	0.07%	1,018,098	539,901	0.08%	621,689	0.08%	20,054	10.28	750	93.24%
Nebraska	306	0.73%	9,522,114	5,186,766	0.78%	5,906,101	0.76%	19,301	9.55	765	89.45%
Nevada	148	0.35%	4,586,971	2,383,669	0.36%	2,798,209	0.36%	18,907	10.45	748	90.35%
New Hampshire	539	1.28%	15,798,358	8,327,656	1.25%	9,750,047	1.26%	18,089	10.55	761	91.40%
New Jersey	6,581	15.60%	206,759,719	104,396,239	15.68%	121,412,097	15.69%	18,449	9.57	766	91.60%
New Mexico	21	0.05%	753,704	369,817	0.06%	427,915	0.06%	20,377	9.39	756	92.62%
New York	7,519	17.82%	216,129,727	111,275,724	16.72%	129,833,379	16.77%	17,267	9.98	758	92.81%
North Carolina	453	1.07%	14,085,779	7,119,040	1.07%	8,492,929	1.10%	18,748	11.41	755	91.58%
North Dakota	65	0.15%	2,298,715	1,255,842	0.19%	1,422,801	0.18%	21,889	9.08	770	91.34%
Ohio	2,380	5.64%	72,554,136	37,966,063	5.70%	43,961,298	5.68%	18,471	9.48	767	91.91%
Oklahoma	43	0.10%	1,406,363	702,558	0.11%	797,286	0.10%	18,542	6.78	771	93.65%
Oregon	69	0.16%	2,132,107	1,152,685	0.17%	1,362,840	0.18%	19,751	12.05	750	89.12%
Pennsylvania	3,167	7.51%	90,815,686	49,194,019	7.39%	55,842,322	7.21%	17,633	9.11	768	88.23%
Rhode Island	328	0.78%	9,551,578	5,084,506	0.76%	5,930,397	0.77%	18,080	10.70	771	89.98%
South Carolina	257	0.61%	8,221,595	4,161,276	0.63%	4,935,130	0.64%	19,203	10.78	763	91.35%
South Dakota	45	0.11%	1,668,098	899,429	0.14%	1,036,168	0.13%	23,026	10.19	755	92.07%
Tennessee	220	0.52%	7,545,145	3,931,393	0.59%	4,533,952	0.59%	20,609	9.62	764	89.70%
Texas	1,598	3.79%	57,324,055	27,469,274	4.13%	33,590,274	4.34%	21,020	11.68	740	95.55%
Utah	133	0.32%	4,586,339	2,346,456	0.35%	2,823,413	0.36%	21,229	12.45	762	92.24%
Vermont	123	0.29%	3,521,956	1,866,107	0.28%	2,177,378	0.28%	17,702	9.89	764	93.31%
Virginia	314	0.74%	10,571,451	5,246,770	0.79%	6,213,032	0.80%	19,787	10.84	751	91.91%
Washington	208	0.49%	6,925,720	3,844,726	0.58%	4,382,348	0.57%	21,069	9.95	763	88.99%
West Virginia	98	0.23%	3,219,614	1,762,423	0.26%	1,981,645	0.26%	20,221	10.15	753	89.31%
Wisconsin	510	1.21%	14,997,558	7,802,487	1.17%	9,283,174	1.20%	18,202	11.25	763	92.26%
Wyoming	8	0.02%	319,635	169,459	0.03%	196,861	0.03%	24,608	10.55	792	93.51%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	28	0.07%	882,669	455,707	0.07%	501,660	0.06%	17,916	5.98	745	89.09%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	20,955	49.67%	544,024,113	279,049,183	41.92%	333,508,671	43.09%	15,915	11.10	751	93.36%
Truck	2,643	6.26%	105,414,891	58,005,847	8.71%	67,769,754	8.76%	25,641	12.88	748	95.05%
SUV	851	2.02%	47,688,868	24,733,863	3.72%	29,908,064	3.86%	35,145	12.45	757	88.38%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	17,739	42.05%	588,331,561	303,825,577	45.65%	342,826,622	44.29%	19,326	8.00	772	88.55%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

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	37,451	88.77%	1,077,353,540	562,036,365	84.44%	661,141,722	85.42%	17,654	10.52	759	92.07%
Nissan: Infiniti	4,737	11.23%	208,105,894	103,578,105	15.56%	112,871,388	14.58%	23,828	6.49	766	85.98%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-09	102	0.24%	3,404,262	2,121,249	0.32%	1,970,400	0.25%	19,318	0.00	768	84.95%
2022-10	249	0.59%	8,357,953	4,841,959	0.73%	4,272,151	0.55%	17,157	0.00	779	86.20%
2022-11	1,289	3.06%	44,936,941	24,103,524	3.62%	23,611,051	3.05%	18,317	0.01	784	86.10%
2022-12	1,560	3.70%	47,820,929	26,398,007	3.97%	26,286,845	3.40%	16,851	0.13	780	86.69%
2023-01	621	1.47%	19,541,814	10,910,699	1.64%	10,955,347	1.42%	17,641	1.06	745	87.19%
2023-02	1,580	3.75%	52,382,765	29,387,846	4.42%	29,982,769	3.87%	18,976	2.03	789	86.38%
2023-03	596	1.41%	22,540,694	12,820,350	1.93%	13,217,703	1.71%	22,177	3.05	780	87.24%
2023-04	2,244	5.32%	71,712,871	40,939,329	6.15%	42,979,700	5.55%	19,153	4.02	779	87.76%
2023-05	2,479	5.88%	74,518,276	42,073,281	6.32%	44,918,074	5.80%	18,119	5.01	790	88.16%
2023-06	1,553	3.68%	45,455,710	25,363,876	3.81%	27,533,041	3.56%	17,729	6.02	758	90.61%
2023-07	2,802	6.64%	81,302,235	43,676,126	6.56%	48,455,213	6.26%	17,293	7.01	773	90.83%
2023-08	2,838	6.73%	86,204,423	44,999,097	6.76%	50,733,652	6.55%	17,877	8.01	770	90.13%
2023-09	2,980	7.06%	85,289,642	43,999,405	6.61%	50,538,141	6.53%	16,959	9.01	791	89.18%
2023-10	2,997	7.10%	85,795,616	43,590,015	6.55%	50,991,016	6.59%	17,014	10.01	795	89.38%
2023-11	3,128	7.41%	91,241,853	44,231,574	6.65%	53,021,913	6.85%	16,951	11.01	763	90.83%
2023-12	3,331	7.90%	92,168,455	44,078,043	6.62%	54,011,749	6.98%	16,215	12.01	756	91.56%
2024-01	3,091	7.33%	89,691,890	44,327,938	6.66%	54,676,936	7.06%	17,689	13.01	757	91.57%
2024-02	1,730	4.10%	53,710,152	26,289,757	3.95%	33,303,738	4.30%	19,251	14.01	705	94.20%
2024-03	1,103	2.61%	34,698,284	17,908,817	2.69%	22,707,601	2.93%	20,587	15.01	696	95.02%
2024-04	1,890	4.48%	60,262,554	31,950,741	4.80%	40,583,741	5.24%	21,473	16.01	721	95.94%
2024-05	1,060	2.51%	30,667,989	16,362,349	2.46%	21,275,878	2.75%	20,072	17.01	685	96.92%
2024-06	616	1.46%	20,993,128	10,829,393	1.63%	14,545,732	1.88%	23,613	18.00	676	97.57%
2024-07	387	0.92%	12,829,789	5,365,075	0.81%	7,800,399	1.01%	20,156	19.01	716	99.19%
2024-08	408	0.97%	14,486,920	6,459,304	0.97%	9,199,059	1.19%	22,547	20.00	779	93.60%
2024-09	264	0.63%	9,008,733	3,695,505	0.56%	5,593,522	0.72%	21,188	21.01	765	95.96%
2024-10	151	0.36%	4,807,504	1,778,328	0.27%	2,881,322	0.37%	19,082	22.02	761	101.34%
2024-11	150	0.36%	4,908,619	1,851,960	0.28%	2,954,409	0.38%	19,696	23.00	744	103.11%
2024-12	114	0.27%	3,748,822	1,406,237	0.21%	2,339,172	0.30%	20,519	24.02	753	103.99%
2025-01	117	0.28%	4,142,899	1,647,242	0.25%	2,705,171	0.35%	23,121	25.02	739	104.24%
2025-02	89	0.21%	3,344,271	1,372,135	0.21%	2,233,733	0.29%	25,098	26.00	740	103.19%
2025-03	104	0.25%	3,958,964	1,699,423	0.26%	2,711,122	0.35%	26,068	27.00	739	100.40%
2025-04	159	0.38%	6,127,579	2,598,620	0.39%	4,226,707	0.55%	26,583	28.00	733	102.19%
2025-05	206	0.49%	7,550,133	3,227,208	0.48%	5,240,997	0.68%	25,442	29.01	744	101.81%
2025-06	199	0.47%	7,787,039	3,288,810	0.49%	5,513,099	0.71%	27,704	30.00	733	102.69%
2025-07	-	-	-	-	-	-	-	-	-	-	-
2025-08	1	0.00%	59,729	21,249	0.00%	42,009	0.01%	42,009	32.00	774	84.33%
Total:	42,188	100.00%	1,285,459,434	665,614,470	100.00%	774,013,111	100.00%	18,347	9.94	760	91.19%

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