StratMaker (142648)

Nissan Auto Lease Trust 2022-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

45,760

WA Orginal Term (OT)

36.61

Acquisition Cost (AC)

$ 1,480,201,328

WA Remaining Term (RT)

17.74

Rep. Period Securitization Value (SV)

$ 1,071,944,749

WA Seasoning

18.87

Rep. Period End Actual SV (ESV)

$ 1,059,536,350

WA FICO (non-zero)

764

Total Base Residual Value (BRV)

$ 830,020,475

WA Lease to Value (LTV)

92.67%

Average BRV

$ 18,139

Base Residual as % of ESV

78.34%

Base Residual as % of Vehicle Value

51.37%

Minimum Discount Rate

7.00%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

45,760

Acquisition Cost (AC)

$ 1,480,201,328

Rep. Period Securitization Value (SV)

$ 1,071,944,749

Rep. Period End Actual SV (ESV)

$ 1,059,536,350

Total Base Residual Value (BRV)

$ 830,020,475

Average BRV

$ 18,139

Base Residual as % of ESV

78.34%

Base Residual as % of Vehicle Value

51.37%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

36.61

WA Remaining Term (RT)

17.74

WA Seasoning

18.87

WA FICO (non-zero)

764

WA Lease to Value (LTV)

92.67%

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	15	0.03%	214,135	151,744	0.02%	162,382	0.02%	10,825	13.91	796	67.24%
$15,000 - $19,999	2,480	5.42%	46,464,467	29,984,257	3.61%	35,247,369	3.33%	14,213	15.49	775	85.34%
$20,000 - $24,999	9,795	21.41%	221,658,962	127,165,892	15.32%	159,731,432	15.08%	16,307	16.54	758	92.41%
$25,000 - $29,999	9,809	21.44%	268,495,729	147,242,783	17.74%	191,479,699	18.07%	19,521	17.94	760	93.17%
$30,000 - $39,999	14,182	30.99%	493,114,288	284,945,981	34.33%	355,798,798	33.58%	25,088	17.22	769	91.97%
$40,000 - $49,999	6,917	15.12%	303,478,195	165,323,505	19.92%	214,614,559	20.26%	31,027	18.69	763	93.50%
$50,000 - $59,999	1,840	4.02%	99,841,502	52,287,725	6.30%	69,621,997	6.57%	37,838	19.33	761	94.51%
$60,000 - $69,999	674	1.47%	43,331,963	21,381,005	2.58%	30,279,310	2.86%	44,925	20.62	767	96.21%
$70,000 - $79,999	41	0.09%	3,012,074	1,287,844	0.16%	2,179,151	0.21%	53,150	24.26	762	106.54%
$80,000 - $89,999	6	0.01%	496,285	200,072	0.02%	366,862	0.03%	61,144	24.40	779	114.71%
$90,000 - $99,999	1	0.00%	93,729	49,667	0.01%	54,792	0.01%	54,792	5.00	758	83.03%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	28	0.06%	1,083,845	565,561	0.07%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	109	0.24%	1,914,293	800,970	0.10%	1,022,000	0.10%	9,376	12.64	782	86.21%
$10,000 - $14,999	4,443	9.71%	93,449,861	52,848,714	6.37%	61,042,488	5.76%	13,739	10.87	765	91.70%
$15,000 - $19,999	14,098	30.81%	350,096,667	196,703,114	23.70%	247,401,429	23.35%	17,549	16.18	759	92.06%
$20,000 - $24,999	11,118	24.30%	351,055,831	191,240,278	23.04%	248,438,777	23.45%	22,346	18.03	764	92.68%
$25,000 - $29,999	7,903	17.27%	303,285,240	169,631,337	20.44%	215,871,287	20.37%	27,315	18.20	773	90.35%
$30,000 - $39,999	6,801	14.86%	302,662,186	178,355,566	21.49%	229,688,854	21.68%	33,773	19.63	762	95.00%
$40,000 - $49,999	1,165	2.55%	69,948,880	36,765,080	4.43%	50,993,810	4.81%	43,772	21.02	764	95.22%
$50,000 - $59,999	89	0.19%	6,212,100	2,901,240	0.35%	4,706,274	0.44%	52,879	24.98	762	100.49%
$60,000 - $69,999	6	0.01%	492,424	208,616	0.03%	371,432	0.04%	61,905	22.99	793	113.98%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

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	651	1.42%	14,889,407	5,728,189	0.69%	9,656,750	0.91%	14,834	25.37	736	104.64%
$10,000 - $14,999	16,521	36.10%	399,373,783	212,526,553	25.60%	283,993,763	26.80%	17,190	18.66	754	95.53%
$15,000 - $19,999	13,302	29.07%	414,979,945	230,169,499	27.73%	290,100,572	27.38%	21,809	16.51	768	91.53%
$20,000 - $24,999	9,539	20.85%	379,499,108	212,273,450	25.57%	269,876,610	25.47%	28,292	18.40	773	90.28%
$25,000 - $29,999	3,665	8.01%	163,091,247	99,978,208	12.05%	123,725,737	11.68%	33,759	18.16	763	93.38%
$30,000 - $39,999	2,048	4.48%	106,390,944	67,923,278	8.18%	80,651,871	7.61%	39,381	15.29	762	92.26%
$40,000 - $49,999	34	0.07%	1,976,894	1,421,299	0.17%	1,531,046	0.14%	45,031	8.99	781	86.55%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

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	2,656	5.80%	84,821,886	45,979,152	5.54%	61,295,699	5.79%	23,078	18.18	629	96.70%
650 - 699	7,343	16.05%	237,536,626	130,369,847	15.71%	169,136,870	15.96%	23,034	17.52	677	96.19%
700 - 749	10,020	21.90%	324,799,898	181,000,518	21.81%	229,864,729	21.69%	22,941	16.97	725	94.24%
750 - 799	9,391	20.52%	301,329,535	169,158,406	20.38%	216,578,940	20.44%	23,062	18.21	774	92.24%
800+	16,350	35.73%	531,713,383	303,512,552	36.57%	382,660,111	36.12%	23,404	17.95	843	89.75%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,801	6.12%	96,886,709	74,114,975	8.93%	80,274,348	7.58%	28,659	11.04	751	93.38%
25 - 36	33,549	73.32%	1,019,380,906	576,163,433	69.42%	733,144,974	69.19%	21,853	17.56	766	92.78%
37 - 39	4,977	10.88%	213,844,784	115,595,354	13.93%	145,856,253	13.77%	29,306	17.15	777	86.21%
40 - 48	4,429	9.68%	149,845,097	64,051,565	7.72%	100,098,676	9.45%	22,601	25.23	742	100.61%
49 - 60	4	0.01%	243,832	95,148	0.01%	162,099	0.02%	40,525	24.73	696	112.74%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	28	0.06%	1,083,845	565,561	0.07%	0	0.00%	0	0.00	0	0.00%
1 - 12	13,651	29.83%	405,162,239	243,870,396	29.38%	271,473,030	25.62%	19,887	8.68	753	90.45%
13 - 24	25,121	54.90%	839,481,033	466,597,797	56.22%	606,432,672	57.24%	24,140	18.87	771	92.17%
25 - 36	6,842	14.95%	231,164,450	117,642,220	14.17%	178,737,333	16.87%	26,124	27.33	759	97.40%
37 - 42	117	0.26%	3,256,031	1,326,047	0.16%	2,845,183	0.27%	24,318	37.53	714	110.81%
43 - 48	1	0.00%	53,729	18,455	0.00%	48,131	0.00%	48,131	47.00	630	136.84%
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	2,708	5.92%	86,359,063	51,023,862	6.15%	70,299,318	6.63%	25,960	24.05	768	95.67%
11 - 15	14,073	30.75%	461,236,892	262,453,500	31.62%	356,688,382	33.66%	25,346	22.08	766	94.30%
16 - 20	9,217	20.14%	308,915,261	175,047,729	21.09%	228,503,864	21.57%	24,792	19.34	766	94.14%
21 - 25	7,773	16.99%	266,530,031	146,255,966	17.62%	179,654,502	16.96%	23,113	14.96	767	89.00%
26 - 30	10,117	22.11%	296,467,029	165,651,786	19.96%	189,090,265	17.85%	18,690	9.15	760	90.00%
31 - 35	1,560	3.41%	51,134,297	25,365,707	3.06%	30,588,783	2.89%	19,608	11.03	737	93.06%
36+	312	0.68%	9,558,755	4,221,925	0.51%	4,711,237	0.44%	15,100	11.30	730	96.99%
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	42,641	93.18%	1,375,989,043	773,882,575	93.24%	985,568,560	93.02%	23,113	17.71	768	92.42%
1 - 15	2,293	5.01%	76,380,420	41,336,399	4.98%	54,060,229	5.10%	23,576	17.84	726	95.27%
16 - 30	563	1.23%	18,995,845	10,226,050	1.23%	13,571,125	1.28%	24,105	18.31	707	96.49%
31 - 60	210	0.46%	6,931,560	3,629,830	0.44%	4,988,660	0.47%	23,756	19.14	691	99.15%
61 - 90	33	0.07%	1,186,648	585,497	0.07%	866,293	0.08%	26,251	21.15	694	104.93%
91 - 120	11	0.02%	374,997	195,446	0.02%	254,910	0.02%	23,174	16.49	694	93.57%
121+	9	0.02%	342,816	164,677	0.02%	226,572	0.02%	25,175	17.23	705	104.29%
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

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%	906	1.98%	26,598,608	17,880,264	2.15%	20,013,428	1.89%	22,090	16.00	783	71.40%
75.00 - 99.99%	35,781	78.19%	1,144,211,274	657,985,777	79.27%	817,491,719	77.16%	22,847	16.99	772	89.15%
100.00 - 109.99%	6,721	14.69%	226,469,578	117,957,905	14.21%	164,197,991	15.50%	24,431	20.04	740	103.97%
110.00 - 119.99%	1,704	3.72%	59,071,038	26,875,259	3.24%	41,566,559	3.92%	24,394	22.03	723	113.87%
120.00 - 129.99%	476	1.04%	17,261,360	6,949,454	0.84%	11,835,340	1.12%	24,864	22.86	714	124.14%
130.00 - 139.99%	144	0.31%	5,535,463	2,005,844	0.24%	3,723,143	0.35%	25,855	24.10	714	134.39%
140.00%+	28	0.06%	1,054,007	365,974	0.04%	708,169	0.07%	25,292	24.76	734	142.25%
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	114	0.25%	4,194,418	2,259,907	0.27%	2,962,321	0.28%	25,985	18.70	760	93.39%
Alaska	2	0.00%	67,539	38,670	0.00%	46,923	0.00%	23,461	15.14	789	90.88%
Arizona	368	0.80%	12,510,357	7,159,486	0.86%	8,946,755	0.84%	24,312	17.79	766	90.92%
Arkansas	23	0.05%	893,038	484,827	0.06%	606,608	0.06%	26,374	16.43	760	86.92%
California	3,643	7.96%	118,673,806	66,124,113	7.97%	85,961,908	8.11%	23,596	18.74	747	91.80%
Colorado	396	0.87%	14,545,659	8,825,882	1.06%	10,666,646	1.01%	26,936	16.98	760	91.56%
Connecticut	1,969	4.30%	60,404,894	33,741,104	4.07%	43,461,902	4.10%	22,073	18.17	758	93.99%
Delaware	167	0.36%	5,228,522	2,941,922	0.35%	3,703,691	0.35%	22,178	17.03	769	92.02%
Florida	5,479	11.97%	175,462,038	98,788,125	11.90%	125,031,954	11.80%	22,820	17.45	761	90.85%
Georgia	340	0.74%	12,725,713	6,777,282	0.82%	8,841,376	0.83%	26,004	17.73	768	94.45%
Hawaii	169	0.37%	5,282,983	3,108,928	0.37%	3,956,729	0.37%	23,413	17.89	772	95.85%
Idaho	73	0.16%	2,557,262	1,612,409	0.19%	1,922,559	0.18%	26,336	17.02	749	92.63%
Illinois	1,276	2.79%	42,435,868	23,114,306	2.78%	29,950,550	2.83%	23,472	17.44	763	95.19%
Indiana	556	1.22%	17,906,559	10,204,503	1.23%	12,911,406	1.22%	23,222	17.69	763	91.81%
Iowa	252	0.55%	8,933,868	4,943,824	0.60%	6,261,815	0.59%	24,848	16.46	781	94.07%
Kansas	112	0.24%	3,892,293	2,319,346	0.28%	2,922,161	0.28%	26,091	18.39	756	92.97%
Kentucky	246	0.54%	8,600,462	4,991,905	0.60%	6,226,596	0.59%	25,311	17.44	771	90.69%
Louisiana	135	0.30%	4,908,426	2,768,402	0.33%	3,535,472	0.33%	26,189	18.12	788	91.67%
Maine	318	0.69%	10,219,127	5,977,457	0.72%	7,450,371	0.70%	23,429	17.64	759	94.42%
Maryland	303	0.66%	11,246,357	5,912,401	0.71%	7,779,053	0.73%	25,673	17.96	758	94.73%
Massachusetts	2,184	4.77%	66,585,624	38,714,584	4.66%	47,973,860	4.53%	21,966	17.00	760	89.93%
Michigan	772	1.69%	24,883,479	14,677,613	1.77%	17,941,311	1.69%	23,240	16.17	772	90.16%
Minnesota	659	1.44%	21,395,646	12,023,271	1.45%	15,308,962	1.44%	23,231	17.10	780	92.95%
Mississippi	43	0.09%	1,564,420	896,828	0.11%	1,155,267	0.11%	26,867	18.10	766	93.41%
Missouri	414	0.90%	14,531,978	7,894,275	0.95%	10,335,871	0.98%	24,966	18.57	770	93.28%
Montana	32	0.07%	1,199,713	772,259	0.09%	915,123	0.09%	28,598	18.41	782	90.97%
Nebraska	337	0.74%	11,007,340	6,469,685	0.78%	7,916,078	0.75%	23,490	16.57	766	91.39%
Nevada	159	0.35%	5,388,732	2,999,335	0.36%	3,892,104	0.37%	24,479	18.56	750	93.36%
New Hampshire	607	1.33%	18,951,106	10,814,645	1.30%	13,599,146	1.28%	22,404	17.31	760	93.22%
New Jersey	5,929	12.96%	186,388,732	102,062,892	12.30%	132,087,696	12.47%	22,278	17.97	763	94.23%
New Mexico	34	0.07%	1,392,538	745,365	0.09%	970,003	0.09%	28,530	18.56	784	92.11%
New York	7,125	15.57%	225,570,642	124,027,059	14.94%	161,204,995	15.21%	22,625	18.36	779	93.67%
North Carolina	463	1.01%	15,743,038	9,055,171	1.09%	11,330,997	1.07%	24,473	17.30	767	91.68%
North Dakota	83	0.18%	2,894,847	1,690,711	0.20%	2,109,469	0.20%	25,415	16.87	761	94.10%
Ohio	2,556	5.59%	80,950,225	45,673,862	5.50%	57,894,624	5.46%	22,650	16.86	767	93.47%
Oklahoma	54	0.12%	2,068,293	1,134,706	0.14%	1,444,093	0.14%	26,742	16.53	761	93.84%
Oregon	98	0.21%	3,158,493	1,913,701	0.23%	2,326,172	0.22%	23,736	16.63	748	92.52%
Pennsylvania	3,335	7.29%	102,013,203	60,243,955	7.26%	73,781,870	6.96%	22,124	16.56	766	89.56%
Rhode Island	377	0.82%	11,359,116	6,581,389	0.79%	8,290,788	0.78%	21,991	18.05	761	90.38%
South Carolina	313	0.68%	10,545,739	5,992,716	0.72%	7,597,114	0.72%	24,272	17.68	763	93.08%
South Dakota	69	0.15%	2,652,370	1,552,011	0.19%	1,898,658	0.18%	27,517	16.68	764	93.10%
Tennessee	237	0.52%	8,402,716	4,945,715	0.60%	6,158,378	0.58%	25,985	17.80	769	91.40%
Texas	2,170	4.74%	81,687,986	42,948,879	5.17%	57,344,369	5.41%	26,426	18.79	757	95.34%
Utah	150	0.33%	5,501,897	3,265,273	0.39%	3,971,268	0.37%	26,475	16.24	757	93.38%
Vermont	163	0.36%	5,191,521	3,086,584	0.37%	3,848,714	0.36%	23,612	17.21	765	93.97%
Virginia	395	0.86%	13,426,069	7,433,434	0.90%	9,557,585	0.90%	24,196	17.56	760	93.60%
Washington	240	0.52%	8,716,336	5,291,192	0.64%	6,473,299	0.61%	26,972	17.28	756	91.51%
West Virginia	147	0.32%	4,942,568	3,081,611	0.37%	3,695,058	0.35%	25,136	16.25	757	92.33%
Wisconsin	632	1.38%	20,014,211	11,163,019	1.34%	14,388,847	1.36%	22,767	18.18	760	93.20%
Wyoming	9	0.02%	318,459	201,930	0.02%	244,190	0.02%	27,132	16.14	764	93.45%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	33	0.07%	1,065,102	572,008	0.07%	733,646	0.07%	22,232	17.24	757	91.98%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	21,418	46.81%	606,517,535	329,813,564	39.74%	434,894,958	41.05%	20,305	18.87	767	92.42%
Truck	4,057	8.87%	166,904,956	106,593,014	12.84%	127,228,663	12.01%	31,360	17.65	749	97.74%
SUV	1,040	2.27%	61,123,756	33,461,224	4.03%	44,299,916	4.18%	42,596	18.87	771	89.51%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	19,245	42.06%	645,655,081	360,152,673	43.39%	453,112,813	42.77%	23,544	16.56	766	91.79%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

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	39,735	86.83%	1,218,402,916	688,399,828	82.94%	880,803,682	83.13%	22,167	17.82	761	94.07%
Nissan: Infiniti	6,025	13.17%	261,798,412	141,620,647	17.06%	178,732,667	16.87%	29,665	17.35	781	85.75%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-05	403	0.88%	10,951,991	7,059,225	0.85%	7,463,574	0.70%	18,520	5.02	734	89.05%
2023-06	2,406	5.26%	64,617,205	38,837,878	4.68%	41,902,492	3.95%	17,416	6.00	782	87.82%
2023-07	1,779	3.89%	53,195,047	31,341,698	3.78%	34,361,181	3.24%	19,315	7.01	757	90.24%
2023-08	2,496	5.45%	75,487,366	45,076,381	5.43%	49,769,465	4.70%	19,940	8.01	760	90.53%
2023-09	2,407	5.26%	73,643,296	44,133,219	5.32%	49,306,435	4.65%	20,485	9.01	737	90.90%
2023-10	897	1.96%	26,681,997	16,010,566	1.93%	18,146,082	1.71%	20,230	10.01	752	91.40%
2023-11	1,961	4.29%	62,312,097	38,088,351	4.59%	43,335,919	4.09%	22,099	11.01	747	91.38%
2023-12	1,323	2.89%	38,937,845	23,711,985	2.86%	27,395,492	2.59%	20,707	12.01	733	92.08%
2024-01	2,057	4.50%	65,142,443	38,522,295	4.64%	45,342,371	4.28%	22,043	13.01	741	91.66%
2024-02	2,188	4.78%	73,149,731	42,510,539	5.12%	50,699,375	4.79%	23,172	14.01	753	92.01%
2024-03	1,584	3.46%	58,925,041	31,966,488	3.85%	39,171,193	3.70%	24,729	15.01	789	88.28%
2024-04	1,058	2.31%	38,237,319	21,334,360	2.57%	26,413,358	2.49%	24,965	16.00	766	89.93%
2024-05	2,361	5.16%	77,256,464	43,568,000	5.25%	54,495,570	5.14%	23,082	17.00	794	90.37%
2024-06	2,026	4.43%	73,326,448	41,153,659	4.96%	52,413,277	4.95%	25,870	18.00	783	90.30%
2024-07	2,250	4.92%	79,532,912	44,540,711	5.37%	57,963,222	5.47%	25,761	19.01	768	92.70%
2024-08	2,317	5.06%	75,407,984	41,442,826	4.99%	55,232,539	5.21%	23,838	20.00	770	93.59%
2024-09	2,403	5.25%	79,295,191	43,792,583	5.28%	59,154,927	5.58%	24,617	21.00	769	94.44%
2024-10	2,127	4.65%	69,104,365	36,918,193	4.45%	50,995,441	4.81%	23,975	22.00	773	93.30%
2024-11	2,401	5.25%	75,857,466	40,870,991	4.92%	57,263,797	5.40%	23,850	23.00	775	92.97%
2024-12	2,360	5.16%	74,787,475	40,218,235	4.85%	57,269,821	5.41%	24,267	24.00	772	93.85%
2025-01	2,396	5.24%	77,059,399	41,448,172	4.99%	59,774,361	5.64%	24,948	25.01	766	94.74%
2025-02	2,226	4.86%	71,727,266	39,564,366	4.77%	57,177,477	5.40%	25,686	26.00	771	95.48%
2025-03	419	0.92%	18,651,346	9,621,314	1.16%	14,133,569	1.33%	33,732	27.00	792	95.72%
2025-04	153	0.33%	5,054,253	2,363,791	0.28%	3,708,583	0.35%	24,239	28.01	742	100.88%
2025-05	182	0.40%	5,487,038	2,561,095	0.31%	4,161,953	0.39%	22,868	29.03	738	102.21%
2025-06	106	0.23%	4,140,009	1,806,312	0.22%	3,034,430	0.29%	28,627	30.00	719	103.03%
2025-07	275	0.60%	10,323,356	4,423,580	0.53%	7,590,472	0.72%	27,602	31.00	716	104.31%
2025-08	403	0.88%	14,946,008	6,364,859	0.77%	11,069,231	1.04%	27,467	32.00	738	104.21%
2025-09	126	0.28%	4,751,971	2,099,522	0.25%	3,641,586	0.34%	28,901	33.00	683	106.85%
2025-10	383	0.84%	13,251,076	5,067,618	0.61%	9,713,723	0.92%	25,362	34.00	735	102.13%
2025-11	84	0.18%	2,927,143	1,178,499	0.14%	2,314,351	0.22%	27,552	35.00	663	103.78%
2025-12	85	0.19%	2,723,018	1,078,663	0.13%	2,227,771	0.21%	26,209	36.00	739	106.01%
2026-01	55	0.12%	1,542,378	620,095	0.07%	1,332,167	0.13%	24,221	37.00	732	111.44%
2026-02	62	0.14%	1,713,653	705,952	0.09%	1,513,017	0.14%	24,403	38.00	698	110.27%
2026-03	-	-	-	-	-	-	-	-	-	-	-
2026-04	-	-	-	-	-	-	-	-	-	-	-
2026-05	-	-	-	-	-	-	-	-	-	-	-
2026-06	-	-	-	-	-	-	-	-	-	-	-
2026-07	-	-	-	-	-	-	-	-	-	-	-
2026-08	-	-	-	-	-	-	-	-	-	-	-
2026-09	-	-	-	-	-	-	-	-	-	-	-
2026-10	-	-	-	-	-	-	-	-	-	-	-
2026-11	1	0.00%	53,729	18,455	0.00%	48,131	0.00%	48,131	47.00	630	136.84%
Total:	45,760	100.00%	1,480,201,328	830,020,475	100.00%	1,059,536,350	100.00%	23,154	17.74	764	92.67%

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