StratMaker (145663)

Nissan Auto Lease Trust 2020-B

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

20,409

WA Orginal Term (OT)

37.42

Acquisition Cost (AC)

$ 586,991,852

WA Remaining Term (RT)

3.75

Rep. Period Securitization Value (SV)

$ 311,809,384

WA Seasoning

33.67

Rep. Period End Actual SV (ESV)

$ 307,385,526

WA FICO (non-zero)

763

Total Base Residual Value (BRV)

$ 290,122,903

WA Lease to Value (LTV)

90.72%

Average BRV

$ 14,215

Base Residual as % of ESV

94.38%

Base Residual as % of Vehicle Value

44.60%

Minimum Discount Rate

7.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

20,409

Acquisition Cost (AC)

$ 586,991,852

Rep. Period Securitization Value (SV)

$ 311,809,384

Rep. Period End Actual SV (ESV)

$ 307,385,526

Total Base Residual Value (BRV)

$ 290,122,903

Average BRV

$ 14,215

Base Residual as % of ESV

94.38%

Base Residual as % of Vehicle Value

44.60%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

37.42

WA Remaining Term (RT)

3.75

WA Seasoning

33.67

WA FICO (non-zero)

763

WA Lease to Value (LTV)

90.72%

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	155	0.76%	2,208,186	1,090,717	0.38%	1,123,236	0.37%	7,247	2.25	776	70.60%
$15,000 - $19,999	2,941	14.41%	53,499,418	26,568,424	9.16%	28,024,877	9.12%	9,529	3.49	768	86.52%
$20,000 - $24,999	5,370	26.31%	119,962,978	60,673,913	20.91%	64,703,963	21.05%	12,049	3.86	761	94.78%
$25,000 - $29,999	3,546	17.37%	97,627,815	47,351,371	16.32%	50,137,090	16.31%	14,139	3.59	762	91.93%
$30,000 - $39,999	6,245	30.60%	215,871,362	108,530,992	37.41%	114,374,664	37.21%	18,315	3.68	770	88.68%
$40,000 - $49,999	1,760	8.62%	76,309,885	35,872,651	12.36%	38,344,567	12.47%	21,787	4.12	747	91.39%
$50,000 - $59,999	341	1.67%	18,276,925	8,636,412	2.98%	9,194,183	2.99%	26,962	4.10	748	92.11%
$60,000 - $69,999	49	0.24%	3,092,148	1,348,412	0.46%	1,422,321	0.46%	29,027	3.99	733	97.41%
$70,000 - $79,999	2	0.01%	143,135	50,012	0.02%	60,626	0.02%	30,313	6.07	708	123.60%
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	104	0.51%	3,715,714	1,888,117	0.65%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	2,186	10.71%	40,094,393	15,936,346	5.49%	17,317,028	5.63%	7,922	3.44	756	87.29%
$10,000 - $14,999	9,388	46.00%	222,280,371	111,728,322	38.51%	118,801,325	38.65%	12,655	3.68	762	94.03%
$15,000 - $19,999	5,338	26.16%	179,865,241	87,810,924	30.27%	93,680,395	30.48%	17,550	3.75	765	89.41%
$20,000 - $24,999	2,905	14.23%	115,853,740	59,926,726	20.66%	63,621,327	20.70%	21,901	3.71	765	87.76%
$25,000 - $29,999	353	1.73%	17,586,856	8,926,337	3.08%	9,727,461	3.16%	27,557	4.85	758	88.48%
$30,000 - $39,999	135	0.66%	7,595,537	3,906,131	1.35%	4,237,990	1.38%	31,393	5.03	761	90.27%
$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:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

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%	41,150	0.01%	6,858	11.69	791	85.80%
$5,000 - $9,999	2,725	13.35%	52,995,760	20,849,923	7.19%	23,832,939	7.75%	8,746	5.94	752	91.84%
$10,000 - $14,999	10,101	49.49%	250,316,885	123,961,875	42.73%	132,476,696	43.10%	13,115	3.98	762	93.75%
$15,000 - $19,999	4,995	24.47%	174,926,728	87,320,678	30.10%	91,566,931	29.79%	18,332	3.41	765	88.65%
$20,000 - $24,999	2,213	10.84%	89,348,898	47,671,479	16.43%	48,806,110	15.88%	22,054	2.81	766	86.55%
$25,000 - $29,999	334	1.64%	17,365,852	9,210,660	3.17%	9,542,874	3.10%	28,571	3.29	764	87.35%
$30,000 - $39,999	35	0.17%	1,937,705	1,079,482	0.37%	1,118,825	0.36%	31,966	3.17	767	87.82%
$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:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

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	1,556	7.62%	46,799,290	21,981,517	7.58%	23,600,919	7.68%	15,168	4.30	628	93.33%
650 - 699	2,902	14.22%	85,165,055	40,676,942	14.02%	43,444,509	14.13%	14,971	3.97	675	92.78%
700 - 749	4,463	21.87%	130,250,811	63,737,572	21.97%	67,491,374	21.96%	15,122	3.74	724	91.51%
750 - 799	4,266	20.90%	117,981,780	58,860,282	20.29%	62,259,004	20.25%	14,594	3.67	774	90.52%
800+	7,222	35.39%	206,794,917	104,866,590	36.15%	110,589,721	35.98%	15,313	3.60	843	88.98%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	53	0.26%	1,600,118	1,154,560	0.40%	780,218	0.25%	14,721	0.00	755	83.31%
25 - 36	17,317	84.85%	485,533,283	248,036,180	85.49%	257,493,252	83.77%	14,869	2.74	770	90.05%
37 - 39	788	3.86%	33,786,024	16,063,754	5.54%	15,949,349	5.19%	20,240	1.56	684	86.72%
40 - 48	2,250	11.02%	66,033,018	24,853,485	8.57%	33,138,986	10.78%	14,728	12.73	741	98.02%
49 - 60	1	0.00%	39,410	14,924	0.01%	23,721	0.01%	23,721	19.00	638	103.17%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	3,762	18.43%	104,569,584	50,410,831	17.38%	48,522,714	15.79%	12,898	0.00	754	87.94%
1 - 12	15,590	76.39%	451,304,189	227,559,162	78.44%	242,221,243	78.80%	15,537	3.77	766	90.69%
13 - 24	1,057	5.18%	31,118,080	12,152,910	4.19%	16,641,569	5.41%	15,744	14.37	741	99.26%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

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	54	0.26%	1,633,320	1,171,586	0.40%	799,517	0.26%	14,806	0.27	754	83.23%
26 - 30	55	0.27%	1,638,590	822,612	0.28%	891,514	0.29%	16,209	6.28	750	92.71%
31 - 35	14,897	72.99%	424,124,410	215,757,073	74.37%	230,678,172	75.05%	15,485	4.09	770	91.02%
36+	5,403	26.47%	159,595,532	72,371,632	24.95%	75,016,323	24.40%	13,884	2.70	741	89.84%
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	18,879	92.50%	540,800,521	268,165,197	92.43%	283,772,316	92.32%	15,031	3.75	766	90.54%
1 - 15	1,042	5.11%	31,445,199	15,039,143	5.18%	16,212,051	5.27%	15,559	3.93	726	92.24%
16 - 30	291	1.43%	8,719,120	4,157,583	1.43%	4,436,957	1.44%	15,247	3.31	706	93.38%
31 - 60	134	0.66%	4,011,444	1,854,666	0.64%	1,995,053	0.65%	14,888	3.52	704	94.28%
61 - 90	44	0.22%	1,449,366	636,185	0.22%	684,643	0.22%	15,560	3.32	698	97.94%
91 - 120	16	0.08%	452,354	211,495	0.07%	224,562	0.07%	14,035	2.41	692	97.55%
121+	3	0.01%	113,848	58,635	0.02%	59,943	0.02%	19,981	1.03	696	88.94%
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

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%	21,096	0.01%	21,096	1.00	786	48.74%
50.00 - 74.99%	475	2.33%	11,072,666	6,432,071	2.22%	6,574,443	2.14%	13,841	2.64	768	70.97%
75.00 - 99.99%	17,133	83.95%	495,844,210	249,787,681	86.10%	261,821,541	85.18%	15,282	3.41	767	88.70%
100.00 - 109.99%	2,091	10.25%	58,517,493	25,879,543	8.92%	29,078,111	9.46%	13,906	5.61	737	103.88%
110.00 - 119.99%	489	2.40%	14,369,059	5,596,532	1.93%	6,696,518	2.18%	13,694	7.36	719	114.16%
120.00 - 129.99%	146	0.72%	4,680,988	1,636,223	0.56%	2,131,293	0.69%	14,598	9.03	705	123.80%
130.00 - 139.99%	66	0.32%	2,194,139	685,657	0.24%	939,426	0.31%	14,234	9.66	716	134.91%
140.00%+	8	0.04%	290,351	84,011	0.03%	123,098	0.04%	15,387	11.32	744	141.59%
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	54	0.26%	1,693,413	787,164	0.27%	849,302	0.28%	15,728	3.89	772	90.73%
Alaska	2	0.01%	54,294	27,529	0.01%	27,955	0.01%	13,977	1.20	684	85.73%
Arizona	133	0.65%	3,873,859	1,917,608	0.66%	2,037,580	0.66%	15,320	3.55	761	90.35%
Arkansas	7	0.03%	229,533	122,909	0.04%	128,636	0.04%	18,377	3.44	728	87.16%
California	1,521	7.45%	41,002,115	20,644,758	7.12%	21,723,757	7.07%	14,283	3.70	742	89.98%
Colorado	133	0.65%	4,562,208	2,327,624	0.80%	2,463,811	0.80%	18,525	3.45	765	89.28%
Connecticut	824	4.04%	23,063,005	11,211,561	3.86%	12,084,807	3.93%	14,666	4.60	756	90.93%
Delaware	100	0.49%	2,950,301	1,432,435	0.49%	1,547,142	0.50%	15,471	4.21	770	91.26%
Florida	1,984	9.72%	55,443,522	27,664,216	9.54%	29,352,927	9.55%	14,795	3.86	757	90.11%
Georgia	141	0.69%	4,238,081	1,956,113	0.67%	2,089,155	0.68%	14,817	3.90	749	93.87%
Hawaii	112	0.55%	2,956,961	1,425,410	0.49%	1,502,161	0.49%	13,412	2.83	773	91.27%
Idaho	27	0.13%	738,490	384,885	0.13%	408,010	0.13%	15,111	3.90	777	89.89%
Illinois	654	3.20%	19,569,411	9,579,915	3.30%	10,155,366	3.30%	15,528	3.50	757	93.32%
Indiana	306	1.50%	9,360,512	4,561,214	1.57%	4,924,193	1.60%	16,092	4.21	769	90.75%
Iowa	192	0.94%	6,119,453	3,051,870	1.05%	3,275,052	1.07%	17,058	4.07	779	93.24%
Kansas	31	0.15%	981,275	499,795	0.17%	514,715	0.17%	16,604	2.08	790	88.41%
Kentucky	123	0.60%	3,559,000	1,771,405	0.61%	1,898,317	0.62%	15,433	4.16	766	89.97%
Louisiana	71	0.35%	2,182,237	1,032,708	0.36%	1,092,092	0.36%	15,382	3.16	771	90.29%
Maine	140	0.69%	3,953,663	1,936,259	0.67%	2,101,448	0.68%	15,010	4.81	780	92.68%
Maryland	142	0.70%	4,682,331	2,182,977	0.75%	2,351,494	0.76%	16,560	4.60	756	92.42%
Massachusetts	954	4.67%	27,193,806	13,713,238	4.73%	14,626,113	4.76%	15,331	4.21	757	87.76%
Michigan	376	1.84%	11,051,945	5,610,833	1.93%	5,950,680	1.94%	15,826	3.67	764	88.93%
Minnesota	420	2.06%	12,998,552	6,608,973	2.28%	7,028,822	2.29%	16,735	3.78	777	90.27%
Mississippi	22	0.11%	684,398	329,708	0.11%	350,130	0.11%	15,915	3.23	736	90.28%
Missouri	185	0.91%	5,568,283	2,773,614	0.96%	2,934,674	0.95%	15,863	4.11	775	89.41%
Montana	15	0.07%	465,280	234,255	0.08%	250,900	0.08%	16,727	5.06	750	88.67%
Nebraska	160	0.78%	4,681,212	2,365,402	0.82%	2,548,386	0.83%	15,927	4.54	751	90.83%
Nevada	82	0.40%	2,283,946	1,067,639	0.37%	1,157,131	0.38%	14,111	4.11	744	93.60%
New Hampshire	267	1.31%	7,635,371	3,696,417	1.27%	4,032,309	1.31%	15,102	5.12	767	89.72%
New Jersey	2,883	14.13%	82,752,332	39,917,497	13.76%	42,646,093	13.87%	14,792	4.08	759	92.17%
New Mexico	7	0.03%	190,065	93,233	0.03%	97,217	0.03%	13,888	2.10	718	91.14%
New York	3,054	14.96%	84,413,084	42,596,776	14.68%	43,345,135	14.10%	14,193	2.20	778	90.22%
North Carolina	261	1.28%	7,725,243	3,689,176	1.27%	4,025,177	1.31%	15,422	4.91	760	90.63%
North Dakota	45	0.22%	1,653,986	856,862	0.30%	899,597	0.29%	19,991	3.23	800	88.69%
Ohio	1,313	6.43%	38,746,413	19,107,773	6.59%	20,437,754	6.65%	15,566	4.06	771	92.03%
Oklahoma	18	0.09%	611,000	276,828	0.10%	290,053	0.09%	16,114	2.41	747	93.74%
Oregon	49	0.24%	1,380,833	660,955	0.23%	726,990	0.24%	14,837	4.61	739	93.60%
Pennsylvania	1,584	7.76%	44,204,959	22,418,088	7.73%	23,585,365	7.67%	14,890	3.57	764	87.87%
Rhode Island	143	0.70%	4,093,409	1,997,083	0.69%	2,190,287	0.71%	15,317	5.24	767	89.72%
South Carolina	140	0.69%	4,129,739	2,021,832	0.70%	2,141,902	0.70%	15,299	3.41	779	90.16%
South Dakota	22	0.11%	815,794	418,568	0.14%	440,662	0.14%	20,030	3.44	793	89.02%
Tennessee	123	0.60%	3,689,295	1,856,209	0.64%	1,950,653	0.63%	15,859	3.16	774	90.01%
Texas	767	3.76%	24,137,598	11,117,643	3.83%	12,131,497	3.95%	15,817	4.55	748	95.04%
Utah	88	0.43%	2,860,581	1,392,298	0.48%	1,524,271	0.50%	17,321	5.23	765	92.90%
Vermont	71	0.35%	2,001,142	996,744	0.34%	1,070,068	0.35%	15,071	4.05	769	89.88%
Virginia	184	0.90%	5,602,897	2,670,193	0.92%	2,866,077	0.93%	15,577	3.90	746	91.95%
Washington	86	0.42%	2,457,530	1,259,411	0.43%	1,333,969	0.43%	15,511	3.40	764	88.85%
West Virginia	57	0.28%	1,872,505	961,538	0.33%	1,001,656	0.33%	17,573	2.84	772	87.76%
Wisconsin	318	1.56%	9,301,639	4,607,637	1.59%	4,970,204	1.62%	15,630	4.35	774	91.28%
Wyoming	5	0.02%	179,623	95,078	0.03%	98,424	0.03%	19,685	2.51	738	90.34%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	13	0.06%	395,729	193,048	0.07%	205,409	0.07%	15,801	3.27	743	88.46%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,937	63.39%	315,896,710	153,354,772	52.86%	164,005,529	53.35%	12,677	3.89	761	92.84%
Truck	972	4.76%	34,983,511	17,542,695	6.05%	18,634,665	6.06%	19,171	4.17	758	90.41%
SUV	295	1.45%	15,242,195	7,775,279	2.68%	8,176,935	2.66%	27,718	3.73	768	86.25%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	6,205	30.40%	220,869,437	111,450,158	38.41%	116,568,398	37.92%	18,786	3.49	765	88.10%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

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	19,605	96.06%	552,571,920	273,688,187	94.34%	291,109,972	94.71%	14,849	3.87	767	90.95%
Nissan: Infiniti	804	3.94%	34,419,932	16,434,716	5.66%	16,275,554	5.29%	20,243	1.53	684	86.52%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-09	3	0.01%	110,546	59,402	0.02%	59,402	0.02%	19,801	0.00	731	82.36%
2021-10	1	0.00%	21,574	8,076	0.00%	0	0.00%	0	0.00	0	0.00%
2021-11	1	0.00%	35,087	14,632	0.01%	0	0.00%	0	0.00	0	0.00%
2021-12	7	0.03%	243,719	148,763	0.05%	124,343	0.04%	17,763	0.00	742	83.43%
2022-01	6	0.03%	181,610	129,823	0.04%	112,621	0.04%	18,770	0.00	711	83.51%
2022-02	4	0.02%	104,404	74,698	0.03%	59,714	0.02%	14,929	0.00	740	83.41%
2022-03	10	0.05%	309,979	178,245	0.06%	127,796	0.04%	12,780	0.00	724	89.59%
2022-04	11	0.05%	373,703	238,853	0.08%	87,665	0.03%	7,970	0.00	778	83.00%
2022-05	36	0.18%	1,055,497	636,877	0.22%	379,510	0.12%	10,542	0.00	739	85.97%
2022-06	22	0.11%	618,335	363,220	0.13%	329,240	0.11%	14,965	0.00	757	83.76%
2022-07	60	0.29%	1,875,627	893,910	0.31%	849,283	0.28%	14,155	0.00	751	87.23%
2022-08	96	0.47%	2,966,853	1,386,126	0.48%	1,229,962	0.40%	12,812	0.00	739	86.94%
2022-09	143	0.70%	4,393,442	2,176,973	0.75%	2,070,093	0.67%	14,476	0.00	742	84.57%
2022-10	110	0.54%	3,930,502	1,836,159	0.63%	1,701,202	0.55%	15,465	0.00	689	85.58%
2022-11	360	1.76%	10,187,172	4,826,226	1.66%	4,577,789	1.49%	12,716	0.00	743	87.06%
2022-12	1,181	5.79%	31,682,750	14,695,997	5.07%	14,612,934	4.75%	12,373	0.02	750	88.50%
2023-01	2,028	9.94%	54,810,519	26,853,655	9.26%	26,806,492	8.72%	13,218	0.17	767	88.64%
2023-02	2,700	13.23%	78,727,659	41,109,901	14.17%	41,527,082	13.51%	15,380	1.05	766	88.93%
2023-03	1,481	7.26%	46,402,196	23,940,961	8.25%	24,547,187	7.99%	16,575	2.06	747	89.40%
2023-04	3,082	15.10%	88,197,229	45,735,185	15.76%	47,799,326	15.55%	15,509	3.03	773	90.48%
2023-05	3,374	16.53%	96,083,044	49,473,927	17.05%	52,552,001	17.10%	15,576	4.02	769	90.63%
2023-06	3,414	16.73%	97,342,439	49,847,925	17.18%	53,971,959	17.56%	15,809	5.02	774	91.18%
2023-07	33	0.16%	1,416,870	690,453	0.24%	766,037	0.25%	23,213	6.03	635	87.57%
2023-08	2	0.01%	60,266	35,029	0.01%	39,332	0.01%	19,666	7.00	736	74.88%
2023-09	2	0.01%	37,863	15,868	0.01%	19,572	0.01%	9,786	8.00	847	95.96%
2023-10	73	0.36%	2,027,211	731,136	0.25%	904,762	0.29%	12,394	9.02	726	94.64%
2023-11	226	1.11%	6,629,326	2,335,716	0.81%	2,999,381	0.98%	13,272	10.02	731	95.54%
2023-12	397	1.95%	11,876,497	4,194,397	1.45%	5,500,539	1.79%	13,855	11.03	751	97.52%
2024-01	496	2.43%	14,390,334	5,414,332	1.87%	7,095,734	2.31%	14,306	12.02	741	97.24%
2024-02	482	2.36%	13,582,477	5,369,420	1.85%	7,089,247	2.31%	14,708	13.02	742	98.00%
2024-03	182	0.89%	5,452,654	2,187,927	0.75%	2,929,903	0.95%	16,098	14.00	737	98.52%
2024-04	142	0.70%	4,152,912	1,596,634	0.55%	2,241,715	0.73%	15,787	15.00	738	98.93%
2024-05	110	0.54%	3,397,616	1,297,364	0.45%	1,867,178	0.61%	16,974	16.00	751	100.46%
2024-06	133	0.65%	4,274,531	1,610,174	0.55%	2,382,809	0.78%	17,916	17.01	739	102.89%
2024-07	-	-	-	-	-	-	-	-	-	-	-
2024-08	1	0.00%	39,410	14,924	0.01%	23,721	0.01%	23,721	19.00	638	103.17%
Total:	20,409	100.00%	586,991,852	290,122,903	100.00%	307,385,526	100.00%	15,061	3.75	763	90.72%

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