StratMaker (145667)

Nissan Auto Lease Trust 2021-A

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

39,993

WA Orginal Term (OT)

37.17

Acquisition Cost (AC)

$ 1,215,432,272

WA Remaining Term (RT)

9.35

Rep. Period Securitization Value (SV)

$ 734,125,124

WA Seasoning

27.83

Rep. Period End Actual SV (ESV)

$ 724,294,641

WA FICO (non-zero)

759

Total Base Residual Value (BRV)

$ 628,167,066

WA Lease to Value (LTV)

91.27%

Average BRV

$ 15,707

Base Residual as % of ESV

86.73%

Base Residual as % of Vehicle Value

46.75%

Minimum Discount Rate

7.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

39,993

Acquisition Cost (AC)

$ 1,215,432,272

Rep. Period Securitization Value (SV)

$ 734,125,124

Rep. Period End Actual SV (ESV)

$ 724,294,641

Total Base Residual Value (BRV)

$ 628,167,066

Average BRV

$ 15,707

Base Residual as % of ESV

86.73%

Base Residual as % of Vehicle Value

46.75%

Minimum Discount Rate

7.00%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

37.17

WA Remaining Term (RT)

9.35

WA Seasoning

27.83

WA FICO (non-zero)

759

WA Lease to Value (LTV)

91.27%

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	54	0.14%	772,732	475,030	0.08%	499,356	0.07%	9,247	6.05	769	69.55%
$15,000 - $19,999	3,539	8.85%	66,009,461	37,572,157	5.98%	42,014,738	5.80%	11,872	9.07	763	86.31%
$20,000 - $24,999	11,084	27.71%	248,682,668	133,695,736	21.28%	154,125,051	21.28%	13,905	9.26	756	93.14%
$25,000 - $29,999	7,690	19.23%	210,373,345	109,081,266	17.37%	125,868,940	17.38%	16,368	8.81	763	92.06%
$30,000 - $39,999	11,239	28.10%	387,079,334	201,171,822	32.03%	230,965,480	31.89%	20,550	9.29	763	90.03%
$40,000 - $49,999	4,605	11.51%	202,625,949	97,489,049	15.52%	113,036,586	15.61%	24,546	9.32	756	91.26%
$50,000 - $59,999	1,416	3.54%	76,245,831	37,601,233	5.99%	43,672,668	6.03%	30,842	10.48	749	92.52%
$60,000 - $69,999	342	0.86%	21,860,735	10,340,770	1.65%	12,966,119	1.79%	37,913	13.25	748	95.23%
$70,000 - $79,999	21	0.05%	1,531,973	647,160	0.10%	985,426	0.14%	46,925	19.25	744	104.09%
$80,000 - $89,999	3	0.01%	250,244	92,844	0.01%	160,277	0.02%	53,426	20.23	718	118.64%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	142	0.36%	5,503,353	2,784,084	0.44%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	664	1.66%	12,229,007	4,562,673	0.73%	5,658,289	0.78%	8,522	8.80	759	89.45%
$10,000 - $14,999	12,744	31.87%	280,506,617	146,676,933	23.35%	167,734,268	23.16%	13,162	8.61	762	92.76%
$15,000 - $19,999	13,600	34.01%	387,988,229	202,735,933	32.27%	233,870,021	32.29%	17,196	8.90	763	91.12%
$20,000 - $24,999	9,122	22.81%	350,150,967	178,149,165	28.36%	202,721,725	27.99%	22,223	8.29	764	89.77%
$25,000 - $29,999	2,026	5.07%	87,031,250	44,529,228	7.09%	54,705,629	7.55%	27,002	13.05	739	92.35%
$30,000 - $39,999	1,488	3.72%	78,687,421	42,321,073	6.74%	50,650,605	6.99%	34,039	12.45	741	91.28%
$40,000 - $49,999	205	0.51%	13,166,373	6,350,021	1.01%	8,843,215	1.22%	43,138	18.94	735	95.78%
$50,000 - $59,999	1	0.00%	80,555	32,040	0.01%	50,380	0.01%	50,380	17.00	674	111.41%
$60,000 - $69,999	1	0.00%	88,500	25,916	0.00%	60,509	0.01%	60,509	28.00	663	128.96%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	2	0.01%	32,928	9,332	0.00%	13,233	0.00%	6,617	10.50	694	85.96%
$5,000 - $9,999	2,427	6.07%	51,308,763	20,999,494	3.34%	27,910,012	3.85%	11,500	13.57	751	97.68%
$10,000 - $14,999	18,434	46.09%	447,762,454	229,409,779	36.52%	270,844,574	37.39%	14,693	10.15	752	93.95%
$15,000 - $19,999	11,575	28.94%	384,863,241	199,943,425	31.83%	227,742,028	31.44%	19,675	8.57	767	89.46%
$20,000 - $24,999	5,829	14.58%	239,824,340	126,680,944	20.17%	139,099,121	19.20%	23,863	7.77	767	88.59%
$25,000 - $29,999	1,060	2.65%	53,711,832	29,047,213	4.62%	33,908,575	4.68%	31,989	11.15	748	89.94%
$30,000 - $39,999	663	1.66%	37,738,728	21,945,052	3.49%	24,642,485	3.40%	37,168	9.44	750	88.48%
$40,000 - $49,999	3	0.01%	189,984	131,827	0.02%	134,613	0.02%	44,871	1.67	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:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

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	3,423	8.56%	106,792,666	53,938,112	8.59%	66,575,282	9.19%	19,449	12.30	629	94.54%
650 - 699	6,227	15.57%	189,894,944	95,740,661	15.24%	114,838,127	15.86%	18,442	11.25	675	94.77%
700 - 749	8,015	20.04%	245,195,235	124,850,729	19.88%	145,421,663	20.08%	18,144	9.79	725	92.90%
750 - 799	8,182	20.46%	244,039,144	127,026,854	20.22%	144,108,067	19.90%	17,613	8.56	774	90.10%
800+	14,146	35.37%	429,510,283	226,610,710	36.07%	253,351,502	34.98%	17,910	7.90	844	88.56%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	1,371	3.43%	40,712,949	28,744,056	4.58%	28,690,386	3.96%	20,927	2.48	751	88.50%
25 - 36	30,532	76.34%	869,557,469	461,460,703	73.46%	527,167,536	72.78%	17,266	8.92	762	91.01%
37 - 39	3,879	9.70%	171,122,411	85,038,481	13.54%	91,486,635	12.63%	23,585	5.91	765	85.96%
40 - 48	4,210	10.53%	133,979,714	52,902,578	8.42%	76,908,671	10.62%	18,268	18.88	741	100.47%
49 - 60	1	0.00%	59,729	21,249	0.00%	41,413	0.01%	41,413	31.00	774	84.33%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	2,339	5.85%	76,309,410	42,189,550	6.72%	39,405,466	5.44%	16,847	0.00	769	86.23%
1 - 12	29,004	72.52%	859,336,881	449,743,502	71.60%	503,398,013	69.50%	17,356	7.30	775	89.69%
13 - 24	7,899	19.75%	251,220,052	124,129,208	19.76%	161,894,522	22.35%	20,496	15.78	712	96.12%
25 - 36	751	1.88%	28,565,929	12,104,807	1.93%	19,596,641	2.71%	26,094	27.47	738	102.00%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	1	0.00%	22,099	10,187	0.00%	16,387	0.00%	16,387	24.00	714	101.96%
16 - 20	2,511	6.28%	78,944,437	43,293,833	6.89%	55,699,161	7.69%	22,182	16.93	720	95.76%
21 - 25	10,718	26.80%	322,887,031	170,102,154	27.08%	206,491,665	28.51%	19,266	12.65	734	92.74%
26 - 30	15,103	37.76%	441,019,933	222,907,477	35.49%	258,439,635	35.68%	17,112	9.05	775	90.84%
31 - 35	7,112	17.78%	213,295,802	114,407,783	18.21%	123,656,769	17.07%	17,387	4.98	780	89.39%
36+	4,548	11.37%	159,262,970	77,445,633	12.33%	79,991,025	11.04%	17,588	3.24	771	88.67%
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	37,192	93.00%	1,124,213,323	582,574,265	92.74%	669,896,532	92.49%	18,012	9.28	763	91.04%
1 - 15	1,950	4.88%	63,763,033	32,082,711	5.11%	37,891,112	5.23%	19,431	9.75	719	93.37%
16 - 30	540	1.35%	17,367,944	8,556,920	1.36%	10,434,123	1.44%	19,322	11.14	692	94.97%
31 - 60	226	0.57%	7,254,515	3,560,584	0.57%	4,382,429	0.61%	19,391	10.98	698	98.19%
61 - 90	66	0.17%	2,160,488	1,055,085	0.17%	1,298,765	0.18%	19,678	11.10	689	98.01%
91 - 120	16	0.04%	574,148	290,156	0.05%	336,214	0.05%	21,013	8.62	681	88.35%
121+	3	0.01%	98,821	47,344	0.01%	55,467	0.01%	18,489	8.00	724	101.07%
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

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%	876	2.19%	23,116,951	14,588,283	2.32%	15,464,144	2.14%	17,653	7.71	780	71.44%
75.00 - 99.99%	32,770	81.94%	996,912,590	527,163,759	83.92%	594,990,017	82.15%	18,157	8.60	766	88.58%
100.00 - 109.99%	4,564	11.41%	137,125,150	63,601,073	10.12%	80,728,370	11.15%	17,688	12.66	726	103.89%
110.00 - 119.99%	1,256	3.14%	40,272,571	16,433,115	2.62%	23,038,392	3.18%	18,343	14.78	714	114.03%
120.00 - 129.99%	369	0.92%	12,382,361	4,517,427	0.72%	6,953,627	0.96%	18,845	16.34	703	124.30%
130.00 - 139.99%	147	0.37%	5,256,855	1,736,242	0.28%	2,899,677	0.40%	19,726	17.79	716	134.98%
140.00%+	11	0.03%	365,793	127,167	0.02%	220,414	0.03%	20,038	18.91	740	142.09%
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	86	0.22%	2,940,023	1,453,213	0.23%	1,676,915	0.23%	19,499	9.35	759	91.80%
Alaska	1	0.00%	45,862	19,264	0.00%	23,141	0.00%	23,141	7.00	806	101.95%
Arizona	268	0.67%	8,721,328	4,571,455	0.73%	5,252,623	0.73%	19,599	9.51	760	90.62%
Arkansas	17	0.04%	695,774	351,186	0.06%	392,698	0.05%	23,100	7.19	739	87.42%
California	2,693	6.73%	81,551,418	42,962,548	6.84%	49,130,820	6.78%	18,244	9.46	745	89.64%
Colorado	331	0.83%	11,996,415	6,489,185	1.03%	7,465,399	1.03%	22,554	10.56	761	89.70%
Connecticut	1,573	3.93%	46,139,907	23,585,817	3.75%	27,603,715	3.81%	17,548	9.85	755	91.72%
Delaware	145	0.36%	4,198,069	2,176,261	0.35%	2,485,005	0.34%	17,138	8.74	784	91.20%
Florida	4,532	11.33%	134,662,092	70,452,003	11.22%	80,673,032	11.14%	17,801	9.26	756	89.65%
Georgia	278	0.70%	9,251,029	4,615,407	0.73%	5,469,942	0.76%	19,676	10.21	758	93.41%
Hawaii	135	0.34%	3,809,875	2,001,242	0.32%	2,290,331	0.32%	16,965	8.83	764	91.94%
Idaho	54	0.14%	1,716,373	955,644	0.15%	1,112,965	0.15%	20,610	10.45	764	88.90%
Illinois	1,029	2.57%	32,167,236	16,291,791	2.59%	18,943,990	2.62%	18,410	9.05	756	94.09%
Indiana	488	1.22%	15,026,846	7,704,005	1.23%	9,064,139	1.25%	18,574	10.27	754	91.63%
Iowa	228	0.57%	7,468,401	3,827,894	0.61%	4,410,012	0.61%	19,342	8.59	780	92.90%
Kansas	64	0.16%	1,999,343	1,081,098	0.17%	1,261,162	0.17%	19,706	10.79	769	90.79%
Kentucky	156	0.39%	4,950,625	2,564,362	0.41%	2,989,534	0.41%	19,164	10.06	759	91.04%
Louisiana	97	0.24%	3,169,560	1,553,547	0.25%	1,795,519	0.25%	18,511	8.56	762	92.29%
Maine	279	0.70%	8,254,888	4,312,435	0.69%	5,063,588	0.70%	18,149	10.62	769	93.36%
Maryland	242	0.61%	8,150,281	3,954,063	0.63%	4,706,714	0.65%	19,449	9.79	750	94.75%
Massachusetts	1,728	4.32%	50,470,612	27,015,280	4.30%	30,839,256	4.26%	17,847	9.31	763	88.36%
Michigan	686	1.72%	20,542,741	11,052,936	1.76%	12,437,029	1.72%	18,130	8.30	774	88.49%
Minnesota	549	1.37%	17,278,858	8,990,149	1.43%	10,350,809	1.43%	18,854	8.79	776	91.80%
Mississippi	39	0.10%	1,335,252	672,247	0.11%	806,354	0.11%	20,676	11.49	740	92.18%
Missouri	296	0.74%	9,187,359	4,673,208	0.74%	5,465,206	0.75%	18,464	9.86	763	90.78%
Montana	29	0.07%	951,746	500,723	0.08%	572,098	0.08%	19,728	9.37	747	93.23%
Nebraska	284	0.71%	8,839,647	4,800,017	0.76%	5,416,300	0.75%	19,071	9.13	766	89.36%
Nevada	138	0.35%	4,237,571	2,194,451	0.35%	2,532,234	0.35%	18,350	10.17	745	90.97%
New Hampshire	509	1.27%	15,009,944	7,874,172	1.25%	9,133,457	1.26%	17,944	9.94	761	91.53%
New Jersey	6,256	15.64%	196,445,530	98,975,969	15.76%	113,809,648	15.71%	18,192	8.97	765	91.68%
New Mexico	18	0.05%	629,468	308,045	0.05%	360,668	0.05%	20,037	10.03	755	93.21%
New York	7,343	18.36%	210,993,354	108,454,313	17.27%	124,981,040	17.26%	17,020	9.13	759	92.82%
North Carolina	428	1.07%	13,363,375	6,733,798	1.07%	7,973,112	1.10%	18,629	10.84	754	91.54%
North Dakota	57	0.14%	2,020,709	1,110,028	0.18%	1,246,052	0.17%	21,861	8.54	774	90.72%
Ohio	2,264	5.66%	69,023,552	36,005,821	5.73%	41,225,411	5.69%	18,209	8.89	767	91.95%
Oklahoma	35	0.09%	1,154,566	568,133	0.09%	651,140	0.09%	18,604	7.17	768	94.73%
Oregon	69	0.17%	2,146,833	1,156,624	0.18%	1,353,705	0.19%	19,619	11.18	752	89.01%
Pennsylvania	2,948	7.37%	84,369,850	45,591,762	7.26%	51,572,653	7.12%	17,494	8.62	766	88.33%
Rhode Island	308	0.77%	8,947,568	4,758,861	0.76%	5,517,120	0.76%	17,913	10.18	770	90.04%
South Carolina	245	0.61%	7,771,973	3,908,380	0.62%	4,587,097	0.63%	18,723	10.31	762	91.39%
South Dakota	42	0.11%	1,582,736	851,640	0.14%	974,027	0.13%	23,191	9.58	753	92.22%
Tennessee	206	0.52%	7,014,143	3,658,844	0.58%	4,202,548	0.58%	20,401	9.27	761	89.74%
Texas	1,485	3.71%	52,973,367	25,374,271	4.04%	30,879,719	4.26%	20,794	11.12	740	95.43%
Utah	122	0.31%	4,201,728	2,144,747	0.34%	2,572,785	0.36%	21,088	12.06	760	92.27%
Vermont	119	0.30%	3,419,483	1,807,395	0.29%	2,089,000	0.29%	17,555	9.16	764	93.46%
Virginia	295	0.74%	9,866,287	4,907,471	0.78%	5,726,787	0.79%	19,413	10.52	750	91.93%
Washington	198	0.50%	6,603,729	3,656,773	0.58%	4,135,496	0.57%	20,886	9.32	761	89.02%
West Virginia	90	0.23%	2,994,053	1,629,975	0.26%	1,795,156	0.25%	19,946	9.67	751	89.47%
Wisconsin	479	1.20%	14,076,046	7,310,724	1.16%	8,666,292	1.20%	18,092	10.71	762	92.47%
Wyoming	8	0.02%	319,635	169,459	0.03%	194,434	0.03%	24,304	9.54	792	93.51%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	24	0.06%	745,211	388,431	0.06%	416,764	0.06%	17,365	4.56	749	89.16%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	20,300	50.76%	524,378,440	268,780,124	42.79%	317,561,968	43.84%	15,643	10.32	751	93.43%
Truck	2,558	6.40%	102,231,475	56,185,269	8.94%	64,995,291	8.97%	25,409	12.06	748	95.04%
SUV	825	2.06%	46,138,595	23,912,706	3.81%	28,792,707	3.98%	34,900	11.74	756	88.44%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	16,310	40.78%	542,683,761	279,288,967	44.46%	312,944,676	43.21%	19,187	7.57	771	88.56%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

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	35,802	89.52%	1,031,239,240	536,516,480	85.41%	625,067,812	86.30%	17,459	9.83	759	92.12%
Nissan: Infiniti	4,191	10.48%	184,193,032	91,650,586	14.59%	99,226,830	13.70%	23,676	6.30	764	85.96%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-09	77	0.19%	2,537,200	1,606,090	0.26%	1,496,792	0.21%	19,439	0.00	769	84.56%
2022-10	173	0.43%	5,680,831	3,385,666	0.54%	3,169,380	0.44%	18,320	0.01	778	85.85%
2022-11	478	1.20%	17,375,575	9,263,562	1.47%	8,312,344	1.15%	17,390	0.00	775	85.75%
2022-12	1,080	2.70%	33,741,955	18,562,374	2.96%	18,330,785	2.53%	16,973	0.01	776	86.37%
2023-01	562	1.41%	17,615,981	9,859,584	1.57%	9,738,822	1.34%	17,329	0.16	744	86.96%
2023-02	1,466	3.67%	48,652,695	27,287,790	4.34%	27,470,392	3.79%	18,738	1.07	789	86.25%
2023-03	565	1.41%	21,274,636	12,130,603	1.93%	12,304,473	1.70%	21,778	2.03	781	87.09%
2023-04	2,190	5.48%	69,982,068	39,983,780	6.37%	41,318,149	5.70%	18,867	3.02	780	87.73%
2023-05	2,417	6.04%	72,672,650	41,036,281	6.53%	43,210,872	5.97%	17,878	4.02	789	88.08%
2023-06	1,515	3.79%	44,286,707	24,727,554	3.94%	26,455,071	3.65%	17,462	5.02	758	90.54%
2023-07	2,749	6.87%	79,736,364	42,844,185	6.82%	46,764,484	6.46%	17,011	6.01	774	90.79%
2023-08	2,796	6.99%	84,894,977	44,342,871	7.06%	49,323,634	6.81%	17,641	7.01	770	90.03%
2023-09	2,932	7.33%	83,993,319	43,349,229	6.90%	49,007,883	6.77%	16,715	8.01	791	89.09%
2023-10	2,947	7.37%	84,282,471	42,838,881	6.82%	49,358,878	6.81%	16,749	9.01	796	89.32%
2023-11	3,078	7.70%	89,839,574	43,609,149	6.94%	51,398,613	7.10%	16,699	10.01	763	90.74%
2023-12	3,276	8.19%	90,686,519	43,374,420	6.90%	52,364,975	7.23%	15,984	11.02	757	91.49%
2024-01	3,065	7.66%	88,951,424	43,982,215	7.00%	53,421,527	7.38%	17,430	12.01	757	91.50%
2024-02	1,701	4.25%	52,858,331	25,891,102	4.12%	32,300,898	4.46%	18,989	13.01	705	94.04%
2024-03	1,091	2.73%	34,298,255	17,708,381	2.82%	22,099,867	3.05%	20,257	14.01	696	94.94%
2024-04	1,861	4.65%	59,357,448	31,483,483	5.01%	39,452,175	5.45%	21,199	15.01	721	95.87%
2024-05	1,047	2.62%	30,249,561	16,174,177	2.57%	20,700,403	2.86%	19,771	16.01	685	96.78%
2024-06	610	1.53%	20,767,606	10,724,268	1.71%	14,180,339	1.96%	23,246	17.01	675	97.40%
2024-07	383	0.96%	12,695,316	5,301,274	0.84%	7,605,769	1.05%	19,858	18.00	717	99.19%
2024-08	406	1.02%	14,394,977	6,432,104	1.02%	9,021,431	1.25%	22,220	19.02	780	93.44%
2024-09	260	0.65%	8,905,497	3,655,265	0.58%	5,415,716	0.75%	20,830	20.00	765	95.79%
2024-10	146	0.37%	4,662,118	1,729,653	0.28%	2,751,406	0.38%	18,845	21.01	761	101.12%
2024-11	146	0.37%	4,767,244	1,798,194	0.29%	2,892,669	0.40%	19,813	22.01	744	103.06%
2024-12	111	0.28%	3,668,203	1,372,005	0.22%	2,249,504	0.31%	20,266	23.03	752	104.04%
2025-01	113	0.28%	4,010,950	1,597,799	0.25%	2,580,750	0.36%	22,839	24.00	739	104.14%
2025-02	89	0.22%	3,344,271	1,372,135	0.22%	2,202,663	0.30%	24,749	25.00	740	103.16%
2025-03	103	0.26%	3,923,297	1,686,351	0.27%	2,654,467	0.37%	25,772	26.00	739	100.30%
2025-04	158	0.40%	6,091,356	2,581,229	0.41%	4,147,095	0.57%	26,247	27.01	733	102.15%
2025-05	202	0.51%	7,386,129	3,165,353	0.50%	5,106,546	0.71%	25,280	28.00	745	101.68%
2025-06	199	0.50%	7,787,039	3,288,810	0.52%	5,444,455	0.75%	27,359	29.00	733	102.67%
2025-07	-	-	-	-	-	-	-	-	-	-	-
2025-08	1	0.00%	59,729	21,249	0.00%	41,413	0.01%	41,413	31.00	774	84.33%
Total:	39,993	100.00%	1,215,432,272	628,167,066	100.00%	724,294,641	100.00%	18,111	9.35	759	91.27%

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