StratMaker (145679)

Nissan Auto Lease Trust 2022-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

45,330

WA Orginal Term (OT)

36.59

Acquisition Cost (AC)

$ 1,466,295,207

WA Remaining Term (RT)

16.76

Rep. Period Securitization Value (SV)

$ 1,049,963,089

WA Seasoning

19.84

Rep. Period End Actual SV (ESV)

$ 1,037,633,100

WA FICO (non-zero)

765

Total Base Residual Value (BRV)

$ 822,635,261

WA Lease to Value (LTV)

92.61%

Average BRV

$ 18,148

Base Residual as % of ESV

79.28%

Base Residual as % of Vehicle Value

51.37%

Minimum Discount Rate

7.00%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

45,330

Acquisition Cost (AC)

$ 1,466,295,207

Rep. Period Securitization Value (SV)

$ 1,049,963,089

Rep. Period End Actual SV (ESV)

$ 1,037,633,100

Total Base Residual Value (BRV)

$ 822,635,261

Average BRV

$ 18,148

Base Residual as % of ESV

79.28%

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)

36.59

WA Remaining Term (RT)

16.76

WA Seasoning

19.84

WA FICO (non-zero)

765

WA Lease to Value (LTV)

92.61%

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%	161,593	0.02%	10,773	12.91	796	67.22%
$15,000 - $19,999	2,461	5.43%	46,113,011	29,763,399	3.62%	34,644,959	3.34%	14,078	14.51	775	85.32%
$20,000 - $24,999	9,682	21.36%	219,097,408	125,725,716	15.28%	156,078,074	15.04%	16,120	15.58	759	92.38%
$25,000 - $29,999	9,729	21.46%	266,327,303	146,084,999	17.76%	187,575,318	18.08%	19,280	16.98	761	93.12%
$30,000 - $39,999	14,059	31.01%	488,859,993	282,649,406	34.36%	348,972,117	33.63%	24,822	16.23	769	91.92%
$40,000 - $49,999	6,854	15.12%	300,720,032	163,892,656	19.92%	210,222,825	20.26%	30,672	17.70	764	93.44%
$50,000 - $59,999	1,815	4.00%	98,480,379	51,628,506	6.28%	67,843,109	6.54%	37,379	18.33	761	94.40%
$60,000 - $69,999	667	1.47%	42,880,858	21,201,253	2.58%	29,576,978	2.85%	44,343	19.63	767	96.13%
$70,000 - $79,999	41	0.09%	3,012,074	1,287,844	0.16%	2,144,055	0.21%	52,294	23.27	762	106.53%
$80,000 - $89,999	6	0.01%	496,285	200,072	0.02%	360,350	0.03%	60,058	23.41	779	114.70%
$90,000 - $99,999	1	0.00%	93,729	49,667	0.01%	53,722	0.01%	53,722	4.00	758	83.03%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	30	0.07%	1,104,923	598,343	0.07%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	121	0.27%	2,160,159	892,509	0.11%	1,125,764	0.11%	9,304	11.71	784	87.40%
$10,000 - $14,999	4,800	10.59%	101,832,161	57,543,062	6.99%	65,750,969	6.34%	13,698	9.97	764	91.75%
$15,000 - $19,999	14,137	31.19%	354,185,205	198,549,248	24.14%	247,691,431	23.87%	17,521	15.41	759	92.13%
$20,000 - $24,999	10,905	24.06%	348,423,144	189,813,574	23.07%	243,438,198	23.46%	22,324	17.06	765	92.56%
$25,000 - $29,999	7,726	17.04%	298,213,565	167,575,607	20.37%	210,806,216	20.32%	27,285	17.32	773	90.26%
$30,000 - $39,999	6,466	14.26%	290,155,880	171,174,786	20.81%	218,081,019	21.02%	33,727	18.65	762	95.08%
$40,000 - $49,999	1,065	2.35%	64,511,219	33,879,253	4.12%	46,481,487	4.48%	43,645	20.03	766	94.89%
$50,000 - $59,999	76	0.17%	5,377,492	2,470,751	0.30%	4,012,503	0.39%	52,796	24.39	758	101.24%
$60,000 - $69,999	4	0.01%	331,459	138,128	0.02%	245,513	0.02%	61,378	21.99	785	114.97%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

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	637	1.41%	14,552,023	5,609,589	0.68%	9,316,757	0.90%	14,626	24.43	736	104.50%
$10,000 - $14,999	16,344	36.06%	394,955,886	210,270,274	25.56%	277,310,942	26.73%	16,967	17.70	755	95.46%
$15,000 - $19,999	13,180	29.08%	410,980,041	228,067,420	27.72%	283,870,239	27.36%	21,538	15.54	768	91.46%
$20,000 - $24,999	9,467	20.88%	376,510,534	210,681,911	25.61%	264,859,821	25.53%	27,977	17.42	774	90.24%
$25,000 - $29,999	3,634	8.02%	161,661,871	99,129,483	12.05%	121,465,679	11.71%	33,425	17.16	763	93.34%
$30,000 - $39,999	2,034	4.49%	105,657,959	67,455,286	8.20%	79,291,204	7.64%	38,983	14.30	762	92.26%
$40,000 - $49,999	34	0.08%	1,976,894	1,421,299	0.17%	1,518,458	0.15%	44,661	7.98	781	86.53%
$50,000 - $59,999	-	-	-	-	-	-	-	-	-	-	-
$60,000 - $69,999	-	-	-	-	-	-	-	-	-	-	-
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

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	2,608	5.75%	83,311,373	45,235,689	5.50%	59,510,322	5.74%	22,818	17.18	629	96.57%
650 - 699	7,242	15.98%	234,252,923	128,638,909	15.64%	164,632,153	15.87%	22,733	16.56	677	96.13%
700 - 749	9,899	21.84%	320,850,284	178,940,174	21.75%	224,435,914	21.63%	22,673	15.99	725	94.18%
750 - 799	9,309	20.54%	298,781,149	167,799,363	20.40%	212,487,393	20.48%	22,826	17.24	774	92.21%
800+	16,272	35.90%	529,099,477	302,021,127	36.71%	376,567,318	36.29%	23,142	16.96	843	89.73%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	2,780	6.13%	96,181,879	73,572,071	8.94%	79,131,255	7.63%	28,464	10.05	751	93.38%
25 - 36	33,247	73.34%	1,010,237,865	571,134,862	69.43%	718,082,543	69.20%	21,598	16.60	767	92.73%
37 - 39	4,938	10.89%	212,106,743	114,709,414	13.94%	142,949,427	13.78%	28,949	16.18	778	86.15%
40 - 48	4,362	9.62%	147,578,618	63,142,221	7.68%	97,358,267	9.38%	22,320	24.27	742	100.53%
49 - 60	3	0.01%	190,103	76,693	0.01%	111,608	0.01%	37,203	14.34	724	102.56%
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	30	0.07%	1,104,923	598,343	0.07%	0	0.00%	0	0.00	0	0.00%
1 - 12	15,469	34.13%	463,123,355	278,334,676	33.83%	308,438,270	29.73%	19,939	8.31	751	90.57%
13 - 24	25,298	55.81%	845,850,163	466,685,093	56.73%	609,699,600	58.76%	24,101	18.89	773	92.40%
25 - 36	4,471	9.86%	154,503,112	76,311,197	9.28%	118,000,948	11.37%	26,393	27.59	755	98.80%
37 - 42	62	0.14%	1,713,653	705,952	0.09%	1,494,282	0.14%	24,101	37.03	698	110.25%
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	11	0.02%	326,253	189,357	0.02%	261,500	0.03%	23,773	24.03	723	94.84%
11 - 15	13,991	30.86%	454,070,065	258,986,998	31.48%	351,427,169	33.87%	25,118	21.85	768	94.37%
16 - 20	10,712	23.63%	353,920,564	202,317,297	24.59%	262,173,811	25.27%	24,475	18.64	764	94.81%
21 - 25	7,400	16.32%	262,736,191	145,302,564	17.66%	177,978,263	17.15%	24,051	14.92	773	88.83%
26 - 30	8,694	19.18%	258,965,982	142,570,729	17.33%	163,336,521	15.74%	18,787	9.23	753	90.54%
31 - 35	4,005	8.84%	120,785,507	66,413,415	8.07%	74,585,423	7.19%	18,623	7.63	761	89.65%
36+	517	1.14%	15,490,645	6,854,903	0.83%	7,870,412	0.76%	15,223	11.02	734	97.16%
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	42,523	93.81%	1,371,635,129	771,894,815	93.83%	971,373,802	93.61%	22,843	16.73	768	92.36%
1 - 15	2,045	4.51%	68,704,625	37,205,996	4.52%	47,987,176	4.62%	23,466	16.75	722	95.39%
16 - 30	541	1.19%	18,268,582	9,629,594	1.17%	12,814,407	1.23%	23,687	17.64	701	97.15%
31 - 60	169	0.37%	5,788,529	2,914,233	0.35%	4,115,994	0.40%	24,355	19.80	692	101.18%
61 - 90	39	0.09%	1,388,495	741,868	0.09%	993,328	0.10%	25,470	17.81	693	101.18%
91 - 120	10	0.02%	393,643	193,425	0.02%	275,812	0.03%	27,581	17.43	663	103.35%
121+	3	0.01%	116,203	55,331	0.01%	72,579	0.01%	24,193	13.29	679	102.56%
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

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%	901	1.99%	26,460,672	17,786,468	2.16%	19,777,867	1.91%	21,951	15.03	784	71.39%
75.00 - 99.99%	35,486	78.28%	1,134,986,786	652,769,610	79.35%	801,906,970	77.28%	22,598	16.02	772	89.14%
100.00 - 109.99%	6,645	14.66%	224,009,142	116,733,902	14.19%	160,399,992	15.46%	24,138	19.08	740	103.96%
110.00 - 119.99%	1,672	3.69%	57,848,244	26,345,158	3.20%	40,189,818	3.87%	24,037	21.08	723	113.85%
120.00 - 129.99%	466	1.03%	16,879,527	6,790,502	0.83%	11,323,187	1.09%	24,299	21.95	715	124.15%
130.00 - 139.99%	134	0.30%	5,141,073	1,873,495	0.23%	3,400,345	0.33%	25,376	22.72	716	134.46%
140.00%+	26	0.06%	969,763	336,126	0.04%	634,921	0.06%	24,420	23.98	735	142.27%
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

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%	2,926,270	0.28%	25,669	17.71	760	93.36%
Alaska	2	0.00%	67,539	38,670	0.00%	46,373	0.00%	23,186	14.15	789	90.89%
Arizona	360	0.79%	12,224,244	7,001,911	0.85%	8,694,083	0.84%	24,150	16.80	766	90.85%
Arkansas	23	0.05%	893,038	484,827	0.06%	599,263	0.06%	26,055	15.44	760	86.90%
California	3,594	7.93%	117,126,229	65,355,451	7.94%	83,955,781	8.09%	23,360	17.75	747	91.68%
Colorado	392	0.86%	14,407,891	8,737,689	1.06%	10,451,029	1.01%	26,661	16.00	760	91.52%
Connecticut	1,953	4.31%	59,918,905	33,490,648	4.07%	42,568,378	4.10%	21,796	17.18	758	93.88%
Delaware	165	0.36%	5,157,779	2,908,520	0.35%	3,624,246	0.35%	21,965	16.18	769	91.92%
Florida	5,421	11.96%	173,630,119	97,716,616	11.88%	122,248,385	11.78%	22,551	16.50	761	90.83%
Georgia	337	0.74%	12,607,275	6,698,321	0.81%	8,641,706	0.83%	25,643	16.83	767	94.44%
Hawaii	167	0.37%	5,244,780	3,086,768	0.38%	3,884,626	0.37%	23,261	16.92	772	95.88%
Idaho	72	0.16%	2,501,996	1,584,568	0.19%	1,868,715	0.18%	25,954	16.00	749	92.37%
Illinois	1,260	2.78%	41,909,411	22,856,493	2.78%	29,222,273	2.82%	23,192	16.46	764	95.03%
Indiana	552	1.22%	17,789,009	10,140,215	1.23%	12,691,110	1.22%	22,991	16.74	763	91.79%
Iowa	249	0.55%	8,832,908	4,882,872	0.59%	6,115,489	0.59%	24,560	15.53	782	94.10%
Kansas	112	0.25%	3,920,747	2,329,904	0.28%	2,867,537	0.28%	25,603	17.51	756	92.92%
Kentucky	245	0.54%	8,568,068	4,975,997	0.60%	6,138,105	0.59%	25,053	16.45	771	90.64%
Louisiana	133	0.29%	4,838,826	2,734,372	0.33%	3,449,574	0.33%	25,937	17.23	789	91.35%
Maine	313	0.69%	10,050,264	5,880,525	0.71%	7,207,886	0.69%	23,028	16.54	759	94.31%
Maryland	298	0.66%	11,036,946	5,801,716	0.71%	7,546,690	0.73%	25,324	17.08	759	94.70%
Massachusetts	2,160	4.77%	65,893,478	38,346,198	4.66%	46,999,549	4.53%	21,759	16.03	761	89.89%
Michigan	763	1.68%	24,615,675	14,529,641	1.77%	17,533,057	1.69%	22,979	15.19	773	90.16%
Minnesota	652	1.44%	21,147,335	11,886,288	1.44%	14,988,002	1.44%	22,988	16.15	780	92.92%
Mississippi	43	0.09%	1,564,420	896,828	0.11%	1,141,968	0.11%	26,557	17.10	766	93.38%
Missouri	409	0.90%	14,338,185	7,793,115	0.95%	10,081,258	0.97%	24,649	17.60	770	93.23%
Montana	33	0.07%	1,219,350	787,025	0.10%	923,321	0.09%	27,979	17.22	781	90.93%
Nebraska	330	0.73%	10,773,883	6,346,370	0.77%	7,675,966	0.74%	23,261	15.53	767	91.41%
Nevada	155	0.34%	5,267,081	2,933,602	0.36%	3,751,406	0.36%	24,203	17.50	752	93.09%
New Hampshire	603	1.33%	18,841,765	10,751,482	1.31%	13,371,824	1.29%	22,176	16.36	761	93.24%
New Jersey	5,888	12.99%	185,156,543	101,459,173	12.33%	129,639,124	12.49%	22,018	16.99	763	94.17%
New Mexico	33	0.07%	1,350,242	725,361	0.09%	935,613	0.09%	28,352	17.87	783	91.85%
New York	7,073	15.60%	223,839,265	123,101,418	14.96%	158,226,555	15.25%	22,371	17.37	780	93.64%
North Carolina	459	1.01%	15,601,380	8,969,315	1.09%	11,110,525	1.07%	24,206	16.38	767	91.69%
North Dakota	82	0.18%	2,856,336	1,668,595	0.20%	2,057,369	0.20%	25,090	15.86	760	94.05%
Ohio	2,537	5.60%	80,333,931	45,357,312	5.51%	56,754,038	5.47%	22,371	15.87	767	93.42%
Oklahoma	55	0.12%	2,113,729	1,160,396	0.14%	1,457,909	0.14%	26,507	15.57	764	93.62%
Oregon	97	0.21%	3,122,742	1,885,715	0.23%	2,270,781	0.22%	23,410	15.55	749	92.57%
Pennsylvania	3,317	7.32%	101,446,558	59,924,286	7.28%	72,590,923	7.00%	21,885	15.57	766	89.52%
Rhode Island	378	0.83%	11,372,833	6,590,315	0.80%	8,212,679	0.79%	21,727	17.06	761	90.41%
South Carolina	312	0.69%	10,534,764	5,982,651	0.73%	7,494,745	0.72%	24,022	16.66	762	93.19%
South Dakota	67	0.15%	2,566,646	1,504,239	0.18%	1,824,603	0.18%	27,233	15.93	766	93.08%
Tennessee	240	0.53%	8,495,945	5,012,922	0.61%	6,165,897	0.59%	25,691	16.75	770	91.43%
Texas	2,134	4.71%	80,382,765	42,295,475	5.14%	55,753,867	5.37%	26,126	17.83	758	95.25%
Utah	150	0.33%	5,501,897	3,265,273	0.40%	3,928,362	0.38%	26,189	15.25	757	93.36%
Vermont	163	0.36%	5,191,521	3,086,584	0.38%	3,806,984	0.37%	23,356	16.20	765	93.95%
Virginia	388	0.86%	13,223,722	7,341,058	0.89%	9,295,750	0.90%	23,958	16.48	762	93.31%
Washington	232	0.51%	8,474,881	5,146,204	0.63%	6,234,622	0.60%	26,873	16.38	757	91.37%
West Virginia	147	0.32%	4,942,568	3,081,611	0.37%	3,658,743	0.35%	24,889	15.25	757	92.32%
Wisconsin	627	1.38%	19,847,683	11,080,339	1.35%	14,049,308	1.35%	22,407	17.17	761	93.05%
Wyoming	9	0.02%	318,459	201,930	0.02%	241,765	0.02%	26,863	15.14	763	93.46%
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	32	0.07%	1,039,232	558,552	0.07%	709,067	0.07%	22,158	16.42	759	91.62%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	21,212	46.79%	600,604,060	326,775,741	39.72%	425,494,013	41.01%	20,059	17.89	767	92.34%
Truck	4,011	8.85%	164,965,216	105,457,443	12.82%	124,884,837	12.04%	31,136	16.63	749	97.71%
SUV	1,037	2.29%	60,944,262	33,359,833	4.06%	43,580,481	4.20%	42,026	17.89	771	89.49%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	19,070	42.07%	639,781,669	357,042,244	43.40%	443,673,769	42.76%	23,266	15.60	766	91.73%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

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	39,349	86.81%	1,206,483,102	682,014,177	82.91%	862,289,884	83.10%	21,914	16.84	761	94.02%
Nissan: Infiniti	5,981	13.19%	259,812,105	140,621,084	17.09%	175,343,216	16.90%	29,317	16.37	782	85.69%
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-05	389	0.86%	10,604,909	6,840,267	0.83%	7,146,776	0.69%	18,372	4.01	734	89.11%
2023-06	2,377	5.24%	63,836,011	38,389,178	4.67%	40,871,879	3.94%	17,195	5.02	783	87.76%
2023-07	1,743	3.85%	52,050,277	30,691,441	3.73%	33,197,759	3.20%	19,046	6.01	757	90.13%
2023-08	2,460	5.43%	74,408,198	44,466,334	5.41%	48,460,286	4.67%	19,699	7.01	760	90.49%
2023-09	2,374	5.24%	72,621,021	43,539,120	5.29%	48,037,563	4.63%	20,235	8.01	737	90.86%
2023-10	890	1.96%	26,483,811	15,885,338	1.93%	17,790,558	1.71%	19,989	9.01	752	91.37%
2023-11	1,931	4.26%	61,404,481	37,585,916	4.57%	42,288,609	4.08%	21,900	10.01	747	91.35%
2023-12	1,307	2.88%	38,530,736	23,501,894	2.86%	26,825,276	2.59%	20,524	11.01	734	92.03%
2024-01	2,034	4.49%	64,390,188	38,138,439	4.64%	44,346,360	4.27%	21,803	12.01	741	91.60%
2024-02	2,155	4.75%	72,017,275	41,910,953	5.09%	49,391,563	4.76%	22,920	13.01	753	91.94%
2024-03	1,566	3.45%	58,237,576	31,601,376	3.84%	38,284,893	3.69%	24,448	14.01	789	88.19%
2024-04	1,048	2.31%	37,888,455	21,160,926	2.57%	25,917,009	2.50%	24,730	15.01	766	89.89%
2024-05	2,351	5.19%	76,903,599	43,376,112	5.27%	53,624,615	5.17%	22,809	16.00	794	90.35%
2024-06	2,019	4.45%	73,053,151	41,006,369	4.98%	51,634,398	4.98%	25,574	17.00	783	90.27%
2024-07	2,235	4.93%	78,926,494	44,242,230	5.38%	56,794,487	5.47%	25,411	18.01	768	92.60%
2024-08	2,299	5.07%	74,874,514	41,164,180	5.00%	54,219,784	5.23%	23,584	19.00	770	93.52%
2024-09	2,392	5.28%	78,954,384	43,613,708	5.30%	58,186,188	5.61%	24,325	20.00	770	94.38%
2024-10	2,115	4.67%	68,720,026	36,736,797	4.47%	50,103,967	4.83%	23,690	21.01	773	93.23%
2024-11	2,391	5.27%	75,553,064	40,715,442	4.95%	56,315,091	5.43%	23,553	22.01	775	92.92%
2024-12	2,350	5.18%	74,403,281	40,021,025	4.86%	56,284,124	5.42%	23,951	23.01	772	93.79%
2025-01	2,377	5.24%	76,404,795	41,132,858	5.00%	58,636,581	5.65%	24,668	24.01	767	94.64%
2025-02	2,215	4.89%	71,339,124	39,337,536	4.78%	56,201,152	5.42%	25,373	25.00	771	95.46%
2025-03	418	0.92%	18,619,168	9,606,195	1.17%	13,954,479	1.34%	33,384	26.01	792	95.70%
2025-04	149	0.33%	4,898,867	2,302,962	0.28%	3,593,059	0.35%	24,114	27.00	744	100.53%
2025-05	180	0.40%	5,348,965	2,503,228	0.30%	4,002,684	0.39%	22,237	28.00	739	102.35%
2025-06	106	0.23%	4,140,009	1,806,312	0.22%	2,997,604	0.29%	28,279	29.03	719	103.01%
2025-07	273	0.60%	10,264,965	4,402,221	0.54%	7,455,134	0.72%	27,308	30.00	717	104.19%
2025-08	399	0.88%	14,819,647	6,316,165	0.77%	10,844,282	1.05%	27,179	31.00	739	104.17%
2025-09	125	0.28%	4,717,620	2,090,412	0.25%	3,576,217	0.34%	28,610	32.02	683	106.67%
2025-10	378	0.83%	13,041,312	4,992,369	0.61%	9,434,758	0.91%	24,960	33.01	736	101.92%
2025-11	83	0.18%	2,900,327	1,167,880	0.14%	2,265,285	0.22%	27,293	34.00	663	103.88%
2025-12	83	0.18%	2,651,910	1,052,247	0.13%	2,141,619	0.21%	25,803	35.00	738	105.71%
2026-01	55	0.12%	1,542,378	620,095	0.08%	1,314,781	0.13%	23,905	36.00	732	111.42%
2026-02	63	0.14%	1,744,672	717,738	0.09%	1,494,282	0.14%	23,719	37.03	698	110.25%
Total:	45,330	100.00%	1,466,295,207	822,635,261	100.00%	1,037,633,100	100.00%	22,891	16.76	765	92.61%

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