Table of Contents
Prospectus Supplement | NALT2007-A |
• | The issuing entity will issue five classes of securities, consisting of four classes of notes and one class of certificates described in the following table. Only the notes described on the following table are being offered by this prospectus supplement and the accompanying prospectus. The certificates represent all of the undivided beneficial ownership interests in the issuing entity and are not being offered to the public, but instead will be issued to and retained by Nissan Auto Leasing LLC II. |
• | The notes accrue interest from and including July 31, 2007. |
• | Principal of and interest on the notes will generally be payable on the 15th day of each month, unless the 15th day is not a business day, in which case payment will be made on the following business day. The first payment date will be August 15, 2007. The first payment period will consist of 15 days, and interest will be calculated on the basis of, for theClass A-1 Notes andClass A-4 Notes, the actual number of days elapsed in such period and a year of 360 days, and for theClass A-2 Notes andClass A-3 Notes, twelve30-day months and a year of 360 days. |
Notes | ||||||||||||||||||
2007-A SUBI | ||||||||||||||||||
A-1 Notes | A-2 Notes | A-3 Notes | A-4 Notes | Certificate | ||||||||||||||
Principal Amount | $ | 150,000,000 | $ | 375,000,000 | $ | 200,000,000 | $ | 365,079,000 | N/A | |||||||||
Interest Rate | 5.33038 | % | 5.20 | % | 5.20 | % | One-month LIBOR + 0.07 | % | N/A | |||||||||
Final Scheduled Payment Date | August 15, 2008 | February 16, 2010 | May 17, 2010 | February 15, 2013 | N/A | |||||||||||||
Price to Public(1) | 100.00000 | % | 99.99644 | % | 99.99787 | % | 100.00000 | % | N/A | |||||||||
Underwriting Discount(1) | 0.080 | % | 0.125 | % | 0.140 | % | 0.170 | % | N/A | |||||||||
Proceeds to Depositor(1) | $ | 149,880,000.00 | $ | 374,517,900.00 | $ | 199.715,740.00 | $ | 364,458,365.70 | N/A |
(1) | Total price to the public is $1,090,061,390.00, total underwriting discount is $1,489,384.30 and total proceeds to the Depositor are $1,088,572,005.70. |
• | Reserve account, with an initial deposit of $0, and thereafter a required balance of $26,952,513.10. |
• | The certificates are subordinated to the notes to the extent described herein. |
• | Interest rate swap agreement with HSBC Bank USA, National Association, a national banking association, as the swap counterparty, to mitigate the risk associated with an increase in the floating interest rate of theClass A-4 Notes. |
Citi | JPMorgan |
Deutsche Bank Securities | ||||||||
HSBC | ||||||||
Merrill Lynch & Co. | ||||||||
RBS Greenwich Capital |
Table of Contents
S-2
Page | ||||
S-7 | ||||
S-15 | ||||
S-20 | ||||
S-21 | ||||
S-23 | ||||
S-24 | ||||
S-25 | ||||
S-25 | ||||
S-26 | ||||
S-34 | ||||
S-34 | ||||
S-34 | ||||
S-40 | ||||
S-47 | ||||
S-47 | ||||
S-47 | ||||
S-50 | ||||
S-57 | ||||
S-57 | ||||
S-61 | ||||
S-64 | ||||
S-67 | ||||
S-67 | ||||
S-67 | ||||
S-69 | ||||
S-69 | ||||
S-69 | ||||
S-70 | ||||
S-71 | ||||
A-1 | ||||
B-1 | ||||
C-1 |
2 | ||||
8 | ||||
22 | ||||
23 | ||||
23 | ||||
26 | ||||
27 | ||||
28 | ||||
37 | ||||
40 | ||||
42 | ||||
42 | ||||
43 | ||||
53 | ||||
60 | ||||
64 | ||||
67 | ||||
77 | ||||
78 | ||||
82 | ||||
83 | ||||
89 | ||||
93 | ||||
98 | ||||
99 | ||||
99 | ||||
100 |
S-3
Table of Contents
• | The special unit of beneficial interest, or SUBI, represents a beneficial interest in specific Titling Trust assets. |
• | The SUBI represents a beneficial interest in a pool of closed-end Nissan and Infiniti vehicle leases and the related Nissan and Infiniti leased vehicles. |
• | The UTI represents Titling Trust assets not allocated to the SUBI or any other special unit of beneficial interest similar to the SUBI and the Issuing Entity has no rights in either the UTI assets or the asset of any other SUBI. |
S-4
Table of Contents
* | This chart provides only a simplified overview of the priority of the monthly distributions. The order in which funds will flow each month as indicated above is applicable for so long as no indenture default has occurred. For more detailed information or for information regarding the flow of funds upon the occurrence of an indenture default, please refer to this prospectus supplement and the accompanying prospectus for a further description. |
S-5
Table of Contents
* | This chart provides only a simplified overview of the monthly flow of funds. Refer to this prospectus supplement for a further description. |
S-6
Table of Contents
Issuing Entity: (with respect to the Notes and the certificates) | Nissan Auto LeaseTrust 2007-A is the trust that was established by a trust agreement dated as of June 12, 2007, and will be the entity that issues the notes and the certificates. | |
Depositor: | Nissan Auto Leasing LLC II. | |
Servicer/Sponsor and Administrative Agent: | Nissan Motor Acceptance Corporation. | |
Indenture Trustee: | U.S. Bank National Association. | |
Owner Trustee: | Wilmington Trust Company. | |
Swap Counterparty: | HSBC BANK USA, National Association, a national banking association, will be the swap counterparty. The long-term credit rating assigned to the swap counterparty by Moody’s Investor Services, Inc. (“Moody’s”) is currently “Aa2” and by Standard & Poor’s, a division of The McGraw Hill Companies, Inc. (“Standard & Poor’s”), is currently “AA.” The short-term credit rating assigned to the swap counterparty by Moody’s is currently“P-1” and by Standard & Poor’s is currently“A-1+.” | |
Titling Trust: (also the issuing entity with respect to the SUBI certificate): | Nissan-Infiniti LT. | |
Titling Trustee: | NILT, Inc. | |
Underwriters with respect to the2007-A SUBI Certificate: | NILT Trust and Nissan Auto Leasing LLC II. | |
Cutoff Date: | Close of business on June 30, 2007. | |
Closing Date: | Expected on or about July 31, 2007. | |
Assets of the Issuing Entity: | The primary assets of the issuing entity will consist of a certificate representing the beneficial interest in a pool of closed-end Nissan and Infiniti leases, the related Nissan and Infiniti leased vehicles and related assets, including the right to receive monthly payments under the leases, the amounts realized from sales of the related leased vehicles, and payments due under the interest rate swap agreement, together with amounts in various accounts, including a reserve account. | |
As of the close of business on June 30, 2007, the cutoff date, the leases had: | ||
• an aggregate securitization value of $1,197,889,471.05, |
S-7
Table of Contents
• an aggregate non-discounted base residual value of the related leased vehicles of $769,483,988.32 (approximately 64.24% of the aggregate securitization value), | ||
• a weighted average original lease term of approximately 39 months, and | ||
• a weighted average remaining term to scheduled maturity of approximately 29 months. | ||
The securitization value of each lease will be the sum of the present value of (i) the remaining monthly payments payable under the lease and (ii) the base residual of the leased vehicle. The present value calculations will be made using a discount rate of 9.20%. | ||
The base residual is the lowest of (a) the residual value of the related leased vehicle at the scheduled termination of the lease established by Automotive Lease Guide in May 2007 as a “mark-to-market” value without making a distinction between value adding options and non-value adding options, (b) the residual value of the related leased vehicle at the scheduled termination of the lease established by Automotive Lease Guide in May 2007 as a “mark-to-market” value giving only partial credit or no credit for options that add little or no value to the resale price of the vehicle and (c) the residual value of the related leased vehicle at the scheduled termination of the lease established or assigned by NMAC at the time of origination of the lease. | ||
On the closing date, the titling trust will issue a special unit of beneficial interest, which is also called a SUBI, constituting a beneficial interest in the leases and the related leased vehicles. The2007-A SUBI Certificate will be transferred to the issuing entity at the time it issues the notes and the certificates. | ||
The2007-A SUBI Certificate will evidence an indirect beneficial interest, rather than a direct ownership interest, in the related SUBI assets. By holding the2007-A SUBI Certificate, the issuing entity will receive an amount equal to all payments made on or in respect of the SUBI assets, except as described under“Risk Factors — Interests of other persons in the leases and the leased vehicles could be superior to the issuing entity’s interest, which may result in delayed or reduced payment on your notes” in the accompanying prospectus. Payments made on or in respect of all other titling trust assets will not be available to make payments on the notes and the certificates. The2007-A SUBI Certificate is not offered to you under this prospectus supplement or the accompanying prospectus. | ||
For more information regarding the issuing entity’s property, you should refer to “The Issuing Entity — Property of the Issuing Entity,”“The SUBI” and “The Leases” in this prospectus supplement. | ||
Offered Notes: | Class A-1 Notes: $150,000,000 | |
Class A-2 Notes: $375,000,000 | ||
Class A-3 Notes: $200,000,000 | ||
Class A-4 Notes: $365,079,000 | ||
Certificates: | The issuing entity will also issue certificates. The issuing entity is not offering the certificates. The certificates will be retained by the depositor. |
S-8
Table of Contents
The issuing entity will not make any distributions on the certificates until all principal of and interest on the Notes have been paid in full. | ||
Terms of the Notes: | Payment Dates: | |
Interest and principal will generally be payable on the 15th day of each month, unless the 15th day is not a business day, in which case the payment will be made on the following business day. The first payment will be made on August 15, 2007. The first payment period will consist of 15 days. | ||
Denominations: | ||
The notes will be issued in minimum denominations of $25,000 and integral multiples of $1,000 in excess thereof in book-entry form. | ||
Per annum interest rates: | ||
The notes will have fixed or floating rates of interest, as follows: |
Class A-1 Notes: | 5.33038% | |
Class A-2 Notes: | 5.20% | |
Class A-3 Notes: | 5.20% | |
Class A-4 Notes: | One-month LIBOR + 0.07% |
Interest Period and Payments: | ||
Interest on the notes will accrue in the following manner, except that on the first payment date, interest on all of the notes will accrue from and including the closing date to but excluding August 15, 2007: |
Day Count | ||||||
Class | From (Including) | To (Excluding) | Convention | |||
A-1 | Prior Payment Date | Current Payment Date | Actual/360 | |||
A-2 | 15th of prior month | 15th of current month | 30/360 | |||
A-3 | 15th of prior month | 15th of current month | 30/360 | |||
A-4 | Prior Payment Date | Current Payment Date | Actual/360 |
Interest on the Class A-1 and Class A-4 Notes will be calculated on the basis of the actual number of days elapsed and a 360-day year. Interest on the Class A-2 Notes and the Class A-3 Notes will be calculated on the basis of a 360-day year consisting of twelve 30-day months. Interest payments on the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes will be paid on a pro rata basis, from all available funds after the servicing fee has been paid, certain advances and expenses have been reimbursed to the servicer, and the swap counterparty has been paid the net amounts, if any, due under the interest rate swap agreement. | ||
Interest Rate Swap Agreement: | ||
On the closing date, the issuing entity will enter into a transaction pursuant to an interest rate swap agreement with the swap counterparty to hedge the floating interest rate on theClass A-4 notes. The interest rate swap for theClass A-4 notes will have an initial notional amount equal to the principal balance of theClass A-4 notes on the closing date, which notional amount will decrease by the amount of any principal payments paid on theClass A-4 notes. |
S-9
Table of Contents
The notional amount under the interest rate swap will at all times be equal to the note balance of theClass A-4 notes. | ||
In general, under the interest rate swap agreement, on each payment date the issuing entity will be obligated to pay the swap counterparty a fixed rate payment based on a per annum fixed rate of 5.129% times the notional amount of the interest rate swap, and the swap counterparty will be obligated to pay a per annum floating interest rate payment based on one-month LIBOR times the notional amount of the interest rate swap. Payments (other than swap termination payments) on the interest rate swap will be exchanged on a net basis. Any net swap payment owed by the issuing entity to the swap counterparty on the interest rate swap ranks higher in priority than all payments on the notes. | ||
The interest rate swap agreement may be terminated upon an event of default or other termination event specified in the interest rate swap agreement. If the interest rate swap agreement is terminated due to such an event of default or other termination event, a termination payment may be due to the swap counterparty by the issuing entity out of available funds or by the swap counterparty to the issuing entity. | ||
If the issuing entity fails to make a net swap payment due under the interest rate swap agreement or if a bankruptcy event occurs with respect to the issuing entity, a senior swap termination payment may be due to the swap counterparty that is pro rata with payments of interest on the notes and is higher in priority than payments of principal of the notes. Subordinated swap termination payments, which may be due because of an event of default or termination event under the interest rate swap agreement not involving the issuing entity’s failure to make a net swap payment or a bankruptcy event with respect to the issuing entity, will be subordinate to payments of principal of and interest on the notes. | ||
The issuing entity’s obligation to pay any net swap payment and any other amounts due under the interest rate swap agreement is secured under the indenture by the issuing entity’s property. | ||
For a more detailed description of the interest rate swap agreement and the swap counterparty, see“Description of the Notes — Interest Rate Swap Agreement” and“The Swap Counterparty” in this prospectus supplement. | ||
Principal: | ||
Amounts allocated to the notes; priority of payments:Principal of the notes will be payable on each payment date sequentially, in the following order of priority: | ||
(1) to theClass A-1 Notes until they are paid in full, | ||
(2) to theClass A-2 Notes until they are paid in full, | ||
(3) to theClass A-3 Notes until they are paid in full, and | ||
(4) to theClass A-4 Notes until they are paid in full. | ||
Principal payments on the notes will be made from all available amounts after the servicing fee has been paid, any net swap payment and senior swap termination payment has been paid to the swap counterparty and certain advances have been reimbursed and after |
S-10
Table of Contents
payment of interest on the notes. Until all principal due to the notes is paid, no principal will be paid to the certificates. | ||
Notwithstanding the foregoing, after the occurrence of an event of default under the indenture, referred to as an “indenture default,” and an acceleration of the notes (unless and until such acceleration has been rescinded), amounts available for payment of principal on the notes shall be made in the following priority, first to theClass A-1 Notes, until the outstanding principal balance of theClass A-1 Notes has been paid in full, and then to theClass A-2 Notes, theClass A-3 Notes and theClass A-4 Notes on a pro rata basis, based on the respective outstanding principal balances of those classes of Notes, until the outstanding principal balances of those classes of Notes have been paid in full. | ||
Final Scheduled Payment Dates: The issuing entity must pay the outstanding principal balance of each class of notes by its final scheduled payment date as follows: |
Final Scheduled | ||||
Class | Payment Date | |||
A-1 | August 15, 2008 | |||
A-2 | February 16, 2010 | |||
A-3 | May 17, 2010 | |||
A-4 | February 15, 2013 |
For more detailed information concerning payments of principal, you should refer to “Description of the Notes — Principal” and “Distributions on the Notes” in this prospectus supplement. | ||
Credit Enhancement: | The credit enhancement for the offered notes will consist of the reserve account, the subordination of the certificates, and the interest rate swap agreement. The credit enhancement is intended to protect you against losses and delays in payments on your notes by absorbing losses on the leases and other shortfalls in cash flows. | |
The Reserve Account: | ||
The depositor will establish a reserve account in the name of the indenture trustee. The reserve account will be funded as follows: | ||
• on the closing date, the depositor will make an initial deposit into the reserve account of $0, which is approximately 0.00% of the aggregate securitization value of the leases and the related leased vehicles as of the cutoff date, and | ||
• on each payment date while the notes remain outstanding, any excess collections remaining after payment of principal of and interest on the notes, payments due to the swap counterparty and various other obligations and expenses of the issuing entity will be deposited into the reserve account until the reserve account balance is equal to 2.25% of the aggregate securitization value of the leases and the related leased vehicles as of the cutoff date. | ||
On each payment date, after all appropriate deposits and withdrawals are made to and from the reserve account, any amounts on deposit in the reserve account in excess of the reserve account requirement will be released to the depositor. |
S-11
Table of Contents
The required reserve account balance on each payment date may be reduced pursuant to a downward adjustment formula that is acceptable to the rating agencies rating the notes. | ||
Funds in the reserve account on each payment date will be available to cover shortfalls in payments on the notes and any net swap payments and senior swap termination payments then payable to the swap counterparty. See“Distributions on the Notes — Deposits to the Distribution Accounts; Priority of Payments” in this prospectus supplement. | ||
For more information regarding the reserve account, you should refer to “Security for the Notes — The Accounts — The Reserve Account”in this prospectus supplement. | ||
Subordination of the Certificates: | ||
The certificates represent all of the ownership interests in the issuing entity. The certificates will not receive any distributions until all principal of and interest on the Notes and any net swap payments and swap termination payments due to the swap counterparty under the interest rate swap agreement have been paid in full. The certificates will not receive any interest. | ||
Indenture Defaults: | The notes are subject to specified indenture defaults described under“Description of the Indenture — Indenture Defaults” in the accompanying prospectus. Among these indenture defaults are the failure to pay interest on the notes for five days after it is due or the failure to pay principal on the final scheduled payment date for the notes. | |
If an indenture default occurs and continues, the indenture trustee or the holders of at least a majority of the outstanding principal amount of the notes may declare the notes to be immediately due and payable. That declaration, under limited circumstances, may be rescinded by the holders of at least a majority of the outstanding principal amount of the notes. | ||
After an indenture default and the acceleration of the notes, funds on deposit in the collection account and any of the issuing entity’s bank accounts with respect to the affected notes will be applied to pay principal of and interest on the notes in the order and amounts described under“Description of the Notes — Interest” and“— Principal” in this prospectus supplement, and to pay amounts owing to the swap counterparty pursuant to the interest rate swap agreement. | ||
If the notes are accelerated after an indenture default, the indenture trustee may, under certain circumstances: | ||
• institute proceedings in its own name for the collection of all amounts then payable on the notes and due to the swap counterparty under the interest rate swap agreement, | ||
• take any other appropriate action to protect and enforce the rights and remedies of the indenture trustee, the noteholders, and the swap counterparty, or | ||
• foreclose on the assets of the issuing entity, if the indenture default relates to a failure by the issuing entity to pay interest on the notes |
S-12
Table of Contents
when due or principal of the notes on their respective final scheduled payment dates, by causing the issuing entity to sell those assets to permitted purchasers under the indenture. | ||
For more information regarding the events constituting an indenture default under the indenture and the remedies available following an indenture default, you should refer to “Description of the Indenture — Indenture Defaults” and “— Remedies Upon an Indenture Default” in the accompanying prospectus. | ||
Servicing/Administrative Agent: | Nissan Motor Acceptance Corporation will service the titling trust assets, including the SUBI assets. In addition, Nissan Motor Acceptance Corporation will perform the administrative obligations required to be performed by the issuing entity or the owner trustee under the indenture and the trust agreement. On each payment date, Nissan Motor Acceptance Corporation will be paid a fee for performing its servicing and administrative obligations in an amount equal to one-twelfth of 1.00% of the aggregate securitization value of the leases and leased vehicles represented by the2007-A SUBI Certificate at the beginning of the preceding month, or in the case of the first payment date, at the cutoff date. The servicing fee will be payable from amounts collected under the leases and amounts realized from sales of the related leased vehicles, and will be paid to the servicer prior to the payment of principal of and interest on the notes. | |
Optional Purchase: | On each payment date, the servicer has the option to purchase or cause to be purchased all of the assets of the issuing entity on any payment date when the aggregate unpaid principal amount of the securities is less than or equal to 5.00% of the aggregate initial principal amount of the securities. If the servicer exercises this option, any notes that are outstanding at that time will be prepaid in whole at a redemption price equal to their unpaid principal amount plus accrued and unpaid interest. | |
For more information regarding the optional purchase, you should refer to “Additional Information Regarding the Securities — Optional Purchase” in this prospectus supplement. | ||
Advances: | The servicer is required to advance to the issuing entity (i) lease payments that are due but unpaid by the lessees and (ii) proceeds from expected sales on leased vehicles for which the related leases have terminated during the related collection period. The servicer will not be required to make any advance if it determines that it will not be able to recover an advance from future payments on the related lease or leased vehicle. | |
For more detailed information on advances and reimbursement of advances, you should refer to “Additional Information Regarding the Securities — Advances” in this prospectus supplement and “Description of the Servicing Agreement — Advances” in the accompanying prospectus. | ||
Tax Status: | On the closing date, and subject to certain assumptions and qualifications, Mayer, Brown, Rowe & Maw LLP, special counsel to the depositor, will render an opinion to the effect that the notes will be classified as debt for federal income tax purposes. The depositor will |
S-13
Table of Contents
agree, and noteholders and beneficial owners will agree by accepting a note or a beneficial interest therein, to treat the notes as debt for federal income tax purposes. | ||
We encourage you to consult your own tax advisor regarding the federal income tax consequences of the purchase, ownership and disposition of the notes and the tax consequences arising under the laws of any state or other taxing jurisdiction. | ||
For additional information concerning the application of federal income tax laws to the issuing entity and the notes, you should refer to “Material Federal Income Tax Consequences” in this prospectus supplement and the accompanying prospectus. | ||
Ratings: | The securities will be issued only if theClass A-1 Notes are rated in the highest short-term rating category, theClass A-2 Notes, theClass A-3 Notes and theClass A-4 Notes are rated in the highest long-term category. On the closing date, each class of the notes will receive the following ratings from Standard & Poor’s Rating Services and Moody’s Investors Service: |
Standard & | ||||||||
Class | Poor’s | Moody’s | ||||||
A-1 | A-1+ | P-1 | ||||||
A-2 | AAA | Aaa | ||||||
A-3 | AAA | Aaa | ||||||
A-4 | AAA | Aaa |
There can be no assurance that a rating will not be lowered or withdrawn by an assigning rating agency. | ||
ERISA Considerations: | It is expected that the notes will be eligible for purchase by Benefit Plans (as defined in“ERISA Considerations” in this prospectus supplement) subject to the considerations discussed under“ERISA Considerations” in this prospectus supplement. However, Benefit Plans contemplating a purchase of notes are encouraged to consult their counsel before making a purchase. | |
Money Market Investment: | TheClass A-1 Notes have been structured to be eligible securities for purchase by money market funds underRule 2a-7 under the Investment Company Act of 1940. Money market funds contemplating a purchase of theClass A-1 Notes are encouraged to consult their counsel before making a purchase. |
S-14
Table of Contents
You may have difficulty selling your notes and/or obtaining your desired price due to the absence of a secondary market. | The notes will not be listed on any securities exchange. Therefore, in order to sell your notes, you must first locate a willing purchaser. The absence of a secondary market for the notes could limit your ability to resell them. Currently, no secondary market exists for the notes. We cannot assure you that a secondary market will develop. The underwriters intend to make a secondary market for the notes by offering to buy the notes from investors that wish to sell. However, the underwriters are not obligated to make offers to buy the notes and they may stop making offers at any time. In addition, the underwriters’ offered prices, if any, may not reflect prices that other potential purchasers would be willing to pay were they given the opportunity. There have been times in the past where there have been very few buyers of asset backed securities and, thus, there has been a lack of liquidity. There may be similar lack of liquidity at times in the future. | |
As a result of the foregoing restrictions and circumstances, you may not be able to sell your notes when you want to do so and you may not be able to obtain the price that you wish to receive. | ||
Payment priorities increase risk of loss or delay in payment to certain notes | Based on the priorities described under“Distributions On The Notes” in this prospectus supplement, classes of notes that receive payments, particularly principal payments, before other classes will be repaid more rapidly than the other classes of notes. In addition, because principal of each class of notes will be paid sequentially, classes of notes that have higher sequential numerical class designations (i.e., 2 being higher than 1) will be outstanding longer and therefore will be exposed to the risk of losses on the leases during periods after other classes of notes have been receiving most or all amounts payable on their notes, and after which a disproportionate amount of credit enhancement may have been applied and not replenished. | |
Because of the priority of payment on the notes, the yields of theClass A-2,Class A-3 andClass A-4 Notes will be relatively more sensitive to losses on the leases and the timing of such losses than theClass A-1 Notes. Accordingly, theClass A-3 andClass A-4 Notes will be relatively more sensitive to losses on the leases and the timing of such losses than theClass A-2 Notes. TheClass A-4 Notes will be relatively more sensitive to losses on the leases and the timing of such losses than theClass A-3 Notes. If the actual rate and amount of losses exceed your expectations, and if amounts in the reserve account are insufficient to cover the resulting shortfalls, the yield to maturity on your notes may be lower than anticipated, and you could suffer a loss. | ||
Classes of notes that receive payments earlier than expected are exposed to greater reinvestment risk, and classes of notes that receive principal later than expected are exposed to greater risk of loss. In either case, the yields on your notes could be materially and adversely affected. |
S-15
Table of Contents
The geographic concentration of the leases, economic factors and lease performancecould negatively affect the pool assets | As of June 30, 2007, Nissan Motor Acceptance Corporation’s records indicate that the addresses of the vehicle registrations of the leased vehicles were most highly concentrated in the following states: |
Percentage of | ||||
Aggregate | ||||
Cutoff Date | ||||
State | Securitization Value | |||
New York | 14.96 | % | ||
Florida | 11.88 | % | ||
New Jersey | 10.29 | % | ||
California | 10.17 | % | ||
Texas | 8.03 | % |
No other state, based on the addresses of the state of registration of the leased vehicles, accounted for more than 5.00% of the total securitization value of the leases as of June 30, 2007. Economic conditions or other factors affecting these states in particular could adversely affect the delinquency, credit loss, repossession or prepayment experience of the issuing entity. | ||
The concentration of leased vehicles to particular models could negatively affect the pool assets. | The Altima, Murano and Pathfinder models represent approximately 22.80%, 16.98% and 16.19%, respectively, of the aggregate securitization value, respectively, of the leases allocated to the SUBI as of the cutoff date. Any adverse change in the value of a specific model type would reduce the proceeds received at disposition of a related leased vehicle. As a result, you may incur a loss on your investment. | |
Risks associated with the interest rate swap agreement. | The issuing entity will enter into an interest rate swap transaction under an interest rate swap agreement because payments under the leases are fixed while theClass A-4 Notes will bear interest at a floating rate. The issuing entity may use payments made by the swap counterparty to make interest and other payments on each payment date. | |
During those periods in which the floating rate payable by the swap counterparty is substantially greater than the fixed rate payable by the issuing entity, the issuing entity will be more dependent on receiving payments from the swap counterparty in order to make interest payments on the notes without using amounts that would otherwise be paid as principal on the notes. If the swap counterparty fails to pay a net swap receipt, and if leases included in the2007-A SUBI and realization of the lease vehicles related thereto and funds on deposit in the reserve account are insufficient to make payments of interest on the notes, you may experience delays and/or reductions in the interest on and principal payments of your notes. | ||
During those periods in which the floating rate payable by the swap counterparty under the interest rate swap agreement is less than the fixed rate payable by the issuing entity under the interest rate swap agreement, the issuing entity will be obligated to make a net swap payment to the swap counterparty. The issuing entity’s obligation to pay a net swap payment to the swap counterparty is secured by the issuing entity’s property. |
S-16
Table of Contents
An indenture default may result in payments on your notes being accelerated. The swap counterparty’s right to receive a net swap payment in such event, will be higher in priority than all payments on the notes. If a net swap payment is due to the swap counterparty on a payment date and there are insufficient collections on leases included in the2007-A SUBI and realization of the lease vehicles related thereto insufficient funds on deposit in the reserve account to make payments of interest on and principal of the notes, you may experience delays and/or reductions in the interest on and principal payments of your notes. | ||
As more fully described in this prospectus supplement under“Description of the Notes — Interest Rate Swap Agreement,” the interest rate swap agreement generally may not be terminated except upon failure of either party to the interest rate swap agreement to make payments when due, a bankruptcy of either party to the interest rate swap agreement or other insolvency events with respect to the swap counterparty, or illegality; or failure of the swap counterparty to provide financial information as required by Regulation AB or to post eligible collateral or assign the interest rate swap agreement to an eligible counterparty if it is unable to provide that financial information, certain tax or merger events that affect the swap counterparty’s creditworthiness or ability to make payments, or any other breach of the interest rate swap agreement on the part of the swap counterparty; a material misrepresentation by the swap counterparty in the interest rate swap agreement; or failure of the swap counterparty to obtain a guarantee, to post collateral, assign the interest rate swap agreement to an eligible counterparty or take other remedial action if the swap counterparty’s credit ratings drop below the levels required by the interest rate swap agreement. Depending on the reason for the termination, a termination payment may be due to the issuing entity or to the swap counterparty. Any such termination payment could, if market interest rates and other conditions have changed materially, be substantial. | ||
If the swap counterparty fails to make a termination payment owed to the issuing entity under the interest rate swap agreement, the issuing entity may not be able to enter into a replacement interest rate swap agreement. If this occurs, the amount available to pay principal of and interest on the notes will be reduced to the extent the interest rate on theClass A-4 notes exceeds the fixed rate the issuing entity would have been required to pay the swap counterparty under the interest rate swap agreement. | ||
If the interest rate swap agreement is terminated and no replacement is entered into and collections on leases included in the2007-A SUBI and realization of the lease vehicles related thereto and funds on deposit in the reserve account are insufficient to make payments of interest and principal on your notes you may experience delays and/or reductions in the interest on and principal payments of your notes. | ||
Risk of loss or delay in payment may result from delays in the transfer of servicing due to the servicing fee structure. | Because the servicing fee is structured as a percentage of the aggregate securitization value of the leases and leased vehicles, the amount of the servicing fee payable to the servicer may be considered insufficient by potential replacement servicers if servicing is required to be transferred at a time when much of the aggregate outstanding securitization value of the leases and leased vehicles has been repaid. Due to the |
S-17
Table of Contents
reduction in servicing fee as described in the foregoing, it may be difficult to find a replacement servicer. Consequently, the time it takes to effect the transfer of servicing to a replacement servicer under such circumstances may result in delays and/or reductions in the interest and principal payments on your notes. | ||
The return on your notes could be reduced by shortfalls due to extreme weather conditions and natural disasters. | Extreme weather conditions could cause substantial business disruptions, economic losses, unemployment and an economic downturn. As a result, the related lessees’ ability to make payments on the leases could be adversely affected. The issuing entity’s ability to make payments on the notes could be adversely affected if the related obligors were unable to make timely payments. | |
In addition, natural disasters may adversely affect lessees of the leases. The effect of natural disasters on the performance of the leases is unclear, but there may be an adverse effect on general economic conditions, consumer confidence and general market liquidity. Investors should consider the possible effects on delinquency, default and early termination experience on the performance of the leases. | ||
Risks associated with legal proceedings relating to leases. | From time to time, Nissan Motor Acceptance Corporation is a party to legal proceedings, and is presently a party to, and is vigorously defending, various legal proceedings, including proceedings that are or purport to be class actions. Some of these actions may include claims for rescission and/or set-off, among other forms of relief. Each of Nissan Auto Leasing LLC II, the depositor, and Nissan Motor Acceptance Corporation, the servicer, will make representations and warranties relating to the leases’ compliance with law and the issuing entity’s ability to enforce the lease contracts. If there is a breach of any of these representations or warranties, the issuing entity’s sole remedy will be to require Nissan Auto Leasing LLC II to repurchase the affected leases. Nissan Motor Acceptance Corporation believes each such proceeding constitutes ordinary litigation incidental to the business and activities of major lending institutions, including Nissan Motor Acceptance Corporation. The amount of liability on pending claims and actions as of the date of this prospectus supplement is not determinable; however, in the opinion of the management of Nissan Motor Acceptance Corporation, the ultimate liability resulting from such litigation should not have a material adverse effect on Nissan Motor Acceptance Corporation’s consolidated financial position or results of operation. However, there can be no assurance in this regard. | |
The residual value of leased vehicles may be adversely affected by discount pricing incentives and marketing incentive programs. | Historical residual value loss experience on lease vehicles is partially attributable to new car pricing policies of all manufacturers. Discount pricing incentives or other marketing incentive programs on new cars by Nissan North America, Inc. or by its competitors that effectively reduce the prices of new cars may have the effect of reducing demand by consumers for used cars. Although Nissan North America, Inc. currently does not have any marketing incentive program that reduces the prices of the new cars, it may introduce such programs in the future. The reduced demand for used cars resulting from discount pricing incentives or other marketing incentive programs introduced by Nissan North America, Inc. or any of its competitors may reduce the prices consumers will be willing to pay for used cars, including leased vehicles included in the pool assets at the end of the related |
S-18
Table of Contents
leases and thus reduce the residual value of such leased vehicles. As a result, the proceeds received by the titling trust upon disposition of leased vehicles may be reduced and may not be sufficient to pay amounts owing on the notes. | ||
The ratings of the notes may be withdrawn or revised which may have an adverse effect on the market price of the notes. | A security rating is not a recommendation to buy, sell or hold the notes. The ratings are an assessment by Standard & Poor’s Rating Services, a division of the McGraw Hill Companies, Inc., and Moody’s Investors Service, respectively, of the likelihood that interest on a class of notes will be paid on a timely basis and that a class of notes will be paid in full by its final scheduled payment date. Ratings on the notes may be lowered, qualified or withdrawn at any time without notice from the issuing entity or the depositor. The ratings do not consider to what extent the notes will be subject to prepayment or that the outstanding principal amount of any class of notes will be paid prior to the final scheduled payment date for that class of notes. |
S-19
Table of Contents
• | to establish a special unit of beneficial interest (the“SUBI”) and | |
• | to allocate to the SUBI a separate portfolio of leases (the“Leases”), the related vehicles leased under the Leases (the“Leased Vehicles”), the cash proceeds associated with such Leases, the security deposits made by the lessees, the certificates of title relating to the Leased Vehicles and the right to receive payments under any insurance policy relating to the Leases, the Leased Vehicles or the related lessees. |
S-20
Table of Contents
• | issuing the Securities, | |
• | acquiring the2007-A SUBI Certificate and the other property of the Issuing Entity with the net proceeds from the sale of the Notes and certain capital contributions, and unsecured subordinated loans made by, NMAC, | |
• | assigning and pledging the property of the Issuing Entity to the Indenture Trustee, | |
• | making payments on the Notes and the Certificates, | |
• | entering into and performing its obligations under the Basic Documents (as defined herein) to which it is a party, | |
• | engaging in other transactions, including entering into agreements, that are necessary, suitable or convenient to accomplish, or that are incidental to or connected with, any of the foregoing activities, and | |
• | subject to compliance with the Basic Documents, engaging in such other activities including, without limitation, entering into the Interest Rate Swap Agreement, as may be required in connection with conservation of the Issuing Entity’s Estate and the making of distributions to the holders of the Notes and the Certificates. |
S-21
Table of Contents
Amount | ||||
Class A-1 | $ | 150,000,000.00 | ||
Class A-2 | $ | 375,000,000.00 | ||
Class A-3 | $ | 200,000,000.00 | ||
Class A-4 | $ | 365,079,000.00 | ||
Certificates | $ | 107,810,471.05 | ||
Subtotal | $ | 1,197,889,471.05 | ||
Reserve Account | $ | 0.00 | ||
Total | $ | 1,197,889,471.05 | ||
• | the2007-A SUBI Certificate, evidencing a 100% beneficial interest in the SUBI Assets, including the lease payments and the right to payments received after June 30, 2007 (the“Cutoff Date”) from the sale or other disposition of the Leased Vehicles on deposit in the SUBI Collection Account and investment earnings, net of losses and investment expenses, on amounts on deposit in the SUBI Collection Account, | |
• | the Reserve Account and any amounts deposited therein (including investment earnings, net of losses and investment expenses, on amounts on deposit therein), | |
• | the rights of the Indenture Trustee as secured party under aback-up security agreement with respect to the2007-A SUBI Certificate and the 100% undivided interest in the SUBI Assets, | |
• | the rights of the Issuing Entity to funds on deposit from time to time in the Note Distribution Account and any other account or accounts established pursuant to the Indenture, | |
• | the rights of the Depositor, as transferee, under the SUBI Certificate Transfer Agreement, | |
• | the rights of the Issuing Entity, as transferee, under the Trust SUBI Certificate Transfer Agreement, |
S-22
Table of Contents
• | the rights of the Issuing Entity as a third-party beneficiary of the Servicing Agreement, to the extent relating to the SUBI Assets, and the SUBI Trust Agreement, | |
• | the rights of the Issuing Entity and of the Owner Trustee under the Interest Rate Swap Agreement and the amounts payable to the Issuing Entity thereunder, and | |
• | all proceeds and other property from and relating to the foregoing; provided that actual sales proceeds will not constitute part of the Issuing Entity’s Estate (as described under“Nissan Motor Acceptance Corporation — Like Kind Exchange” in the accompanying Prospectus). |
S-23
Table of Contents
S-24
Table of Contents
S-25
Table of Contents
• | amounts in the SUBI Collection Account received in respect of the Leases or the sale of the Leased Vehicles, | |
• | certain monies due under or payable in respect of the Leases and the Leased Vehicles after the Cutoff Date, including the right to receive payments made to NMAC, the Depositor, the Titling Trust, the Titling Trustee or the Servicer under any insurance policy relating to the Leases, the Leased Vehicles or the related lessees, and | |
• | all proceeds of the foregoing. |
• | sell, transfer and assign to the Issuing Entity, without recourse, all of its right, title and interest in and to the2007-A SUBI Certificate under a transfer agreement, to be dated as of the Closing Date (the“Trust SUBI Certificate Transfer Agreement”) and | |
• | deliver the2007-A SUBI Certificate to the Issuing Entity. |
S-26
Table of Contents
• | relates to a Nissan or an Infiniti automobile, light duty truck, minivan or sport utility vehicle, of a model year of 2003 or later, | |
• | is written with respect to a Leased Vehicle that was at the time of the origination of the related Lease a new Nissan or Infiniti motor vehicle, | |
• | was originated in the United States on or after June 7, 2003, by a Dealer (a) for a lessee with a United States address, (b) in the ordinary course of such Dealer’s business, and (c) pursuant to a Dealer agreement that provides for recourse to the Dealer in the event of certain defects in the Lease, but not for default by the lessee, | |
• | has a remaining term to maturity, as of the Cutoff Date, of not less than 8 months and not greater than 55 months, | |
• | provides for level payments that fully amortize the Adjusted Capitalized Cost of the Lease at a contractual annual percentage rate (the“Lease Rate”) to the related Contract Residual over the Lease Term and, in the event of a Lessee Initiated Early Termination, provides for payment of an Early Termination Charge, | |
• | is not more than 29 days past due as of the Cutoff Date, | |
• | is owned, and the related Leased Vehicle is owned by the Titling Trust, free of all liens (including tax liens, mechanics’ liens, and other liens that arise by operation of law), other than any lien upon a certificate of title |
S-27
Table of Contents
of any Leased Vehicles deemed necessary and useful by the Servicer solely to provide for delivery of title documentation to the Titling Trustee (an“Administrative Lien”), |
• | was originated in compliance with, and complies in all material respect with, all material applicable legal requirements, including, to the extent applicable, the Federal Consumer Credit Protection Act, Regulation M of the Board of Governors of the Federal Reserve, all state leasing and consumer protection laws and all state and federal usury laws, | |
• | is the valid, legal, and binding full-recourse payment obligation of the related lessee, enforceable against such lessee in accordance with its terms, except as such enforceability may be limited by (a) applicable bankruptcy, insolvency, reorganization, moratorium, or other similar laws, now or hereafter in effect, affecting the enforcement of credits’ rights in general or (b) general principles of equity, | |
• | is payable solely in U.S. dollars, | |
• | the related lessee of which is a person located in any state within the United States or the District of Columbia (except for Hawaii, Rhode Island and Tennessee) and is not (a) NMAC or any of its affiliates, or (b) the United States of America or any state or local government or any agency or potential subdivision thereof, and | |
• | together with the related Leased Vehicle, has a Securitization Value, as of the Cutoff Date, of no greater than $44,193.86. |
S-28
Table of Contents
Average | Minimum | Maximum | ||||||||||
Securitization Value | $ | 22,023.27 | $ | 7,558.11 | $ | 44,193.86 | ||||||
Base Residual | $ | 14,147.01 | $ | 2,403.65 | $ | 31,492.50 | ||||||
Seasoning (Months)(1)(2) | 10 | 0 | 49 | |||||||||
Remaining Term (Months)(1) | 29 | 8 | 55 | |||||||||
Original Term (Months)(1) | 39 | 24 | 60 | |||||||||
Base Residual as a% of Securitization | ||||||||||||
Value as of the Cutoff Date | 64.24 | % | ||||||||||
Base Residual as a% of MSRP | 47.61 | % | ||||||||||
Percentage of Securitization Value Financed | Nissan 84.24 | % | ||||||||||
through Nissan or Infiniti Dealers | Infiniti 15.76 | % |
(1) | Weighted average by Securitization Value as of the Cutoff Date. | |
(2) | Seasoning is the number of months elapsed since origination of a Lease. |
(1) | was originated by a dealer located in the United States (a) in the ordinary course of its business and (b) in compliance with NMAC’s customary credit and collection policies and practices, | |
(2) | has been validly assigned to the Titling Trust by the related Dealer and is owned by the Titling Trust, free of all liens, encumbrances or rights of others (other than the holder of any Administrative Lien), | |
(3) | is a U.S. dollar-denominated obligation, | |
(4) | constitutes “tangible chattel paper,” as defined under the UCC, | |
(5) | is not recourse to the Dealer, | |
(6) | is a lease as to which no selection procedure that was believed by NMAC to be adverse to the holder of the2007-A SUBI Certificate was used, | |
(7) | was created in compliance in all material respects with all applicable federal and state laws, including consumer credit, truth in lending, equal credit opportunity and applicable disclosure laws, | |
(8) | as of the Cutoff Date, (a) is a legal, valid and binding payment obligation of the related lessee, enforceable against the lessee in accordance with its terms, as amended, (b) has not been satisfied, subordinated, rescinded, canceled or terminated, (c) is a lease as to which no right of rescission, setoff, counterclaim or defense has been asserted or threatened in writing, (d) is a lease as to which no default (other than payment defaults continuing for a period of no more than 29 days as of the Cutoff Date), breach or violation shall have occurred and no continuing condition that, with notice or lapse of time or both, would constitute a default, breach or violation and (e) is a lease as to which none of the foregoing shall have been waived (other than deferrals and waivers of late payment charges or fees permitted under the Servicing Agreement), | |
(9) | had an original term of not less than 24 months and not greater than 60 months, |
S-29
Table of Contents
(10) | is a Lease for which the related documentation is located at an address specified by NMAC, and | |
(11) | The Servicer has determined that the lessee has agreed to obtain and maintain physical damage and liability insurance covering the related Leased Vehicle as required under the Lease. |
Calculation Date | Securitization Value Formula | |
as of any date other than its Lease Maturity Date: | the present value, calculated using the Securitization Rate, of the sum of (a) the aggregate Monthly Payments remaining on the Lease and (b) the Base Residual of the related Leased Vehicle and | |
as of its Lease Maturity Date: | the Base Residual of the related Leased Vehicle. |
S-30
Table of Contents
Percentage | ||||||||||||||||
Percentage | of Aggregate | |||||||||||||||
Number | of Total Number of | Securitization | Securitization | |||||||||||||
Models | of Leases | Leases(1) | Value(1) | Value(1) | ||||||||||||
350Z | 679 | 1.25 | % | $ | 19,548,948.94 | 1.63 | % | |||||||||
Altima | 15,306 | 28.14 | 273,062,659.52 | 22.80 | ||||||||||||
Armada | 77 | 0.14 | 2,782,197.72 | 0.23 | ||||||||||||
Crew Cab | 993 | 1.83 | 21,235,156.47 | 1.77 | ||||||||||||
Frontier | 482 | 0.89 | 8,780,417.51 | 0.73 | ||||||||||||
FX35 | 1,005 | 1.85 | 31,875,484.83 | 2.66 | ||||||||||||
FX45 | 10 | 0.02 | 357,967.07 | 0.03 | ||||||||||||
G35 | 2,754 | 5.06 | 74,002,275.27 | 6.18 | ||||||||||||
G35 Coupe | 1,057 | 1.94 | 30,157,443.10 | 2.52 | ||||||||||||
M35 | 1,420 | 2.61 | 46,884,430.41 | 3.91 | ||||||||||||
M45 | 49 | 0.09 | 1,749,032.64 | 0.15 | ||||||||||||
Maxima | 7,780 | 14.30 | 177,107,297.64 | 14.78 | ||||||||||||
Murano | 8,133 | 14.95 | 203,364,604.22 | 16.98 | ||||||||||||
Pathfinder | 8,183 | 15.04 | 193,904,206.24 | 16.19 | ||||||||||||
Quest | 1,262 | 2.32 | 28,388,265.96 | 2.37 | ||||||||||||
QX56 | 93 | 0.17 | 3,790,089.40 | 0.32 | ||||||||||||
Sentra | 2,332 | 4.29 | 31,531,969.97 | 2.63 | ||||||||||||
Titan | 45 | 0.08 | 1,217,268.44 | 0.10 | ||||||||||||
Versa | 971 | 1.79 | 12,675,681.36 | 1.06 | ||||||||||||
Xterra | 1,761 | 3.24 | 35,474,074.34 | 2.96 | ||||||||||||
Total | 54,392 | 100.00 | % | $ | 1,197,889,471.05 | 100.00 | % | |||||||||
(1) | Balances and percentages may not add to total due to rounding. |
Percentage | ||||||||||||||||
Percentage | of Aggregate | |||||||||||||||
Number | of Total Number of | Securitization | Securitization | |||||||||||||
Months | of Leases | Leases(1) | Value(1) | Value(1) | ||||||||||||
24 — 30 | 2,678 | 4.92 | % | $ | 54,281,464.35 | 4.53 | % | |||||||||
31 — 36 | 12,609 | 23.18 | 262,390,183.09 | 21.90 | ||||||||||||
37 — 42 | 36,003 | 66.19 | 812,756,684.06 | 67.85 | ||||||||||||
43 — 48 | 2,136 | 3.93 | 47,418,400.06 | 3.96 | ||||||||||||
49 — 60 | 966 | 1.78 | 21,042,739.49 | 1.76 | ||||||||||||
Total | 54,392 | 100.00 | % | $ | 1,197,889,471.05 | 100.00 | % | |||||||||
(1) | Balances and percentages may not add to total due to rounding. |
S-31
Table of Contents
Percentage | ||||||||||||||||
Percentage | of Aggregate | |||||||||||||||
Number | of Total Number of | Securitization | Securitization | |||||||||||||
Months | of Leases | Leases(1) | Value(1) | Value(1) | ||||||||||||
8 — 12 | 210 | 0.39 | % | $ | 4,529,563.63 | 0.38 | % | |||||||||
13 — 24 | 14,131 | 25.98 | 304,418,610.13 | 25.41 | ||||||||||||
25 — 36 | 33,925 | 62.37 | 734,130,376.03 | 61.29 | ||||||||||||
37 — 48 | 5,484 | 10.08 | 140,515,978.68 | 11.73 | ||||||||||||
49 — 60 | 642 | 1.18 | 14,294,942.58 | 1.19 | ||||||||||||
Total | 54,392 | 100.00 | % | $ | 1,197,889,471.05 | 100.00 | % | |||||||||
(1) | Balances and percentages may not add to total due to rounding. |
Percentage of | ||||||||||||||||||||||||
Aggregate | Percentage of | |||||||||||||||||||||||
Percentage of Total | Securitization | Securitization | Aggregate Base | |||||||||||||||||||||
Quarter | Number of Leases | Number of Leases(1) | Value(1) | Value(1) | Base Residual(1) | Residual(1) | ||||||||||||||||||
1st Quarter 2008 | 5 | 0.01 | % | $ | 144,728.82 | 0.01 | % | $ | 118,973.60 | 0.02 | % | |||||||||||||
2nd Quarter 2008 | 86 | 0.16 | 2,024,159.55 | 0.17 | 1,640,580.42 | 0.21 | ||||||||||||||||||
3rd Quarter 2008 | 631 | 1.16 | 11,095,063.90 | 0.93 | 8,812,090.02 | 1.15 | ||||||||||||||||||
4th Quarter 2008 | 1,709 | 3.14 | 34,695,940.70 | 2.90 | 27,331,112.03 | 3.55 | ||||||||||||||||||
1st Quarter 2009 | 2,527 | 4.65 | 54,407,486.39 | 4.54 | 41,837,586.39 | 5.44 | ||||||||||||||||||
2nd Quarter 2009 | 5,030 | 9.25 | 113,562,617.39 | 9.48 | 84,109,900.23 | 10.93 | ||||||||||||||||||
3rd Quarter 2009 | 11,786 | 21.67 | 245,512,573.50 | 20.50 | 173,488,322.91 | 22.55 | ||||||||||||||||||
4th Quarter 2009 | 7,179 | 13.20 | 151,328,692.73 | 12.63 | 92,032,051.82 | 11.96 | ||||||||||||||||||
1st Quarter 2010 | 9,923 | 18.24 | 220,496,344.56 | 18.41 | 134,578,242.52 | 17.49 | ||||||||||||||||||
2nd Quarter 2010 | 8,642 | 15.89 | 193,615,878.91 | 16.16 | 118,625,217.05 | 15.42 | ||||||||||||||||||
3rd Quarter 2010 | 4,994 | 9.18 | 124,700,769.57 | 10.41 | 66,391,202.61 | 8.63 | ||||||||||||||||||
4th Quarter 2010 | 863 | 1.59 | 23,557,586.22 | 1.97 | 11,274,537.42 | 1.47 | ||||||||||||||||||
1st Quarter 2011 | 148 | 0.27 | 3,568,507.07 | 0.30 | 1,509,046.13 | 0.20 | ||||||||||||||||||
2nd Quarter 2011 | 63 | 0.12 | 1,421,646.77 | 0.12 | 617,350.10 | 0.08 | ||||||||||||||||||
3rd Quarter 2011 | 450 | 0.83 | 9,678,542.44 | 0.81 | 3,942,571.32 | 0.51 | ||||||||||||||||||
4th Quarter 2011 | 250 | 0.46 | 5,666,490.35 | 0.47 | 2,233,908.89 | 0.29 | ||||||||||||||||||
1st Quarter 2012 | 106 | 0.19 | 2,412,442.18 | 0.20 | 941,294.86 | 0.12 | ||||||||||||||||||
Total | 54,392 | 100.00 | % | $ | 1,197,889,471.05 | 100.00 | % | $ | 769,483,988.32 | 100.00 | % | |||||||||||||
(1) | Balances and percentages may not add to total due to rounding. |
S-32
Table of Contents
Percentage | ||||||||||||||||
Percentage | of Aggregate | |||||||||||||||
Number | of Total Number of | Securitization | ||||||||||||||
State of Registration(1) | of Leases(2) | Leases(2)(3) | Securitization Value(3) | Value(3) | ||||||||||||
Alabama | 1,141 | 2.10 | % | $ | 24,536,524.28 | 2.05 | % | |||||||||
Alaska | 9 | 0.02 | 194,638.52 | 0.02 | ||||||||||||
Arizona | 1,032 | 1.90 | 22,555,398.27 | 1.88 | ||||||||||||
Arkansas | 76 | 0.14 | 1,708,396.21 | 0.14 | ||||||||||||
California | 5,492 | 10.10 | 121,822,278.38 | 10.17 | ||||||||||||
Colorado | 540 | 0.99 | 12,198,027.78 | 1.02 | ||||||||||||
Connecticut | 1,149 | 2.11 | 24,004,849.03 | 2.00 | ||||||||||||
Delaware | 171 | 0.31 | 3,732,617.07 | 0.31 | ||||||||||||
District of Columbia | 27 | 0.05 | 641,800.52 | 0.05 | ||||||||||||
Florida | 6,456 | 11.87 | 142,309,932.58 | 11.88 | ||||||||||||
Georgia | 1,413 | 2.60 | 31,626,603.71 | 2.64 | ||||||||||||
Idaho | 102 | 0.19 | 2,145,441.37 | 0.18 | ||||||||||||
Illinois | 1,860 | 3.42 | 43,617,996.04 | 3.64 | ||||||||||||
Indiana | 735 | 1.35 | 16,046,467.64 | 1.34 | ||||||||||||
Iowa | 243 | 0.45 | 5,327,100.14 | 0.44 | ||||||||||||
Kansas | 175 | 0.32 | 3,991,419.82 | 0.33 | ||||||||||||
Kentucky | 359 | 0.66 | 7,624,192.29 | 0.64 | ||||||||||||
Louisiana | 784 | 1.44 | 17,805,417.80 | 1.49 | ||||||||||||
Maine | 165 | 0.30 | 3,449,274.69 | 0.29 | ||||||||||||
Maryland | 557 | 1.02 | 13,801,519.33 | 1.15 | ||||||||||||
Massachusetts | 1,435 | 2.64 | 30,114,030.18 | 2.51 | ||||||||||||
Michigan | 974 | 1.79 | 20,508,336.12 | 1.71 | ||||||||||||
Minnesota | 637 | 1.17 | 13,881,665.54 | 1.16 | ||||||||||||
Mississippi | 260 | 0.48 | 5,979,473.26 | 0.50 | ||||||||||||
Missouri | 484 | 0.89 | 11,200,638.44 | 0.94 | ||||||||||||
Montana | 35 | 0.06 | 788,997.79 | 0.07 | ||||||||||||
Nebraska | 188 | 0.35 | 3,943,619.67 | 0.33 | ||||||||||||
Nevada | 809 | 1.49 | 17,200,812.45 | 1.44 | ||||||||||||
New Hampshire | 402 | 0.74 | 8,296,534.93 | 0.69 | ||||||||||||
New Jersey | 5,636 | 10.36 | 123,293,953.60 | 10.29 | ||||||||||||
New Mexico | 72 | 0.13 | 1,795,672.99 | 0.15 | ||||||||||||
New York | 8,365 | 15.38 | 179,237,713.84 | 14.96 | ||||||||||||
North Carolina | 1,069 | 1.97 | 23,458,869.69 | 1.96 | ||||||||||||
North Dakota | 62 | 0.11 | 1,207,564.17 | 0.10 | ||||||||||||
Ohio | 1,693 | 3.11 | 36,884,262.23 | 3.08 | ||||||||||||
Oklahoma | 293 | 0.54 | 6,978,980.74 | 0.58 | ||||||||||||
Oregon | 181 | 0.33 | 4,219,315.55 | 0.35 | ||||||||||||
Pennsylvania | 2,204 | 4.05 | 47,255,859.63 | 3.94 | ||||||||||||
South Carolina | 478 | 0.88 | 10,505,764.53 | 0.88 | ||||||||||||
South Dakota | 50 | 0.09 | 1,013,667.78 | 0.08 | ||||||||||||
Texas | 4,152 | 7.63 | 96,209,938.67 | 8.03 | ||||||||||||
Utah | 388 | 0.71 | 8,735,192.83 | 0.73 | ||||||||||||
Vermont | 78 | 0.14 | 1,704,318.69 | 0.14 | ||||||||||||
Virginia | 910 | 1.67 | 21,135,078.69 | 1.76 | ||||||||||||
Washington | 472 | 0.87 | 10,787,661.77 | 0.90 | ||||||||||||
West Virginia | 54 | 0.10 | 1,235,845.47 | 0.10 | ||||||||||||
Wisconsin | 494 | 0.91 | 10,468,969.52 | 0.87 | ||||||||||||
Wyoming | 31 | 0.06 | 706,836.81 | 0.06 | ||||||||||||
Total | 54,392 | 100.00 | % | $ | 1,197,889,471.05 | 100.00 | % | |||||||||
(1) | Excludes Hawaii, Rhode Island and Tennessee. | |
(2) | Based on the current state of registration of the Leased Vehicle. | |
(3) | Balances and percentages may not add to total due to rounding. |
S-33
Table of Contents
S-34
Table of Contents
• | as of the Cutoff Date, 10 months have elapsed since the inception of the Leases, | |
• | all Monthly Payments are timely received and no Lease is ever delinquent, | |
• | no Repurchase Payment is made in respect of any Lease, | |
• | there are no losses in respect of the Leases, | |
• | payments on the Notes and the Certificates are made on the 15th day of each month, whether or not the day is a Business Day, | |
• | the servicing fee is 1.00% per annum, | |
• | all prepayments on the Leases are prepayments in full (and the residual values of the related Leased Vehicles are paid in full), | |
• | the Reserve Account is initially funded with an amount equal to $0, | |
• | the Securitization Value as of the Cutoff Date is $1,197,889,471.05, based on a Securitization Rate of 9.20%, | |
• | the Closing Date is July 31, 2007, | |
• | the Servicer does not exercise its option to purchase the assets of the Issuing Entity on or after the payment date on which the aggregate unpaid principal amount of the Securities is less than or equal to 5% of the aggregate initial principal amount of the Securities, and | |
• | Net Swap Payments are equal to zero for each Payment Date. |
S-35
Table of Contents
Prepayment Assumption | ||||||||||||||||||||
Payment Date | 25% | 50% | 75% | 100% | 125% | |||||||||||||||
Closing Date | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Aug-07 | 89.60 | % | 88.12 | % | 86.59 | % | 84.99 | % | 83.34 | % | ||||||||||
Sept-07 | 79.08 | % | 76.07 | % | 72.94 | % | 69.69 | % | 66.30 | % | ||||||||||
Oct-07 | 68.45 | % | 63.85 | % | 59.07 | % | 54.09 | % | 48.91 | % | ||||||||||
Nov-07 | 57.71 | % | 51.47 | % | 44.98 | % | 38.22 | % | 31.15 | % | ||||||||||
Dec-07 | 46.85 | % | 38.94 | % | 30.68 | % | 22.06 | % | 13.05 | % | ||||||||||
Jan-08 | 35.89 | % | 26.25 | % | 16.18 | % | 5.64 | % | 0.00 | % | ||||||||||
Feb-08 | 24.82 | % | 13.42 | % | 1.48 | % | 0.00 | % | 0.00 | % | ||||||||||
Mar-08 | 13.65 | % | 0.44 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Apr-08 | 2.30 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
May-08 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Weighted Average Life To Maturity (years)(1) | 0.39 | 0.34 | 0.30 | 0.27 | 0.24 |
(1) | The weighted average life of theClass A-1 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a). |
S-36
Table of Contents
Prepayment Assumption | ||||||||||||||||||||
Payment Date | 25% | 50% | 75% | 100% | 125% | |||||||||||||||
Closing Date | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Aug-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Sep-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Oct-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Nov-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Dec-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jan-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 97.84 | % | ||||||||||
Feb-08 | 100.00 | % | 100.00 | % | 100.00 | % | 95.58 | % | 90.32 | % | ||||||||||
Mar-08 | 100.00 | % | 100.00 | % | 94.63 | % | 88.81 | % | 82.67 | % | ||||||||||
Apr-08 | 100.00 | % | 94.90 | % | 88.57 | % | 81.90 | % | 74.86 | % | ||||||||||
May-08 | 96.32 | % | 89.55 | % | 82.42 | % | 74.88 | % | 66.90 | % | ||||||||||
Jun-08 | 91.64 | % | 84.10 | % | 76.15 | % | 67.72 | % | 58.76 | % | ||||||||||
Jul-08 | 86.77 | % | 78.47 | % | 69.68 | % | 60.33 | % | 50.37 | % | ||||||||||
Aug-08 | 81.64 | % | 72.57 | % | 62.94 | % | 52.66 | % | 41.67 | % | ||||||||||
Sep-08 | 76.36 | % | 66.51 | % | 56.03 | % | 44.80 | % | 32.74 | % | ||||||||||
Oct-08 | 70.57 | % | 59.98 | % | 48.64 | % | 36.47 | % | 23.32 | % | ||||||||||
Nov-08 | 63.97 | % | 52.66 | % | 40.52 | % | 27.41 | % | 13.18 | % | ||||||||||
Dec-08 | 57.24 | % | 45.22 | % | 32.28 | % | 18.24 | % | 2.90 | % | ||||||||||
Jan-09 | 49.77 | % | 37.10 | % | 23.40 | % | 8.46 | % | 0.00 | % | ||||||||||
Feb-09 | 41.59 | % | 28.33 | % | 13.93 | % | 0.00 | % | 0.00 | % | ||||||||||
Mar-09 | 34.90 | % | 20.99 | % | 5.80 | % | 0.00 | % | 0.00 | % | ||||||||||
Apr-09 | 25.61 | % | 10.92 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
May-09 | 15.81 | % | 0.51 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Jun-09 | 6.67 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
July-09 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Weighted Average Life to Maturity (years)(1) | 1.46 | 1.33 | 1.20 | 1.09 | 0.99 |
(1) | The weighted average life of theClass A-2 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a). |
S-37
Table of Contents
Prepayment Assumption | ||||||||||||||||||||
Payment Date | 25% | 50% | 75% | 100% | 125% | |||||||||||||||
Closing Date | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Aug-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Sep-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Oct-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Nov-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Dec-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jan-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Feb-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Mar-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Apr-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
May-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jun-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jul-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Aug-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Sep-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Oct-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Nov-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Dec-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jan-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 85.04 | % | ||||||||||
Feb-09 | 100.00 | % | 100.00 | % | 100.00 | % | 96.51 | % | 63.66 | % | ||||||||||
Mar-09 | 100.00 | % | 100.00 | % | 100.00 | % | 79.47 | % | 44.29 | % | ||||||||||
Apr-09 | 100.00 | % | 100.00 | % | 89.98 | % | 55.46 | % | 14.83 | % | ||||||||||
May-09 | 100.00 | % | 100.00 | % | 68.76 | % | 31.60 | % | 0.00 | % | ||||||||||
Jun-09 | 100.00 | % | 82.77 | % | 49.06 | % | 9.50 | % | 0.00 | % | ||||||||||
Jul-09 | 84.66 | % | 55.07 | % | 21.24 | % | 0.00 | % | 0.00 | % | ||||||||||
Aug-09 | 46.98 | % | 18.89 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Sep-09 | 19.12 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Oct-09 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Weighted Average Lift to Maturity (years)(1) | 2.08 | 2.01 | 1.90 | 1.77 | 1.63 |
(1) | The weighted average life of theClass A-3 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a). |
S-38
Table of Contents
Prepayment Assumption | ||||||||||||||||||||
Payment Date | 25% | 50% | 75% | 100% | 125% | |||||||||||||||
Closing Date | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Aug-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Sep-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Oct-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Nov-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Dec-07 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jan-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Feb-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Mar-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Apr-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
May-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jun-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jul-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Aug-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Sep-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Oct-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Nov-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Dec-08 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Jan-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Feb-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Mar-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
Apr-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||
May-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 92.44 | % | ||||||||||
Jun-09 | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 77.95 | % | ||||||||||
Jul-09 | 100.00 | % | 100.00 | % | 100.00 | % | 89.58 | % | 61.21 | % | ||||||||||
Aug-09 | 100.00 | % | 100.00 | % | 92.61 | % | 71.26 | % | 43.28 | % | ||||||||||
Sep-09 | 100.00 | % | 95.60 | % | 78.36 | % | 57.40 | % | 29.49 | % | ||||||||||
Oct-09 | 92.59 | % | 79.00 | % | 63.28 | % | 44.30 | % | 19.47 | % | ||||||||||
Nov-09 | 80.45 | % | 67.65 | % | 52.88 | % | 35.15 | % | 12.34 | % | ||||||||||
Dec-09 | 69.12 | % | 57.13 | % | 43.32 | % | 26.85 | % | 0.00 | % | ||||||||||
Jan-10 | 62.29 | % | 50.66 | % | 37.29 | % | 21.41 | % | 0.00 | % | ||||||||||
Feb-10 | 55.65 | % | 44.41 | % | 31.52 | % | 16.29 | % | 0.00 | % | ||||||||||
Mar-10 | 44.18 | % | 34.07 | % | 22.48 | % | 8.87 | % | 0.00 | % | ||||||||||
Apr-10 | 24.11 | % | 16.46 | % | 7.72 | % | 0.00 | % | 0.00 | % | ||||||||||
May-10 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Weighted Average Lift to Maturity (years)(1) | 2.57 | 2.50 | 2.40 | 2.27 | 2.07 |
(1) | The weighted average life of theClass A-4 Notes is determined by (a) multiplying the amount of each distribution in reduction of principal amount by the number of years from the Closing Date to the date indicated, (b) adding the results and (c) dividing the sum by the aggregate distributions in reduction of principal amount referred to in clause (a). |
S-39
Table of Contents
(dollars in thousands)
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Dollar Amount of Net Receivables Outstanding(3) | $ | 8,430,823 | $ | 7,007,794 | $ | 5,086,769 | $ | 4,047,700 | $ | 3,770,177 | ||||||||||
Ending Number of Lease Contracts Outstanding | 385,730 | 321,818 | 240,665 | 196,965 | 193,120 | |||||||||||||||
Percentage of Delinquent Lease Contracts(4) | ||||||||||||||||||||
31-60 Days | 1.24 | % | 1.18 | % | 1.12 | % | 1.21 | % | 1.30 | % | ||||||||||
61-90 Days | 0.30 | % | 0.27 | % | 0.24 | % | 0.26 | % | 0.25 | % | ||||||||||
91 Days or more | 0.09 | % | 0.07 | % | 0.07 | % | 0.06 | % | 0.05 | % | ||||||||||
Total | 1.63 | % | 1.52 | % | 1.42 | % | 1.53 | % | 1.61 | % |
(1) | Includes leases for Nissan motor vehicles that NMAC has sold to third parties but continues to service. | |
(2) | Percentages may not add to total due to rounding. | |
(3) | Dollar amounts based on net book value of vehicles. | |
(4) | An account is considered delinquent if $50 or more of the scheduled monthly payment is past due. |
S-40
Table of Contents
(dollars in thousands)
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Dollar Amount of Net Receivables Outstanding(3) | $ | 4,971,445 | $ | 4,005,638 | $ | 2,608,750 | $ | 1,769,694 | $ | 1,105,050 | ||||||||||
Ending Number of Lease Contracts Outstanding | 154,267 | 124,717 | 85,513 | 58,453 | 38,905 | |||||||||||||||
Percentage of Delinquent Lease Contracts(4) | ||||||||||||||||||||
31-60 Days | 0.90 | % | 0.86 | % | 0.84 | % | 0.81 | % | 0.91 | % | ||||||||||
61-90 Days | 0.23 | % | 0.19 | % | 0.16 | % | 0.15 | % | 0.19 | % | ||||||||||
91 Days or more | 0.09 | % | 0.05 | % | 0.04 | % | 0.05 | % | 0.04 | % | ||||||||||
Total | 1.21 | % | 1.11 | % | 1.04 | % | 1.01 | % | 1.14 | % |
(1) | Includes leases for Infiniti motor vehicles that NMAC has sold to third parties but continues to service. | |
(2) | Percentages may not add to total due to rounding. | |
(3) | Dollar amounts based on net book value of vehicles. | |
(4) | An account is considered delinquent if $50 or more of the scheduled monthly payment is past due. |
(dollars in thousands)
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Dollar Amount of Net Receivables Outstanding | $ | 13,402,268 | $ | 11,013,433 | $ | 7,695,519 | $ | 5,817,394 | $ | 4,875,227 | ||||||||||
Ending Number of Lease Contracts Outstanding(3) | 539,997 | 446,535 | 326,178 | 255,418 | 232,025 | |||||||||||||||
Percentage of Delinquent Lease Contracts(4) | ||||||||||||||||||||
31-60 Days | 1.14 | % | 1.09 | % | 1.05 | % | 1.12 | % | 1.24 | % | ||||||||||
61-90 Days | 0.28 | % | 0.25 | % | 0.22 | % | 0.24 | % | 0.24 | % | ||||||||||
91 Days or more | 0.09 | % | 0.07 | % | 0.06 | % | 0.06 | % | 0.05 | % | ||||||||||
Total | 1.51 | % | 1.41 | % | 1.32 | % | 1.41 | % | 1.53 | % |
(1) | Includes leases for Nissan and Infiniti motor vehicles that NMAC has sold to third parties but continues to service. | |
(2) | Percentages may not add to total due to rounding. | |
(3) | Dollar amounts based on net book value of vehicles. | |
(4) | An account is considered delinquent if $50 or more of the scheduled monthly payment is past due. |
S-41
Table of Contents
(dollars in thousands)
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Ending Number of Lease Contracts Outstanding | 385,730 | 321,818 | 240,665 | 196,965 | 193,120 | |||||||||||||||
Average Number of Lease Contracts Outstanding(3) | 363,280 | 287,460 | 215,892 | 193,324 | 202,798 | |||||||||||||||
Repossessions: | ||||||||||||||||||||
Number of Repossessions | 6,747 | 5,500 | 4,435 | 4,232 | 3,978 | |||||||||||||||
Number of Repossessions as a Percentage of Ending Number of Lease Contracts Outstanding | 1.75 | % | 1.71 | % | 1.84 | % | 2.15 | % | 2.06 | % | ||||||||||
Number of Repossessions as a Percentage of Average Number of Lease Contracts Outstanding | 1.86 | % | 1.91 | % | 2.05 | % | 2.19 | % | 1.96 | % | ||||||||||
Losses: | ||||||||||||||||||||
Dollar Amount of Net Receivables Outstanding(4) | $ | 8,430,823 | $ | 7,007,794 | $ | 5,086,769 | $ | 4,047,700 | $ | 3,770,177 | ||||||||||
Average Dollar Amount of Net Receivables Outstanding(3)(4) | $ | 7,992,174 | $ | 6,194,838 | $ | 4,511,978 | $ | 3,902,816 | $ | 3,881,212 | ||||||||||
Gross Repossession Losses(5) | $ | 81,517 | $ | 64,349 | $ | 43,891 | $ | 40,537 | $ | 36,225 | ||||||||||
Repossession Recoveries(5) | $ | 28,050 | $ | 24,180 | $ | 11,314 | $ | 9,761 | $ | 8,530 | ||||||||||
Net Repossession Losses | $ | 53,467 | $ | 40,169 | $ | 32,577 | $ | 30,776 | $ | 27,695 | ||||||||||
Average Net Repossession Loss per Liquidated Contract(6) | $ | 7,925 | $ | 7,303 | $ | 7,345 | $ | 7,272 | $ | 6,962 | ||||||||||
Net Repossession Losses as a Percentage of Average Net Receivables Outstanding | 0.67 | % | 0.65 | % | 0.72 | % | 0.79 | % | 0.71 | % |
(1) | Includes leases for Nissan motor vehicles that the Titling Trust has sold to third parties but NMAC continues to service. | |
(2) | Percentages and numbers may not add to total due to rounding. | |
(3) | Average amounts calculated based on month-end data for the periods indicated. | |
(4) | Dollar amounts based on net book value of vehicles. | |
(5) | Includes involuntary and voluntary repossessions, bankruptcy repossessions and charge-offs. | |
(6) | Dollars not in thousands. |
S-42
Table of Contents
(dollars in thousands)
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Ending Number of Lease Contracts Outstanding | 154,267 | 124,717 | 85,513 | 58,453 | 38,905 | |||||||||||||||
Average Number of Lease Contracts Outstanding(3) | 142,283 | 108,052 | 72,833 | 49,157 | 36,856 | |||||||||||||||
Repossessions: | ||||||||||||||||||||
Number of Repossessions | 1,471 | 1,042 | 652 | 478 | 417 | |||||||||||||||
Number of Repossessions as a Percentage of Ending Number of Lease Contracts Outstanding | 0.95 | % | 0.84 | % | 0.76 | % | 0.82 | % | 1.07 | % | ||||||||||
Number of Repossessions as a Percentage of Average Number of Lease Contracts Outstanding | 1.03 | % | 0.96 | % | 0.90 | % | 0.97 | % | 1.13 | % | ||||||||||
Losses: | ||||||||||||||||||||
Dollar Amount of Net Receivables Outstanding(4) | $ | 4,971,445 | $ | 4,005,638 | $ | 2,608,750 | $ | 1,769,694 | $ | 1,105,050 | ||||||||||
Average Dollar Amount of Net Receivables Outstanding(3)(4) | $ | 4,599,334 | $ | 3,421,112 | $ | 2,217,420 | $ | 1,469,505 | $ | 1,008,101 | ||||||||||
Gross Repossession Losses(5) | $ | 43,498 | $ | 31,052 | $ | 9,302 | $ | 7,650 | $ | 5,823 | ||||||||||
Repossession Recoveries(5) | $ | 31,367 | $ | 26,675 | $ | 3,050 | $ | 1,947 | $ | 1,381 | ||||||||||
Net Repossession Losses | $ | 12,131 | $ | 4,376 | $ | 6,252 | $ | 5,703 | $ | 4,442 | ||||||||||
Average Net Repossession Loss per Liquidated Contract(6) | $ | 8,247 | $ | 4,200 | $ | 9,588 | $ | 11,932 | $ | 10,652 | ||||||||||
Net Repossession Losses as a Percentage of Average Net Receivables Outstanding | 0.26 | % | 0.13 | % | 0.28 | % | 0.39 | % | 0.44 | % |
(1) | Includes leases for Infiniti motor vehicles that the Titling Trust has sold to third parties but NMAC continues to service. |
(2) | Percentages and numbers may not add to total due to rounding. |
(3) | Average amounts calculated based on month-end data for the periods indicated. |
(4) | Dollar amounts based on net book value of vehicles. |
(5) | Includes involuntary and voluntary repossessions, bankruptcy repossessions and charge-offs. |
(6) | Dollars not in thousands. |
S-43
Table of Contents
(dollars in thousands)
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Ending Number of Lease Contracts Outstanding | 539,997 | 446,535 | 326,178 | 255,418 | 232,025 | |||||||||||||||
Average Number of Lease Contracts Outstanding(3) | 505,563 | 395,512 | 288,725 | 242,481 | 239,654 | |||||||||||||||
Repossessions: | ||||||||||||||||||||
Number of Repossessions | 8,218 | 6,542 | 5,087 | 4,710 | 4,395 | |||||||||||||||
Number of Repossessions as a Percentage of Ending Number of Lease Contracts Outstanding | 1.52 | % | 1.47 | % | 1.56 | % | 1.84 | % | 1.89 | % | ||||||||||
Number of Repossessions as a Percentage of Average Number of Lease Contracts Outstanding | 1.63 | % | 1.65 | % | 1.76 | % | 1.94 | % | 1.83 | % | ||||||||||
Losses: | ||||||||||||||||||||
Dollar Amount of Net Receivables Outstanding(4) | $ | 13,402,268 | $ | 11,013,433 | $ | 7,695,519 | $ | 5,817,394 | $ | 4,875,227 | ||||||||||
Average Dollar Amount of Net Receivables Outstanding(3)(4) | $ | 12,591,508 | $ | 9,615,950 | $ | 6,729,397 | $ | 5,372,321 | $ | 4,889,313 | ||||||||||
Gross Repossession Losses(5) | $ | 125,015 | $ | 95,401 | $ | 53,193 | $ | 48,187 | $ | 42,048 | ||||||||||
Repossession Recoveries(5) | $ | 59,417 | $ | 50,855 | $ | 14,364 | $ | 11,707 | $ | 9,911 | ||||||||||
Net Repossession Losses | $ | 65,598 | $ | 44,545 | $ | 38,829 | $ | 36,480 | $ | 32,137 | ||||||||||
Average Net Repossession Loss per Liquidated Contract(6) | $ | 7,982 | $ | 6,809 | $ | 7,633 | $ | 7,745 | $ | 7,312 | ||||||||||
Net Repossession Losses as a Percentage of Average Net Receivables Outstanding | 0.52 | % | 0.46 | % | 0.58 | % | 0.68 | % | 0.66 | % |
(1) | Includes leases for Nissan and Infiniti motor vehicles that the Titling Trust has sold to third parties but NMAC continues to service. | |
(2) | Percentages and numbers may not add to total due to rounding. | |
(3) | Average amounts calculated based on month-end data for the periods indicated. | |
(4) | Dollar amounts based on net book value of vehicles. | |
(5) | Includes involuntary and voluntary repossessions, bankruptcy repossessions and charge-offs. | |
(6) | Dollars not in thousands. |
S-44
Table of Contents
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Total Number of Vehicles Scheduled to Terminate(1) | 84,316 | 52,065 | 35,951 | 64,959 | 91,484 | |||||||||||||||
Total Initial ALG Residual on Vehicles Scheduled to Terminate(3) | $ | 956,742,450 | $ | 607,956,871 | $ | 437,950,969 | $ | 816,769,504 | $ | 1,122,604,707 | ||||||||||
Number of Vehicles Returned to NMAC(4) | 34,716 | 27,619 | 22,773 | 46,398 | 65,743 | |||||||||||||||
Vehicles Returned to NMAC Ratio | 41.17 | % | 53.05 | % | 63.34 | % | 71.43 | % | 71.86 | % | ||||||||||
Number of Vehicles going to Full Termination(5) | 31,355 | 21,961 | 18,342 | 40,523 | 58,541 | |||||||||||||||
Full Termination Ratio(6) | 37.19 | % | 42.18 | % | 51.02 | % | 62.38 | % | 63.99 | % | ||||||||||
Total Gain/(Loss) on Vehicles Returned to NMAC(4)(7) | $ | 11,304,590 | $ | 12,341,806 | $ | (806,032 | ) | $ | (19,788,606 | ) | $ | (31,315,990 | ) | |||||||
Average Gain/(Loss) on Vehicles Returned to NMAC(7) | $ | 326 | $ | 447 | $ | (35 | ) | $ | (426 | ) | $ | (476 | ) | |||||||
Total Initial ALG Residual on Vehicles Returned to NMAC(3) | $ | 438,410,156 | $ | 347,673,925 | $ | 287,774,292 | $ | 594,554,790 | $ | 818,170,335 | ||||||||||
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Returned Vehicles Sold by NMAC | 2.58 | % | 3.55 | % | (0.28 | )% | (3.33 | )% | (3.83 | )% | ||||||||||
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Vehicles Scheduled to Terminate | 1.18 | % | 2.03 | % | (0.18 | )% | (2.42 | )% | (2.79 | )% | ||||||||||
Average Contract Residual Percentage of Adjusted MSRP | 51.34 | % | 50.95 | % | 51.03 | % | 55.08 | % | 56.89 | % | ||||||||||
Average Initial ALG Residual Percentage of Adjusted MSRP | 46.25 | % | 45.68 | % | 46.08 | % | 49.43 | % | 49.16 | % | ||||||||||
Percentage Difference | 5.09 | % | 5.27 | % | 4.95 | % | 5.65 | % | 7.73 | % |
(1) | Includes leases for Nissan motor vehicles which NMAC has sold to third parties but continues to service. These leases are grouped by scheduled lease maturity date. Excludes leases that have been terminated pursuant to a lessee default (including, but not limited to, as a result of the lessee’s failure to maintain insurance coverage required by the lease, the failure of the lessee to timely or properly perform any obligation under the lease, or any other act by the lessee constituting a default under applicable law). | |
(2) | Percentages and numbers may not add to total due to rounding. | |
(3) | ALG Residual for Standard Mileage Leases (15,000 miles/year) (not adjusted Maximum Residualized MSRP). | |
(4) | Excludes repossessions, vehicles in inventory and NMAC Residual Percentages of less than 10% and greater than 95%. MSRP adjusted for Dealer add-ins in accordance with NMAC policy. Includes lessee initiated early terminations. | |
(5) | Includes all vehicles terminating at scheduled maturity, terminating past scheduled maturity and terminating within 90 days prior to scheduled maturity. | |
(6) | The ratio of the vehicles that went to full termination during the stated period over the vehicles scheduled to terminate. | |
(7) | Gain/(Loss) net of the difference between the Contract Residual and the ALG Residual. |
S-45
Table of Contents
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Total Number of Vehicles Scheduled to Terminate(1) | 24,133 | 11,038 | 7,081 | 9,859 | 11,230 | |||||||||||||||
Total Initial ALG Residual on Vehicles Scheduled to Terminate(3) | $ | 445,618,088 | $ | 201,043,794 | $ | 125,296,025 | $ | 180,082,572 | $ | 204,694,277 | ||||||||||
Number of Vehicles Returned to NMAC(4) | 12,078 | 6,427 | 4,468 | 7,285 | 9,185 | |||||||||||||||
Vehicles Returned to NMAC Ratio | 50.05 | % | 58.23 | % | 63.10 | % | 73.89 | % | 81.79 | % | ||||||||||
Number of Vehicles going to Full Termination(5) | 11,004 | 5,691 | 3,891 | 6,779 | 8,472 | |||||||||||||||
Full Termination Ratio(6) | 45.60 | % | 51.56 | % | 54.95 | % | 68.76 | % | 75.44 | % | ||||||||||
Total Gain/(Loss) on Vehicles Returned to NMAC(4)(7) | $ | (7,297,549 | ) | $ | (3,425,778 | ) | $ | (570,115 | ) | $ | (5,700,803 | ) | $ | (16,504,317 | ) | |||||
Average Gain/(Loss) on Vehicles Returned to NMAC(7) | $ | (604 | ) | $ | (533 | ) | $ | (128 | ) | $ | (783 | ) | $ | (1,797 | ) | |||||
Total Initial ALG Residual on Vehicles Returned to NMAC(3) | $ | 234,302,822 | $ | 121,770,936 | $ | 80,551,702 | $ | 136,499,932 | $ | 172,229,890 | ||||||||||
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Returned Vehicles Sold by NMAC | (3.11 | )% | (2.81 | )% | (0.71 | )% | (4.18 | )% | (9.58 | )% | ||||||||||
Total Gain/(Loss) on Vehicles Returned to NMAC as a Percentage of Initial ALG Residuals of Vehicles Scheduled to Terminate | (1.64 | )% | (1.70 | )% | (0.46 | )% | (3.17 | )% | (8.06 | )% | ||||||||||
Average Contract Residual Percentage of Adjusted MSRP | 51.37 | % | 51.32 | % | 52.37 | % | 57.39 | % | 59.45 | % | ||||||||||
Average Initial ALG Residual Percentage of Adjusted MSRP | 48.23 | % | 46.96 | % | 47.78 | % | 52.27 | % | 52.53 | % | ||||||||||
Percentage Difference | 3.14 | % | 4.36 | % | 4.59 | % | 5.12 | % | 6.92 | % |
(1) | Includes leases for Infiniti motor vehicles which NMAC has sold to third parties but continues to service. These leases are grouped by scheduled lease maturity date. Excludes leases that have been terminated pursuant to a lessee default (including, but not limited to, as a result of the lessee’s failure to maintain insurance coverage required by the lease, the failure of the lessee to timely or properly perform any obligation under the lease, or any other act by the lessee constituting a default under applicable law). | |
(2) | Percentages and numbers may not add to total due to rounding. | |
(3) | Excludes vehicles for which no ALG Residual is available due to the absence of an equivalent vehicle or contract term on the ALG tables. | |
(4) | Excludes repossessions, vehicles in inventory and NMAC Residual Percentages of less than 10% and greater than 95%. MSRP adjusted for Dealer add-ins in accordance with IFS policy. Includes lessee initiated early terminations. | |
(5) | Includes all vehicles terminating at scheduled maturity, terminating past scheduled maturity and terminating within 90 days prior to scheduled maturity. | |
(6) | The ratio of the vehicles that went to full termination during the stated period over the vehicles scheduled to terminate. | |
(7) | Gain/(Loss) net of the difference between the Contract Residual and the ALG Residual. |
S-46
Table of Contents
At or For the Twelve Months Ended March 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Number of lease vehicle contracts purchased by NMAC: | 218,553 | 212,942 | 136,466 | 108,119 | 99,314 | |||||||||||||||
Leasing Revenues(1): | $ | 2,811,656 | $ | 2,118,581 | $ | 1,515,457 | $ | 1,249,369 | $ | 1,185,325 |
(1) | Dollars in thousands. |
S-47
Table of Contents
S-48
Table of Contents
S-49
Table of Contents
S-50
Table of Contents
S-51
Table of Contents
• | for theClass A-1 Notes, 5.33038% per annum, | |
• | for theClass A-2 Notes, 5.20% per annum, | |
• | for theClass A-3 Notes, 5.20% per annum, and | |
• | for theClass A-4 Notes, one-month LIBOR + 0.07% per annum. |
S-52
Table of Contents
• | failure to make payments due under the Interest Rate Swap Agreement; | |
• | the occurrence of certain bankruptcy events of the Issuing Entity or bankruptcy and insolvency events of the Swap Counterparty; | |
• | any breach of the Interest Rate Swap Agreement or related agreements by the Swap Counterparty; | |
• | misrepresentation by the Swap Counterparty; or | |
• | merger by the Swap Counterparty without assumption of its obligations under the Interest Rate Swap Agreement. |
• | illegality of the transactions contemplated by the Interest Rate Swap Agreement; | |
• | any acceleration of the notes following an Indenture Default under the Indenture; |
S-53
Table of Contents
• | failure of the Swap Counterparty to provide the financial information required by Regulation AB and other requested information or to post eligible collateral or assign the Interest Rate Swap Agreement to an eligible counterparty that is able to provide the information; | |
• | certain tax events that would affect the ability of the Swap Counterparty to make payments without withholding taxes therefrom to the Issuing Entity, that occur because of a change in tax law, an action by a court or taxing authority or a merger or consolidation of the Swap Counterparty; | |
• | a merger or consolidation of the Swap Counterparty into an entity with materially weaker creditworthiness; | |
• | failure of the Swap Counterparty (or its credit support provider, if any) to maintain its credit rating at certain levels required by the Interest Rate Swap Agreement, which failure may not constitute a termination event if the Swap Counterparty maintains certain minimum credit ratings and, among other things: |
• | at its own expense obtains an unconditional guarantee or similar assurance from a guarantor with the appropriate credit rating, along with a legal opinion regarding the guarantee; | |
• | posts collateral; or | |
• | assigns its rights and obligations under the Interest Rate Swap Agreement to a substitute Swap Counterparty that satisfies the eligibility criteria set forth in the Interest Rate Swap Agreement. |
S-54
Table of Contents
• | for each Leased Vehicle for which the related Lease did not terminate during that Collection Period, the difference between the Securitization Value of the Lease at the beginning and at the end of that Collection Period, | |
• | for each Leased Vehicle for which the related Lease reached its Lease Maturity Date during that Collection Period, the Securitization Value of the Lease as of the Lease Maturity Date, |
S-55
Table of Contents
• | for each Leased Vehicle purchased by the Servicer before its Lease Maturity Date, the Repurchase Payment, and | |
• | for each Lease that became subject to an Early Lease Termination during the related Collection Period, the Securitization Value of the Lease as of the effective date of the Early Lease Termination. |
• | for theClass A-1 Notes, August 2008 | |
• | for theClass A-2 Notes, February 2010 | |
• | for theClass A-3 Notes, May 2010 and | |
• | for theClass A-4 Notes, February 2013. |
(a) | to the Servicer, the Payment Date Advance Reimbursement, |
(b) | to the Servicer, the Servicing Fees, together with any unpaid Servicing Fees in respect of one or more prior Collection Periods, |
(c) | the Net Swap Payment, if any, to be paid under the Interest Rate Swap Agreement to the Swap Counterparty, |
S-56
Table of Contents
(d) | to the Note Distribution Account, on a pro-rata basis (based, for the Noteholders, on the amounts distributable to each class) to pay (x) interest due on the outstanding Notes on that Payment Date (including any overdue interest), (y) any Senior Swap Termination Payments due under the Interest Rate Swap Agreement to the Swap Counterparty and (z) to the extent permitted under applicable law, interest on any overdue interest thereon at the applicable Note Rate, |
(e) | to the Note Distribution Account, the Monthly Principal Distributable Amount, which will be allocated to pay principal, first, to theClass A-1 Notes, until they have been paid in full, and second, to theClass A-2 Notes, theClass A-3 Notes, and theClass A-4 Notes, pro rata, until all such Notes have been paid in full, |
(f) | to the Swap Counterparty, any Subordinated Swap Termination Payments for such Payment Date, and |
(g) | to the Certificate Distribution Account, for the Depositor. |
• | the2007-A SUBI Certificate, which includes the right to amounts payable with respect to the2007-A SUBI Certificate, including collections and the right to receive the amounts realized from the sale or other disposition of Leased Vehicles after the Cutoff Date, | |
• | the Reserve Account and any amounts deposited therein, | |
• | proceeds of the Interest Rate Swap Agreement and the rights of the Issuing Entity under the Interest Rate Swap Agreement, | |
• | the rights of the Issuing Entity under theBack-up Security Agreement, | |
• | the rights of the Issuing Entity to the funds on deposit from time to time in the Note Distribution Account, and any other account or accounts established pursuant to the Indenture and all cash, investment property and other property from time to time deposited or credited thereto and all proceeds thereof, and |
S-57
Table of Contents
• | the other property and assets described under“The Issuing Entity — Property of the Issuing Entity” and the Issuing Entity’s rights as a third-party beneficiary of the SUBI Trust Agreement and the Servicing Agreement. |
S-58
Table of Contents
• | the amount necessary to meet the Reserve Amount Requirement (the“Excess Amounts”), if any, and | |
• | income received on the investment of funds on deposit in the SUBI Collection Account and the Reserve Account. |
S-59
Table of Contents
S-60
Table of Contents
(a) | to the Servicer, the Payment Date Advance Reimbursement, | |
(b) | to the Servicer, the Servicing Fees, together with any unpaid Servicing Fees in respect of one or more prior Collection Periods, | |
(c) | the Net Swap Payment, if any, to be paid under the Interest Rate Swap Agreement to the Swap Counterparty, | |
(d) | to the Note Distribution Account, on a pro-rata basis (based, for the Noteholders, on the amounts distributable to each class) to pay (x) interest due on the outstanding Notes on that Payment Date (including any overdue interest), (y) any Senior Swap Termination Payments due under the Interest Rate Swap Agreement to the Swap Counterparty and (z) to the extent permitted under applicable law, interest on any overdue interest thereon at the applicable Note Rate, |
S-61
Table of Contents
(e) | to the Note Distribution Account, (i) the Monthly Principal Distributable Amount, which will be allocated to pay principal first, to theClass A-1 Notes, until they have been paid in full, second, to theClass A-2 Notes, until they have been paid in full, third, to theClass A-3 Notes, until they have been paid in full and fourth, to theClass A-4 Notes until they have been paid in full, unless the maturity of the Notes has been accelerated following an Indenture Default, or (ii) if the maturity of the Notes has been accelerated following an Indenture Default (unless and until such acceleration has been rescinded), the principal payments, first to theClass A-1 Notes until they have been paid in full and then second, pro rata, to theClass A-2 Notes, theClass A-3 Notes and theClass A-4 Notes until they have been paid in full, | |
(f) | while any of the Notes remain outstanding and unless the maturity of the Notes has been accelerated following an Indenture Default, to the Reserve Account, the Excess Amounts, | |
(g) | to the Swap Counterparty, any Subordinated Swap Termination Payments for such Payment Date; and | |
(h) | to the Certificate Distribution Account, for the Depositor. |
(a) | to pay any Net Swap Payments due to the Swap Counterparty; | |
(b) | to the Note Distribution Account, to pay, on a pro rata basis (i) any remaining interest due on the outstanding Notes on that Payment Date, and, to the extent permitted under applicable law, interest on any overdue interest at the applicable Note Rate, and (ii) any remaining Senior Swap Termination Payments to the Swap Counterparty, and | |
(c) | to the Note Distribution Account, the remaining Monthly Principal Distributable Amount, which will be allocated to pay principal on the Notes and to the Certificates in the amounts and order of priority described under“— Deposits to the Distribution Accounts; Priority of Payments — SUBI Collection Account” above. |
S-62
Table of Contents
(i) | the amount of collections allocable to the2007-A SUBI Certificate, | |
(ii) | the amount of Available Funds, |
(iii) | the amount of interest accrued during the related Accrual Period on each class of Notes, | |
(iv) | theClass A-1 Note Balance, theClass A-2 Note Balance, the ClassA-3 Note Balance and theClass A-4 Note Balance, in each case before giving effect to payments on such Payment Date, | |
(v) | (A) the Reserve Account Requirement, (B) the amount deposited in the Reserve Account, if any, (C) the Reserve Account Draw Amount, if any, (D) the balance on deposit in the Reserve Account after giving effect to withdrawals therefrom and deposits thereto in respect of such Payment Date and (E) the change in such balance from the immediately preceding Payment Date, | |
(vi) | the amount being distributed to each class of the Noteholders (the“Note Distribution Amount”) and to the Certificateholder (the“Certificate Distribution Amount”), |
(vii) | the amount of the Note Distribution Amount allocable to interest on and principal of each class of the Notes and any Principal Carryover Shortfall for each class of the Notes, |
(viii) | the amount of any principal paid on, and Principal Carryover Shortfall for, the Certificates, | |
(ix) | the Note Factor for each class of the Notes after giving effect to the distribution of the Note Distribution Amount, | |
(x) | the amount of Residual Value Losses and Residual Value Surplus for such Collection Period, | |
(xi) | the amount of Sales Proceeds Advances and Monthly Payment Advances included in Available Funds, |
(xii) | the amount of any Payment Date Advance Reimbursement for such Collection Period, | |
(xiii) | the amount of the Net Swap Receipts and the Swap Termination Payments received, if any, by the Issuing Entity from the Swap Counterparty under the Interest Rate Swap Agreement, |
(xiv) | the amount of the Net Swap Payments and the Swap Termination Payments, if any, due to the Swap Counterparty under the Interest Rate Swap Agreement, | |
(xv) | the Servicing Fee for such Collection Period, | |
(xvi) | delinquency and loss information for the Collection Period, | |
(xvii) | any material change in practices with respect to charge-offs, collection and management of delinquent Leases, and the effect of any grade period, re-aging, re-structure, partial payments or other practices on delinquency and loss experience, | |
(xviii) | any material modifications, extensions or waivers to Lease terms, fees, penalties or payments during the Collection Period, | |
(xix) | any material breaches of representations, warranties or covenants contained in the Leases, | |
(xx) | any new issuance of notes or other securities backed by the SUBI Assets (if applicable), |
S-63
Table of Contents
(xxi) | any material additions, removals or substitutions of SUBI Assets, repurchases of SUBI Assets, and | |
(xxii) | any material change in the underwriting, origination or acquisition of Leases. |
S-64
Table of Contents
S-65
Table of Contents
Party | ||||||
Type of Fee | Amount of Fee | Receiving Fee | Priority in Distribution | |||
Servicing Fee(1) | One-twelfth of the product of (a) 1.00% and (b) the aggregate Securitization Value of all Leases as of the first day of the Collection Period or, in the case of the first Payment Date, as of the Cutoff Date | Servicer and Administrative Agent | Payable prior to payment of interest and principal on the Notes | |||
Reimbursable Expenses(2) | Costs and expenses incurred by the Servicer in a legal proceeding to protect or otherwise enforce the rights of the Titling Trust or the Titling Trustee in a Lease or Leased Vehicle. | Servicer | Payable prior to payment of interest and principal on the Notes |
(1) | The formula for calculating the Servicing Fee may not be changed without the consent of all of the holders of the Notes and Certificates then outstanding and delivery of an opinion of counsel as to certain tax matters. See“Description of the Servicing Agreement — Amendment” in the accompanying Prospectus. The fees and expenses of the Indenture Trustee, the Owner Trustee and the Titling Trustee will not be paid out of Available Funds on each Payment Date. Instead, such fees and expenses will be paid by NMAC, both as the Servicer, pursuant to the Servicing Agreement and as the Administrative Agent, pursuant to the Trust Administration Agreement. | |
(3) | Reimbursable Expenses will be paid to the Servicer on any day after the Servicer supplies the Titling Trustee and Indenture Trustee with an officer’s certificate setting forth the calculations for such Reimbursable Expenses. See“Security for the |
S-66
Table of Contents
Notes — The Accounts — The SUBI Collection Account — Withdrawals from the SUBI Collection Account” in this Prospectus Supplement. The formula for calculating Reimbursable Expenses may not be changed without the consent of all of the holders of the Notes and Certificates then outstanding and delivery of an opinion of counsel as to certain tax matters. See“Description of the Servicing Agreement — Amendment” in the accompanying Prospectus. |
Principal | Principal | Principal | Principal | |||||||||||||
Amount | Amount of | Amount of | Amount of | |||||||||||||
Underwriters | of Class A-1 | Class A-2 | Class A-3 | Class A-4 | ||||||||||||
Notes | Notes | Notes | Notes | |||||||||||||
Citigroup Global Markets Inc. | $ | 35,000,000 | $ | 80,500,000 | $ | 67,500,000 | $ | 48,539,500 | ||||||||
J.P. Morgan Securities Inc. | 35,000,000 | 80,500,000 | 67,500,000 | 48,539,500 | ||||||||||||
Deutsche Bank Securities Inc. | 20,000,000 | 53,500,000 | 16,250,000 | 67,000,000 | ||||||||||||
HSBC Securities (USA) Inc. | 20,000,000 | 53,500,000 | 16,250,000 | 67,000,000 | ||||||||||||
Merrill Lynch, Pierce, Fenner & Smith Incorporated | 20,000,000 | 53,500,000 | 16,250,000 | 67,000,000 | ||||||||||||
Greenwich Capital Markets, Inc. | 20,000,000 | 53,500,000 | 16,250,000 | 67,000,000 | ||||||||||||
Total | $ | 150,000,000 | $ | 375,000,000 | $ | 200,000,000 | $ | 365,079,000 | ||||||||
S-67
Table of Contents
S-68
Table of Contents
S-69
Table of Contents
S-70
Table of Contents
100% Prepayment Assumption | S-35 | |||
1934 Act | S-22 | |||
2007-A SUBI Certificate | S-20 | |||
25% Prepayment Assumption | S-35 | |||
50% Prepayment Assumption | S-35 | |||
ABS, | S-35 | |||
Accounts | S-60 | |||
Accrual Period | S-52 | |||
Adjusted Capitalized Cost | S-28 | |||
Administrative Agent | S-23 | |||
Administrative Lien | S-28 | |||
Advance | S-65 | |||
ALG | S-30 | |||
ALG Residual | S-30 | |||
Available Funds | S-61 | |||
Available Funds Shortfall Amount | S-61 | |||
Available Principal Distribution Amount | S-55 | |||
Bank | S-24 | |||
Base Residual | S-30 | |||
Basic Documents | S-21 | |||
Basic Servicing Agreement | S-25 | |||
Benefit Plan | S-67 | |||
Business Day | S-51 | |||
Calculation Agent | S-53 | |||
Casualty Termination | S-27 | |||
Cede | S-47 | |||
Certificate Balance | S-57 | |||
Certificate Distribution Account | S-59 | |||
Certificate Distribution Amount | S-63 | |||
Certificateholder | S-20 | |||
Certificates | S-20 | |||
Closing Date | S-20 | |||
Code | S-67 | |||
Collection Period | S-61 | |||
Collections | S-61 | |||
Contingent and Excess Liability Insurance | S-58 | |||
Contract Residual | S-30 | |||
Credit Termination | S-27 | |||
Cutoff Date | S-22 | |||
Dealers | S-20 | |||
Defaulted Vehicle | S-58 | |||
Definitive Notes | S-51 | |||
Deposit Date | S-51 | |||
Depositor | S-20 | |||
Designated LIBOR Page | S-53 | |||
Determination Date | S-61 | |||
Distribution Accounts | S-59 | |||
DTC | S-47 | |||
Early Lease Termination | S-27 | |||
Early Termination Charge | S-28 | |||
ERISA | S-67 | |||
ERISA Considerations | S-67 | |||
Excess Amounts | S-59 | |||
Excess Mileage and Excess Wear and Tear Charges | S-40 | |||
FICO Scores | S-28 | |||
Final Scheduled Payment Date | S-34 | |||
Floating Rate Notes | S-52 | |||
FSMA | S-69 | |||
Global Securities | A-1 | |||
HSBC Holdings | S-24 | |||
HSBC USA | S-24 | |||
IFS | S-20 | |||
Indenture | S-21 | |||
Indenture Default | S-34 | |||
Indenture Trustee | S-21 | |||
Initial ALG Residual | S-40 | |||
Initial Certificate Balance | S-20 | |||
Initial Note Balance | S-20 | |||
Insurance Expenses | S-64 | |||
Interest Determination Date | S-52 | |||
Interest Rate Swap Agreement | S-53 | |||
Interest Reset Date | S-52 | |||
Issuing Entity | S-20 | |||
Issuing Entity’s Estate | S-22 | |||
Lease Maturity Date | S-27 | |||
Lease Rate | S-27 | |||
Lease Term | S-27 | |||
Leased Vehicles | S-20 | |||
Leases | S-20 | |||
Lessee Initiated Early Termination | S-27 | |||
LIBOR | S-52 | |||
Liquidation Proceeds | S-56 | |||
London Business Day | S-53 | |||
Matured Vehicle | S-58 | |||
Monthly Payment | S-27 | |||
Monthly Payment Advance | S-65 | |||
Monthly Principal Distributable Amount | S-55 | |||
Monthly Remittance Condition | S-58 | |||
Moody’s | S-21 | |||
MRM Residual | S-30 | |||
MSRP | S-49 | |||
NALT2000-A | S-48 | |||
Net Auction Proceeds | S-64 | |||
Net Insurance Proceeds | S-64 | |||
Net Liquidation Proceeds | S-56 | |||
Net Swap Payment | S-54 | |||
Net Swap Receipts | S-54 | |||
NMAC | S-20 | |||
NML | S-50 | |||
Note Balance | S-55 | |||
Note Distribution Account | S-59 | |||
Note Distribution Amount | S-63 | |||
Note Factor | S-47 | |||
Note Final Scheduled Payment Date | S-56 | |||
Note Owner | S-51 | |||
Note Rate | S-52 | |||
Noteholders | S-20 | |||
Notes | S-20 | |||
Optimal Principal Distributable Amount | S-55 | |||
Optional Purchase | S-65 | |||
Optional Purchase Price | S-65 |
S-71
Table of Contents
Other SUBI | S-20 | |||
Owner Trustee | S-21 | |||
Payment Date | S-51 | |||
Payment Date Advance Reimbursement | S-62 | |||
Payment Date Certificate | S-63 | |||
Permitted Investments | S-60 | |||
Principal Carryover Shortfall | S-55 | |||
Principal Distribution Amount | S-55 | |||
Rating Agencies | S-21 | |||
Reallocation Payments | S-56 | |||
Redemption Price | S-65 | |||
Reimbursable Expenses | S-58 | |||
Repurchase Payment | S-30 | |||
Required Deposit Rating | S-60 | |||
Reserve Account | S-59 | |||
Reserve Account Draw Amount | S-59 | |||
Reserve Account Requirement | S-59 | |||
Residual Value Loss | S-64 | |||
Residual Value Surplus | S-64 | |||
Sales Proceeds Advance | S-66 | |||
SEC | S-22 | |||
Securities | S-20 | |||
Securitization Rate | S-30 | |||
Securitization Value | S-30 | |||
Securityholders | S-20 | |||
Senior Swap Termination Payment | S-54 | |||
Servicer | S-25 | |||
Servicing Agreement | S-25 | |||
Servicing Fee | S-66 | |||
Servicing Supplement | S-25 | |||
Spread | S-52 | |||
Standard & Poor’s | S-20 | |||
SUBI | S-20 | |||
SUBI Assets | S-20 | |||
SUBI Certificate Transfer Agreement | S-26 | |||
SUBI Collection Account | S-58 | |||
SUBI Supplement | S-25 | |||
SUBI Trust Agreement | S-25 | |||
Subordinated Swap Termination Payment | S-54 | |||
Swap Counterparty | S-53 | |||
Swap Termination Payment | S-54 | |||
The Depositor | S-47 | |||
Titling Trust | S-20 | |||
Titling Trust Agreement | S-25 | |||
Titling Trustee | S-25 | |||
Trust Administration Agreement | S-23 | |||
Trust Agent | S-25 | |||
Trust Agreement | S-21 | |||
Trust SUBI Certificate Transfer Agreement | S-26 | |||
Trustees | S-21 | |||
U.S. Bank | S-23 | |||
Underwriters | S-67 | |||
Underwriting Agreement | S-67 | |||
UTI | S-20 | |||
UTI Beneficiary | S-20 |
S-72
Table of Contents
TAX DOCUMENTATION PROCEDURES
A-1
Table of Contents
A-2
Table of Contents
(1) | borrowing through Clearstream Banking Luxembourg or Euroclear for one day (until the purchase side of the day trade is reflected in their Clearstream Banking Luxembourg or Euroclear accounts) in accordance with the clearing system’s customary procedures; | |
(2) | borrowing the Global Securities in the U.S. from a DTC Participant no later than one day prior to settlement, which would give the Global Securities sufficient time to be reflected in their Clearstream Banking Luxembourg or Euroclear account in order to settle the sale side of the trade; or | |
(3) | staggering the value dates for the buy and sell sides of the trade so that the value date for the purchase from the DTC Participant is at least one day prior to the value date for the sale to the Clearstream Banking Luxembourg Participant or Euroclear Participant. |
A-3
Table of Contents
B-1
Table of Contents
Original Pool Characteristics as of Cutoff Date | ||||
Number of Leases | 62,903 | |||
Aggregate Securitization Value | $ | 1,263,271,652.82 | ||
Base Residual | $ | 728,041,122.76 | ||
Securitization Rate | 6.25 | % | ||
Weighted Average Original Term (Months) | 41.05 | |||
Weighted Average Remaining Term (Months) | 31.61 | |||
Seasoning (Months)(1) | 9.44 | |||
Reserve Account Required Balance | $ | 44,214,507.85 | ||
Range of FICO Scores | 560 to 900 | |||
Weighted Average FICO Score | 728 |
Cutoff Date | September 30, 2002 | |||
Base Residual as a % of Securitization Value | 57.63 | % | ||
Base Residual as a % of MSRP | N/A |
Nissan | 100 | % | ||
Infiniti | 0 | % |
Average | Minimum | Maximum | ||||||||||
Securitization Value | $ | 20,082.85 | $ | 7,381.71 | $ | 38,967.63 | ||||||
Base Residual | $ | 11,574.03 | $ | 3,501.30 | $ | 21,746.07 | ||||||
Seasoning (Months)(1) | 9.44 | (2) | 1 | 34 | ||||||||
Remaining Term (Months) | 31.61 | (2) | 12 | 47 | ||||||||
Original Term (Months) | 41.05 | (2) | 24 | 48 |
(1) | Seasoning refers to the number of months elapsed from origination of the leases to the Cutoff Date. |
(2) | Weighted average by Securitization Value of the Cutoff Date. |
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
Vehicle Types | Leases | Leases | Value | Value | ||||||||||||
Altima | 18,581 | 29.54 | % | $ | 336,844,381.96 | 26.66 | % | |||||||||
Maxima | 14,219 | 22.60 | % | $ | 312,022,740.88 | 24.70 | % | |||||||||
Pathfinder | 12,547 | 19.95 | % | $ | 298,120,336.56 | 23.60 | % | |||||||||
Xterra | 6,834 | 10.86 | % | $ | 146,620,401.49 | 11.61 | % | |||||||||
Sentra | 6,435 | 10.23 | % | $ | 84,310,871.75 | 6.67 | % | |||||||||
Frontier | 2,333 | 3.71 | % | $ | 44,433,693.24 | 3.52 | % | |||||||||
Quest | 1,954 | 3.11 | % | $ | 40,919,226.94 | 3.24 | % | |||||||||
Total | 62,903 | 100.00 | % | $ | 1,263,271,652.82 | 100.00 | % |
B-2
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
New York | 12,646 | 20.10 | % | $ | 254,231,136.64 | 20.12 | % | |||||||||
New Jersey | 7,848 | 12.48 | % | $ | 158,414,228.18 | 12.54 | % | |||||||||
Florida | 5,993 | 9.53 | % | $ | 117,650,957.01 | 9.31 | % | |||||||||
California | 4,961 | 7.89 | % | $ | 100,518,731.96 | 7.96 | % | |||||||||
Pennsylvania | 2,929 | 4.66 | % | $ | 58,079,409.72 | 4.60 | % | |||||||||
Connecticut | 2,466 | 3.92 | % | $ | 48,570,310.00 | 3.84 | % | |||||||||
Massachusetts | 2,379 | 3.78 | % | $ | 46,183,055.51 | 3.66 | % | |||||||||
Illinois | 1,975 | 3.14 | % | $ | 41,996,639.27 | 3.32 | % | |||||||||
Ohio | 1,998 | 3.18 | % | $ | 38,403,427.33 | 3.04 | % | |||||||||
Michigan | 2,034 | 3.23 | % | $ | 37,355,488.60 | 2.96 | % | |||||||||
Georgia | 1,694 | 2.69 | % | $ | 35,459,566.79 | 2.81 | % | |||||||||
Minnesota | 1,225 | 1.95 | % | $ | 23,962,623.43 | 1.90 | % | |||||||||
Texas | 1,072 | 1.70 | % | $ | 22,708,708.03 | 1.80 | % | |||||||||
Virginia | 1,038 | 1.65 | % | $ | 22,520,984.28 | 1.78 | % | |||||||||
Arizona | 1,064 | 1.69 | % | $ | 20,794,827.27 | 1.65 | % | |||||||||
North Carolina | 971 | 1.54 | % | $ | 20,050,566.80 | 1.59 | % | |||||||||
Colorado | 934 | 1.48 | % | $ | 20,029,906.25 | 1.59 | % | |||||||||
Indiana | 949 | 1.51 | % | $ | 18,551,083.98 | 1.47 | % | |||||||||
Missouri | 725 | 1.15 | % | $ | 14,805,335.80 | 1.17 | % | |||||||||
Tennessee | 716 | 1.14 | % | $ | 14,658,437.10 | 1.16 | % | |||||||||
Maryland | 566 | 0.90 | % | $ | 12,022,819.81 | 0.95 | % | |||||||||
New Hampshire | 602 | 0.96 | % | $ | 11,994,510.99 | 0.95 | % | |||||||||
Louisiana | 544 | 0.86 | % | $ | 11,084,002.07 | 0.88 | % | |||||||||
Wisconsin | 559 | 0.89 | % | $ | 10,566,376.88 | 0.84 | % | |||||||||
Washington | 470 | 0.75 | % | $ | 9,976,128.94 | 0.79 | % | |||||||||
Nevada | 462 | 0.73 | % | $ | 9,757,394.76 | 0.77 | % | |||||||||
Kentucky | 414 | 0.66 | % | $ | 8,082,701.77 | 0.64 | % | |||||||||
Utah | 352 | 0.56 | % | $ | 7,139,826.14 | 0.57 | % | |||||||||
Oklahoma | 305 | 0.48 | % | $ | 6,598,517.63 | 0.52 | % | |||||||||
South Carolina | 310 | 0.49 | % | $ | 6,393,743.27 | 0.51 | % | |||||||||
Oregon | 290 | 0.46 | % | $ | 6,170,296.26 | 0.49 | % | |||||||||
Mississippi | 305 | 0.48 | % | $ | 6,059,508.90 | 0.48 | % | |||||||||
Nebraska | 306 | 0.49 | % | $ | 5,978,453.57 | 0.47 | % | |||||||||
Vermont | 274 | 0.44 | % | $ | 5,466,301.53 | 0.43 | % | |||||||||
Iowa | 266 | 0.42 | % | $ | 5,454,826.77 | 0.43 | % | |||||||||
Kansas | 272 | 0.43 | % | $ | 5,274,252.49 | 0.42 | % | |||||||||
Delaware | 240 | 0.38 | % | $ | 4,840,595.53 | 0.38 | % | |||||||||
Maine | 142 | 0.23 | % | $ | 2,864,313.05 | 0.23 | % | |||||||||
Arkansas | 129 | 0.21 | % | $ | 2,805,829.04 | 0.22 | % | |||||||||
New Mexico | 105 | 0.17 | % | $ | 2,068,175.55 | 0.16 | % | |||||||||
West Virginia | 94 | 0.15 | % | $ | 1,917,781.32 | 0.15 | % |
B-3
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
Idaho | 79 | 0.13 | % | $ | 1,549,198.39 | 0.12 | % | |||||||||
District of Columbia | 46 | 0.07 | % | $ | 919,241.98 | 0.07 | % | |||||||||
South Dakota | 43 | 0.07 | % | $ | 891,558.11 | 0.07 | % | |||||||||
Montana | 37 | 0.06 | % | $ | 794,720.32 | 0.06 | % | |||||||||
North Dakota | 27 | 0.04 | % | $ | 609,804.22 | 0.05 | % | |||||||||
Wyoming | 28 | 0.04 | % | $ | 607,598.55 | 0.05 | % | |||||||||
Alaska | 19 | 0.03 | % | $ | 437,751.03 | 0.03 | % | |||||||||
Total | 62,903 | 100.00 | % | $ | 1,263,271,652.82 | 100.00 | % |
(1) | Excludes Alabama, Hawaii and Rhode Island. |
Percentage of | Percentage of | |||||||||||||||||||||||
Total | Aggregate | Percentage of | ||||||||||||||||||||||
Number of | Number of | Securitization | Securitization | Base | Aggregate Base | |||||||||||||||||||
Years | Leases | Leases | Value | Value | Residual | Residual | ||||||||||||||||||
2003 | 1,034 | 1.64 | % | $ | 18,137,759.95 | 1.44 | % | NA | NA | |||||||||||||||
2004 | 19,959 | 31.73 | % | $ | 355,697,794.91 | 28.16 | % | NA | NA | |||||||||||||||
2005 | 26,395 | 41.96 | % | $ | 554,396,748.03 | 43.89 | % | NA | NA | |||||||||||||||
2006 | 15,515 | 24.66 | % | $ | 335,039,349.93 | 26.52 | % | NA | NA | |||||||||||||||
Total | 62,903 | 100.00 | % | $ | 1,263,271,652.82 | 100.00 | % | NA | NA |
B-4
Table of Contents
Original Pool Characteristics as of the Cutoff Date | ||||
Number of Leases | 65,060 | |||
Aggregate Securitization Value | $ | 1,425,005,313.53 | ||
Base Residual | $ | 794,418,197.12 | ||
Securitization Rate | 5.10 | % | ||
Weighted Average Original Term (Months) | 43.46 | |||
Weighted Average Remaining Term (Months) | 32.81 | |||
Seasoning (Months)(1) | 10.65 | |||
Reserve Account Required Balance | $ | 49,875,185.97 | ||
Range of FICO Scores | 560 to 900 | |||
Weighted Average FICO Score | 720 |
Cutoff Date | August 31, 2003 | |||
Base Residual as a % of Securitization Value | 55.75 | % | ||
Base Residual as a % of MSRP | 44.96 | % |
Nissan | 100 | % | ||
Infiniti | 0 | % |
Average | Minimum | Maximum | ||||||||||
Securitization Value | $ | 21,902.94 | $ | 5,822.22 | $ | 46,907.97 | ||||||
Base Residual | $ | 12,210.55 | $ | 852.65 | $ | 22,457.17 | ||||||
Seasoning (Months)(1) | 10.65 | (2) | 1 | 42 | ||||||||
Remaining Term (Months) | 32.81 | (2) | 3 | 58 | ||||||||
Original Term (Months) | 43.46 | (2) | 24 | 60 |
(1) | Seasoning refers to the number of months elapsed from origination of the leases to the Cutoff Date. |
(2) | Weighted average by Securitization Value as of the Cutoff Date. |
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
Vehicle Types | Leases | Leases | Value | Value | ||||||||||||
Pathfinder | 19,013 | 29.22 | % | $ | 422,115,786.20 | 29.62 | % | |||||||||
Altima | 19,586 | 30.10 | % | $ | 378,040,516.03 | 26.53 | % | |||||||||
Maxima | 9,304 | 14.30 | % | $ | 233,206,352.70 | 16.37 | % | |||||||||
Murano | 3,652 | 5.61 | % | $ | 110,403,023.29 | 7.75 | % | |||||||||
Xterra | 4,919 | 7.56 | % | $ | 107,076,087.43 | 7.51 | % | |||||||||
350Z | 2,090 | 3.21 | % | $ | 67,328,258.01 | 4.72 | % | |||||||||
Sentra | 3,772 | 5.80 | % | $ | 52,119,829.72 | 3.66 | % | |||||||||
Frontier | 1,824 | 2.80 | % | $ | 35,414,440.90 | 2.49 | % | |||||||||
Quest | 900 | 1.38 | % | $ | 19,301,019.25 | 1.35 | % | |||||||||
Total | 65,060 | 100.00 | % | $ | 1,425,005,313.53 | 100.00 | % |
B-5
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
New York | 13,145 | 20.20 | % | $ | 279,007,622.52 | 19.58 | % | |||||||||
New Jersey | 8,111 | 12.47 | % | $ | 173,690,617.26 | 12.19 | % | |||||||||
California | 5,662 | 8.70 | % | $ | 128,433,099.06 | 9.01 | % | |||||||||
Florida | 5,581 | 8.58 | % | $ | 118,169,829.23 | 8.29 | % | |||||||||
Texas | 4,356 | 6.70 | % | $ | 103,047,295.47 | 7.23 | % | |||||||||
Pennsylvania | 2,924 | 4.49 | % | $ | 62,598,387.57 | 4.39 | % | |||||||||
Connecticut | 2,380 | 3.66 | % | $ | 49,861,105.06 | 3.50 | % | |||||||||
Massachusetts | 1,967 | 3.02 | % | $ | 42,352,577.01 | 2.97 | % | |||||||||
Illinois | 1,901 | 2.92 | % | $ | 46,004,209.53 | 3.23 | % | |||||||||
Ohio | 1,617 | 2.49 | % | $ | 34,776,047.01 | 2.44 | % | |||||||||
Michigan | 1,583 | 2.43 | % | $ | 33,693,389.09 | 2.36 | % | |||||||||
Georgia | 1,491 | 2.29 | % | $ | 33,975,602.65 | 2.38 | % | |||||||||
Arizona | 1,069 | 1.64 | % | $ | 22,790,741.26 | 1.60 | % | |||||||||
Virginia | 988 | 1.52 | % | $ | 23,786,408.00 | 1.67 | % | |||||||||
North Carolina | 947 | 1.46 | % | $ | 20,869,598.53 | 1.46 | % | |||||||||
Colorado | 943 | 1.45 | % | $ | 21,650,548.86 | 1.52 | % | |||||||||
Minnesota | 941 | 1.45 | % | $ | 20,625,533.83 | 1.45 | % | |||||||||
Rhode Island | 883 | 1.36 | % | $ | 16,057,494.17 | 1.13 | % | |||||||||
Indiana | 820 | 1.26 | % | $ | 17,999,247.76 | 1.26 | % | |||||||||
Louisiana | 745 | 1.15 | % | $ | 17,282,569.54 | 1.21 | % | |||||||||
Tennessee | 609 | 0.94 | % | $ | 13,854,788.47 | 0.97 | % | |||||||||
Missouri | 564 | 0.87 | % | $ | 12,483,222.11 | 0.88 | % | |||||||||
Maryland | 549 | 0.84 | % | $ | 13,427,632.32 | 0.94 | % | |||||||||
Washington | 502 | 0.77 | % | $ | 11,989,502.99 | 0.84 | % | |||||||||
Nevada | 469 | 0.72 | % | $ | 10,687,018.48 | 0.75 | % | |||||||||
New Hampshire | 468 | 0.72 | % | $ | 10,016,561.60 | 0.70 | % | |||||||||
Wisconsin | 413 | 0.63 | % | $ | 8,990,055.13 | 0.63 | % | |||||||||
Kentucky | 355 | 0.55 | % | $ | 7,519,467.26 | 0.53 | % | |||||||||
South Carolina | 345 | 0.53 | % | $ | 7,910,007.63 | 0.56 | % | |||||||||
Utah | 277 | 0.43 | % | $ | 6,016,334.49 | 0.42 | % | |||||||||
Oklahoma | 267 | 0.41 | % | $ | 6,175,859.78 | 0.43 | % | |||||||||
Oregon | 266 | 0.41 | % | $ | 6,215,208.24 | 0.44 | % | |||||||||
Delaware | 243 | 0.37 | % | $ | 5,549,058.86 | 0.39 | % | |||||||||
Mississippi | 236 | 0.36 | % | $ | 5,279,407.20 | 0.37 | % | |||||||||
Nebraska | 226 | 0.35 | % | $ | 4,782,290.18 | 0.34 | % | |||||||||
Vermont | 202 | 0.31 | % | $ | 4,297,369.86 | 0.30 | % | |||||||||
Kansas | 183 | 0.28 | % | $ | 4,044,697.63 | 0.28 | % | |||||||||
Iowa | 165 | 0.25 | % | $ | 3,887,829.93 | 0.27 | % | |||||||||
Maine | 133 | 0.20 | % | $ | 2,889,371.75 | 0.20 | % | |||||||||
Arkansas | 94 | 0.14 | % | $ | 2,192,546.55 | 0.15 | % | |||||||||
West Virginia | 82 | 0.13 | % | $ | 1,840,356.43 | 0.13 | % |
B-6
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
New Mexico | 76 | 0.12 | % | $ | 1,725,589.73 | 0.12 | % | |||||||||
Idaho | 68 | 0.10 | % | $ | 1,526,047.95 | 0.11 | % | |||||||||
Montana | 54 | 0.08 | % | $ | 1,280,258.23 | 0.09 | % | |||||||||
District of Columbia | 47 | 0.07 | % | $ | 1,080,417.81 | 0.08 | % | |||||||||
South Dakota | 47 | 0.07 | % | $ | 1,101,005.83 | 0.08 | % | |||||||||
North Dakota | 37 | 0.06 | % | $ | 871,367.13 | 0.06 | % | |||||||||
Wyoming | 19 | 0.03 | % | $ | 469,323.63 | 0.03 | % | |||||||||
Alaska | 10 | 0.02 | % | $ | 230,792.92 | 0.02 | % | |||||||||
Total | 65,060 | 100.00 | % | $ | 1,425,005,313.53 | 100.00 | % |
(1) | Excludes Alabama and Hawaii. |
Percentage of | Percentage of | |||||||||||||||||||||||
Total | Aggregate | Percentage of | ||||||||||||||||||||||
Number of | Number of | Securitization | Securitization | Base | Aggregate Base | |||||||||||||||||||
Quarters | Leases | Leases | Value | Value | Residual | Residual | ||||||||||||||||||
4th Quarter 2003 | 30 | 0.05 | % | $ | 495,264.15 | 0.03 | % | $ | 465,387.31 | 0.06 | % | |||||||||||||
1st Quarter 2004 | 253 | 0.39 | % | $ | 4,284,178.32 | 0.30 | % | $ | 3,890,474.35 | 0.49 | % | |||||||||||||
2nd Quarter 2004 | 312 | 0.48 | % | $ | 4,702,977.87 | 0.33 | % | $ | 3,896,909.92 | 0.49 | % | |||||||||||||
3rd Quarter 2004 | 808 | �� | 1.24 | % | $ | 13,480,861.14 | 0.95 | % | $ | 10,610,566.50 | 1.34 | % | ||||||||||||
4th Quarter 2004 | 4,750 | 7.30 | % | $ | 91,973,104.24 | 6.45 | % | $ | 70,643,110.36 | 8.89 | % | |||||||||||||
1st Quarter 2005 | 2,754 | 4.23 | % | $ | 56,043,355.12 | 3.93 | % | $ | 41,091,945.07 | 5.17 | % | |||||||||||||
2nd Quarter 2005 | 2,409 | 3.70 | % | $ | 50,296,061.88 | 3.53 | % | $ | 35,555,246.22 | 4.48 | % | |||||||||||||
3rd Quarter 2005 | 1,726 | 2.65 | % | $ | 33,479,406.04 | 2.35 | % | $ | 20,969,867.48 | 2.64 | % | |||||||||||||
4th Quarter 2005 | 4,495 | 6.91 | % | $ | 92,123,141.28 | 6.46 | % | $ | 56,705,016.55 | 7.14 | % | |||||||||||||
1st Quarter 2006 | 6,247 | 9.60 | % | $ | 133,734,493.06 | 9.38 | % | $ | 79,762,027.19 | 10.04 | % | |||||||||||||
2nd Quarter 2006 | 9,511 | 14.62 | % | $ | 208,651,497.41 | 14.64 | % | $ | 119,547,446.22 | 15.05 | % | |||||||||||||
3rd Quarter 2006 | 10,819 | 16.63 | % | $ | 241,714,012.68 | 16.96 | % | $ | 130,068,231.65 | 16.37 | % | |||||||||||||
4th Quarter 2006 | 6,002 | 9.23 | % | $ | 135,036,897.09 | 9.48 | % | $ | 66,202,605.31 | 8.33 | % | |||||||||||||
1st Quarter 2007 | 5,256 | 8.08 | % | $ | 123,286,078.67 | 8.65 | % | $ | 55,478,866.43 | 6.98 | % | |||||||||||||
2nd Quarter 2007 | 5,568 | 8.56 | % | $ | 137,835,706.30 | 9.67 | % | $ | 59,736,930.30 | 7.52 | % | |||||||||||||
3rd Quarter 2007 | 2,259 | 3.47 | % | $ | 51,383,637.85 | 3.61 | % | $ | 21,455,557.45 | 2.70 | % | |||||||||||||
4th Quarter 2007 | 678 | 1.04 | % | $ | 15,801,673.09 | 1.11 | % | $ | 6,484,714.68 | 0.82 | % | |||||||||||||
1st Quarter 2008 | 588 | 0.90 | % | $ | 14,652,785.82 | 1.03 | % | $ | 5,785,879.94 | 0.73 | % | |||||||||||||
2nd Quarter 2008 | 479 | 0.74 | % | $ | 12,794,756.26 | 0.90 | % | $ | 4,860,764.37 | 0.61 | % | |||||||||||||
3rd Quarter 2008 | 116 | 0.18 | % | $ | 3,235,425.26 | 0.23 | % | $ | 1,206,649.82 | 0.15 | % | |||||||||||||
Total | 65,060 | 100.00 | % | $ | 1,425,005,313.53 | 100.00 | % | $ | 794,418,197.12 | 100.00 | % |
B-7
Table of Contents
Original Pool Characteristics as of Cutoff Date | ||||
Number of Leases | 70,936 | |||
Aggregate Securitization Value | $ | 1,680,098,819.60 | ||
Base Residual | $ | 937,810,006.51 | ||
Securitization Rate | 4.50 | % | ||
Weighted Average Original Term (Months) | 42.35 | |||
Weighted Average Remaining Term (Months) | 33.69 | |||
Seasoning (Months)(1) | 8.66 | |||
Reserve Account Required Balance | $ | 50,402,964.59 | ||
Range of FICO Scores | 563 to 900 | |||
Weighted Average FICO Score | 720 |
Cutoff Date | August 31, 2004 | |||
Base Residual as a % of Securitization Value | 55.82 | % | ||
Base Residual as a % of MSRP | 46.81 | % |
Nissan | 100 | % | ||
Infiniti | 0 | % |
Average | Minimum | Maximum | ||||||||||
Securitization Value | $ | 23,684.71 | $ | 7,212.66 | $ | 51,922.22 | ||||||
Base Residual | $ | 13,220.51 | $ | 3,555.00 | $ | 26,564.00 | ||||||
Seasoning (Months)(1) | 8.66 | (2) | 1 | 45 | ||||||||
Remaining Term (Months) | 33.69 | (2) | 3 | 58 | ||||||||
Original Term (Months) | 42.35 | (2) | 19 | 60 |
(1) | Seasoning refers to the number of months elapsed from origination of the leases to the Cutoff Date. |
(2) | Weighted average by Securitization Value as of the Cutoff Date. |
B-8
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
Vehicle Types | Leases | Leases | Value | Value | ||||||||||||
Altima | 24,600 | 34.68 | % | $ | 474,322,964.50 | 28.23 | % | |||||||||
Maxima | 11,434 | 16.12 | % | $ | 294,706,408.38 | 17.54 | % | |||||||||
Pathfinder | 11,957 | 16.86 | % | $ | 278,857,644.97 | 16.60 | % | |||||||||
Murano | 6,301 | 8.88 | % | $ | 182,303,684.03 | 10.85 | % | |||||||||
Quest | 5,019 | 7.08 | % | $ | 133,226,656.04 | 7.93 | % | |||||||||
350Z | 2,880 | 4.06 | % | $ | 95,929,924.58 | 5.71 | % | |||||||||
Armada | 2,312 | 3.26 | % | $ | 84,208,011.04 | 5.01 | % | |||||||||
Titan | 1,624 | 2.29 | % | $ | 48,771,717.26 | 2.90 | % | |||||||||
Xterra | 2,211 | 3.12 | % | $ | 48,393,993.28 | 2.88 | % | |||||||||
Sentra | 1,908 | 2.69 | % | $ | 25,429,104.75 | 1.51 | % | |||||||||
Frontier | 690 | 0.97 | % | $ | 13,948,710.77 | 0.83 | % | |||||||||
Total | 70,936 | 100.00 | % | $ | 1,680,098,819.60 | 100.00 | % |
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
New York | 13,930 | 19.64 | % | $ | 310,605,029.39 | 18.49 | % | |||||||||
New Jersey | 9,675 | 13.64 | % | $ | 220,208,410.31 | 13.11 | % | |||||||||
Florida | 7,123 | 10.04 | % | $ | 168,156,301.22 | 10.01 | % | |||||||||
California | 6,856 | 9.67 | % | $ | 174,871,668.83 | 10.41 | % | |||||||||
Pennsylvania | 3,328 | 4.69 | % | $ | 75,324,967.63 | 4.48 | % | |||||||||
Texas | 3,230 | 4.55 | % | $ | 86,444,452.01 | 5.15 | % | |||||||||
Connecticut | 2,449 | 3.45 | % | $ | 54,130,163.09 | 3.22 | % | |||||||||
Massachusetts | 2,374 | 3.35 | % | $ | 52,856,947.40 | 3.15 | % | |||||||||
Illinois | 2,294 | 3.23 | % | $ | 59,732,783.45 | 3.56 | % | |||||||||
Ohio | 2,072 | 2.92 | % | $ | 47,618,431.87 | 2.83 | % | |||||||||
Michigan | 1,722 | 2.43 | % | $ | 38,677,285.69 | 2.30 | % | |||||||||
Georgia | 1,617 | 2.28 | % | $ | 40,782,538.26 | 2.43 | % | |||||||||
Minnesota | 1,022 | 1.44 | % | $ | 23,453,787.17 | 1.40 | % | |||||||||
Arizona | 998 | 1.41 | % | $ | 24,419,081.95 | 1.45 | % | |||||||||
Indiana | 981 | 1.38 | % | $ | 23,060,403.69 | 1.37 | % | |||||||||
North Carolina | 922 | 1.30 | % | $ | 22,594,903.38 | 1.34 | % | |||||||||
Virginia | 872 | 1.23 | % | $ | 22,739,502.95 | 1.35 | % | |||||||||
Louisiana | 742 | 1.05 | % | $ | 19,075,353.33 | 1.14 | % | |||||||||
Colorado | 700 | 0.99 | % | $ | 17,196,932.63 | 1.02 | % | |||||||||
Maryland | 630 | 0.89 | % | $ | 17,011,345.92 | 1.01 | % | |||||||||
Missouri | 604 | 0.85 | % | $ | 14,831,600.25 | 0.88 | % | |||||||||
Wisconsin | 569 | 0.80 | % | $ | 13,299,362.52 | 0.79 | % | |||||||||
Rhode Island | 562 | 0.79 | % | $ | 12,371,640.01 | 0.74 | % | |||||||||
New Hampshire | 550 | 0.78 | % | $ | 12,758,249.74 | 0.76 | % |
B-9
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
Tennessee | 531 | 0.75 | % | $ | 13,139,768.42 | 0.78 | % | |||||||||
Nevada | 521 | 0.73 | % | $ | 13,537,034.55 | 0.81 | % | |||||||||
Washington | 471 | 0.66 | % | $ | 12,629,194.28 | 0.75 | % | |||||||||
Kentucky | 437 | 0.62 | % | $ | 10,288,524.34 | 0.61 | % | |||||||||
South Carolina | 322 | 0.45 | % | $ | 8,270,382.54 | 0.49 | % | |||||||||
Delaware | 301 | 0.42 | % | $ | 7,245,106.10 | 0.43 | % | |||||||||
Oklahoma | 293 | 0.41 | % | $ | 8,044,208.32 | 0.48 | % | |||||||||
Utah | 283 | 0.40 | % | $ | 7,048,544.53 | 0.42 | % | |||||||||
Iowa | 258 | 0.36 | % | $ | 6,223,975.52 | 0.37 | % | |||||||||
Nebraska | 253 | 0.36 | % | $ | 5,614,213.69 | 0.33 | % | |||||||||
Mississippi | 249 | 0.35 | % | $ | 6,499,407.08 | 0.39 | % | |||||||||
Kansas | 217 | 0.31 | % | $ | 5,316,162.69 | 0.32 | % | |||||||||
Oregon | 209 | 0.29 | % | $ | 5,576,786.98 | 0.33 | % | |||||||||
Vermont | 170 | 0.24 | % | $ | 3,897,667.11 | 0.23 | % | |||||||||
Maine | 95 | 0.13 | % | $ | 2,120,095.03 | 0.13 | % | |||||||||
South Dakota | 93 | 0.13 | % | $ | 2,392,237.93 | 0.14 | % | |||||||||
West Virginia | 77 | 0.11 | % | $ | 1,849,836.51 | 0.11 | % | |||||||||
Idaho | 69 | 0.10 | % | $ | 1,655,783.35 | 0.10 | % | |||||||||
Arkansas | 67 | 0.09 | % | $ | 1,614,502.43 | 0.10 | % | |||||||||
New Mexico | 48 | 0.07 | % | $ | 1,162,540.61 | 0.07 | % | |||||||||
District of Columbia | 47 | 0.07 | % | $ | 1,094,168.09 | 0.07 | % | |||||||||
Montana | 35 | 0.05 | % | $ | 914,519.37 | 0.05 | % | |||||||||
Wyoming | 33 | 0.05 | % | $ | 853,529.20 | 0.05 | % | |||||||||
North Dakota | 23 | 0.03 | % | $ | 549,153.86 | 0.03 | % | |||||||||
Alaska | 12 | 0.02 | % | $ | 340,334.38 | 0.02 | % | |||||||||
Total | 70,936 | 100.00 | % | $ | 1,680,098,819.60 | 100.00 | % |
(1) | Excludes Alabama and Hawaii. |
B-10
Table of Contents
Percentage of | Percentage of | |||||||||||||||||||||||
Total | Aggregate | Percentage of | ||||||||||||||||||||||
Number of | Number of | Securitization | Securitization | Base | Aggregate Base | |||||||||||||||||||
Quarters | Leases | Leases | Value | Value | Residual | Residual | ||||||||||||||||||
4th quarter 2004 | 23 | 0.03 | % | $ | 326,843.40 | 0.02 | % | $ | 304,111.79 | 0.03 | % | |||||||||||||
1st quarter 2005 | 92 | 0.13 | % | $ | 1,385,331.11 | 0.08 | % | $ | 1,228,214.25 | 0.13 | % | |||||||||||||
2nd quarter 2005 | 103 | 0.15 | % | $ | 1,591,213.97 | 0.09 | % | $ | 1,311,999.75 | 0.14 | % | |||||||||||||
3rd quarter 2005 | 255 | 0.36 | % | $ | 4,725,694.77 | 0.28 | % | $ | 3,626,142.66 | 0.39 | % | |||||||||||||
4th quarter 2005 | 617 | 0.87 | % | $ | 12,108,807.54 | 0.72 | % | $ | 8,990,501.26 | 0.96 | % | |||||||||||||
1st quarter 2006 | 1,427 | 2.01 | % | $ | 28,614,856.85 | 1.70 | % | $ | 20,565,746.88 | 2.19 | % | |||||||||||||
2nd quarter 2006 | 2,601 | 3.67 | % | $ | 52,479,418.41 | 3.12 | % | $ | 35,906,032.17 | 3.83 | % | |||||||||||||
3rd quarter 2006 | 5,554 | 7.83 | % | $ | 111,317,746.01 | 6.63 | % | $ | 71,366,824.83 | 7.61 | % | |||||||||||||
4th quarter 2006 | 9,631 | 13.58 | % | $ | 198,506,103.50 | 11.82 | % | $ | 122,919,721.06 | 13.11 | % | |||||||||||||
1st quarter 2007 | 8,696 | 12.26 | % | $ | 194,529,373.20 | 11.58 | % | $ | 117,797,687.18 | 12.56 | % | |||||||||||||
2nd quarter 2007 | 9,085 | 12.81 | % | $ | 210,986,708.57 | 12.56 | % | $ | 125,164,477.62 | 13.35 | % | |||||||||||||
3rd quarter 2007 | 10,655 | 15.02 | % | $ | 258,029,780.89 | 15.36 | % | $ | 144,258,626.30 | 15.38 | % | |||||||||||||
4th quarter 2007 | 6,969 | 9.82 | % | $ | 176,515,343.04 | 10.51 | % | $ | 91,473,621.95 | 9.75 | % | |||||||||||||
1st quarter 2008 | 5,096 | 7.18 | % | $ | 139,433,490.97 | 8.30 | % | $ | 64,969,974.51 | 6.93 | % | |||||||||||||
2nd quarter 2008 | 6,819 | 9.61 | % | $ | 194,662,215.35 | 11.59 | % | $ | 88,085,491.91 | 9.39 | % | |||||||||||||
3rd quarter 2008 | 2,056 | 2.90 | % | $ | 58,746,891.26 | 3.50 | % | $ | 25,679,614.40 | 2.74 | % | |||||||||||||
4th quarter 2008 | 382 | 0.54 | % | $ | 10,631,874.75 | 0.63 | % | $ | 4,288,462.62 | 0.46 | % | |||||||||||||
1st quarter 2009 | 322 | 0.45 | % | $ | 9,428,863.75 | 0.56 | % | $ | 3,657,939.97 | 0.39 | % | |||||||||||||
2nd quarter 2009 | 416 | 0.59 | % | $ | 12,011,336.31 | 0.71 | % | $ | 4,653,329.17 | 0.50 | % | |||||||||||||
3rd quarter 2009 | 137 | 0.19 | % | $ | 4,066,925.95 | 0.24 | % | $ | 1,561,486.23 | 0.17 | % | |||||||||||||
Total | 70,936 | 100.00 | % | $ | 1,680,098,819.60 | 100.00 | % | $ | 937,810,006.51 | 100.00 | % |
B-11
Table of Contents
Original Pool Characteristics as of Cutoff Date | ||||
Number of Leases | 68,257 | |||
Aggregate Securitization Value | $ | 1,550,442,391.02 | ||
Base Residual | $ | 941,165,061.74 | ||
Securitization Rate | 8.15 | % | ||
Weighted Average Original Term (Months) | 43.02 | |||
Weighted Average Remaining Term (Months) | 31.98 | |||
Seasoning (Months)(1) | 11.04 | |||
Reserve Account Required Balance | 46,513,271.73 | |||
Range of FICO Scores | 600 to 900 | |||
Weighted Average FICO Score | 730 |
Cutoff Date | September 30, 2005 | |||
Base Residual as a % of Securitization Value | 60.70 | % | ||
Base Residual as a % of MSRP | 47.37 | % |
Nissan | 81.29 | % | ||
Infiniti | 18.71 | % |
Average | Minimum | Maximum | ||||||||||
Securitization Value | $ | 22,714.77 | $ | 6,335.92 | $ | 47,671.20 | ||||||
Base Residual | $ | 13,788.55 | $ | 2,820.32 | $ | 30,096.00 | ||||||
Seasoning (Months)(1) | 11.04 | (2) | 2 | 49 | ||||||||
Remaining Term (Months) | 31.98 | (2) | 5 | 58 | ||||||||
Original Term (Months) | 43.02 | (2) | 24 | 60 |
(1) | Seasoning refers to the number of months elapsed from origination of the leases to the Cutoff Date. |
(2) | Weighted average by Securitization Value as of the Cutoff Date. |
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
Vehicle Types | Leases | Leases | Value | Value | ||||||||||||
Altima | 20,335 | 29.79 | % | $ | 360,451,272.10 | 23.25 | % | |||||||||
G35(1) | 6,540 | 9.58 | % | $ | 192,862,196.33 | 12.44 | % | |||||||||
Pathfinder | 7,818 | 11.45 | % | $ | 192,859,305.19 | 12.44 | % | |||||||||
Maxima | 7,849 | 11.50 | % | $ | 182,628,685.89 | 11.78 | % | |||||||||
Murano | 5,897 | 8.64 | % | $ | 155,970,938.26 | 10.06 | % | |||||||||
FX35 | 2,765 | 4.05 | % | $ | 93,882,566.27 | 6.06 | % | |||||||||
Xterra | 3,998 | 5.86 | % | $ | 76,776,861.46 | 4.95 | % | |||||||||
Titan | 2,938 | 4.30 | % | $ | 76,145,737.21 | 4.91 | % | |||||||||
Quest | 3,477 | 5.09 | % | $ | 76,133,043.44 | 4.91 | % | |||||||||
350Z | 2,537 | 3.72 | % | $ | 73,644,094.68 | 4.75 | % | |||||||||
Crew Cab | 1,489 | 2.18 | % | $ | 31,552,821.83 | 2.04 | % | |||||||||
Sentra | 1,793 | 2.63 | % | $ | 21,431,632.06 | 1.38 | % | |||||||||
Frontier | 735 | 1.08 | % | $ | 12,833,513.72 | 0.83 | % | |||||||||
FX45 | 86 | 0.13 | % | $ | 3,269,722.59 | 0.21 | % | |||||||||
Total | 68,257 | 100.00 | % | $ | 1,550,442,391.02 | 100.00 | % |
(1) | Includes Coupe. |
B-12
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
New York | 10,738 | 15.73 | % | $ | 230,168,987.76 | 14.85 | % | |||||||||
California | 8,543 | 12.52 | % | $ | 203,308,687.66 | 13.11 | % | |||||||||
New Jersey | 7,738 | 11.34 | % | $ | 170,150,868.90 | 10.97 | % | |||||||||
Florida | 7,130 | 10.45 | % | $ | 159,862,708.30 | 10.31 | % | |||||||||
Texas | 5,573 | 8.16 | % | $ | 139,082,802.41 | 8.97 | % | |||||||||
Illinois | 2,469 | 3.62 | % | $ | 60,599,451.26 | 3.91 | % | |||||||||
Pennsylvania | 2,696 | 3.95 | % | $ | 58,436,511.56 | 3.77 | % | |||||||||
Ohio | 2,483 | 3.64 | % | $ | 54,261,553.99 | 3.50 | % | |||||||||
Georgia | 1,738 | 2.55 | % | $ | 41,261,728.08 | 2.66 | % | |||||||||
Massachusetts | 1,724 | 2.53 | % | $ | 37,706,102.96 | 2.43 | % | |||||||||
Connecticut | 1,610 | 2.36 | % | $ | 33,485,362.23 | 2.16 | % | |||||||||
Arizona | 1,361 | 1.99 | % | $ | 30,819,267.18 | 1.99 | % | |||||||||
North Carolina | 1,303 | 1.91 | % | $ | 29,817,698.44 | 1.92 | % | |||||||||
Michigan | 1,374 | 2.01 | % | $ | 29,596,981.31 | 1.91 | % | |||||||||
Virginia | 1,173 | 1.72 | % | $ | 27,961,851.75 | 1.80 | % | |||||||||
Indiana | 900 | 1.32 | % | $ | 19,773,671.02 | 1.28 | % | |||||||||
Maryland | 745 | 1.09 | % | $ | 19,163,952.04 | 1.24 | % | |||||||||
Minnesota | 820 | 1.20 | % | $ | 18,041,741.89 | 1.16 | % | |||||||||
Washington | 691 | 1.01 | % | $ | 17,132,895.30 | 1.11 | % | |||||||||
Nevada | 699 | 1.02 | % | $ | 16,213,298.60 | 1.05 | % | |||||||||
Colorado | 673 | 0.99 | % | $ | 15,323,506.52 | 0.99 | % | |||||||||
Tennessee | 627 | 0.92 | % | $ | 14,202,080.60 | 0.92 | % | |||||||||
Missouri | 569 | 0.83 | % | $ | 12,957,128.54 | 0.84 | % | |||||||||
Wisconsin | 573 | 0.84 | % | $ | 12,727,221.56 | 0.82 | % | |||||||||
South Carolina | 445 | 0.65 | % | $ | 10,365,269.73 | 0.67 | % | |||||||||
Kentucky | 479 | 0.70 | % | $ | 10,125,880.08 | 0.65 | % | |||||||||
New Hampshire | 456 | 0.67 | % | $ | 10,066,799.52 | �� | 0.65 | % | ||||||||
Oklahoma | 380 | 0.56 | % | $ | 9,430,190.30 | 0.61 | % | |||||||||
Utah | 357 | 0.52 | % | $ | 8,447,691.09 | 0.54 | % | |||||||||
Oregon | 282 | 0.41 | % | $ | 6,617,745.02 | 0.43 | % | |||||||||
Delaware | 284 | 0.42 | % | $ | 6,502,720.95 | 0.42 | % | |||||||||
Iowa | 283 | 0.41 | % | $ | 6,431,796.46 | 0.41 | % | |||||||||
Kansas | 215 | 0.31 | % | $ | 4,968,696.23 | 0.32 | % | |||||||||
Nebraska | 221 | 0.32 | % | $ | 4,584,530.68 | 0.30 | % | |||||||||
Vermont | 143 | 0.21 | % | $ | 3,058,815.30 | 0.20 | % | |||||||||
Maine | 122 | 0.18 | % | $ | 2,496,667.80 | 0.16 | % | |||||||||
Arkansas | 95 | 0.14 | % | $ | 2,284,435.91 | 0.15 | % | |||||||||
New Mexico | 86 | 0.13 | % | $ | 2,124,856.36 | 0.14 | % | |||||||||
West Virginia | 89 | 0.13 | % | $ | 1,963,943.63 | 0.13 | % | |||||||||
Idaho | 77 | 0.11 | % | $ | 1,846,443.20 | 0.12 | % | |||||||||
South Dakota | 79 | 0.12 | % | $ | 1,821,870.80 | 0.12 | % | |||||||||
Alaska | 50 | 0.07 | % | $ | 1,337,584.77 | 0.09 | % | |||||||||
North Dakota | 49 | 0.07 | % | $ | 1,129,485.96 | 0.07 | % | |||||||||
Montana | 48 | 0.07 | % | $ | 1,110,858.79 | 0.07 | % | |||||||||
District of Columbia | 44 | 0.06 | % | $ | 1,084,719.92 | 0.07 | % | |||||||||
Wyoming | 23 | 0.03 | % | $ | 585,328.69 | 0.04 | % | |||||||||
Total | 68,257 | 100.00 | % | $ | 1,550,442,391.02 | 100.00 | % |
(1) | Excludes Alabama, Hawaii, Louisiana, Mississippi, and Rhode Island. |
B-13
Table of Contents
Percentage of | Percentage of | |||||||||||||||||||||||
Total | Aggregate | Percentage of | ||||||||||||||||||||||
Number of | Number of | Securitization | Securitization | Base | Aggregate Base | |||||||||||||||||||
Quarters | Leases | Leases | Value | Value | Residual | Residual | ||||||||||||||||||
1st quarter 2006 | 1 | 0.00 | % | $ | 14,660.86 | 0.00 | % | $ | 11,546.80 | 0.00 | % | |||||||||||||
2nd quarter 2006 | 11 | 0.02 | % | $ | 164,258.32 | 0.01 | % | $ | 133,871.55 | 0.01 | % | |||||||||||||
3rd quarter 2006 | 81 | 0.12 | % | $ | 1,556,684.16 | 0.10 | % | $ | 1,231,091.15 | 0.13 | % | |||||||||||||
4th quarter 2006 | 1,821 | 2.67 | % | $ | 28,257,102.27 | 1.82 | % | $ | 21,465,643.14 | 2.28 | % | |||||||||||||
1st quarter 2007 | 2,504 | 3.67 | % | $ | 42,565,083.02 | 2.75 | % | $ | 31,954,160.58 | 3.40 | % | |||||||||||||
2nd quarter 2007 | 4,244 | 6.22 | % | $ | 73,518,994.89 | 4.74 | % | $ | 54,595,082.96 | 5.80 | % | |||||||||||||
3rd quarter 2007 | 4,368 | 6.40 | % | $ | 79,274,480.56 | 5.11 | % | $ | 55,422,587.86 | 5.89 | % | |||||||||||||
4th quarter 2007 | 8,559 | 12.54 | % | $ | 172,552,442.77 | 11.13 | % | $ | 117,066,277.16 | 12.44 | % | |||||||||||||
1st quarter 2008 | 9,716 | 14.23 | % | $ | 214,752,720.03 | 13.85 | % | $ | 143,605,973.75 | 15.26 | % | |||||||||||||
2nd quarter 2008 | 10,037 | 14.70 | % | $ | 245,446,960.22 | 15.83 | % | $ | 155,394,876.22 | 16.51 | % | |||||||||||||
3rd quarter 2008 | 9,685 | 14.19 | % | $ | 234,776,659.12 | 15.14 | % | $ | 133,469,022.86 | 14.18 | % | |||||||||||||
4th quarter 2008 | 5,356 | 7.85 | % | $ | 138,691,231.57 | 8.95 | % | $ | 75,682,598.09 | 8.04 | % | |||||||||||||
1st quarter 2009 | 3,708 | 5.43 | % | $ | 97,489,936.04 | 6.29 | % | $ | 50,095,932.73 | 5.32 | % | |||||||||||||
2nd quarter 2009 | 3,405 | 4.99 | % | $ | 90,282,693.19 | 5.82 | % | $ | 43,449,021.88 | 4.62 | % | |||||||||||||
3rd quarter 2009 | 1,780 | 2.61 | % | $ | 46,342,172.86 | 2.99 | % | $ | 21,287,073.20 | 2.26 | % | |||||||||||||
4th quarter 2009 | 983 | 1.44 | % | $ | 27,220,438.65 | 1.76 | % | $ | 12,122,469.18 | 1.29 | % | |||||||||||||
1st quarter 2010 | 974 | 1.43 | % | $ | 27,748,034.33 | 1.79 | % | $ | 12,135,588.49 | 1.29 | % | |||||||||||||
2nd quarter 2010 | 826 | 1.21 | % | $ | 24,156,492.58 | 1.56 | % | $ | 9,859,918.30 | 1.05 | % | |||||||||||||
3rd quarter 2010 | 198 | 0.29 | % | $ | 5,631,345.59 | 0.36 | % | $ | 2,182,325.84 | 0.23 | % | |||||||||||||
Total | 68,257 | 100.00 | % | $ | 1,550,442,391.02 | 100.00 | % | $ | 941,165,061.74 | 100.00 | % |
B-14
Table of Contents
Original Pool Characteristics as of the Cutoff Date | ||||
Number of Leases | 73,877 | |||
Aggregate Securitization Value | $ | 1,719,278,529.36 | ||
Base Residual | $ | 1,111,217,474.00 | ||
Securitization Rate | 9.00 | % | ||
Weighted Average Original Term (Months) | 40.67 | |||
Weighted Average Remaining Term (Months) | 29.70 | |||
Seasoning (Months)(1) | 10.98 | |||
Reserve Account Required Balance | $ | 34,385,570.59 | ||
Range of FICO Scores | 600 to 900 | |||
Weighted Average FICO Score | 732 | |||
Cutoff Date | October 31, 2006 | |||
Base Residual as a % of Securitization Value | 64.63 | % | ||
Base Residual as a % of MSRP | 48.29 | % |
Nissan | 73.62 | % | ||
Infiniti | 26.38 | % |
Average | Minimum | Maximum | ||||||||||
Securitization Value | $ | 23,272.18 | $ | 6,870.13 | $ | 44,949.99 | ||||||
Base Residual | $ | 15,041.45 | $ | 3,960.00 | $ | 36,708.00 | ||||||
Seasoning (Months)(1) | 10.98 | (2) | 4 | 57 | ||||||||
Remaining Term (Months) | 29.70 | (2) | 3 | 56 | ||||||||
Original Term (Months) | 40.67 | (2) | 24 | 60 |
(1) | Seasoning refers to the number of months elapsed from origination of the leases to the Cutoff Date. | |
(2) | Weighted average by Securitization Value as of the Cutoff Date. |
B-15
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
Vehicle Type | Leases | Leases | Value | Value | ||||||||||||
Murano | 15,652 | 21.19 | % | $ | 384,609,059.38 | 22.37 | % | |||||||||
Altima | 16,409 | 22.21 | % | $ | 285,547,085.88 | 16.61 | % | |||||||||
Pathfinder | 10,108 | 13.68 | % | $ | 244,218,331.52 | 14.20 | % | |||||||||
G35 | 5,880 | 7.96 | % | $ | 158,908,710.36 | 9.24 | % | |||||||||
Maxima | 6,016 | 8.14 | % | $ | 137,946,193.97 | 8.02 | % | |||||||||
FX35 | 3,688 | 4.99 | % | $ | 118,003,646.72 | 6.86 | % | |||||||||
G35 Coupe | 2,790 | 3.78 | % | $ | 88,083,883.01 | 5.12 | % | |||||||||
M35 | 2,316 | 3.13 | % | $ | 82,612,716.87 | 4.81 | % | |||||||||
Xterra | 2,491 | 3.37 | % | $ | 51,000,923.69 | 2.97 | % | |||||||||
350Z | 1,507 | 2.04 | % | $ | 44,021,805.82 | 2.56 | % | |||||||||
Quest | 1,876 | 2.54 | % | $ | 39,418,125.67 | 2.29 | % | |||||||||
Sentra | 2,722 | 3.68 | % | $ | 33,019,623.28 | 1.92 | % | |||||||||
Crew Cab | 1,440 | 1.95 | % | $ | 31,284,251.20 | 1.82 | % | |||||||||
Frontier | 806 | 1.09 | % | $ | 14,655,153.82 | 0.85 | % | |||||||||
FX45 | 93 | 0.13 | % | $ | 3,164,170.87 | 0.18 | % | |||||||||
M45 | 83 | 0.11 | % | $ | 2,784,847.29 | 0.16 | % | |||||||||
Total | 73,877 | 100.00 | % | $ | 1,719,278,529.36 | 100.00 | % |
B-16
Table of Contents
Percentage of | ||||||||||||||||
Percentage of | Aggregate | |||||||||||||||
Total | Cutoff Date | Cutoff Date | ||||||||||||||
Number of | Number of | Securitization | Securitization | |||||||||||||
State of Registration(1) | Leases | Leases | Value | Value | ||||||||||||
New York | 10,941 | 14.81 | % | $ | 246,344,072.67 | 14.33 | % | |||||||||
Florida | 9,596 | 12.99 | % | $ | 223,868,709.79 | 13.02 | % | |||||||||
California | 8,782 | 11.89 | % | $ | 210,915,931.46 | 12.27 | % | |||||||||
New Jersey | 7,495 | 10.15 | % | $ | 170,888,633.47 | 9.94 | % | |||||||||
Texas | 6,139 | 8.31 | % | $ | 154,197,319.61 | 8.97 | % | |||||||||
Illinois | 2,778 | 3.76 | % | $ | 67,756,561.50 | 3.94 | % | |||||||||
Pennsylvania | 3,024 | 4.09 | % | $ | 67,278,548.55 | 3.91 | % | |||||||||
Ohio | 2,559 | 3.46 | % | $ | 57,480,561.95 | 3.34 | % | |||||||||
Georgia | 2,009 | 2.72 | % | $ | 48,186,892.07 | 2.80 | % | |||||||||
Massachusetts | 1,914 | 2.59 | % | $ | 41,820,827.33 | 2.43 | % | |||||||||
Arizona | 1,674 | 2.27 | % | $ | 39,213,577.12 | 2.28 | % | |||||||||
North Carolina | 1,472 | 1.99 | % | $ | 34,767,508.26 | 2.02 | % | |||||||||
Connecticut | 1,549 | 2.10 | % | $ | 33,729,143.47 | 1.96 | % | |||||||||
Michigan | 1,271 | 1.72 | % | $ | 28,002,458.42 | 1.63 | % | |||||||||
Virginia | 1,157 | 1.57 | % | $ | 27,894,964.12 | 1.62 | % | |||||||||
Minnesota | 1,061 | 1.44 | % | $ | 23,698,814.24 | 1.38 | % | |||||||||
Nevada | 1,013 | 1.37 | % | $ | 22,908,781.20 | 1.33 | % | |||||||||
Indiana | 1,014 | 1.37 | % | $ | 22,548,948.61 | 1.31 | % | |||||||||
Maryland | 833 | 1.13 | % | $ | 21,850,657.91 | 1.27 | % | |||||||||
Washington | 738 | 1.00 | % | $ | 17,996,961.29 | 1.05 | % | |||||||||
Colorado | 769 | 1.04 | % | $ | 17,826,975.87 | 1.04 | % | |||||||||
Wisconsin | 713 | 0.97 | % | $ | 16,114,024.40 | 0.94 | % | |||||||||
Missouri | 640 | 0.87 | % | $ | 15,315,852.81 | 0.89 | % | |||||||||
South Carolina | 598 | 0.81 | % | $ | 14,206,955.83 | 0.83 | % | |||||||||
New Hampshire | 540 | 0.73 | % | $ | 11,332,592.53 | 0.66 | % | |||||||||
Kentucky | 486 | 0.66 | % | $ | 10,843,959.88 | 0.63 | % | |||||||||
Utah | 423 | 0.57 | % | $ | 9,752,950.56 | 0.57 | % | |||||||||
Oklahoma | 351 | 0.48 | % | $ | 8,662,704.88 | 0.50 | % | |||||||||
Iowa | 322 | 0.44 | % | $ | 7,199,217.72 | 0.42 | % | |||||||||
Oregon | 266 | 0.36 | % | $ | 6,676,604.44 | 0.39 | % | |||||||||
Delaware | 278 | 0.38 | % | $ | 6,394,242.02 | 0.37 | % | |||||||||
Nebraska | 267 | 0.36 | % | $ | 5,628,244.94 | 0.33 | % | |||||||||
Kansas | 239 | 0.32 | % | $ | 5,617,511.74 | 0.33 | % | |||||||||
New Mexico | 154 | 0.21 | % | $ | 3,828,398.25 | 0.22 | % | |||||||||
Maine | 160 | 0.22 | % | $ | 3,404,753.89 | 0.20 | % | |||||||||
Arkansas | 106 | 0.14 | % | $ | 2,652,540.36 | 0.15 | % | |||||||||
Vermont | 109 | 0.15 | % | $ | 2,392,922.12 | 0.14 | % | |||||||||
Idaho | 92 | 0.12 | % | $ | 2,171,870.99 | 0.13 | % | |||||||||
West Virginia | 81 | 0.11 | % | $ | 1,743,926.23 | 0.10 | % | |||||||||
South Dakota | 65 | 0.09 | % | $ | 1,409,884.09 | 0.08 | % | |||||||||
District of Columbia | 49 | 0.07 | % | $ | 1,208,562.61 | 0.07 | % | |||||||||
Montana | 49 | 0.07 | % | $ | 1,172,874.36 | 0.07 | % | |||||||||
North Dakota | 44 | 0.06 | % | $ | 1,002,447.45 | 0.06 | % | |||||||||
Wyoming | 39 | 0.05 | % | $ | 967,664.29 | 0.06 | % | |||||||||
Alaska | 14 | 0.02 | % | $ | 308,100.43 | 0.02 | % | |||||||||
Louisiana | 4 | 0.01 | % | $ | 92,873.63 | 0.01 | % | |||||||||
Total | 73,877 | 100.00 | % | $ | 1,719,278,529.36 | 100.00 | % |
(1) | Excludes Alabama, Hawaii, Mississippi, Rhode Island and Tennessee. |
B-17
Table of Contents
Percentage of | Percentage of | |||||||||||||||||||||||
Total | Aggregate | Percentage of | ||||||||||||||||||||||
Number of | Number of | Securitization | Securitization | Base | Aggregate Base | |||||||||||||||||||
Quarters | Leases | Leases | Value | Value | Residual | Residual | ||||||||||||||||||
1st quarter 2007 | 633 | 0.86 | % | $ | 9,698,240.99 | 0.56 | % | $ | 9,450,097.19 | 0.85 | % | |||||||||||||
2nd quarter 2007 | 1,140 | 1.54 | % | $ | 17,258,727.00 | 1.00 | % | $ | 16,547,996.91 | 1.49 | % | |||||||||||||
3rd quarter 2007 | 1,356 | 1.84 | % | $ | 20,810,452.30 | 1.21 | % | $ | 19,258,657.29 | 1.73 | % | |||||||||||||
4th quarter 2007 | 574 | 0.78 | % | $ | 12,536,930.67 | 0.73 | % | $ | 11,064,037.82 | 1.00 | % | |||||||||||||
1st quarter 2008 | 1,128 | 1.53 | % | $ | 24,079,944.03 | 1.40 | % | $ | 20,382,865.38 | 1.83 | % | |||||||||||||
2nd quarter 2008 | 4,105 | 5.56 | % | $ | 91,340,791.87 | 5.31 | % | $ | 73,930,457.42 | 6.65 | % | |||||||||||||
3rd quarter 2008 | 5,876 | 7.95 | % | $ | 126,483,409.59 | 7.36 | % | $ | 95,901,461.84 | 8.63 | % | |||||||||||||
4th quarter 2008 | 5,798 | 7.85 | % | $ | 130,271,240.40 | 7.58 | % | $ | 92,431,786.34 | 8.32 | % | |||||||||||||
1st quarter 2009 | 10,017 | 13.56 | % | $ | 230,140,983.33 | 13.39 | % | $ | 152,418,397.87 | 13.72 | % | |||||||||||||
2nd quarter 2009 | 12,122 | 16.41 | % | $ | 287,680,120.38 | 16.73 | % | $ | 180,289,343.86 | 16.22 | % | |||||||||||||
3rd quarter 2009 | 14,926 | 20.20 | % | $ | 370,554,454.52 | 21.55 | % | $ | 226,249,694.97 | 20.36 | % | |||||||||||||
4th quarter 2009 | 9,316 | 12.61 | % | $ | 229,345,425.99 | 13.34 | % | $ | 134,397,657.94 | 12.09 | % | |||||||||||||
1st quarter 2010 | 2,629 | 3.56 | % | $ | 61,103,377.03 | 3.55 | % | $ | 30,470,186.81 | 2.74 | % | |||||||||||||
2nd quarter 2010 | 1,963 | 2.66 | % | $ | 48,960,280.36 | 2.85 | % | $ | 23,249,602.60 | 2.09 | % | |||||||||||||
3rd quarter 2010 | 469 | 0.63 | % | $ | 11,859,174.40 | 0.69 | % | $ | 5,317,075.75 | 0.48 | % | |||||||||||||
4th quarter 2010 | 587 | 0.79 | % | $ | 14,605,303.15 | 0.85 | % | $ | 6,344,369.32 | 0.57 | % | |||||||||||||
1st quarter 2011 | 699 | 0.95 | % | $ | 17,991,691.22 | 1.05 | % | $ | 7,668,041.13 | 0.69 | % | |||||||||||||
2nd quarter 2011 | 537 | 0.73 | % | $ | 14,504,557.90 | 0.84 | % | $ | 5,828,262.36 | 0.52 | % | |||||||||||||
3rd quarter 2011 | 2 | 0.00 | % | $ | 53,424.23 | 0.00 | % | $ | 17,481.20 | 0.00 | % | |||||||||||||
Total | 73,877 | 100.00 | % | $ | 1,719,278,529.36 | 100.00 | % | $ | 1,111,217,474.00 | 100.00 | % |
B-18
Table of Contents
Public | Public | Public | Public | 144A | ||||||||||||||||
Offering Type Transaction | 2006-A | 2005-A | 2004-A | 2003-A | 2002-A | |||||||||||||||
Aggregate Securitization Value | $ | 1,719,278,529 | $ | 1,550,442,391 | $ | 1,680,098,820 | $ | 1,425,005,314 | $ | 1,263,271,653 | ||||||||||
Aggregate Base Residual | $ | 1,111,217,474 | $ | 941,165,062 | $ | 937,810,007 | $ | 794,418,197 | $ | 728,041,123 | ||||||||||
Weighted Average | ||||||||||||||||||||
Remaining Term (months) | 29.7 | 31.98 | 33.69 | 32.81 | 31.61 | |||||||||||||||
Original Term (months) | 40.67 | 43.02 | 42.35 | 43.46 | 41.05 | |||||||||||||||
Seasoning (months) | 10.98 | 11.04 | 8.66 | 10.65 | 9.44 | |||||||||||||||
Base Residual as a % of | ||||||||||||||||||||
Initial Securitization Value | 64.63 | % | 60.70 | % | 55.82 | % | 55.75 | % | 57.63 | % | ||||||||||
Original Lease Term | ||||||||||||||||||||
24-30 months | 4.99 | % | 4.00 | % | 1.28 | %(1) | 0.79 | % | 0.74 | % | ||||||||||
31-36 months | 14.80 | % | 19.43 | % | 6.07 | % | 7.82 | % | 31.69 | % | ||||||||||
37-42 months | 64.67 | % | 41.44 | % | 56.75 | % | 53.57 | % | 34.14 | % | ||||||||||
43-48 months | 11.79 | % | 21.22 | % | 33.01 | % | 26.79 | % | 33.43 | % | ||||||||||
49-60 months | 3.75 | % | 13.90 | % | 2.88 | % | 11.02 | % | 0.00 | % | ||||||||||
Top 5 Models | ||||||||||||||||||||
Maxima | 8.02 | % | 11.78 | % | 17.54 | % | 16.37 | % | 24.70 | % | ||||||||||
Altima | 16.61 | % | 23.25 | % | 28.23 | % | 26.53 | % | 26.66 | % | ||||||||||
Pathfinder | 14.20 | % | 12.44 | % | 16.60 | % | 29.62 | % | 23.60 | % | ||||||||||
Murano | 22.37 | % | 10.06 | % | 10.85 | % | 7.75 | % | N/A | |||||||||||
Xterra | N/A | N/A | N/A | 7.51 | % | 11.61 | % | |||||||||||||
Quest | N/A | N/A | 7.93 | % | N/A | N/A | ||||||||||||||
Sentra | N/A | N/A | N/A | N/A | 6.67 | % | ||||||||||||||
G35 | 9.24 | % | 12.44 | % | N/A | N/A | N/A | |||||||||||||
Top 3 States | ||||||||||||||||||||
New York | 14.33 | % | 14.85 | % | 18.49 | % | 19.58 | % | 20.12 | % | ||||||||||
New Jersey | N/A | 10.97 | % | 13.11 | % | 12.19 | % | 12.54 | % | |||||||||||
Florida | 13.02 | % | N/A | N/A | N/A | 9.31 | % | |||||||||||||
California | 12.27 | % | 13.11 | % | 10.41 | % | 9.01 | % | N/A | |||||||||||
Weighted Average Credit Score(2) | 732 | 730 | 720 | 720 | 728 | |||||||||||||||
Range of Credit Scores(2) | 900-600 | 900-600 | 900-563 | 900-560 | 900-560 |
(1) | 2004-A transaction contained one lease with an original lease term of 19 months. | |
(2) | From September 1996 through October 2001, NMAC utilized its own statistically derived empirical credit scoring process. In October of 2001, NMAC switched to FICO Scores. |
B-19
Table of Contents
1) | Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement. |
2) | Pool characteristics will vary from series to series and investors are encouraged to carefully review the characteristics of the leases for each of the series represented in the above graph beginning onpage B-1 of this prospectus supplement under “— Characteristics of the Leases.” Performance may also vary from series to series, and there can be no assurance that the performance of the prior series will correspond to or be an accurate predictor of the performance of the leases. |
3) | Investors are encouraged to carefully review the information set forth under “Historical Pool Performance” beginning onpage C-1 of this prospectus supplement which contains the underlying historical data used in preparing the above chart. |
B-20
Table of Contents
1) | Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement. |
2) | Pool characteristics will vary from series to series and investors are encouraged to carefully review the characteristics of the leases for each of the series represented in the above graph beginning onpage B-1 of this prospectus supplement under “— Characteristics of the Leases.” Performance may also vary from series to series, and there can be no assurance that the performance of the prior series will correspond to or be an accurate predictor of the performance of the leases. |
3) | Investors are encouraged to carefully review the information set forth under “Historical Pool Performance” beginning onpage C-1 of this prospectus supplement which contains the underlying historical data used in preparing the above chart. |
B-21
Table of Contents
1) | Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement. |
2) | Pool characteristics will vary from series to series and investors are encouraged to carefully review the characteristics of the leases for each of the series represented in the above graph beginning onpage B-1 of this prospectus supplement under “— Characteristics of the Leases.” Performance may also vary from series to series, and there can be no assurance that the performance of the prior series will correspond to or be an accurate predictor of the performance of the leases. |
3) | Investors are encouraged to carefully review the information set forth under “Historical Pool Performance” beginning onpage C-1 of this prospectus supplement which contains the underlying historical data used in preparing the above chart. |
B-22
Table of Contents
1) | Prepayment assumption based on 50% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement. |
2) | Pool characteristics will vary from series to series and investors are encouraged to carefully review the characteristics of the leases for each of the series represented in the above graph beginning onpage B-1 of this prospectus supplement under “— Characteristics of the Leases.” Performance may also vary from series to series, and there can be no assurance that the performance of the prior series will correspond to or be an accurate predictor of the performance of the leases. |
3) | Investors are encouraged to carefully review the information set forth under “Historical Pool Performance” beginning onpage C-1 of this prospectus supplement which contains the underlying historical data used in preparing the above chart. |
B-23
Table of Contents
1) | Prepayment assumption based on 75% prepayment speed. For more information regarding the prepayment assumption model, you should refer to “Weighted Average Life of the Notes” in this prospectus supplement. |
2) | For more information regarding calculation of Pool factor, you should refer to “Pool Factors and Trading Information” in this prospectus. |
3) | Investors are encouraged to carefully review the information set forth under “Historical Pool Performance” beginning onpage C-1 of this prospectus supplement which contains the underlying historical data used in preparing the above chart. |
B-24
Table of Contents
B-25
Table of Contents
1) | Percentage based on outstanding securitization value of the delinquent leases, divided by outstanding aggregate securitization value of all leases. |
2) | Investors are encouraged to carefully review the information set forth under “Historical Pool Performance” beginning onpage C-1 of this prospectus supplement which contains the underlying historical data used in preparing the above graph. Pool characteristics will vary from series to series and investors are encouraged to carefully review the characteristics of the leases for each of the series represented in the above graph beginning onpage B-1 of this prospectus supplement under “— Characteristics of the Leases.” Performance may also vary from series to series, and there can be no assurance that the performance of the prior series will correspond to or be an accurate predictor of the performance of the leases. |
B-26
Table of Contents
1) | Net losses are calculated based on gross losses, less the amount of recoveries received for each repossessed or charged-off vehicle. |
B-27
Table of Contents
1) | Residual value losses exclude repossessions, vehicles in inventory and NMAC Residual Percentage of less than 10% and greater than 95%. Includes lessee initiated early terminations. |
B-28
Table of Contents
Nov-02 | Dec-02 | Jan-03 | Feb-03 | Mar-03 | Apr-03 | May-03 | ||||||||||||||||||||||
Prepayment Assumptions | ||||||||||||||||||||||||||||
Class A-1 | 199,840,000.00 | 158,613,008.00 | 137,669,776.00 | 116,486,736.00 | 95,123,840.00 | 73,541,120.00 | 51,778,544.00 | |||||||||||||||||||||
Class A-2 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | |||||||||||||||||||||
Class A-3a | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | |||||||||||||||||||||
Class A-3b | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
1,263,271,652.82 | 1,222,044,660.82 | 1,201,101,428.82 | 1,179,918,388.82 | 1,158,555,492.82 | 1,136,972,772.82 | 1,115,210,196.82 | ||||||||||||||||||||||
2002-A Prepayment Assumption | 1.000000 | 0.967365 | 0.950786 | 0.934018 | 0.917107 | 0.900022 | 0.882795 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | 199,840,000.00 | 158,829,335.47 | 138,191,932.38 | 115,593,931.15 | 93,373,929.09 | 68,892,768.60 | 43,724,239.30 | |||||||||||||||||||||
Class A-2 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | 192,000,000.00 | |||||||||||||||||||||
Class A-3a | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | |||||||||||||||||||||
Class A-3b | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
1,263,271,652.82 | 1,222,260,988.29 | 1,201,623,585.20 | 1,179,025,583.97 | 1,156,805,581.91 | 1,132,324,421.42 | 1,107,155,892.12 | ||||||||||||||||||||||
2002-A Pool Factor | 1.000000 | 0.967536 | 0.951200 | 0.933311 | 0.915722 | 0.896343 | 0.876419 | |||||||||||||||||||||
Monthly Residual Losses | (31,853.19 | ) | (36,958.82 | ) | (79,933.31 | ) | (171,482.91 | ) | (267,645.75 | ) | (183,762.97 | ) | (532,060.94 | ) | ||||||||||||||
2002-A Cumulative Residual Losses | (31,853.19 | ) | (68,812.01 | ) | (148,745.32 | ) | (320,228.23 | ) | (587,873.98 | ) | (771,636.95 | ) | (1,303,697.89 | ) | ||||||||||||||
2002-A Residual Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.003 | % | 0.005 | % | 0.012 | % | 0.025 | % | 0.047 | % | 0.061 | % | 0.103 | % | ||||||||||||||
Monthly Net Credit Losses | (119,650.78 | ) | (498,841.94 | ) | (561,562.10 | ) | (436,285.99 | ) | (519,402.89 | ) | (701,279.33 | ) | 106,040.80 | |||||||||||||||
2002-A Cumulative Net Credit Losses | (119,650.78 | ) | (618,492.72 | ) | (1,180,054.82 | ) | (1,616,340.81 | ) | (2,135,743.70 | ) | (2,837,023.03 | ) | (2,730,982.23 | ) | ||||||||||||||
2002-A Net Credit Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.009 | % | 0.049 | % | 0.093 | % | 0.128 | % | 0.169 | % | 0.225 | % | 0.216 | % | ||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 7,442,048.76 | 8,477,403.64 | 8,100,709.52 | 10,153,540.89 | 8,766,162.50 | 8,146,341.27 | 8,915,810.70 | |||||||||||||||||||||
61-90 | 1,019,578.10 | 1,210,562.17 | 1,532,220.43 | 1,578,643.42 | 1,409,175.83 | 1,464,902.49 | 1,240,804.34 | |||||||||||||||||||||
91-120+ | — | 433,886.76 | 554,291.42 | 263,533.34 | 224,314.89 | 160,816.88 | 461,441.07 | |||||||||||||||||||||
Total | 8,461,626.86 | 10,121,852.57 | 10,187,221.37 | 11,995,717.65 | 10,399,653.22 | 9,772,060.64 | 10,618,056.11 |
C-1
Table of Contents
Nov-02 | Dec-02 | Jan-03 | Feb-03 | Mar-03 | Apr-03 | May-03 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 0.59 | % | 0.69 | % | 0.67 | % | 0.86 | % | 0.76 | % | 0.72 | % | 0.81 | % | ||||||||||||||
61-90 | 0.08 | % | 0.10 | % | 0.13 | % | 0.13 | % | 0.12 | % | 0.13 | % | 0.11 | % | ||||||||||||||
91-120+ | 0.00 | % | 0.04 | % | 0.05 | % | 0.02 | % | 0.02 | % | 0.01 | % | 0.04 | % | ||||||||||||||
Total | 0.67 | % | 0.83 | % | 0.85 | % | 1.02 | % | 0.90 | % | 0.86 | % | 0.96 | % | ||||||||||||||
2002-A 60+ | ||||||||||||||||||||||||||||
(% of outstanding balance) | 0.08 | % | 0.13 | % | 0.17 | % | 0.16 | % | 0.14 | % | 0.14 | % | 0.15 | % | ||||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||||||
31-60 | 366 | 422 | 416 | 526 | 444 | 423 | 476 | |||||||||||||||||||||
61-90 | 50 | 56 | 75 | 81 | 74 | 74 | 64 | |||||||||||||||||||||
91-120+ | 0 | 23 | 26 | 13 | 12 | 10 | 24 | |||||||||||||||||||||
Total | 416 | 501 | 517 | 620 | 530 | 507 | 564 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | — | 552,340.75 | 692,747.27 | 1,044,562.78 | 1,249,384.15 | 1,619,000.61 | 2,948,110.12 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | — | 184,750.39 | 523,666.60 | 625,796.12 | 741,542.58 | 618,704.80 | 1,698,084.84 | |||||||||||||||||||||
Additional Advance for Current Period | 552,340.75 | 325,156.91 | 875,482.11 | 830,617.49 | 1,111,159.04 | 1,947,814.31 | 2,185,585.45 | |||||||||||||||||||||
Ending Residual Advances | 552,340.75 | 692,747.27 | 1,044,562.78 | 1,249,384.15 | 1,619,000.61 | 2,948,110.12 | 3,435,610.73 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | — | 3,116,959.53 | 2,411,710.15 | 2,217,495.65 | 3,223,376.30 | 2,116,764.91 | 2,167,187.43 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | — | 1,593,125.86 | 1,155,901.14 | 816,500.94 | 1,820,991.12 | 962,696.78 | 945,956.01 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 3,116,959.53 | 887,876.48 | 961,686.64 | 1,822,381.59 | 714,379.73 | 1,013,119.30 | 935,481.03 | |||||||||||||||||||||
Ending Balance of Payment Advance | 3,116,959.53 | 2,411,710.15 | 2,217,495.65 | 3,223,376.30 | 2,116,764.91 | 2,167,187.43 | 2,156,712.45 | |||||||||||||||||||||
Total Collections | 56,179,702.48 | 29,453,481.94 | 30,163,806.85 | 28,699,506.63 | 33,675,722.29 | 32,015,510.80 | 33,408,561.86 | |||||||||||||||||||||
2002-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 6.531 | % | 4.118 | % | 6.091 | % | 9.244 | % | 5.421 | % | 9.248 | % | 9.342 | % |
C-2
Table of Contents
Jun-03 | Jul-03 | Aug-03 | Sep-03 | Oct-03 | Nov-03 | Dec-03 | ||||||||||||||||||||||
Prepayment Assumptions | ||||||||||||||||||||||||||||
Class A-1 | 29,816,128.00 | 7,693,840.00 | — | — | — | — | — | |||||||||||||||||||||
Class A-2 | 192,000,000.00 | 192,000,000.00 | 177,408,000.00 | 154,963,200.00 | 132,384,000.00 | 105,484,800.00 | 79,065,600.00 | |||||||||||||||||||||
Class A-3a | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | |||||||||||||||||||||
Class A-3b | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
1,093,247,780.82 | 1,071,125,492.82 | 1,048,839,652.82 | 1,026,394,852.82 | 1,003,815,652.82 | 976,916,452.82 | 950,497,252.82 | ||||||||||||||||||||||
2002-A Prepayment Assumption | 0.865410 | 0.847898 | 0.830257 | 0.812489 | 0.794616 | 0.773323 | 0.752409 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | 18,852,545.09 | — | — | — | — | — | — | |||||||||||||||||||||
Class A-2 | 192,000,000.00 | 185,951,592.14 | 160,687,997.67 | 135,050,126.91 | 108,185,924.46 | 77,865,228.48 | 50,385,455.11 | |||||||||||||||||||||
Class A-3a | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | 569,600,000.00 | |||||||||||||||||||||
Class A-3b | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | 125,000,000.00 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
1,082,284,197.91 | 1,057,383,244.96 | 1,032,119,650.49 | 1,006,481,779.73 | 979,617,577.28 | 949,296,881.30 | 921,817,107.93 | ||||||||||||||||||||||
2002-A Pool Factor | 0.856731 | 0.837020 | 0.817021 | 0.796726 | 0.775461 | 0.751459 | 0.729706 | |||||||||||||||||||||
Monthly Residual Losses | (466,286.20 | ) | (338,431.41 | ) | (303,706.20 | ) | (351,958.31 | ) | (621,908.10 | ) | (875,735.86 | ) | (650,116.10 | ) | ||||||||||||||
2002-A Cumulative Residual Losses | (1,769,984.09 | ) | (2,108,415.50 | ) | (2,412,121.70 | ) | (2,764,080.01 | ) | (3,385,988.11 | ) | (4,261,723.97 | ) | (4,911,840.07 | ) | ||||||||||||||
2002-A Residual Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.140 | % | 0.167 | % | 0.191 | % | 0.219 | % | 0.268 | % | 0.337 | % | 0.389 | % | ||||||||||||||
Monthly Net Credit Losses | (551,054.47 | ) | (574,490.19 | ) | (361,011.40 | ) | (466,819.20 | ) | (228,637.85 | ) | (263,832.28 | ) | (295,657.26 | ) | ||||||||||||||
2002-A Cumulative Net Credit Losses | (3,282,036.70 | ) | (3,856,526.89 | ) | (4,217,538.29 | ) | (4,684,357.49 | ) | (4,912,995.34 | ) | (5,176,827.62 | ) | (5,472,484.88 | ) | ||||||||||||||
2002-A Net Credit Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.260 | % | 0.305 | % | 0.334 | % | 0.371 | % | 0.389 | % | 0.410 | % | 0.433 | % | ||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 9,426,628.50 | 8,625,148.27 | 8,773,051.03 | 8,889,058.66 | 9,013,425.56 | 10,328,534.75 | 10,002,178.21 | |||||||||||||||||||||
61-90 | 1,509,562.10 | 1,649,725.40 | 1,979,712.10 | 1,798,964.43 | 1,485,742.03 | 2,248,932.96 | 2,340,918.78 | |||||||||||||||||||||
91-120+ | 291,090.19 | 686,151.08 | 473,118.67 | 523,173.45 | 473,164.67 | 407,514.30 | 713,135.46 | |||||||||||||||||||||
Total | 11,227,280.79 | 10,961,024.75 | 11,225,881.80 | 11,211,196.54 | 10,972,332.26 | 12,984,982.01 | 13,056,232.45 |
C-3
Table of Contents
Jun-03 | Jul-03 | Aug-03 | Sep-03 | Oct-03 | Nov-03 | Dec-03 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 0.87 | % | 0.82 | % | 0.85 | % | 0.88 | % | 0.92 | % | 1.09 | % | 1.09 | % | ||||||||||||||
61-90 | 0.14 | % | 0.16 | % | 0.19 | % | 0.18 | % | 0.15 | % | 0.24 | % | 0.25 | % | ||||||||||||||
91-120+ | 0.03 | % | 0.06 | % | 0.05 | % | 0.05 | % | 0.05 | % | 0.04 | % | 0.08 | % | ||||||||||||||
Total | 1.04 | % | 1.04 | % | 1.09 | % | 1.11 | % | 1.12 | % | 1.37 | % | 1.42 | % | ||||||||||||||
2002-A 60+ | ||||||||||||||||||||||||||||
(% of outstanding balance) | 0.17 | % | 0.22 | % | 0.24 | % | 0.23 | % | 0.20 | % | 0.28 | % | 0.33 | % | ||||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||||||
31-60 | 501 | 473 | 493 | 500 | 520 | 604 | 593 | |||||||||||||||||||||
61-90 | 81 | 88 | 111 | 103 | 83 | 130 | 136 | |||||||||||||||||||||
91-120+ | 15 | 36 | 26 | 29 | 26 | 23 | 42 | |||||||||||||||||||||
Total | 597 | 597 | 630 | 632 | 629 | 757 | 771 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | 3,435,610.73 | 3,343,172.01 | 2,973,625.54 | 3,601,700.19 | 4,398,594.42 | 7,189,396.44 | 9,917,355.05 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | 1,739,791.38 | 2,066,734.91 | 1,743,933.17 | 2,350,856.36 | 3,059,121.02 | 2,276,731.12 | 2,988,168.61 | |||||||||||||||||||||
Additional Advance for Current Period | 1,647,352.66 | 1,697,188.44 | 2,372,007.82 | 3,147,750.59 | 5,849,923.04 | 5,004,689.73 | 7,464,452.12 | |||||||||||||||||||||
Ending Residual Advances | 3,343,172.01 | 2,973,625.54 | 3,601,700.19 | 4,398,594.42 | 7,189,396.44 | 9,917,355.05 | 14,393,638.56 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | 2,156,712.45 | 2,255,595.35 | 2,048,573.12 | 2,300,082.96 | 2,238,729.27 | 2,019,941.13 | 2,752,464.15 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 934,819.46 | 1,040,249.45 | 835,857.90 | 987,243.32 | 1,018,056.27 | 675,636.65 | 1,313,392.05 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 1,033,702.36 | 833,227.22 | 1,087,367.74 | 925,889.63 | 799,268.13 | 1,408,159.67 | 944,559.62 | |||||||||||||||||||||
Ending Balance of Payment Advance | 2,255,595.35 | 2,048,573.12 | 2,300,082.96 | 2,238,729.27 | 2,019,941.13 | 2,752,464.15 | 2,383,631.72 | |||||||||||||||||||||
Total Collections | 33,161,252.00 | 33,483,363.01 | 32,885,671.15 | 35,250,493.39 | 39,947,542.82 | 36,760,195.64 | 40,565,362.90 | |||||||||||||||||||||
2002-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 8.085 | % | 7.557 | % | 10.519 | % | 11.556 | % | 16.645 | % | 17.445 | % | 20.730 | % |
C-4
Table of Contents
Jan-04 | Feb-04 | Mar-04 | Apr-04 | May-04 | Jun-04 | Jul-04 | ||||||||||||||||||||||
Prepayment Assumptions | ||||||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | — | |||||||||||||||||||||
Class A-2 | 51,494,400.00 | 23,961,600.00 | — | — | — | — | — | |||||||||||||||||||||
Class A-3a | 569,600,000.00 | 569,600,000.00 | 549,777,920.00 | 507,912,320.00 | 463,711,360.00 | 425,434,240.00 | 394,049,280.00 | |||||||||||||||||||||
Class A-3b | 125,000,000.00 | 125,000,000.00 | 120,650,000.00 | 111,462,500.00 | 101,762,500.00 | 93,362,500.00 | 86,475,000.00 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
922,926,052.82 | 895,393,252.82 | 847,259,572.82 | 796,206,472.82 | 742,305,512.82 | 695,628,392.82 | 657,355,932.82 | ||||||||||||||||||||||
2002-A Prepayment Assumption | 0.730584 | 0.708789 | 0.670687 | 0.630273 | 0.587606 | 0.550656 | 0.520360 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | — | |||||||||||||||||||||
Class A-2 | 20,732,772.42 | — | — | — | — | — | — | |||||||||||||||||||||
Class A-3a | 569,600,000.00 | 556,152,773.75 | 520,004,554.60 | 474,892,296.14 | 432,817,936.72 | 398,826,112.37 | 366,118,062.58 | |||||||||||||||||||||
Class A-3b | 125,000,000.00 | 122,048,975.98 | 114,116,168.06 | 104,216,181.56 | 94,982,868.84 | 87,523,286.60 | 80,345,431.57 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
892,164,425.24 | 855,033,402.55 | 810,952,375.48 | 755,940,130.52 | 704,632,458.38 | 663,181,051.79 | 623,295,146.97 | ||||||||||||||||||||||
2002-A Pool Factor | 0.706233 | 0.676840 | 0.641946 | 0.598399 | 0.557784 | 0.524971 | 0.493398 | |||||||||||||||||||||
Monthly Residual Losses | (1,123,396.43 | ) | (1,283,533.97 | ) | (1,390,240.31 | ) | (1,188,928.72 | ) | (514,192.76 | ) | (317,044.72 | ) | (266,562.84 | ) | ||||||||||||||
2002-A Cumulative Residual Losses | (6,035,236.50 | ) | (7,318,770.47 | ) | (8,709,010.78 | ) | (9,897,939.50 | ) | (10,412,132.26 | ) | (10,729,176.98 | ) | (10,995,739.82 | ) | ||||||||||||||
2002-A Residual Losses | 0.478 | % | 0.579 | % | 0.689 | % | 0.784 | % | 0.824 | % | 0.849 | % | 0.870 | % | ||||||||||||||
(as a % of Original Pool Balance) | ||||||||||||||||||||||||||||
Monthly Net Credit Losses | (223,536.21 | ) | (174,883.42 | ) | (272,616.87 | ) | 116,921.08 | (124,431.46 | ) | (145,488.16 | ) | (90,619.36 | ) | |||||||||||||||
2002-A Cumulative Net Credit Losses | (5,696,021.09 | ) | (5,870,904.51 | ) | (6,143,521.38 | ) | (6,026,600.30 | ) | (6,151,031.76 | ) | (6,296,519.92 | ) | (6,387,139.28 | ) | ||||||||||||||
2002-A Net Credit Losses | 0.451 | % | 0.465 | % | 0.486 | % | 0.477 | % | 0.487 | % | 0.498 | % | 0.506 | % | ||||||||||||||
(as a % of Original Pool Balance) | ||||||||||||||||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 9,154,778.27 | 9,662,485.57 | 7,896,955.50 | 7,105,086.18 | 7,424,503.51 | 7,353,236.04 | 7,230,471.66 | |||||||||||||||||||||
61-90 | 2,665,007.40 | 2,240,069.73 | 1,684,976.37 | 1,550,261.80 | 1,315,556.48 | 1,367,675.28 | 1,598,597.98 | |||||||||||||||||||||
91-120+ | 829,160.22 | 611,227.29 | 294,934.71 | 412,978.43 | 573,933.83 | 266,645.71 | 522,656.45 | |||||||||||||||||||||
Total | 12,648,945.89 | 12,513,782.59 | 9,876,866.58 | 9,068,326.41 | 9,313,993.82 | 8,987,557.03 | 9,351,726.09 |
C-5
Table of Contents
Jan-04 | Feb-04 | Mar-04 | Apr-04 | May-04 | Jun-04 | Jul-04 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 1.03 | % | 1.13 | % | 0.97 | % | 0.94 | % | 1.05 | % | 1.11 | % | 1.16 | % | ||||||||||||||
61-90 | 0.30 | % | 0.26 | % | 0.21 | % | 0.21 | % | 0.19 | % | 0.21 | % | 0.26 | % | ||||||||||||||
91-120+ | 0.09 | % | 0.07 | % | 0.04 | % | 0.05 | % | 0.08 | % | 0.04 | % | 0.08 | % | ||||||||||||||
Total | 1.42 | % | 1.46 | % | 1.22 | % | 1.20 | % | 1.32 | % | 1.36 | % | 1.50 | % | ||||||||||||||
2002-A 60+ | ||||||||||||||||||||||||||||
(% of outstanding balance) | 0.39 | % | 0.33 | % | 0.24 | % | 0.26 | % | 0.27 | % | 0.25 | % | 0.34 | % | ||||||||||||||
Delinquencies (units) | �� | |||||||||||||||||||||||||||
31-60 | 557 | 605 | 492 | 458 | 477 | 486 | 480 | |||||||||||||||||||||
61-90 | 162 | 135 | 106 | 99 | 87 | 86 | 108 | |||||||||||||||||||||
91-120+ | 49 | 37 | 18 | 25 | 36 | 17 | 33 | |||||||||||||||||||||
Total | 768 | 777 | 616 | 582 | 600 | 589 | 621 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | 14,393,638.56 | 20,793,833.85 | 28,796,276.53 | 32,707,725.67 | 23,618,034.20 | 17,894,800.68 | 17,054,829.07 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | 5,337,941.27 | 9,815,566.29 | 17,869,062.59 | 26,493,508.54 | 17,053,362.53 | 12,069,979.19 | 12,011,416.25 | |||||||||||||||||||||
Additional Advance for Current Period | 11,738,136.56 | 17,818,008.97 | 21,780,511.73 | 17,403,817.07 | 11,330,129.01 | 11,230,007.58 | 12,385,636.56 | |||||||||||||||||||||
Ending Residual Advances | 20,793,833.85 | 28,796,276.53 | 32,707,725.67 | 23,618,034.20 | 17,894,800.68 | 17,054,829.07 | 17,429,049.38 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | 2,383,631.72 | 2,311,299.89 | 2,768,220.61 | 1,811,653.63 | 1,788,439.60 | 2,082,121.46 | 1,765,832.47 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,050,492.16 | 891,983.78 | 1,572,768.82 | 827,689.76 | 730,475.83 | 1,018,410.53 | 773,116.73 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 978,160.33 | 1,348,904.50 | 616,201.84 | 804,475.73 | 1,024,157.69 | 702,121.54 | 747,663.02 | |||||||||||||||||||||
Ending Balance of Payment Advance | 2,311,299.89 | 2,768,220.61 | 1,811,653.63 | 1,788,439.60 | 2,082,121.46 | 1,765,832.47 | 1,740,378.76 | |||||||||||||||||||||
Total Collections | 49,715,434.39 | 61,146,312.53 | 80,185,392.69 | 78,386,503.59 | 63,155,822.75 | 57,785,773.44 | 54,713,022.06 | |||||||||||||||||||||
2002-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 25.578 | % | 31.346 | % | 27.931 | % | 23.229 | % | 19.562 | % | 20.649 | % | 24.004 | % |
C-6
Table of Contents
Aug-04 | Sep-04 | Oct-04 | Nov-04 | Dec-04 | Jan-05 | Feb-05 | ||||||||||||||||||||||
Prepayment Assumptions | ||||||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | — | |||||||||||||||||||||
Class A-2 | — | — | — | — | — | — | — | |||||||||||||||||||||
Class A-3a | 364,316,160.00 | 336,177,920.00 | 303,824,640.00 | 281,268,480.00 | 263,041,280.00 | 244,814,080.00 | 226,757,760.00 | |||||||||||||||||||||
Class A-3b | 79,950,000.00 | 73,775,000.00 | 66,675,000.00 | 61,725,000.00 | 57,725,000.00 | 53,725,000.00 | 49,762,500.00 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
621,097,812.82 | 586,784,572.82 | 547,331,292.82 | 519,825,132.82 | 497,597,932.82 | 475,370,732.82 | 453,351,912.82 | ||||||||||||||||||||||
2002-A Prepayment Assumption | 0.491658 | 0.464496 | 0.433265 | 0.411491 | 0.393896 | 0.376301 | 0.358871 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | — | |||||||||||||||||||||
Class A-2 | — | — | — | — | — | — | — | |||||||||||||||||||||
Class A-3a | 334,498,218.46 | 304,193,337.96 | 278,431,351.56 | 257,493,066.56 | 238,388,404.43 | 218,400,739.79 | 197,398,295.39 | |||||||||||||||||||||
Class A-3b | 73,406,385.72 | 66,755,911.59 | 61,102,385.79 | 56,507,432.10 | 52,314,871.06 | 47,928,533.14 | 43,319,499.52 | |||||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | |||||||||||||||||||||
584,736,257.00 | 547,780,902.37 | 516,365,390.17 | 490,832,151.48 | 467,534,928.31 | 443,160,925.75 | 417,549,447.73 | ||||||||||||||||||||||
2002-A Pool Factor | 0.462875 | 0.433621 | 0.408752 | 0.388540 | 0.370098 | 0.350804 | 0.330530 | |||||||||||||||||||||
Monthly Residual Losses | (417,629.46 | ) | (598,985.20 | ) | (1,037,379.42 | ) | (663,221.51 | ) | (506,112.72 | ) | (746,744.04 | ) | (337,444.11 | ) | ||||||||||||||
2002-A Cumulative Residual Losses | (11,413,369.28 | ) | (12,012,354.48 | ) | (13,049,733.90 | ) | (13,712,955.41 | ) | (14,219,068.13 | ) | (14,965,812.17 | ) | (15,303,256.28 | ) | ||||||||||||||
2002-A Residual Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.903 | % | 0.951 | % | 1.033 | % | 1.086 | % | 1.126 | % | 1.185 | % | 1.211 | % | ||||||||||||||
Monthly Net Credit Losses | (384,862.15 | ) | 107,806.33 | (266,715.45 | ) | (152,332.68 | ) | (42,148.13 | ) | (149,239.54 | ) | (111,735.09 | ) | |||||||||||||||
2002-A Cumulative Net Credit Losses | (6,772,001.43 | ) | (6,664,195.10 | ) | (6,930,910.55 | ) | (7,083,243.23 | ) | (7,125,391.36 | ) | (7,274,630.90 | ) | (7,386,365.99 | ) | ||||||||||||||
2002-A Net Credit Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.536 | % | 0.528 | % | 0.549 | % | 0.561 | % | 0.564 | % | 0.576 | % | 0.585 | % | ||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 6,848,267.80 | 6,467,559.11 | 6,640,955.87 | 6,117,110.74 | 6,603,209.47 | 5,016,702.29 | 4,865,469.49 | |||||||||||||||||||||
61-90 | 1,466,720.38 | 1,631,782.46 | 1,532,405.57 | 1,485,908.95 | 1,439,811.28 | 1,940,008.24 | 1,314,989.80 | |||||||||||||||||||||
91-120+ | 298,029.95 | 447,273.54 | 390,868.32 | 339,500.61 | 441,464.44 | 590,721.54 | 509,552.96 | |||||||||||||||||||||
Total | 8,613,018.13 | 8,546,615.11 | 8,564,229.76 | 7,942,520.30 | 8,484,485.19 | 7,547,432.07 | 6,690,012.25 |
C-7
Table of Contents
Aug-04 | Sep-04 | Oct-04 | Nov-04 | Dec-04 | Jan-05 | Feb-05 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 1.17 | % | 1.18 | % | 1.29 | % | 1.25 | % | 1.41 | % | 1.13 | % | 1.17 | % | ||||||||||||||
61-90 | 0.25 | % | 0.30 | % | 0.30 | % | 0.30 | % | 0.31 | % | 0.44 | % | 0.31 | % | ||||||||||||||
91-120+ | 0.05 | % | 0.08 | % | 0.08 | % | 0.07 | % | 0.09 | % | 0.13 | % | 0.12 | % | ||||||||||||||
Total | 1.47 | % | 1.56 | % | 1.66 | % | 1.62 | % | 1.81 | % | 1.70 | % | 1.60 | % | ||||||||||||||
2002-A 60+ | ||||||||||||||||||||||||||||
(% of outstanding balance) | 0.30 | % | 0.38 | % | 0.37 | % | 0.37 | % | 0.40 | % | 0.57 | % | 0.44 | % | ||||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||||||
31-60 | 461 | 433 | 458 | 428 | 468 | 367 | 365 | |||||||||||||||||||||
61-90 | 102 | 111 | 105 | 106 | 100 | 137 | 97 | |||||||||||||||||||||
91-120+ | 20 | 32 | 26 | 24 | 32 | 41 | 36 | |||||||||||||||||||||
Total | 583 | 576 | 589 | 558 | 600 | 545 | 498 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | 17,429,049.38 | 14,620,021.21 | 14,654,386.94 | 9,907,434.07 | 9,781,772.35 | 12,220,891.90 | 11,926,462.38 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | 13,022,793.60 | 10,544,468.52 | 10,272,808.01 | 5,556,234.55 | 5,113,648.50 | 8,382,375.53 | 8,747,581.47 | |||||||||||||||||||||
Additional Advance for Current Period | 10,213,765.43 | 10,578,834.25 | 5,525,855.14 | 5,430,572.83 | 7,552,768.05 | 8,087,946.01 | 6,162,817.59 | |||||||||||||||||||||
Ending Residual Advances | 14,620,021.21 | 14,654,386.94 | 9,907,434.07 | 9,781,772.35 | 12,220,891.90 | 11,926,462.38 | 9,341,698.50 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | 1,740,378.76 | 1,578,720.26 | 1,623,432.02 | 1,641,336.57 | 1,657,531.52 | 1,570,377.09 | 1,394,241.10 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 819,714.74 | 671,209.54 | 664,978.87 | 659,845.84 | 726,250.94 | 729,360.48 | 571,154.44 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 658,056.24 | 715,921.30 | 682,883.42 | 676,040.79 | 639,096.51 | 553,224.49 | 808,863.76 | |||||||||||||||||||||
Ending Balance of Payment Advance | 1,578,720.26 | 1,623,432.02 | 1,641,336.57 | 1,657,531.52 | 1,570,377.09 | 1,394,241.10 | 1,631,950.42 | |||||||||||||||||||||
Total Collections | 53,501,008.21 | 46,096,788.30 | 38,634,335.46 | 32,358,347.78 | 33,002,948.38 | 37,325,228.36 | 35,162,157.82 | |||||||||||||||||||||
2002-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 20.321 | % | 24.502 | % | 16.071 | % | 18.872 | % | 24.822 | % | 23.151 | % | 19.827 | % |
C-8
Table of Contents
Mar-05 | Apr-05 | May-05 | Jun-05 | Jul-05 | Aug-05 | |||||||||||||||||||
Prepayment Assumptions | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | — | — | — | — | — | — | ||||||||||||||||||
Class A-3a | 208,017,920.00 | 189,164,160.00 | 167,177,600.00 | 141,260,800.00 | 105,432,960.00 | 70,459,520.00 | ||||||||||||||||||
Class A-3b | 45,650,000.00 | 41,512,500.00 | 36,687,500.00 | 31,000,000.00 | 23,137,500.00 | 15,462,500.00 | ||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | ||||||||||||||||||
430,499,572.82 | 407,508,312.82 | 380,696,752.82 | 349,092,452.82 | 305,402,112.82 | 262,753,672.82 | |||||||||||||||||||
2002-A Prepayment Assumption | 0.340781 | 0.322582 | 0.301358 | 0.276340 | 0.241755 | 0.207995 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | — | — | — | 0.00 | 0.00 | 0.00 | ||||||||||||||||||
Class A-2 | — | — | — | 0.00 | 0.00 | 0.00 | ||||||||||||||||||
Class A-3a | 177,484,285.32 | 152,204,414.20 | 124,242,115.00 | 96,118,636.55 | 61,843,335.98 | 23,974,285.88 | ||||||||||||||||||
Class A-3b | 38,949,325.26 | 33,401,600.73 | 27,265,211.34 | 21,093,450.79 | 13,571,659.06 | 5,261,210.91 | ||||||||||||||||||
Overcollateralization | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | 176,831,652.82 | ||||||||||||||||||
393,265,263.40 | 362,437,667.75 | 328,338,979.16 | 294,043,740.16 | 252,246,647.86 | 206,067,149.61 | |||||||||||||||||||
2002-A Pool Factor | 0.311307 | 0.286904 | 0.259912 | 0.232764 | 0.199677 | 0.163122 | ||||||||||||||||||
Monthly Residual Losses | 210,615.52 | 93,112.11 | 83,205.41 | 164,600.50 | (279,314.34 | ) | (122,668.39 | ) | ||||||||||||||||
2002-A Cumulative Residual Losses | (15,092,640.76 | ) | (14,999,528.65 | ) | (14,916,323.24 | ) | (14,751,722.74 | ) | (15,031,037.08 | ) | (15,153,705.47 | ) | ||||||||||||
2002-A Residual Losses | 1.195 | % | 1.187 | % | 1.181 | % | 1.168 | % | 1.190 | % | 1.200 | % | ||||||||||||
(as a % of Original Pool Balance) | ||||||||||||||||||||||||
Monthly Net Credit Losses | (19,439.38 | ) | 115,206.66 | 84,610.36 | 230,146.08 | 57,480.40 | (243,886.69 | ) | ||||||||||||||||
2002-A Cumulative Net Credit Losses | (7,405,805.37 | ) | (7,290,598.71 | ) | (7,205,988.35 | ) | (6,975,842.27 | ) | (6,918,361.87 | ) | (7,162,248.56 | ) | ||||||||||||
2002-A Net Credit Losses | 0.586 | % | 0.577 | % | 0.570 | % | 0.552 | % | 0.548 | % | 0.567 | % | ||||||||||||
(as a % of Original Pool Balance) | ||||||||||||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 4,379,466.46 | 3,940,267.79 | 3,884,503.39 | 3,813,379.42 | 4,521,500.08 | 3,832,576.45 | ||||||||||||||||||
61-90 | 737,993.05 | 1,026,109.90 | 813,611.65 | 886,106.93 | 998,345.07 | 1,147,248.90 | ||||||||||||||||||
91-120+ | 265,113.39 | 181,416.71 | 351,902.36 | 173,539.09 | 317,426.87 | 287,545.02 | ||||||||||||||||||
Total | 5,382,572.90 | 5,147,794.40 | 5,050,017.40 | 4,873,025.44 | 5,837,272.02 | 5,267,370.37 |
C-9
Table of Contents
Mar-05 | Apr-05 | May-05 | Jun-05 | Jul-05 | Aug-05 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.11 | % | 1.09 | % | 1.18 | % | 1.30 | % | 1.79 | % | 1.86 | % | ||||||||||||
61-90 | 0.19 | % | 0.28 | % | 0.25 | % | 0.30 | % | 0.40 | % | 0.56 | % | ||||||||||||
91-120+ | 0.07 | % | 0.05 | % | 0.11 | % | 0.06 | % | 0.13 | % | 0.14 | % | ||||||||||||
Total | 1.37 | % | 1.42 | % | 1.54 | % | 1.66 | % | 2.31 | % | 2.56 | % | ||||||||||||
2002-A 60+ | ||||||||||||||||||||||||
(% of outstanding balance) | 0.26 | % | 0.33 | % | 0.35 | % | 0.36 | % | 0.52 | % | 0.70 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 329 | 311 | 310 | 308 | 367 | 317 | ||||||||||||||||||
61-90 | 56 | 79 | 65 | 70 | 83 | 95 | ||||||||||||||||||
91-120+ | 20 | 15 | 28 | 14 | 24 | 26 | ||||||||||||||||||
Total | 405 | 405 | 403 | 392 | 474 | 438 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 9,341,698.50 | 10,234,217.35 | 13,976,765.95 | 15,581,323.75 | 21,236,305.28 | 25,555,231.72 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 7,224,394.24 | 7,714,927.82 | 10,883,942.49 | 12,162,803.74 | 16,993,680.48 | 25,555,231.72 | ||||||||||||||||||
Additional Advance for Current Period | 8,116,913.09 | 11,457,476.42 | 12,488,500.29 | 17,817,785.27 | 21,312,606.92 | — | ||||||||||||||||||
Ending Residual Advances | 10,234,217.35 | 13,976,765.95 | 15,581,323.75 | 21,236,305.28 | 25,555,231.72 | — | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 1,631,950.42 | 1,167,785.41 | 1,234,418.42 | 1,168,549.85 | 1,046,554.89 | 1,148,338.96 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 892,419.86 | 526,492.27 | 580,381.01 | 600,624.68 | 470,515.58 | 1,148,338.96 | ||||||||||||||||||
Additional Payment Advance for Current Period | 428,254.85 | 593,125.28 | 514,512.44 | 478,629.72 | 572,299.65 | — | ||||||||||||||||||
Ending Balance of Payment Advance | 1,167,785.41 | 1,234,418.42 | 1,168,549.85 | 1,046,554.89 | 1,148,338.96 | — | ||||||||||||||||||
Total Collections | 42,527,741.50 | 45,665,526.81 | 49,367,536.21 | 59,231,968.93 | 67,064,729.93 | 44,626,090.13 | ||||||||||||||||||
2002-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 20.093 | % | 26.389 | % | 26.339 | % | 30.889 | % | 32.633 | % | 0.000 | % |
C-10
Table of Contents
Oct-03 | Nov-03 | Dec-03 | Jan-04 | Feb-04 | Mar-04 | Apr-04 | ||||||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||||||
Class A-1 | 240,300,000.00 | 192,504,330.00 | 168,258,060.00 | 143,338,950.00 | 117,170,280.00 | 90,929,520.00 | 65,193,390.00 | |||||||||||||||||||||
Class A-2 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | |||||||||||||||||||||
Class A-3a | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | |||||||||||||||||||||
Class A-3b | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | |||||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | |||||||||||||||||||||
1,425,005,313.53 | 1,377,209,643.53 | 1,352,963,373.53 | 1,328,044,263.53 | 1,301,875,593.53 | 1,275,634,833.53 | 1,249,898,703.53 | ||||||||||||||||||||||
2003-A Prepayment Assumption | 1.000000 | 0.966459 | 0.949444 | 0.931957 | 0.913594 | 0.895179 | 0.877119 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | 240,300,000.00 | 187,446,557.88 | 161,561,511.54 | 133,904,417.73 | 105,069,477.34 | 75,736,999.36 | 43,871,394.27 | |||||||||||||||||||||
Class A-2 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | 277,000,000.00 | |||||||||||||||||||||
Class A-3a | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | |||||||||||||||||||||
Class A-3b | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | |||||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | |||||||||||||||||||||
1,425,005,313.53 | 1,372,151,871.41 | 1,346,266,825.07 | 1,318,609,731.26 | 1,289,774,790.87 | 1,260,442,312.89 | 1,228,576,707.80 | ||||||||||||||||||||||
2003-A Pool Factor | 1.000000 | 0.962910 | 0.944745 | 0.925337 | 0.905102 | 0.884518 | 0.862156 | |||||||||||||||||||||
Monthly Residual Losses | (298,828.81 | ) | (166,642.58 | ) | (226,918.57 | ) | (286,175.77 | ) | (287,340.68 | ) | (311,628.83 | ) | (320,283.38 | ) | ||||||||||||||
2003-A Cumulative Residual Losses | (298,828.81 | ) | (465,471.39 | ) | (692,389.96 | ) | (978,565.73 | ) | (1,265,906.41 | ) | (1,577,535.24 | ) | (1,897,818.62 | ) | ||||||||||||||
2003-A Residual Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.021 | % | 0.033 | % | 0.049 | % | 0.069 | % | 0.089 | % | 0.111 | % | 0.133 | % | ||||||||||||||
Monthly Net Credit Losses | 657,756.33 | (493,959.31 | ) | (1,232,823.08 | ) | (303,025.01 | ) | (858,211.99 | ) | (225,145.02 | ) | (64,742.55 | ) | |||||||||||||||
2003-A Cumulative Net Credit Losses | 657,756.33 | 163,797.02 | (1,069,026.06 | ) | (1,372,051.07 | ) | (2,230,263.06 | ) | (2,455,408.08 | ) | (2,520,150.63 | ) | ||||||||||||||||
2003-A Net Credit Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | -0.046 | % | -0.011 | % | 0.075 | % | 0.096 | % | 0.157 | % | 0.172 | % | 0.177 | % | ||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 9,196,183.99 | 12,710,173.55 | 12,297,590.21 | 12,073,089.68 | 13,011,109.51 | 10,739,769.06 | 10,979,621.40 | |||||||||||||||||||||
61-90 | 1,738,731.22 | 2,216,919.99 | 2,845,021.00 | 3,304,005.65 | 2,670,867.60 | 1,815,090.42 | 2,510,748.36 | |||||||||||||||||||||
91-120+ | — | 728,561.02 | 873,577.36 | 1,227,620.64 | 980,524.84 | 687,035.22 | 398,514.13 | |||||||||||||||||||||
Total | 10,934,915.21 | 15,655,654.56 | 16,016,188.57 | 16,604,715.97 | 16,662,501.95 | 13,241,894.70 | 13,888,883.89 |
C-11
Table of Contents
Oct-03 | Nov-03 | Dec-03 | Jan-04 | Feb-04 | Mar-04 | Apr-04 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 0.65 | % | 0.93 | % | 0.91 | % | 0.92 | % | 1.01 | % | 0.85 | % | 0.89 | % | ||||||||||||||
61-90 | 0.12 | % | 0.16 | % | 0.21 | % | 0.25 | % | 0.21 | % | 0.14 | % | 0.20 | % | ||||||||||||||
91-120+ | 0.00 | % | 0.05 | % | 0.06 | % | 0.09 | % | 0.08 | % | 0.05 | % | 0.03 | % | ||||||||||||||
Total | 0.77 | % | 1.14 | % | 1.19 | % | 1.26 | % | 1.29 | % | 1.05 | % | 1.13 | % | ||||||||||||||
2003-A 60+ | 0.12 | % | 0.21 | % | 0.28 | % | 0.34 | % | 0.28 | % | 0.20 | % | 0.24 | % | ||||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||||||
31-60 | 410 | 570 | 561 | 564 | 620 | 513 | 531 | |||||||||||||||||||||
61-90 | 72 | 95 | 127 | 148 | 120 | 83 | 116 | |||||||||||||||||||||
91-120+ | 0 | 29 | 37 | 52 | 40 | 30 | 15 | |||||||||||||||||||||
Total | 482 | 694 | 725 | 764 | 780 | 626 | 662 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | — | 1,067,936.48 | 1,519,986.73 | 2,118,896.95 | 3,152,727.12 | 3,704,794.91 | 4,146,785.72 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | — | 653,809.98 | 900,503.24 | 1,020,296.53 | 1,394,221.42 | 1,993,952.57 | 3,092,016.69 | |||||||||||||||||||||
Additional Advance for Current Period | 1,067,936.48 | 1,105,860.23 | 1,499,413.46 | 2,054,126.70 | 1,946,289.21 | 2,435,943.38 | 2,626,010.91 | |||||||||||||||||||||
Ending Residual Advances | 1,067,936.48 | 1,519,986.73 | 2,118,896.95 | 3,152,727.12 | 3,704,794.91 | 4,146,785.72 | 3,680,779.94 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | — | 2,174,942.63 | 3,205,520.23 | 2,769,629.06 | 2,755,881.18 | 3,387,993.28 | 2,288,677.28 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | — | 700,631.09 | 1,498,607.36 | 1,161,803.22 | 1,031,562.10 | 1,862,711.52 | 978,892.84 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 2,174,942.63 | 1,731,208.69 | 1,062,716.19 | 1,148,055.34 | 1,663,674.20 | 763,395.52 | 1,068,184.71 | |||||||||||||||||||||
Ending Balance of Payment Advance | 2,174,942.63 | 3,205,520.23 | 2,769,629.06 | 2,755,881.18 | 3,387,993.28 | 2,288,677.28 | 2,377,969.15 | |||||||||||||||||||||
Total Collections | 68,317,244.18 | 31,691,537.31 | 35,565,327.91 | 36,403,082.98 | 36,494,522.39 | 42,032,671.90 | 41,271,699.61 | |||||||||||||||||||||
2003-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 4.747 | % | 8.952 | % | 7.204 | % | 8.796 | % | 9.892 | % | 7.612 | % | 8.951 | % |
C-12
Table of Contents
May-04 | Jun-04 | Jul-04 | Aug-04 | Sep-04 | Oct-04 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | 39,120,840.00 | 12,759,930.00 | — | — | — | — | ||||||||||||||||||
Class A-2 | 277,000,000.00 | 277,000,000.00 | 262,734,500.00 | 234,951,400.00 | 207,002,100.00 | 176,421,300.00 | ||||||||||||||||||
Class A-3a | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | ||||||||||||||||||
Class A-3b | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
1,223,826,153.53 | 1,197,465,243.53 | 1,170,439,813.53 | 1,142,656,713.53 | 1,114,707,413.53 | 1,084,126,613.53 | |||||||||||||||||||
2003-A Prepayment Assumption | 0.858822 | 0.840323 | 0.821358 | 0.801861 | 0.782248 | 0.760788 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | 11,428,947.54 | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 277,000,000.00 | 257,205,423.54 | 222,618,744.85 | 181,648,417.65 | 138,726,631.74 | 100,173,768.86 | ||||||||||||||||||
Class A-3a | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | ||||||||||||||||||
Class A-3b | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
1,196,134,261.07 | 1,164,910,737.07 | 1,130,324,058.38 | 1,089,353,731.18 | 1,046,431,945.27 | 1,007,879,082.39 | |||||||||||||||||||
2003-A Pool Factor | 0.839389 | 0.817478 | 0.793207 | 0.764456 | 0.734335 | 0.707281 | ||||||||||||||||||
Monthly Residual Losses | (441,384.38 | ) | (400,743.54 | ) | (539,804.96 | ) | (1,389,369.99 | ) | (1,263,329.78 | ) | (1,318,988.69 | ) | ||||||||||||
2003-A Cumulative Residual Losses | (2,339,203.00 | ) | (2,739,946.54 | ) | (3,279,751.50 | ) | (4,669,121.49 | ) | (5,932,451.27 | ) | (7,251,439.96 | ) | ||||||||||||
2003-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.164 | % | 0.192 | % | 0.230 | % | 0.328 | % | 0.416 | % | 0.509 | % | ||||||||||||
Monthly Net Credit Losses | (394,410.00 | ) | (805,262.71 | ) | (511,525.78 | ) | (702,755.06 | ) | (655,925.90 | ) | (233,286.60 | ) | ||||||||||||
2003-A Cumulative Net Credit Losses | (2,914,560.63 | ) | (3,719,823.34 | ) | (4,231,349.12 | ) | (4,934,104.18 | ) | (5,590,030.08 | ) | (5,823,316.68 | ) | ||||||||||||
2003-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.205 | % | 0.261 | % | 0.297 | % | 0.346 | % | 0.392 | % | 0.409 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 12,207,737.64 | 11,940,842.37 | 12,200,338.73 | 10,884,753.09 | 11,374,514.43 | 12,516,719.24 | ||||||||||||||||||
61-90 | 2,434,614.57 | 2,473,015.57 | 2,824,717.20 | 3,330,716.64 | 2,750,958.32 | 2,604,591.25 | ||||||||||||||||||
91-120+ | 760,484.52 | 695,949.08 | 871,008.22 | 1,004,978.84 | 843,939.97 | 854,745.62 | ||||||||||||||||||
Total | 15,402,836.73 | 15,109,807.02 | 15,896,064.15 | 15,220,448.57 | 14,969,412.72 | 15,976,056.11 |
C-13
Table of Contents
May-04 | Jun-04 | Jul-04 | Aug-04 | Sep-04 | Oct-04 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.02 | % | 1.03 | % | 1.08 | % | 1.00 | % | 1.09 | % | 1.24 | % | ||||||||||||
61-90 | 0.20 | % | 0.21 | % | 0.25 | % | 0.31 | % | 0.26 | % | 0.26 | % | ||||||||||||
91-120+ | 0.06 | % | 0.06 | % | 0.08 | % | 0.09 | % | 0.08 | % | 0.08 | % | ||||||||||||
Total | 1.29 | % | 1.30 | % | 1.41 | % | 1.40 | % | 1.43 | % | 1.59 | % | ||||||||||||
2003-A 60+ | 0.27 | % | 0.27 | % | 0.33 | % | 0.40 | % | 0.34 | % | 0.34 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 610 | 591 | 628 | 570 | 599 | 670 | ||||||||||||||||||
61-90 | 113 | 122 | 137 | 170 | 141 | 135 | ||||||||||||||||||
91-120+ | 33 | 30 | 42 | 52 | 44 | 44 | ||||||||||||||||||
Total | 756 | 743 | 807 | 792 | 784 | 849 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 3,680,779.94 | 3,997,840.45 | 5,094,434.71 | 11,760,648.60 | 12,729,085.81 | 12,650,715.39 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 2,481,265.97 | 2,765,788.88 | 3,481,731.33 | 8,732,467.80 | 9,021,380.12 | 8,209,924.00 | ||||||||||||||||||
Additional Advance for Current Period | 2,798,326.48 | 3,862,383.14 | 10,147,945.22 | 9,700,905.01 | 8,943,009.70 | 11,547,750.90 | ||||||||||||||||||
Ending Residual Advances | 3,997,840.45 | 5,094,434.71 | 11,760,648.60 | 12,729,085.81 | 12,650,715.39 | 15,988,542.29 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 2,377,969.15 | 2,949,165.65 | 2,612,621.43 | 2,601,655.91 | 2,478,473.44 | 2,541,336.66 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 848,264.92 | 1,336,206.36 | 1,107,503.86 | 1,144,592.41 | 1,030,279.63 | 1,002,080.60 | ||||||||||||||||||
Additional Payment Advance for Current Period | 1,419,461.42 | 999,662.14 | 1,096,538.34 | 1,021,409.94 | 1,093,142.85 | 1,138,389.32 | ||||||||||||||||||
Ending Balance of Payment Advance | 2,949,165.65 | 2,612,621.43 | 2,601,655.91 | 2,478,473.44 | 2,541,336.66 | 2,677,645.38 | ||||||||||||||||||
Total Collections | 38,534,025.72 | 44,088,682.18 | 50,441,916.37 | 57,227,446.40 | 53,021,299.32 | 54,528,461.33 | ||||||||||||||||||
2003-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 10.946 | % | 11.028 | % | 22.292 | % | 18.736 | % | 18.929 | % | 23.265 | % |
C-14
Table of Contents
Nov-04 | Dec-04 | Jan-05 | Feb-05 | Mar-05 | Apr-05 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 130,550,100.00 | 81,050,200.00 | 38,087,500.00 | 2,326,800.00 | ||||||||||||||||||||
Class A-3a | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 379,950,000.00 | 363,460,170.00 | 343,854,750.00 | ||||||||||||||||||
Class A-3b | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 327,587,670.00 | 309,917,250.00 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
1,038,255,413.53 | 988,755,513.53 | 945,792,813.53 | 910,032,113.53 | 876,353,153.53 | 839,077,313.53 | |||||||||||||||||||
2003-A Prepayment Assumption | 0.728598 | 0.693861 | 0.663712 | 0.638617 | 0.614982 | 0.588824 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 59,252,979.46 | 15,390,356.76 | — | — | — | — | ||||||||||||||||||
Class A-3a | 379,950,000.00 | 379,950,000.00 | 352,409,885.20 | 345,615,342.16 | 329,004,086.88 | 309,817,049.77 | ||||||||||||||||||
Class A-3b | 342,450,000.00 | 342,450,000.00 | 342,450,000.00 | 311,504,076.64 | 296,532,305.70 | 279,238,975.36 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
966,958,292.99 | 923,095,670.29 | 880,165,198.73 | 842,424,732.33 | 810,841,706.11 | 774,361,338.66 | |||||||||||||||||||
2003-A Pool Factor | 0.678565 | 0.647784 | 0.617657 | 0.591173 | 0.569010 | 0.543409 | ||||||||||||||||||
Monthly Residual Losses | (1,531,443.98 | ) | (1,797,720.32 | ) | (2,384,474.85 | ) | (1,146,630.61 | ) | (284,312.48 | ) | (409,045.80 | ) | ||||||||||||
2003-A Cumulative Residual Losses | (8,782,883.94 | ) | (10,580,604.26 | ) | (12,965,079.11 | ) | (14,111,709.72 | ) | (14,396,022.20 | ) | (14,805,068.00 | ) | ||||||||||||
2003-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.616 | % | 0.742 | % | 0.910 | % | 0.990 | % | 1.010 | % | 1.039 | % | ||||||||||||
Monthly Net Credit Losses | (448,744.76 | ) | (444,300.57 | ) | (343,558.98 | ) | (553,918.43 | ) | (50,769.99 | ) | (52,097.72 | ) | ||||||||||||
2003-A Cumulative Net Credit Losses | (6,272,061.44 | ) | (6,716,362.01 | ) | (7,059,920.99 | ) | (7,613,839.42 | ) | (7,664,609.41 | ) | (7,716,707.13 | ) | ||||||||||||
2003-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.440 | % | 0.471 | % | 0.495 | % | 0.534 | % | 0.538 | % | 0.542 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 12,732,338.67 | 12,885,275.59 | 10,342,026.92 | 9,896,082.50 | 8,392,796.75 | 8,338,353.51 | ||||||||||||||||||
61-90 | 2,883,605.72 | 2,868,663.78 | 3,267,272.67 | 2,509,559.64 | 1,737,844.33 | 1,736,174.49 | ||||||||||||||||||
91-120+ | 745,940.76 | 887,501.47 | 914,947.63 | 807,275.71 | 514,699.55 | 519,224.33 | ||||||||||||||||||
Total | 16,361,885.15 | 16,641,440.84 | 14,524,247.22 | 13,212,917.85 | 10,645,340.63 | 10,593,752.33 |
C-15
Table of Contents
Nov-04 | Dec-04 | Jan-05 | Feb-05 | Mar-05 | Apr-05 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.32 | % | 1.40 | % | 1.18 | % | 1.17 | % | 1.04 | % | 1.08 | % | ||||||||||||
61-90 | 0.30 | % | 0.31 | % | 0.37 | % | 0.30 | % | 0.21 | % | 0.22 | % | ||||||||||||
91-120+ | 0.08 | % | 0.10 | % | 0.10 | % | 0.10 | % | 0.06 | % | 0.07 | % | ||||||||||||
Total | 1.69 | % | 1.80 | % | 1.65 | % | 1.57 | % | 1.31 | % | 1.37 | % | ||||||||||||
2003-A 60+ | 0.38 | % | 0.41 | % | 0.48 | % | 0.39 | % | 0.28 | % | 0.29 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 680 | 713 | 578 | 567 | 487 | 482 | ||||||||||||||||||
61-90 | 153 | 153 | 173 | 142 | 99 | 101 | ||||||||||||||||||
91-120+ | 38 | 45 | 52 | 41 | 29 | 28 | ||||||||||||||||||
Total | 871 | 911 | 803 | 750 | 615 | 611 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 15,988,542.29 | 20,598,455.20 | 24,100,282.01 | 17,654,801.57 | 13,251,232.62 | 11,576,624.37 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 9,531,710.30 | 11,689,486.58 | 16,250,872.84 | 10,168,703.71 | 7,837,450.13 | 7,119,415.73 | ||||||||||||||||||
Additional Advance for Current Period | 14,141,623.21 | 15,191,313.39 | 9,805,392.40 | 5,765,134.76 | 6,162,841.88 | 6,854,659.09 | ||||||||||||||||||
Ending Residual Advances | 20,598,455.20 | 24,100,282.01 | 17,654,801.57 | 13,251,232.62 | 11,576,624.37 | 11,311,867.73 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 2,677,645.38 | 2,715,220.00 | 2,591,615.12 | 2,240,325.86 | 2,647,826.06 | 1,923,915.30 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,099,779.38 | 1,198,325.30 | 1,212,572.29 | 888,443.95 | 1,398,638.56 | 810,294.96 | ||||||||||||||||||
Additional Payment Advance for Current Period | 1,137,354.00 | 1,074,720.42 | 861,283.03 | 1,295,944.15 | 674,727.80 | 993,539.54 | ||||||||||||||||||
Ending Balance of Payment Advance | 2,715,220.00 | 2,591,615.12 | 2,240,325.86 | 2,647,826.06 | 1,923,915.30 | 2,107,159.88 | ||||||||||||||||||
Total Collections | 59,439,133.69 | 59,973,019.06 | 58,806,666.20 | 44,485,871.18 | 49,124,920.85 | 44,677,969.74 | ||||||||||||||||||
2003-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 25.705 | % | 27.122 | % | 18.139 | % | 15.873 | % | 13.919 | % | 17.566 | % |
C-16
Table of Contents
May-05 | Jun-05 | Jul-05 | Aug-05 | Sep-05 | Oct-05 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | — | — | — | — | — | — | ||||||||||||||||||
Class A-3a | 323,869,380.00 | 305,137,845.00 | 290,433,780.00 | 276,109,665.00 | 261,937,530.00 | 245,371,710.00 | ||||||||||||||||||
Class A-3b | 291,904,380.00 | 275,021,595.00 | 261,768,780.00 | 248,858,415.00 | 236,085,030.00 | 221,154,210.00 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
801,079,073.53 | 765,464,753.53 | 737,507,873.53 | 710,273,393.53 | 683,327,873.53 | 651,831,233.53 | |||||||||||||||||||
2003-A Prepayment Assumption | 0.562159 | 0.537166 | 0.517547 | 0.498436 | 0.479527 | 0.457424 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||
Class A-2 | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||
Class A-3a | 291,469,226.97 | 274,375,329.42 | 258,779,228.20 | 239,815,781.69 | 221,123,466.96 | 204,621,719.52 | ||||||||||||||||||
Class A-3b | 262,702,031.24 | 247,295,253.47 | 233,238,443.72 | 216,146,636.23 | 199,299,200.57 | 184,426,129.35 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
739,476,571.74 | 706,975,896.42 | 677,322,985.45 | 641,267,731.45 | 605,727,981.06 | 574,353,162.40 | |||||||||||||||||||
2003-A Pool Factor | 0.518929 | 0.496122 | 0.475313 | 0.450011 | 0.425071 | 0.403053 | ||||||||||||||||||
Monthly Residual Losses | (637,537.86 | ) | (350,955.51 | ) | (397,827.09 | ) | (572,453.51 | ) | (650,467.78 | ) | (656,801.88 | ) | ||||||||||||
2003-A Cumulative Residual Losses | (15,442,605.86 | ) | (15,793,561.37 | ) | (16,191,388.46 | ) | (16,763,841.97 | ) | (17,414,309.75 | ) | (18,071,111.63 | ) | ||||||||||||
2003-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 1.084 | % | 1.108 | % | 1.136 | % | 1.176 | % | 1.222 | % | 1.268 | % | ||||||||||||
Monthly Net Credit Losses | (90,921.09 | ) | (84,113.69 | ) | (10,184.93 | ) | (137,890.98 | ) | 108,162.11 | (319,964.96 | ) | |||||||||||||
2003-A Cumulative Net Credit Losses | (7,807,628.22 | ) | (7,891,741.91 | ) | (7,901,926.84 | ) | (8,039,817.82 | ) | (7,931,655.71 | ) | (8,251,620.67 | ) | ||||||||||||
2003-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.548 | % | 0.554 | % | 0.555 | % | 0.564 | % | 0.557 | % | 0.579 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 8,598,699.03 | 7,712,443.55 | 8,930,835.19 | 7,443,983.23 | 8,731,034.01 | 9,036,724.98 | ||||||||||||||||||
61-90 | 1,480,614.72 | 1,843,318.01 | 1,814,438.77 | 2,030,279.09 | 1,898,950.20 | 1,931,676.19 | ||||||||||||||||||
91-120+ | 417,707.90 | 533,417.18 | 701,191.47 | 666,507.25 | 688,928.79 | 632,623.37 | ||||||||||||||||||
Total | 10,497,021.65 | 10,089,178.74 | 11,446,465.43 | 10,140,769.57 | 11,318,913.00 | 11,601,024.54 |
C-17
Table of Contents
May-05 | Jun-05 | Jul-05 | Aug-05 | Sep-05 | Oct-05 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.16 | % | 1.09 | % | 1.32 | % | 1.16 | % | 1.44 | % | 1.57 | % | ||||||||||||
61-90 | 0.20 | % | 0.26 | % | 0.27 | % | 0.32 | % | 0.31 | % | 0.34 | % | ||||||||||||
91-120+ | 0.06 | % | 0.08 | % | 0.10 | % | 0.10 | % | 0.11 | % | 0.11 | % | ||||||||||||
Total | 1.42 | % | 1.43 | % | 1.69 | % | 1.58 | % | 1.87 | % | 2.02 | % | ||||||||||||
2003-A 60+ | 0.26 | % | 0.34 | % | 0.37 | % | 0.42 | % | 0.43 | % | 0.45 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 514 | 476 | 555 | 473 | 561 | 598 | ||||||||||||||||||
61-90 | 86 | 107 | 109 | 127 | 120 | 127 | ||||||||||||||||||
91-120+ | 25 | 31 | 41 | 43 | 45 | 42 | ||||||||||||||||||
Total | 625 | 614 | 705 | 643 | 726 | 767 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 11,311,867.73 | 9,175,889.60 | 7,071,599.30 | 12,391,457.31 | 11,632,662.60 | 12,946,266.85 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 7,981,232.71 | 6,441,529.95 | 4,630,776.99 | 8,710,297.99 | 5,782,144.79 | 5,345,201.13 | ||||||||||||||||||
Additional Advance for Current Period | 5,845,254.58 | 4,337,239.65 | 9,950,635.00 | 7,951,503.28 | 7,095,749.04 | 8,519,029.47 | ||||||||||||||||||
Ending Residual Advances | 9,175,889.60 | 7,071,599.30 | 12,391,457.31 | 11,632,662.60 | 12,946,266.85 | 16,120,095.19 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 2,107,159.88 | 2,044,748.78 | 1,905,546.53 | 2,081,419.13 | 1,778,437.71 | 1,876,309.55 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 927,796.52 | 910,959.04 | 739,051.89 | 966,457.83 | 709,880.56 | 813,685.33 | ||||||||||||||||||
Additional Payment Advance for Current Period | 865,385.42 | 771,756.79 | 914,924.49 | 663,476.41 | 807,752.40 | 778,311.13 | ||||||||||||||||||
Ending Balance of Payment Advance | 2,044,748.78 | 1,905,546.53 | 2,081,419.13 | 1,778,437.71 | 1,876,309.55 | 1,840,935.35 | ||||||||||||||||||
Total Collections | 43,745,074.94 | 40,566,854.13 | 44,291,907.68 | 49,621,661.93 | 43,050,283.08 | 42,896,048.36 | ||||||||||||||||||
2003-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 15.340 | % | 12.594 | % | 24.532 | % | 17.361 | % | 18.359 | % | 21.674 | % |
C-18
Table of Contents
Nov-05 | Dec-05 | Jan-06 | Feb-06 | Mar-06 | Apr-06 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | — | — | — | — | — | — | ||||||||||||||||||
Class A-3a | 226,526,190.00 | 210,644,280.00 | 191,076,855.00 | 171,661,410.00 | 152,625,915.00 | 133,210,470.00 | ||||||||||||||||||
Class A-3b | 204,168,690.00 | 189,854,280.00 | 172,218,105.00 | 154,718,910.00 | 137,562,165.00 | 120,062,970.00 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
616,000,193.53 | 585,803,873.53 | 548,600,273.53 | 511,685,633.53 | 475,493,393.53 | 438,578,753.53 | |||||||||||||||||||
2003-A Prepayment Assumption | 0.432279 | 0.411089 | 0.384981 | 0.359076 | 0.333678 | 0.307773 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||
Class A-2 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||
Class A-3a | 187,420,581.02 | 169,911,980.03 | 151,114,446.50 | 128,473,223.71 | 108,581,352.67 | 84,316,402.90 | ||||||||||||||||||
Class A-3b | 168,922,695.01 | 153,142,143.85 | 136,199,874.19 | 115,793,276.63 | 97,864,677.51 | 75,994,610.27 | ||||||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | ||||||||||||||||||
541,648,589.56 | 508,359,437.41 | 472,619,634.22 | 429,571,813.87 | 391,751,343.71 | 345,616,326.70 | |||||||||||||||||||
2003-A Pool Factor | 0.380103 | 0.356742 | 0.331662 | 0.301453 | 0.274912 | 0.242537 | ||||||||||||||||||
Monthly Residual Losses | (599,389.51 | ) | (216,288.88 | ) | (351.95 | ) | (204,644.69 | ) | 6,804.01 | 83,349.42 | ||||||||||||||
2003-A Cumulative Residual Losses | (18,670,501.14 | ) | (18,886,790.02 | ) | (18,887,141.97 | ) | (19,091,786.66 | ) | (19,084,982.65 | ) | (19,001,633.23 | ) | ||||||||||||
2003-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 1.310 | % | 1.325 | % | 1.325 | % | 1.340 | % | 1.339 | % | 1.333 | % | ||||||||||||
Monthly Net Credit Losses | 213,029.46 | (309,151.25 | ) | (266,379.62 | ) | 206,209.53 | 105,869.74 | 147,719.63 | ||||||||||||||||
2003-A Cumulative Net Credit Losses | (8,038,591.21 | ) | (8,347,742.46 | ) | (8,614,122.08 | ) | (8,407,912.55 | ) | (8,302,042.81 | ) | (8,154,323.18 | ) | ||||||||||||
2003-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.564 | % | 0.586 | % | 0.604 | % | 0.590 | % | 0.583 | % | 0.572 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 8,556,712.81 | 8,304,346.63 | 6,480,900.99 | 6,244,771.69 | 5,163,923.01 | 5,316,299.42 | ||||||||||||||||||
61-90 | 2,134,514.95 | 1,982,280.96 | 2,083,625.58 | 1,604,779.93 | 1,331,294.76 | 1,256,353.49 | ||||||||||||||||||
91-120+ | 614,226.82 | 767,893.28 | 494,833.05 | 638,109.17 | 377,905.20 | 390,685.32 | ||||||||||||||||||
Total | 11,305,454.58 | 11,054,520.87 | 9,059,359.62 | 8,487,660.79 | 6,873,122.97 | 6,963,338.23 |
C-19
Table of Contents
Nov-05 | Dec-05 | Jan-06 | Feb-06 | Mar-06 | Apr-06 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.58 | % | 1.63 | % | 1.37 | % | 1.45 | % | 1.32 | % | 1.54 | % | ||||||||||||
61-90 | 0.39 | % | 0.39 | % | 0.44 | % | 0.37 | % | 0.34 | % | 0.36 | % | ||||||||||||
91-120+ | 0.11 | % | 0.15 | % | 0.10 | % | 0.15 | % | 0.10 | % | 0.11 | % | ||||||||||||
Total | 2.09 | % | 2.17 | % | 1.92 | % | 1.98 | % | 1.75 | % | 2.01 | % | ||||||||||||
2003-A 60+ | 0.51 | % | 0.54 | % | 0.55 | % | 0.52 | % | 0.44 | % | 0.48 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 576 | 580 | 458 | 448 | 375 | 387 | ||||||||||||||||||
61-90 | 138 | 130 | 145 | 114 | 97 | 97 | ||||||||||||||||||
91-120+ | 42 | 48 | 32 | 45 | 26 | 27 | ||||||||||||||||||
Total | 756 | 758 | 635 | 607 | 498 | 511 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 16,120,095.19 | 20,052,193.74 | 21,776,660.11 | 21,709,106.61 | 14,793,533.83 | 15,996,990.44 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 6,513,355.18 | 8,645,377.72 | 12,751,110.58 | 17,038,222.14 | 11,181,869.57 | 10,869,794.52 | ||||||||||||||||||
Additional Advance for Current Period | 10,445,453.73 | 10,369,844.09 | 12,683,557.08 | 10,122,649.36 | 12,385,326.18 | 11,675,333.45 | ||||||||||||||||||
Ending Residual Advances | 20,052,193.74 | 21,776,660.11 | 21,709,106.61 | 14,793,533.83 | 15,996,990.44 | 16,802,529.37 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 1,840,935.35 | 1,850,086.16 | 1,810,798.15 | 1,498,423.02 | 1,683,613.61 | 1,150,965.40 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 768,810.61 | 784,050.53 | 891,113.39 | 613,127.72 | 962,406.19 | 491,075.54 | ||||||||||||||||||
Additional Payment Advance for Current Period | 777,961.42 | 744,762.52 | 578,738.26 | 798,318.31 | 429,757.98 | 706,643.11 | ||||||||||||||||||
Ending Balance of Payment Advance | 1,850,086.16 | 1,810,798.15 | 1,498,423.02 | 1,683,613.61 | 1,150,965.40 | 1,366,532.97 | ||||||||||||||||||
Total Collections | 45,928,507.41 | 49,048,758.47 | 59,109,886.75 | 54,266,299.10 | 62,297,357.01 | 55,759,852.61 | ||||||||||||||||||
2003-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 24.437 | % | 22.660 | % | 22.437 | % | 20.125 | % | 20.571 | % | 22.206 | % |
C-20
Table of Contents
May-06 | Jun-06 | Jul-06 | Aug-06 | Sep-06 | ||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||
Class A-1 | — | — | — | — | — | |||||||||||||||
Class A-2 | — | — | — | — | — | |||||||||||||||
Class A-3a | 109,729,560.00 | 87,806,445.00 | 65,617,365.00 | 43,770,240.00 | 23,214,945.00 | |||||||||||||||
Class A-3b | 98,899,560.00 | 79,140,195.00 | 59,141,115.00 | 39,450,240.00 | 20,923,695.00 | |||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | |||||||||||||||
393,934,433.53 | 352,251,953.53 | 310,063,793.53 | 268,525,793.53 | 229,443,953.53 | ||||||||||||||||
2003-A Prepayment Assumption | 0.276444 | 0.247193 | 0.217588 | 0.188438 | 0.161013 | |||||||||||||||
Actual prepayment | ||||||||||||||||||||
Class A-1 | — | — | — | — | — | |||||||||||||||
Class A-2 | — | — | — | — | — | |||||||||||||||
Class A-3a | 62,780,792.14 | 40,423,537.50 | 17,120,791.73 | — | — | |||||||||||||||
Class A-3b | 56,584,503.92 | 36,433,847.64 | 15,431,017.56 | — | — | |||||||||||||||
Overcollateralization | 185,305,313.53 | 185,305,313.53 | 185,305,313.53 | 182,349,236.68 | 150,024,986.64 | |||||||||||||||
304,670,609.59 | 262,162,698.67 | 217,857,122.82 | 182,349,236.68 | 150,024,986.64 | ||||||||||||||||
2003-A Pool Factor | 0.213803 | 0.183973 | 0.152882 | 0.127964 | 0.105280 | |||||||||||||||
Monthly Residual Losses | (142,715.51 | ) | 49,853.38 | 117,635.90 | 20,537.48 | (116,839.85 | ) | |||||||||||||
2003-A Cumulative Residual Losses | (19,144,348.74 | ) | (19,094,495.36 | ) | (18,976,859.46 | ) | (18,956,321.98 | ) | (19,073,161.83 | ) | ||||||||||
2003-A Residual Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 1.343 | % | 1.340 | % | 1.332 | % | 1.330 | % | 1.338 | % | ||||||||||
Monthly Net Credit Losses | (223,961.58 | ) | 252,056.90 | 324,787.00 | 254,823.66 | 96,406.78 | ||||||||||||||
2003-A Cumulative Net Credit Losses | (8,378,284.76 | ) | (8,126,227.86 | ) | (7,801,440.86 | ) | (7,546,617.20 | ) | (7,450,210.42 | ) | ||||||||||
2003-A Net Credit Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.588 | % | 0.570 | % | 0.547 | % | 0.530 | % | 0.523 | % | ||||||||||
Delinquencies ($) | ||||||||||||||||||||
31-60 | 4,516,625.12 | 4,013,577.11 | 3,473,203.34 | 3,060,454.53 | 2,720,912.67 | |||||||||||||||
61-90 | 938,650.13 | 1,002,857.91 | 953,861.98 | 864,214.11 | 700,324.07 | |||||||||||||||
91-120+ | 380,685.89 | 209,412.93 | 233,306.11 | 260,897.44 | 310,867.69 | |||||||||||||||
Total | 5,835,961.14 | 5,225,847.95 | 4,660,371.43 | 4,185,566.08 | 3,732,104.43 | |||||||||||||||
Delinquencies (%) | ||||||||||||||||||||
31-60 | 1.48 | % | 1.53 | % | 1.59 | % | 1.68 | % | 1.81 | % | ||||||||||
61-90 | 0.31 | % | 0.38 | % | 0.44 | % | 0.47 | % | 0.47 | % | ||||||||||
91-120+ | 0.12 | % | 0.08 | % | 0.11 | % | 0.14 | % | 0.21 | % | ||||||||||
Total | 1.92 | % | 1.99 | % | 2.14 | % | 2.30 | % | 2.49 | % | ||||||||||
2003-A 60+ | 0.43 | % | 0.46 | % | 0.54 | % | 0.62 | % | 0.67 | % |
C-21
Table of Contents
May-06 | Jun-06 | Jul-06 | Aug-06 | Sep-06 | ||||||||||||||||
Delinquencies (units) | ||||||||||||||||||||
31-60 | 335 | 311 | 270 | 245 | 220 | |||||||||||||||
61-90 | 73 | 77 | 75 | 66 | 56 | |||||||||||||||
91-120+ | 29 | 17 | 22 | 22 | 26 | |||||||||||||||
Total | 437 | 405 | 367 | 333 | 302 | |||||||||||||||
Residual Advances | ||||||||||||||||||||
Beginning Balance of Residual Advance | 16,802,529.37 | 17,989,257.84 | 22,168,933.74 | 20,479,795.47 | 17,784,999.44 | |||||||||||||||
Reimbursement of Outstanding Advance | 11,317,005.01 | 11,516,038.97 | 13,702,320.98 | 14,324,320.16 | 17,784,999.44 | |||||||||||||||
Additional Advance for Current Period | 12,503,733.48 | 15,695,734.87 | 12,013,182.71 | 11,629,524.13 | — | |||||||||||||||
Ending Residual Advances | 17,989,257.84 | 22,168,953.74 | 20,479,795.47 | 17,784,999.44 | — | |||||||||||||||
Payment Advances | ||||||||||||||||||||
Beginning Balance of Payment Advance | 1,366,532.97 | 1,093,268.61 | 1,001,628.57 | 879,563.64 | 745,972.01 | |||||||||||||||
Reimbursement of Outstanding Payment Advance | 715,020.64 | 540,175.49 | 510,919.54 | 440,338.15 | 745,972.01 | |||||||||||||||
Additional Payment Advance for Current Period | 441,756.28 | 448,535.45 | 388,854.61 | 306,746.52 | — | |||||||||||||||
Ending Balance of Payment Advance | 1,093,268.61 | 1,001,628.57 | 879,563.64 | 745,972.01 | — | |||||||||||||||
Total Collections | �� | 57,951,529.29 | 59,957,058.49 | 53,295,509.53 | 50,560,310.92 | 30,442,500.89 | ||||||||||||||
2003-A | ||||||||||||||||||||
Total Advances as a % of Total Collections | 22.338 | % | 26.926 | % | 23.270 | % | 23.608 | % | 0.000 | % |
C-22
Table of Contents
Oct-04 | Nov-04 | Dec-04 | Jan-05 | Feb-05 | Mar-05 | Apr-05 | ||||||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||||||
Class A-1 | 265,000,000.00 | 210,675,000.00 | 183,115,000.00 | 154,998,500.00 | 126,511,000.00 | 97,917,500.00 | 68,979,500.00 | |||||||||||||||||||||
Class A-2 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | |||||||||||||||||||||
Class A-3 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | |||||||||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | |||||||||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | |||||||||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||||||||||
1,680,098,819.60 | 1,625,773,819.60 | 1,598,213,819.60 | 1,570,097,319.60 | 1,541,609,819.60 | 1,513,016,319.60 | 1,484,078,319.60 | ||||||||||||||||||||||
2004-A Prepayment Assumption | 1.000000 | 0.967666 | 0.951262 | 0.934527 | 0.917571 | 0.900552 | 0.883328 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | 265,000,000.00 | 207,217,249.87 | 177,220,777.00 | 145,136,622.77 | 112,949,565.91 | 80,658,515.08 | 44,620,881.32 | |||||||||||||||||||||
Class A-2 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | 260,000,000.00 | |||||||||||||||||||||
Class A-3 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | |||||||||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | |||||||||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | |||||||||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||||||||||
1,680,098,819.60 | 1,622,316,069.47 | 1,592,319,596.60 | 1,560,235,442.37 | 1,528,048,385.51 | 1,495,757,334.68 | 1,459,719,700.92 | ||||||||||||||||||||||
2004-A Pool Factor | 1.000000 | 0.965608 | 0.947754 | 0.928657 | 0.909499 | 0.890279 | 0.868830 | |||||||||||||||||||||
Monthly Residual Losses | (104,725.56 | ) | (126,799.82 | ) | (125,294.53 | ) | (232,897.17 | ) | (270,451.76 | ) | (344,086.95 | ) | (153,567.88 | ) | ||||||||||||||
2004-A Cumulative Residual Losses | (104,725.56 | ) | (231,525.38 | ) | (356,819.91 | ) | (589,717.08 | ) | (860,168.84 | ) | (1,204,255.79 | ) | (1,357,823.67 | ) | ||||||||||||||
2004-A Residual Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.006 | % | 0.014 | % | 0.021 | % | 0.035 | % | 0.051 | % | 0.072 | % | 0.081 | % | ||||||||||||||
Monthly Net Credit Losses | (1,565,466.42 | ) | (818,879.66 | ) | (748,620.42 | ) | (827,349.22 | ) | (993,587.48 | ) | (1,138,280.24 | ) | (244,029.08 | ) | ||||||||||||||
2004-A Cumulative Net Credit Losses | (1,565,466.42 | ) | (2,384,346.08 | ) | (3,132,966.50 | ) | (3,960,315.72 | ) | (4,953,903.20 | ) | (6,092,183.44 | ) | (6,336,212.52 | ) | ||||||||||||||
2004-A Net Credit Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.093 | % | 0.142 | % | 0.186 | % | 0.236 | % | 0.295 | % | 0.363 | % | 0.377 | % | ||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 12,375,473.15 | 15,421,163.08 | 16,826,582.88 | 15,166,746.42 | 15,611,264.17 | 13,278,109.22 | 13,892,452.20 | |||||||||||||||||||||
61-90 | 2,027,996.47 | 2,591,597.70 | 2,993,798.17 | 4,055,641.07 | 3,828,950.34 | 2,664,389.19 | 2,927,370.90 | |||||||||||||||||||||
91-120+ | 14,085.88 | 550,667.26 | 1,122,066.41 | 1,306,883.49 | 1,254,910.42 | 666,960.56 | 544,217.09 | |||||||||||||||||||||
Total | 14,417,555.50 | 18,563,428.04 | 20,942,447.46 | 20,529,270.98 | 20,695,124.93 | 16,609,458.97 | 17,364,040.19 |
C-23
Table of Contents
Oct-04 | Nov-04 | Dec-04 | Jan-05 | Feb-05 | Mar-05 | Apr-05 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 0.74 | % | 0.95 | % | 1.06 | % | 0.97 | % | 1.02 | % | 0.89 | % | 0.95 | % | ||||||||||||||
61-90 | 0.12 | % | 0.16 | % | 0.19 | % | 0.26 | % | 0.25 | % | 0.18 | % | 0.20 | % | ||||||||||||||
91-120+ | 0.00 | % | 0.03 | % | 0.07 | % | 0.08 | % | 0.08 | % | 0.04 | % | 0.04 | % | ||||||||||||||
Total | 0.86 | % | 1.14 | % | 1.32 | % | 1.32 | % | 1.35 | % | 1.11 | % | 1.19 | % | ||||||||||||||
2004-A 60+ | 0.12 | % | 0.19 | % | 0.26 | % | 0.34 | % | 0.33 | % | 0.22 | % | 0.24 | % | ||||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||||||
31-60 | 511 | 635 | 706 | 637 | 667 | 584 | 609 | |||||||||||||||||||||
61-90 | 76 | 100 | 117 | 164 | 155 | 109 | 124 | |||||||||||||||||||||
91-120+ | 1 | 20 | 37 | 50 | 48 | 28 | 22 | |||||||||||||||||||||
Total | 588 | 755 | 860 | 851 | 870 | 721 | 755 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | — | 597,331.62 | 1,000,644.98 | 1,743,358.48 | 2,028,039.49 | 2,465,579.08 | 2,030,955.27 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | — | 409,186.50 | 539,173.02 | 1,164,027.79 | 1,089,760.35 | 1,610,181.24 | 1,139,664.21 | |||||||||||||||||||||
Additional Advance for Current Period | 597,331.62 | 812,499.86 | 1,281,886.52 | 1,448,708.80 | 1,527,299.94 | 1,175,557.43 | 2,058,690.05 | |||||||||||||||||||||
Ending Residual Advances | 597,331.62 | 1,000,644.98 | 1,743,358.48 | 2,028,039.49 | 2,465,579.08 | 2,030,955.27 | 2,949,981.11 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | — | 3,089,568.61 | 3,260,479.91 | 3,321,179.70 | 3,012,394.42 | 3,785,992.42 | 2,769,781.69 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | — | 1,235,242.53 | 1,352,766.10 | 1,506,487.21 | 1,119,344.33 | 1,992,568.47 | 1,078,839.13 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 3,089,568.61 | 1,406,153.83 | 1,413,465.89 | 1,197,701.93 | 1,892,942.33 | 976,357.74 | 1,428,190.35 | |||||||||||||||||||||
Ending Balance of Payment Advance | 3,089,568.61 | 3,260,479.91 | 3,321,179.70 | 3,012,394.42 | 3,785,992.42 | 2,769,781.69 | 3,119,132.91 | |||||||||||||||||||||
Total Collections | 70,747,427.84 | 37,197,271.46 | 39,736,704.27 | 40,615,042.92 | 38,516,919.98 | 45,028,984.09 | 41,274,612.83 | |||||||||||||||||||||
2004-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 5.211 | % | 5.965 | % | 6.783 | % | 6.516 | % | 8.880 | % | 4.779 | % | 8.448 | % |
C-24
Table of Contents
May-05 | Jun-05 | Jul-05 | Aug-05 | Sep-05 | Oct-05 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | 39,776,500.00 | 10,494,000.00 | — | — | — | — | ||||||||||||||||||
Class A-2 | 260,000,000.00 | 260,000,000.00 | 241,098,000.00 | 211,224,000.00 | 180,648,000.00 | 149,682,000.00 | ||||||||||||||||||
Class A-3 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | ||||||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | ||||||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | ||||||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | ||||||||||||||||||
1,454,875,319.60 | 1,425,592,819.60 | 1,396,196,819.60 | 1,366,322,819.60 | 1,335,746,819.60 | 1,304,780,819.60 | |||||||||||||||||||
2004-A Prepayment Assumption | 0.865946 | 0.848517 | 0.831021 | 0.813240 | 0.795041 | 0.776610 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | 10,100,740.83 | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 260,000,000.00 | 236,404,728.18 | 200,966,463.68 | 166,323,286.27 | 128,733,211.25 | 94,247,379.01 | ||||||||||||||||||
Class A-3 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | ||||||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | ||||||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | ||||||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | ||||||||||||||||||
1,425,199,560.43 | 1,391,503,547.78 | 1,356,065,283.28 | 1,321,422,105.87 | 1,283,832,030.85 | 1,249,346,198.61 | |||||||||||||||||||
2004-A Pool Factor | 0.848283 | 0.828227 | 0.807134 | 0.786515 | 0.764141 | 0.743615 | ||||||||||||||||||
Monthly Residual Losses | (295,578.22 | ) | (264,207.96 | ) | (342,249.57 | ) | (293,699.07 | ) | (398,949.43 | ) | (445,097.69 | ) | ||||||||||||
2004-A Cumulative Residual Losses | (1,653,401.89 | ) | (1,917,609.85 | ) | (2,259,859.42 | ) | (2,553,558.49 | ) | (2,952,507.92 | ) | (3,397,605.61 | ) | ||||||||||||
2004-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.098 | % | 0.114 | % | 0.135 | % | 0.152 | % | 0.176 | % | 0.202 | % | ||||||||||||
Monthly Net Credit Losses | (281,245.13 | ) | (628,832.59 | ) | (321,132.95 | ) | (1,098,373.74 | ) | (597,124.54 | ) | (567,268.85 | ) | ||||||||||||
2004-A Cumulative Net Credit Losses | (6,617,457.65 | ) | (7,246,290.24 | ) | (7,567,423.19 | ) | (8,665,796.93 | ) | (9,262,921.47 | ) | (9,830,190.32 | ) | ||||||||||||
2004-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.394 | % | 0.431 | % | 0.450 | % | 0.516 | % | 0.551 | % | 0.585 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 13,937,801.29 | 14,689,816.76 | 16,861,699.40 | 13,469,315.66 | 17,239,171.53 | 17,789,501.67 | ||||||||||||||||||
61-90 | 2,736,708.07 | 3,674,726.85 | 3,637,943.64 | 4,667,206.82 | 3,393,856.69 | 4,035,197.81 | ||||||||||||||||||
91-120+ | 959,864.15 | 736,923.88 | 1,640,976.74 | 1,471,036.53 | 1,800,593.49 | 1,514,768.47 | ||||||||||||||||||
Total | 17,634,373.51 | 19,101,467.49 | 22,140,619.78 | 19,607,559.01 | 22,433,621.71 | 23,339,467.95 |
C-25
Table of Contents
May-05 | Jun-05 | Jul-05 | Aug-05 | Sep-05 | Oct-05 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 0.98 | % | 1.06 | % | 1.24 | % | 1.02 | % | 1.34 | % | 1.42 | % | ||||||||||||
61-90 | 0.19 | % | 0.26 | % | 0.27 | % | 0.35 | % | 0.26 | % | 0.32 | % | ||||||||||||
91-120+ | 0.07 | % | 0.05 | % | 0.12 | % | 0.11 | % | 0.14 | % | 0.12 | % | ||||||||||||
Total | 1.24 | % | 1.37 | % | 1.63 | % | 1.48 | % | 1.75 | % | 1.87 | % | ||||||||||||
2004-A 60+ | 0.26 | % | 0.32 | % | 0.39 | % | 0.46 | % | 0.40 | % | 0.44 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 619 | 656 | 774 | 641 | 822 | 866 | ||||||||||||||||||
61-90 | 115 | 156 | 161 | 212 | 158 | 195 | ||||||||||||||||||
91-120+ | 40 | 31 | 71 | 63 | 79 | 72 | ||||||||||||||||||
Total | 774 | 843 | 1006 | 916 | 1059 | 1133 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 2,949,981.11 | 2,815,194.74 | 2,822,976.90 | 3,247,361.67 | 4,363,867.63 | 4,206,384.21 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 1,852,824.87 | 1,807,888.84 | 1,872,397.38 | 1,717,418.06 | 2,448,205.27 | 2,211,761.18 | ||||||||||||||||||
Additional Advance for Current Period | 1,718,038.50 | 1,815,671.00 | 2,296,782.15 | 2,833,924.02 | 2,290,721.85 | 2,824,396.85 | ||||||||||||||||||
Ending Residual Advances | 2,815,194.74 | 2,822,976.90 | 3,247,361.67 | 4,363,867.63 | 4,206,384.21 | 4,819,019.88 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 3,119,132.91 | 3,142,042.64 | 2,968,217.40 | 3,400,873.54 | 2,961,513.43 | 3,180,054.52 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,318,583.77 | 1,390,820.48 | 1,090,329.95 | 1,517,834.42 | 1,166,185.24 | 1,309,039.86 | ||||||||||||||||||
Additional Payment Advance for Current Period | 1,341,493.50 | 1,216,995.24 | 1,522,986.09 | 1,078,474.31 | 1,384,726.33 | 1,325,244.70 | ||||||||||||||||||
Ending Balance of Payment Advance | 3,142,042.64 | 2,968,217.40 | 3,400,873.54 | 2,961,513.43 | 3,180,054.52 | 3,196,259.36 | ||||||||||||||||||
Total Collections | 42,189,957.72 | 44,540,553.41 | 41,736,669.14 | 45,643,093.61 | 42,673,754.86 | 43,274,226.20 | ||||||||||||||||||
2004-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 7.252 | % | 6.809 | % | 9.152 | % | 8.572 | % | 8.613 | % | 9.589 | % |
C-26
Table of Contents
Nov-05 | Dec-05 | Jan-06 | Feb-06 | Mar-06 | Apr-06 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 118,716,000.00 | 87,750,000.00 | 52,650,000.00 | 16,250,000.00 | — | — | ||||||||||||||||||
Class A-3 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 357,000,000.00 | 337,579,200.00 | 302,985,900.00 | ||||||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | ||||||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | ||||||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | ||||||||||||||||||
1,273,814,819.60 | 1,242,848,819.60 | 1,207,748,819.60 | 1,171,348,819.60 | 1,135,678,019.60 | 1,101,084,719.60 | |||||||||||||||||||
2004-A Prepayment Assumption | 0.758179 | 0.739747 | 0.718856 | 0.697190 | 0.675959 | 0.655369 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 59,237,613.39 | 24,338,027.89 | — | — | — | — | ||||||||||||||||||
Class A-3 | 357,000,000.00 | 357,000,000.00 | 343,399,707.17 | 302,971,219.44 | 264,333,430.62 | 219,181,835.12 | ||||||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | ||||||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | ||||||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | ||||||||||||||||||
1,214,336,432.99 | 1,179,436,847.49 | 1,141,498,526.77 | 1,101,070,039.04 | 1,062,432,250.22 | 1,017,280,654.72 | |||||||||||||||||||
2004-A Pool Factor | 0.722777 | 0.702004 | 0.679423 | 0.655360 | 0.632363 | 0.605489 | ||||||||||||||||||
Monthly Residual Losses | (405,398.76 | ) | (270,974.00 | ) | (317,225.07 | ) | (387,323.13 | ) | (475,925.14 | ) | (404,228.76 | ) | ||||||||||||
2004-A Cumulative Residual Losses | (3,803,004.37 | ) | (4,073,978.37 | ) | (4,391,203.44 | ) | (4,778,526.57 | ) | (5,254,451.71 | ) | (5,658,680.47 | ) | ||||||||||||
2004-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.226 | % | 0.242 | % | 0.261 | % | 0.284 | % | 0.313 | % | 0.337 | % | ||||||||||||
Monthly Net Credit Losses | (1,255,563.12 | ) | (651,631.37 | ) | (903,950.28 | ) | 224,429.93 | (35,450.49 | ) | 203,163.79 | ||||||||||||||
2004-A Cumulative Net Credit Losses | (11,085,753.44 | ) | (11,737,384.81 | ) | (12,641,335.09 | ) | (12,416,905.16 | ) | (12,452,355.65 | ) | (12,249,191.86 | ) | ||||||||||||
2004-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.660 | % | 0.699 | % | 0.752 | % | 0.739 | % | 0.741 | % | 0.729 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 17,890,992.40 | 17,322,040.01 | 14,249,041.86 | 15,501,400.20 | 12,424,506.40 | 12,100,728.45 | ||||||||||||||||||
61-90 | 4,859,123.87 | 4,334,638.74 | 5,258,588.55 | 3,493,877.82 | 2,678,992.54 | 3,580,148.99 | ||||||||||||||||||
91-120+ | 1,406,826.58 | 1,616,639.31 | 1,304,902.64 | 1,520,576.07 | 643,800.20 | 701,705.76 | ||||||||||||||||||
Total | 24,156,942.85 | 23,273,318.06 | 20,812,533.05 | 20,515,854.09 | 15,747,299.14 | 16,382,583.20 |
C-27
Table of Contents
Nov-05 | Dec-05 | Jan-06 | Feb-06 | Mar-06 | Apr-06 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.47 | % | 1.47 | % | 1.25 | % | 1.41 | % | 1.17 | % | 1.19 | % | ||||||||||||
61-90 | 0.40 | % | 0.37 | % | 0.46 | % | 0.32 | % | 0.25 | % | 0.35 | % | ||||||||||||
91-120+ | 0.12 | % | 0.14 | % | 0.11 | % | 0.14 | % | 0.06 | % | 0.07 | % | ||||||||||||
Total | 1.99 | % | 1.97 | % | 1.82 | % | 1.86 | % | 1.48 | % | 1.61 | % | ||||||||||||
2004-A 60+ | 0.52 | % | 0.50 | % | 0.57 | % | 0.46 | % | 0.31 | % | 0.42 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 878 | 876 | 718 | 794 | 652 | 638 | ||||||||||||||||||
61-90 | 240 | 215 | 272 | 175 | 137 | 187 | ||||||||||||||||||
91-120+ | 69 | 81 | 64 | 73 | 32 | 37 | ||||||||||||||||||
Total | 1187 | 1172 | 1054 | 1042 | 821 | 862 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 4,819,019.88 | 5,941,273.42 | 7,248,191.39 | 8,546,019.67 | 7,136,613.38 | 7,834,558.87 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 2,511,711.21 | 3,052,025.43 | 4,729,618.91 | 6,206,708.77 | 5,123,820.93 | 5,092,098.72 | ||||||||||||||||||
Additional Advance for Current Period | 3,633,964.75 | 4,358,943.40 | 6,027,447.19 | 4,797,302.48 | 5,821,766.42 | 5,971,629.78 | ||||||||||||||||||
Ending Residual Advances | 5,941,273.42 | 7,248,191.39 | 8,546,019.67 | 7,136,613.38 | 7,834,558.87 | 8,714,089.93 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 3,196,259.36 | 3,319,482.89 | 3,302,091.85 | 2,869,803.58 | 3,284,706.47 | 2,317,583.41 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,265,511.98 | 1,347,258.22 | 1,514,890.42 | 1,095,458.13 | 1,743,824.08 | 843,832.43 | ||||||||||||||||||
Additional Payment Advance for Current Period | 1,388,735.51 | 1,329,867.18 | 1,082,602.15 | 1,510,361.02 | 776,701.02 | 1,413,920.42 | ||||||||||||||||||
Ending Balance of Payment Advance | 3,319,482.89 | 3,302,091.85 | 2,869,803.58 | 3,284,706.47 | 2,317,583.41 | 2,887,671.40 | ||||||||||||||||||
Total Collections | 42,603,080.17 | 46,973,968.40 | 51,573,821.74 | 50,582,177.19 | 58,097,279.74 | 50,731,465.36 | ||||||||||||||||||
2004-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 11.790 | % | 12.111 | % | 13.786 | % | 12.470 | % | 11.358 | % | 14.558 | % |
C-28
Table of Contents
May-06 | Jun-06 | Jul-06 | Aug-06 | Sep-06 | ||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||
Class A-1 | — | — | — | — | — | |||||||||||||||
Class A-2 | — | — | — | — | — | |||||||||||||||
Class A-3 | 267,107,400.00 | 231,157,500.00 | 182,391,300.00 | 135,017,400.00 | 87,536,400.00 | |||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | |||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | |||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||||
1,065,206,219.60 | 1,029,256,319.60 | 980,490,119.60 | 933,116,219.60 | 885,635,219.60 | ||||||||||||||||
2004-A Prepayment Assumption | 0.634014 | 0.612617 | 0.583591 | 0.555394 | 0.527133 | |||||||||||||||
Actual prepayment | ||||||||||||||||||||
Class A-1 | — | — | — | — | — | |||||||||||||||
Class A-2 | — | — | — | — | — | |||||||||||||||
Class A-3 | 178,412,868.94 | 133,069,284.38 | 80,291,933.86 | 29,735,255.99 | — | |||||||||||||||
Class A-4a | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 488,000,000.00 | 469,287,546.52 | |||||||||||||||
Class A-4b | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 96,165,480.85 | |||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||||
976,511,688.54 | 931,168,103.98 | 878,390,753.46 | 827,834,075.59 | 775,551,846.97 | ||||||||||||||||
2004-A Pool Factor | 0.581223 | 0.554234 | 0.522821 | 0.492729 | 0.461611 | |||||||||||||||
Monthly Residual Losses | (516,815.64 | ) | (585,682.62 | ) | (559,596.40 | ) | (869,475.42 | ) | (853,273.82 | ) | ||||||||||
2004-A Cumulative Residual Losses | (6,175,496.11 | ) | (6,761,178.73 | ) | (7,320,775.13 | ) | (8,190,250.55 | ) | (9,043,524.37 | ) | ||||||||||
2004-A Residual Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.368 | % | 0.402 | % | 0.436 | % | 0.487 | % | 0.538 | % | ||||||||||
Monthly Net Credit Losses | (213,406.13 | ) | 110,027.72 | (275,219.45 | ) | (173,887.06 | ) | (184,212.83 | ) | |||||||||||
2004-A Cumulative Net Credit Losses | (12,462,597.99 | ) | (12,352,570.27 | ) | (12,627,789.72 | ) | (12,801,676.78 | ) | (12,985,889.61 | ) | ||||||||||
2004-A Net Credit Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.742 | % | 0.735 | % | 0.752 | % | 0.762 | % | 0.773 | % | ||||||||||
Delinquencies ($) | ||||||||||||||||||||
31-60 | 12,134,535.17 | 11,472,703.51 | 11,659,890.19 | 9,550,231.37 | 10,837,477.57 | |||||||||||||||
61-90 | 2,107,780.63 | 2,659,964.73 | 2,045,122.10 | 3,138,564.53 | 2,162,634.10 | |||||||||||||||
91-120+ | 838,928.69 | 682,902.62 | 952,025.83 | 836,655.73 | 983,816.64 | |||||||||||||||
Total | 15,081,244.49 | 14,815,570.86 | 14,657,038.12 | 13,525,451.63 | 13,983,928.31 |
C-29
Table of Contents
May-06 | Jun-06 | Jul-06 | Aug-06 | Sep-06 | ||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||
31-60 | 1.24 | % | 1.23 | % | 1.33 | % | 1.15 | % | 1.40 | % | ||||||||||
61-90 | 0.22 | % | 0.29 | % | 0.23 | % | 0.38 | % | 0.28 | % | ||||||||||
91-120+ | 0.09 | % | 0.07 | % | 0.11 | % | 0.10 | % | 0.13 | % | ||||||||||
Total | 1.54 | % | 1.59 | % | 1.67 | % | 1.63 | % | 1.80 | % | ||||||||||
2004-A 60+ | 0.30 | % | 0.36 | % | 0.34 | % | 0.48 | % | 0.41 | % | ||||||||||
Delinquencies (units) | ||||||||||||||||||||
31-60 | 654 | 624 | 642 | 535 | 615 | |||||||||||||||
61-90 | 112 | 146 | 112 | 173 | 119 | |||||||||||||||
91-120+ | 47 | 36 | 50 | 46 | 56 | |||||||||||||||
Total | 813 | 806 | 804 | 754 | 790 | |||||||||||||||
Residual Advances | ||||||||||||||||||||
Beginning Balance of Residual Advance | 8,714,089.93 | 11,573,425.44 | 18,270,524.47 | 19,973,700.56 | 20,079,188.29 | |||||||||||||||
Reimbursement of Outstanding Advance | 5,288,955.15 | 7,232,820.29 | 10,848,032.59 | 13,702,681.13 | 13,262,841.81 | |||||||||||||||
Additional Advance for Current Period | 8,148,290.66 | 13,929,919.32 | 12,551,208.68 | 13,808,168.86 | 13,601,197.31 | |||||||||||||||
Ending Residual Advances | 11,573,425.44 | 18,270,524.47 | 19,973,700.56 | 20,079,188.29 | 20,417,543.79 | |||||||||||||||
Payment Advances | ||||||||||||||||||||
Beginning Balance of Payment Advance | 2,887,671.40 | 2,429,280.80 | 2,431,111.96 | 2,392,626.75 | 2,205,566.70 | |||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,348,870.38 | 1,024,073.78 | 1,051,118.46 | 1,103,527.06 | 876,507.27 | |||||||||||||||
Additional Payment Advance for Current Period | 890,479.78 | 1,025,904.94 | 1,012,633.25 | 916,467.01 | 1,094,608.39 | |||||||||||||||
Ending Balance of Payment Advance | 2,429,280.80 | 2,431,111.96 | 2,392,626.75 | 2,205,566.70 | 2,423,667.82 | |||||||||||||||
Total Collections | 57,544,111.12 | 66,977,140.18 | 68,317,938.34 | 73,803,219.07 | 66,341,513.32 | |||||||||||||||
2004-A | ||||||||||||||||||||
Total Advances as a % of Total Collections | 15.708 | % | 22.330 | % | 19.854 | % | 19.951 | % | 22.152 | % |
C-30
Table of Contents
Oct-06 | Nov-06 | Dec-06 | Jan-07 | Feb-07 | ||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||
Class A-1 | — | — | — | — | — | |||||||||||||||
Class A-2 | — | — | — | — | — | |||||||||||||||
Class A-3 | 35,378,700.00 | — | — | — | — | |||||||||||||||
Class A-4a | 488,000,000.00 | 472,774,400.00 | 421,924,800.00 | 375,076,800.00 | 331,010,400.00 | |||||||||||||||
Class A-4b | 100,000,000.00 | 96,880,000.00 | 86,460,000.00 | 76,860,000.00 | 67,830,000.00 | |||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||||
833,477,519.60 | 779,753,219.60 | 718,483,619.60 | 662,035,619.60 | 608,939,219.60 | ||||||||||||||||
2004-A Prepayment Assumption | 0.496088 | 0.464112 | 0.427644 | 0.394046 | 0.362443 | |||||||||||||||
Actual prepayment | ||||||||||||||||||||
Class A-1 | — | — | — | — | — | |||||||||||||||
Class A-2 | — | — | — | — | — | |||||||||||||||
Class A-3 | — | — | — | — | — | |||||||||||||||
Class A-4a | 429,926,356.51 | 387,876,584.22 | 345,312,114.45 | 300,354,914.15 | 256,237,738.35 | |||||||||||||||
Class A-4b | 88,099,663.22 | 79,482,906.60 | 70,760,679.19 | 61,548,138.14 | 52,507,733.27 | |||||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||||
728,124,839.33 | 677,458,310.42 | 626,171,613.24 | 572,001,871.89 | 518,844,291.22 | ||||||||||||||||
2004-A Pool Factor | 0.433382 | 0.403225 | 0.372699 | 0.340457 | 0.308818 | |||||||||||||||
Monthly Residual Losses | (815,597.09 | ) | (855,712.96 | ) | (855,180.26 | ) | (1,178,602.57 | ) | (968,087.29 | ) | ||||||||||
2004-A Cumulative Residual Losses | (9,859,121.46 | ) | (10,714,834.42 | ) | (11,570,014.68 | ) | (12,748,617.25 | ) | (13,716,704.54 | ) | ||||||||||
2004-A Residual Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.587 | % | 0.638 | % | 0.689 | % | 0.759 | % | 0.816 | % | ||||||||||
Monthly Net Credit Losses | (249,679.98 | ) | (361,215.89 | ) | (279,106.51 | ) | (232,017.14 | ) | 293,425.40 | |||||||||||
2004-A Cumulative Net Credit Losses | (13,235,569.59 | ) | (13,596,785.48 | ) | (13,875,891.99 | ) | (14,107,909.13 | ) | (13,814,483.73 | ) | ||||||||||
2004-A Net Credit Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.788 | % | 0.809 | % | 0.826 | % | 0.840 | % | 0.822 | % | ||||||||||
Delinquencies ($) | ||||||||||||||||||||
31-60 | 10,282,171.13 | 10,513,708.72 | 10,543,427.96 | 8,298,839.88 | 8,277,828.67 | |||||||||||||||
61-90 | 2,581,581.87 | 2,817,444.66 | 2,698,808.48 | 2,747,505.14 | 1,938,415.98 | |||||||||||||||
91-120+ | 926,396.90 | 742,071.33 | 1,053,860.63 | 714,736.69 | 775,839.61 | |||||||||||||||
Total | 13,790,149.90 | 14,073,224.71 | 14,296,097.07 | 11,761,081.71 | 10,992,084.26 |
C-31
Table of Contents
Oct-06 | Nov-06 | Dec-06 | Jan-07 | Feb-07 | ||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||
31-60 | 1.41 | % | 1.55 | % | 1.68 | % | 1.45 | % | 1.60 | % | ||||||||||
61-90 | 0.35 | % | 0.42 | % | 0.43 | % | 0.48 | % | 0.37 | % | ||||||||||
91-120+ | 0.13 | % | 0.11 | % | 0.17 | % | 0.12 | % | 0.15 | % | ||||||||||
Total | 1.89 | % | 2.08 | % | 2.28 | % | 2.06 | % | 2.12 | % | ||||||||||
2004-A 60+ | 0.48 | % | 0.53 | % | 0.60 | % | 0.61 | % | 0.52 | % | ||||||||||
Delinquencies (units) | ||||||||||||||||||||
31-60 | 590 | 609 | 625 | 504 | 488 | |||||||||||||||
61-90 | 142 | 162 | 157 | 162 | 121 | |||||||||||||||
91-120+ | 50 | 41 | 59 | 42 | 44 | |||||||||||||||
Total | 782 | 812 | 841 | 708 | 653 | |||||||||||||||
Residual Advances | ||||||||||||||||||||
Beginning Balance of Residual Advance | 20,417,543.79 | 23,660,639.66 | 28,115,975.90 | 35,471,352.67 | 30,648,796.98 | |||||||||||||||
Reimbursement of Outstanding Advance | 12,471,455.23 | 14,681,382.34 | 17,418,558.46 | 25,017,569.10 | 19,491,261.85 | |||||||||||||||
Additional Advance for Current Period | 15,714,551.10 | 19,136,718.58 | 24,773,935.23 | 20,195,013.41 | 18,348,157.17 | |||||||||||||||
Ending Residual Advances | 23,660,639.66 | 28,115,975.90 | 35,471,352.67 | 30,648,796.98 | 29,505,692.30 | |||||||||||||||
Payment Advances | ||||||||||||||||||||
Beginning Balance of Payment Advance | 2,423,667.82 | 2,098,216.09 | 2,225,742.60 | 2,274,648.01 | 1,807,780.67 | |||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,122,822.12 | 846,697.55 | 938,160.24 | 1,124,899.34 | 733,156.73 | |||||||||||||||
Additional Payment Advance for Current Period | 797,370.39 | 974,224.06 | 987,065.65 | 658,032.00 | 897,854.49 | |||||||||||||||
Ending Balance of Payment Advance | 2,098,216.09 | 2,225,742.60 | 2,274,648.01 | 1,807,780.67 | 1,972,478.43 | |||||||||||||||
Total Collections | 69,226,309.87 | 73,663,595.79 | 76,597,638.26 | 83,436,384.68 | 69,409,009.36 | |||||||||||||||
2004-A | ||||||||||||||||||||
Total Advances as a % of Total Collections | 23.852 | % | 27.301 | % | 33.632 | % | 24.993 | % | 27.728 | % |
C-32
Table of Contents
Mar-07 | Apr-07 | May-07 | ||||||||||||||
Prepayment Assumption | ||||||||||||||||
Class A-1 | — | — | — | |||||||||||||
Class A-2 | — | — | — | |||||||||||||
Class A-3 | — | — | — | |||||||||||||
Class A-4a | 290,018,400.00 | 253,369,600.00 | 215,647,200.00 | |||||||||||||
Class A-4b | 59,430,000.00 | 51,920,000.00 | 44,190,000.00 | |||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||
559,547,219.60 | 515,388,419.60 | 469,936,019.60 | ||||||||||||||
2004-A Prepayment Assumption | 0.333044 | 0.306761 | 0.279707 | |||||||||||||
Actual prepayment | ||||||||||||||||
Class A-1 | — | — | — | |||||||||||||
Class A-2 | — | — | — | |||||||||||||
Class A-3 | — | — | — | |||||||||||||
Class A-4a | 218,124,458.70 | 172,423,713.25 | 132,092,619.11 | |||||||||||||
Class A-4b | 44,697,634.98 | 35,332,728.12 | 27,068,159.65 | |||||||||||||
Overcollateralization | 210,098,819.60 | 210,098,819.60 | 210,098,819.60 | |||||||||||||
472,920,913.28 | 417,855,260.97 | 369,259,598.36 | ||||||||||||||
2004-A Pool Factor | 0.281484 | 0.248709 | 0.219784 | |||||||||||||
Monthly Residual Losses | (536,589.06 | ) | (821,011.85 | ) | (1,108,561.19 | ) | ||||||||||
2004-A Cumulative Residual Losses | (14,253,293.60 | ) | (15,074,305.45 | ) | (16,182,866.64 | ) | ||||||||||
2004-A Residual Losses | ||||||||||||||||
(as a % of Original Pool Balance) | 0.848 | % | 0.897 | % | 0.963 | % | ||||||||||
Monthly Net Credit Losses | (97,639.78 | ) | 161,133.45 | (2,901.10 | ) | |||||||||||
2004-A Cumulative Net Credit Losses | (13,912,123.51 | ) | (13,750,990.06 | ) | (13,753,891.16 | ) | ||||||||||
2004-A Net Credit Losses | ||||||||||||||||
(as a % of Original Pool Balance) | 0.828 | % | 0.818 | % | 0.819 | % | ||||||||||
Delinquencies ($) | ||||||||||||||||
31-60 | 6,679,555.32 | 6,283,163.10 | 6,086,391.24 | |||||||||||||
61-90 | 1,667,795.27 | 1,458,291.69 | 1,725,341.81 | |||||||||||||
91-120+ | 500,136.98 | 454,565.55 | 625,773.64 | |||||||||||||
Total | 8,847,487.57 | 8,196,020.34 | 8,437,506.69 |
C-33
Table of Contents
Mar-07 | Apr-07 | May-07 | ||||||||||||||
Delinquencies (%) | ||||||||||||||||
31-60 | 1.41 | % | 1.50 | % | 1.65 | % | ||||||||||
61-90 | 0.35 | % | 0.35 | % | 0.47 | % | ||||||||||
91-120+ | 0.11 | % | 0.11 | % | 0.17 | % | ||||||||||
Total | 1.87 | % | 1.96 | % | 2.28 | % | ||||||||||
2004-A 60+ | 0.46 | % | 0.46 | % | 0.64 | % | ||||||||||
Delinquencies (units) | ||||||||||||||||
31-60 | 400 | 398 | 390 | |||||||||||||
61-90 | 103 | 89 | 108 | |||||||||||||
91-120+ | 31 | 28 | 38 | |||||||||||||
Total | 534 | 515 | 536 | |||||||||||||
Residual Advances | ||||||||||||||||
Beginning Balance of Residual Advance | 29,505,692.30 | 31,829,724.90 | 32,228,377.44 | |||||||||||||
Reimbursement of Outstanding Advance | 21,596,189.48 | 20,761,869.96 | 22,652,091.00 | |||||||||||||
Additional Advance for Current Period | 23,920,222.08 | 21,160,522.50 | 19,104,252.57 | |||||||||||||
Ending Residual Advances | 31,829,724.90 | 32,228,377.44 | 28,680,539.01 | |||||||||||||
Payment Advances | ||||||||||||||||
Beginning Balance of Payment Advance | 1,972,478.43 | 1,485,978.15 | 1,449,305.49 | |||||||||||||
Reimbursement of Outstanding Payment Advance | 1,007,273.79 | 641,383.98 | 637,029.52 | |||||||||||||
Additional Payment Advance for Current Period | 520,773.51 | 604,711.32 | 548,480.77 | |||||||||||||
Ending Balance of Payment Advance | 1,485,978.15 | 1,449,305.49 | 1,360,756.74 | |||||||||||||
Total Collections | 81,380,456.33 | 72,844,748.67 | 71,034,957.92 | |||||||||||||
2004-A | ||||||||||||||||
Total Advances as a % of Total Collections | 30.033 | % | 29.879 | % | 27.666 | % |
C-34
Table of Contents
Oct-05 | Nov-05 | Dec-05 | Jan-06 | Feb-06 | Mar-06 | Apr-06 | ||||||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||||||
Class A-1 | 219,700,000.00 | 196,038,310.00 | 172,069,040.00 | 147,792,190.00 | 123,229,730.00 | 98,381,660.00 | 73,226,010.00 | |||||||||||||||||||||
Class A-2 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | |||||||||||||||||||||
Class A-3 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | |||||||||||||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | |||||||||||||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | |||||||||||||||||||||
1,550,442,391.02 | 1,526,780,701.02 | 1,502,811,431.02 | 1,478,534,581.02 | 1,453,972,121.02 | 1,429,124,051.02 | 1,403,968,401.02 | ||||||||||||||||||||||
2005-A Prepayment Assumption | 1.000000 | 0.984739 | 0.969279 | 0.953621 | 0.937779 | 0.921752 | 0.905528 | |||||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||||||
Class A-1 | 219,700,000.00 | 194,021,770.50 | 167,542,031.49 | 140,333,636.29 | 109,964,262.38 | 79,252,685.76 | 46,299,939.86 | |||||||||||||||||||||
Class A-2 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | 242,000,000.00 | |||||||||||||||||||||
Class A-3 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | |||||||||||||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | |||||||||||||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | |||||||||||||||||||||
1,550,442,391.02 | 1,524,764,161.52 | 1,498,284,422.51 | 1,471,076,027.31 | 1,440,706,653.40 | 1,409,995,076.78 | 1,377,042,330.88 | ||||||||||||||||||||||
2005-A Pool Factor | 1.000000 | 0.983438 | 0.966359 | 0.948811 | 0.929223 | 0.909415 | 0.888161 | |||||||||||||||||||||
Monthly Residual Losses | (87,073.41 | ) | (110,063.80 | ) | (81,115.83 | ) | (98,420.58 | ) | (100,186.98 | ) | (169,973.60 | ) | (160,415.92 | ) | ||||||||||||||
2005-A Cumulative Residual Losses | (87,073.41 | ) | (197,137.21 | ) | (278,253.04 | ) | (376,673.62 | ) | (476,860.60 | ) | (646,834.20 | ) | (807,250.12 | ) | ||||||||||||||
2005-A Residual Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.006 | % | 0.013 | % | 0.018 | % | 0.024 | % | 0.031 | % | 0.042 | % | 0.052 | % | ||||||||||||||
Monthly Net Credit Losses | (5,188.40 | ) | (420,055.37 | ) | (446,757.74 | ) | (1,142,588.20 | ) | (741,492.72 | ) | (429,146.60 | ) | (229,727.36 | ) | ||||||||||||||
2005-A Cumulative Net Credit Losses | (5,188.40 | ) | (425,243.77 | ) | (872,001.51 | ) | (2,014,589.71 | ) | (2,756,082.43 | ) | (3,185,229.03 | ) | (3,414,956.39 | ) | ||||||||||||||
2005-A Net Credit Losses | ||||||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.000 | % | 0.027 | % | 0.056 | % | 0.130 | % | 0.178 | % | 0.205 | % | 0.220 | % | ||||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||||||
31-60 | 10,908,968.09 | 12,419,813.77 | 14,755,578.13 | 13,016,994.23 | 13,970,380.29 | 12,693,264.83 | 14,270,326.57 | |||||||||||||||||||||
61-90 | 0.00 | 2,214,670.86 | 2,959,913.07 | 3,275,837.15 | 3,191,502.45 | 2,482,239.55 | 3,112,069.81 | |||||||||||||||||||||
91-120+ | 0.00 | 0.00 | 978,815.52 | 1,502,993.23 | 1,003,119.14 | 669,529.14 | 877,874.48 | |||||||||||||||||||||
Total | 10,908,968.09 | 14,634,484.63 | 18,694,306.72 | 17,795,824.61 | 18,165,001.88 | 15,845,033.52 | 18,260,270.86 |
C-35
Table of Contents
Oct-05 | Nov-05 | Dec-05 | Jan-06 | Feb-06 | Mar-06 | Apr-06 | ||||||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||||||
31-60 | 0.70 | % | 0.81 | % | 0.98 | % | 0.88 | % | 0.97 | % | 0.90 | % | 1.04 | % | ||||||||||||||
61-90 | 0.00 | % | 0.15 | % | 0.20 | % | 0.22 | % | 0.22 | % | 0.18 | % | 0.23 | % | ||||||||||||||
91-120+ | 0.00 | % | 0.00 | % | 0.07 | % | 0.10 | % | 0.07 | % | 0.05 | % | 0.06 | % | ||||||||||||||
Total | 0.70 | % | 0.96 | % | 1.25 | % | 1.21 | % | 1.26 | % | 1.12 | % | 1.33 | % | ||||||||||||||
2005-A 60+ | 0.00 | % | 0.15 | % | 0.26 | % | 0.32 | % | 0.29 | % | 0.22 | % | 0.29 | % | ||||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||||||
31-60 | 480.00 | 536.00 | 641.00 | 569.00 | 626.00 | 568.00 | 642.00 | |||||||||||||||||||||
61-90 | 0.00 | 98.00 | 124.00 | 138.00 | 132.00 | 110.00 | 142.00 | |||||||||||||||||||||
91-120+ | 0.00 | 0.00 | 44.00 | 65.00 | 41.00 | 31.00 | 39.00 | |||||||||||||||||||||
Total | 480 | 634 | 809 | 772 | 799 | 709 | 823 | |||||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||||||
Beginning Balance of Residual Advance | — | 432,672.00 | 555,445.30 | 554,830.38 | 867,616.14 | 848,480.07 | 655,187.53 | |||||||||||||||||||||
Reimbursement of Outstanding Advance | — | 207,654.74 | 332,111.15 | 297,168.16 | 572,671.66 | 624,109.44 | 411,355.70 | |||||||||||||||||||||
Additional Advance for Current Period | 432,672.00 | 330,428.04 | 331,496.23 | 609,953.92 | 553,535.59 | 430,816.90 | 693,662.60 | |||||||||||||||||||||
Ending Residual Advances | 432,672.00 | 555,445.30 | 554,830.38 | 867,616.14 | 848,480.07 | 655,187.53 | 937,494.43 | |||||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||||||
Beginning Balance of Payment Advance | — | 2,828,270.96 | 3,155,641.65 | 3,399,135.20 | 3,025,758.24 | 3,608,740.36 | 2,661,719.21 | |||||||||||||||||||||
Reimbursement of Outstanding Payment Advance | — | 1,058,850.09 | 1,219,175.76 | 1,532,532.00 | 1,154,881.12 | 1,857,091.65 | 877,431.28 | |||||||||||||||||||||
Additional Payment Advance for Current Period | 2,828,270.96 | 1,386,220.78 | 1,462,669.31 | 1,159,155.04 | 1,737,863.24 | 910,070.50 | 1,680,023.42 | |||||||||||||||||||||
Ending Balance of Payment Advance | 2,828,270.96 | 3,155,641.65 | 3,399,135.20 | 3,025,758.24 | 3,608,740.36 | 2,661,719.21 | 3,464,311.35 | |||||||||||||||||||||
Total Collections | 39,148,981.56 | 38,381,346.69 | 38,974,514.57 | 42,465,351.27 | 41,857,518.37 | 46,066,106.77 | 41,446,739.71 | |||||||||||||||||||||
2005-A | ||||||||||||||||||||||||||||
Total Advances as a % of Total Collections | 8.330 | % | 4.473 | % | 4.603 | % | 4.166 | % | 5.474 | % | 2.911 | % | 5.727 | % |
C-36
Table of Contents
May-06 | Jun-06 | Jul-06 | Aug-06 | Sep-06 | ||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||
Class A-1 | 47,806,720.00 | 22,123,790.00 | — | — | — | |||||||||||||||
Class A-2 | 242,000,000.00 | 242,000,000.00 | 238,176,400.00 | 211,750,000.00 | 185,033,200.00 | |||||||||||||||
Class A-3 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | |||||||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | |||||||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | |||||||||||||||
1,378,549,111.02 | 1,352,866,181.02 | 1,326,918,791.02 | 1,300,492,391.02 | 1,273,775,591.02 | ||||||||||||||||
2005-A Prepayment Assumption | 0.889133 | 0.872568 | 0.855832 | 0.838788 | 0.821556 | |||||||||||||||
Actual prepayment | ||||||||||||||||||||
Class A-1 | 15,020,916.09 | — | — | — | — | |||||||||||||||
Class A-2 | 242,000,000.00 | 223,994,918.30 | 190,947,992.62 | 158,035,062.72 | 122,954,154.18 | |||||||||||||||
Class A-3 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | |||||||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | |||||||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | |||||||||||||||
1,345,763,307.11 | 1,312,737,309.32 | 1,279,690,383.64 | 1,246,777,453.74 | 1,211,696,545.20 | ||||||||||||||||
2005-A Pool Factor | 0.867987 | 0.846686 | 0.825371 | 0.804143 | 0.781517 | |||||||||||||||
Monthly Residual Losses | (198,160.71 | ) | (242,707.20 | ) | (276,506.57 | ) | (392,821.96 | ) | (332,500.38 | ) | ||||||||||
2005-A Cumulative Residual Losses | (1,005,410.83 | ) | (1,248,118.03 | ) | (1,524,624.60 | ) | (1,917,446.56 | ) | (2,249,946.94 | ) | ||||||||||
2005-A Residual Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.065 | % | 0.081 | % | 0.098 | % | 0.124 | % | 0.145 | % | ||||||||||
Monthly Net Credit Losses | (331,456.49 | ) | (198,538.33 | ) | (533,546.81 | ) | (364,585.57 | ) | (620,507.18 | ) | ||||||||||
2005-A Cumulative Net Credit Losses | (3,746,412.88 | ) | (3,944,951.21 | ) | (4,478,498.02 | ) | (4,843,083.59 | ) | (5,463,590.77 | ) | ||||||||||
2005-A Net Credit Losses | ||||||||||||||||||||
(as a % of Original Pool Balance) | 0.242 | % | 0.254 | % | 0.289 | % | 0.312 | % | 0.352 | % | ||||||||||
Delinquencies ($) | ||||||||||||||||||||
31-60 | 13,589,682.87 | 12,845,409.23 | 14,870,938.10 | 13,566,367.84 | 14,500,373.08 | |||||||||||||||
61-90 | 3,146,330.55 | 3,465,933.35 | 3,503,759.53 | 4,282,413.02 | 4,552,856.67 | |||||||||||||||
91-120+ | 1,208,435.17 | 923,699.37 | 1,118,456.81 | 1,156,599.67 | 1,704,448.43 | |||||||||||||||
Total | 17,944,448.59 | 17,235,041.95 | 19,493,154.44 | 19,005,380.53 | 20,757,678.18 |
C-37
Table of Contents
May-06 | Jun-06 | Jul-06 | Aug-06 | Sep-06 | ||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||
31-60 | 1.01 | % | 0.98 | % | 1.16 | % | 1.09 | % | 1.20 | % | ||||||||||
61-90 | 0.23 | % | 0.26 | % | 0.27 | % | 0.34 | % | 0.38 | % | ||||||||||
91-120+ | 0.09 | % | 0.07 | % | 0.09 | % | 0.09 | % | 0.14 | % | ||||||||||
Total | 1.33 | % | 1.31 | % | 1.52 | % | 1.52 | % | 1.71 | % | ||||||||||
2005-A 60+ | 0.32 | % | 0.33 | % | 0.36 | % | 0.44 | % | 0.52 | % | ||||||||||
Delinquencies (units) | ||||||||||||||||||||
31-60 | 632.00 | 603.00 | 700.00 | 655.00 | 714.00 | |||||||||||||||
61-90 | 139.00 | 163.00 | 163.00 | 198.00 | 215.00 | |||||||||||||||
91-120+ | 55.00 | 42.00 | 52.00 | 50.00 | 78.00 | |||||||||||||||
�� | ||||||||||||||||||||
Total | 826 | 808 | 915 | 903 | 1007 | |||||||||||||||
Residual Advances | ||||||||||||||||||||
Beginning Balance of Residual Advance | 937,494.43 | 908,676.53 | 1,056,985.23 | 1,228,029.86 | 1,171,728.97 | |||||||||||||||
Reimbursement of Outstanding Advance | 614,904.22 | 650,185.33 | 660,083.66 | 969,010.48 | 793,747.41 | |||||||||||||||
Additional Advance for Current Period | 586,086.32 | 798,494.03 | 831,128.29 | 912,709.59 | 972,634.32 | |||||||||||||||
Ending Residual Advances | 908,676.53 | 1,056,985.23 | 1,228,029.86 | 1,171,728.97 | 1,350,615.88 | |||||||||||||||
Payment Advances | ||||||||||||||||||||
Beginning Balance of Payment Advance | 3,464,311.35 | 3,017,808.21 | 2,970,191.09 | 3,013,725.91 | 2,882,990.64 | |||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,505,567.15 | 1,242,060.29 | 1,182,848.34 | 1,238,226.51 | 992,679.67 | |||||||||||||||
Additional Payment Advance for Current Period | 1,059,064.01 | 1,194,443.17 | 1,226,383.16 | 1,107,491.24 | 1,474,875.42 | |||||||||||||||
Ending Balance of Payment Advance | 3,017,808.21 | 2,970,191.09 | 3,013,725.91 | 2,882,990.64 | 3,365,186.39 | |||||||||||||||
Total Collections | 45,434,569.00 | 44,366,207.41 | 43,278,162.44 | 46,176,843.01 | 42,335,316.69 | |||||||||||||||
2005-A | ||||||||||||||||||||
Total Advances as a % of Total Collections | 3.621 | % | 4.492 | % | 4.754 | % | 4.375 | % | 5.781 | % |
C-38
Table of Contents
Oct-06 | Nov-06 | Dec-06 | Jan-07 | Feb-07 | Mar-07 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | — | — | — | — | — | — | ||||||||||||||||||
Class A-2 | 158,026,000.00 | 129,228,000.00 | 93,702,400.00 | 58,564,000.00 | 23,788,600.00 | — | ||||||||||||||||||
Class A-3 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 433,296,500.00 | ||||||||||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | ||||||||||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | ||||||||||||||||||
1,246,768,391.02 | 1,217,970,391.02 | 1,182,444,791.02 | 1,147,306,391.02 | 1,112,530,991.02 | 1,077,038,891.02 | |||||||||||||||||||
2005-A Prepayment Assumption | 0.804137 | 0.785563 | 0.762650 | 0.739986 | 0.717557 | 0.694666 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | — | — | �� | — | — | — | — | |||||||||||||||||
Class A-2 | 90,112,149.81 | 56,211,054.31 | �� | 20,046,114.44 | — | — | — | |||||||||||||||||
Class A-3 | 445,000,000.00 | 445,000,000.00 | 445,000,000.00 | 429,961,032.35 | 392,601,045.09 | 357,869,209.45 | ||||||||||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | 488,700,000.00 | ||||||||||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | 155,042,391.02 | ||||||||||||||||||
1,178,854,540.83 | 1,144,953,445.33 | 1,108,788,505.46 | 1,073,703,423.37 | 1,036,343,436.11 | 1,001,611,600.47 | |||||||||||||||||||
2005-A Pool Factor | 0.760334 | 0.738469 | 0.715143 | 0.692514 | 0.668418 | 0.646017 | ||||||||||||||||||
Monthly Residual Losses | (314,740.70 | ) | (450,585.25 | ) | (596,927.69 | ) | (695,510.45 | ) | (559,817.47 | ) | (559,077.34 | ) | ||||||||||||
2005-A Cumulative Residual Losses | (2,564,687.64 | ) | (3,015,272.89 | ) | (3,612,200.58 | ) | (4,307,711.03 | ) | (4,867,528.50 | ) | (5,426,605.84 | ) | ||||||||||||
2005-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.165 | % | 0.194 | % | 0.233 | % | 0.278 | % | 0.314 | % | 0.350 | % | ||||||||||||
Monthly Net Credit Losses | (1,194,252.97 | ) | (1,182,839.34 | ) | (406,374.61 | ) | (274,696.90 | ) | (233,721.70 | ) | (190,487.78 | ) | ||||||||||||
2005-A Cumulative Net Credit Losses | (6,657,843.74 | ) | (7,840,683.08 | ) | (8,247,057.69 | ) | (8,521,754.59 | ) | (8,755,476.29 | ) | (8,945,964.07 | ) | ||||||||||||
2005-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.429 | % | 0.506 | % | 0.532 | % | 0.550 | % | 0.565 | % | 0.577 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 15,112,337.63 | 15,513,574.87 | 16,616,068.24 | 12,842,392.36 | 13,421,943.37 | 11,840,404.58 | ||||||||||||||||||
61-90 | 3,636,586.29 | 3,790,917.13 | 3,773,165.76 | 4,409,689.45 | 3,020,745.48 | 2,960,556.07 | ||||||||||||||||||
91-120+ | 1,567,928.49 | 1,353,564.97 | 1,338,222.22 | 1,189,550.70 | 1,180,564.93 | 724,700.33 | ||||||||||||||||||
Total | 20,316,852.41 | 20,658,056.97 | 21,727,456.22 | 18,441,632.51 | 17,623,253.78 | 15,525,660.98 |
C-39
Table of Contents
Oct-06 | Nov-06 | Dec-06 | Jan-07 | Feb-07 | Mar-07 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 1.28 | % | 1.35 | % | 1.50 | % | 1.20 | % | 1.30 | % | 1.18 | % | ||||||||||||
61-90 | 0.31 | % | 0.33 | % | 0.34 | % | 0.41 | % | 0.29 | % | 0.30 | % | ||||||||||||
91-120+ | 0.13 | % | 0.12 | % | 0.12 | % | 0.11 | % | 0.11 | % | 0.07 | % | ||||||||||||
Total | 1.72 | % | 1.80 | % | 1.96 | % | 1.72 | % | 1.70 | % | 1.55 | % | ||||||||||||
2005-A 60+ | 0.44 | % | 0.45 | % | 0.46 | % | 0.52 | % | 0.41 | % | 0.37 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 760.00 | 780.00 | 866.00 | 682.00 | 700.00 | 630.00 | ||||||||||||||||||
61-90 | 173.00 | 186.00 | 189.00 | 228.00 | 158.00 | 155.00 | ||||||||||||||||||
91-120+ | 74.00 | 60.00 | 67.00 | 61.00 | 62.00 | 37.00 | ||||||||||||||||||
Total | 1007 | 1026 | 1122 | 971 | 920 | 822 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | 1,350,615.88 | 2,021,797.71 | 3,553,887.25 | 4,908,970.03 | 4,811,470.56 | 5,602,117.42 | ||||||||||||||||||
Reimbursement of Outstanding Advance | 907,569.61 | 1,355,148.71 | 2,445,583.27 | 3,332,099.43 | 3,055,168.03 | 4,111,127.27 | ||||||||||||||||||
Additional Advance for Current Period | 1,578,751.44 | 2,887,238.25 | 3,800,666.05 | 3,234,599.96 | 3,845,814.89 | 5,807,866.24 | ||||||||||||||||||
Ending Residual Advances | 2,021,797.71 | 3,553,887.25 | 4,908,970.03 | 4,811,470.56 | 5,602,117.42 | 7,298,856.39 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | 3,365,186.39 | 2,989,226.06 | 3,180,848.85 | 3,443,735.94 | 2,778,582.87 | 3,173,406.24 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | 1,436,072.90 | 1,129,380.35 | 1,156,541.94 | 1,583,665.15 | 1,023,051.24 | 1,478,575.20 | ||||||||||||||||||
Additional Payment Advance for Current Period | 1,060,112.57 | 1,321,003.14 | 1,419,429.03 | 918,512.08 | 1,417,874.61 | 868,235.39 | ||||||||||||||||||
Ending Balance of Payment Advance | 2,989,226.06 | 3,180,848.85 | 3,443,735.94 | 2,778,582.87 | 3,173,406.24 | 2,563,066.43 | ||||||||||||||||||
Total Collections | 43,609,945.23 | 45,770,119.42 | 45,361,943.65 | 50,560,052.76 | 45,733,978.42 | 55,810,897.11 | ||||||||||||||||||
2005-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 6.051 | % | 9.194 | % | 11.508 | % | 8.214 | % | 11.509 | % | 11.962 | % |
C-40
Table of Contents
Apr-07 | May-07 | |||||||||||
Prepayment Assumption | ||||||||||||
Class A-1 | — | — | ||||||||||
Class A-2 | — | — | ||||||||||
Class A-3 | 396,050,000.00 | 356,534,000.00 | ||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | ||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | ||||||||||
1,039,792,391.02 | 1,000,276,391.02 | |||||||||||
2005-A Prepayment Assumption | 0.670642 | 0.645155 | ||||||||||
Actual prepayment | ||||||||||||
Class A-1 | — | — | ||||||||||
Class A-2 | — | — | ||||||||||
Class A-3 | 313,690,600.60 | 270,723,285.01 | ||||||||||
Class A-4 | 488,700,000.00 | 488,700,000.00 | ||||||||||
Overcollateralization | 155,042,391.02 | 155,042,391.02 | ||||||||||
957,432,991.62 | 914,465,676.03 | |||||||||||
2005-A Pool Factor | 0.617522 | 0.589810 | ||||||||||
Monthly Residual Losses | (653,862.82 | ) | (910,678.70 | ) | ||||||||
2005-A Cumulative Residual Losses | (6,080,468.66 | ) | (6,991,147.36 | ) | ||||||||
2005-A Residual Losses | ||||||||||||
(as a % of Original Pool Balance) | 0.392 | % | 0.451 | % | ||||||||
Monthly Net Credit Losses | (55,703.91 | ) | (241,295.55 | ) | ||||||||
2005-A Cumulative Net Credit Losses | (9,001,667.98 | ) | (9,242,963.53 | ) | ||||||||
2005-A Net Credit Losses | ||||||||||||
(as a % of Original Pool Balance) | 0.581 | % | 0.596 | % | ||||||||
Delinquencies ($) | ||||||||||||
31-60 | 10,970,785.72 | 11,782,567.25 | ||||||||||
61-90 | 2,886,375.95 | 2,392,315.78 | ||||||||||
91-120+ | 949,704.61 | 995,610.32 | ||||||||||
Total | 14,806,866.28 | 15,170,493.35 |
C-41
Table of Contents
Apr-07 | May-07 | |||||||||||
Delinquencies (%) | ||||||||||||
31-60 | 1.15 | % | 1.29 | % | ||||||||
61-90 | 0.30 | % | 0.26 | % | ||||||||
91-120+ | 0.10 | % | 0.11 | % | ||||||||
Total | 1.55 | % | 1.66 | % | ||||||||
2005-A 60+ | 0.40 | % | 0.37 | % | ||||||||
Delinquencies (units) | ||||||||||||
31-60 | 594.00 | 644.00 | ||||||||||
61-90 | 155.00 | 131.00 | ||||||||||
91-120+ | 52.00 | 56.00 | ||||||||||
Total | 801 | 831 | ||||||||||
Residual Advances | ||||||||||||
Beginning Balance of Residual Advance | 7,298,856.39 | 8,998,806.47 | ||||||||||
Reimbursement of Outstanding Advance | 4,583,566.14 | 6,019,044.96 | ||||||||||
Additional Advance for Current Period | 6,283,516.22 | 7,197,558.31 | ||||||||||
Ending Residual Advances | 8,998,806.47 | 10,177,319.82 | ||||||||||
Payment Advances | ||||||||||||
Beginning Balance of Payment Advance | 2,563,066.43 | 2,605,332.75 | ||||||||||
Reimbursement of Outstanding Payment Advance | 1,005,140.66 | 1,046,085.18 | ||||||||||
Additional Payment Advance for Current Period | 1,047,406.98 | 969,168.81 | ||||||||||
Ending Balance of Payment Advance | 2,605,332.75 | 2,528,416.38 | ||||||||||
Total Collections | 55,674,823.30 | 58,485,769.77 | ||||||||||
2005-A | ||||||||||||
Total Advances as a % of Total Collections | 13.167 | % | 13.964 | % |
C-42
Table of Contents
Nov-06 | Dec-06 | Jan-07 | Feb-07 | Mar-07 | Apr-07 | |||||||||||||||||||
Prepayment Assumption | ||||||||||||||||||||||||
Class A-1 | 228,300,000.00 | 199,671,180.00 | 170,540,100.00 | 140,906,760.00 | 107,643,450.00 | 71,343,750.00 | ||||||||||||||||||
Class A-2 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | ||||||||||||||||||
Class A-3 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | ||||||||||||||||||
Class A-4 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | ||||||||||||||||||
Overcollateralization | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | ||||||||||||||||||
1,719,278,529.36 | 1,690,649,709.36 | 1,661,518,629.36 | 1,631,885,289.36 | 1,598,621,979.36 | 1,562,322,279.36 | |||||||||||||||||||
2006-A Prepayment Assumption | 1.000000 | 0.983348 | 0.966405 | 0.949169 | 0.929821 | 0.908708 | ||||||||||||||||||
Actual prepayment | ||||||||||||||||||||||||
Class A-1 | 228,300,000.00 | 201,833,238.70 | 175,394,106.91 | 145,428,722.11 | 114,391,685.10 | 77,472,133.86 | ||||||||||||||||||
Class A-2 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | 548,000,000.00 | ||||||||||||||||||
Class A-3 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | 540,000,000.00 | ||||||||||||||||||
Class A-4 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | 252,500,000.00 | ||||||||||||||||||
Overcollateralization | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | 150,478,529.36 | ||||||||||||||||||
1,719,278,529.36 | 1,692,811,768.06 | 1,666,372,636.27 | 1,636,407,251.47 | 1,605,370,214.46 | 1,568,450,663.22 | |||||||||||||||||||
2006-A Pool Factor | 1.000000 | 0.984606 | 0.969228 | 0.951799 | 0.933746 | 0.912273 | ||||||||||||||||||
Monthly Residual Losses | (3,538.20 | ) | (80,763.03 | ) | (144,537.63 | ) | (236,529.95 | ) | (464,510.47 | ) | (519,153.84 | ) | ||||||||||||
2006-A Cumulative Residual Losses | (3,538.20 | ) | (84,301.23 | ) | (228,838.86 | ) | (465,368.81 | ) | (929,879.28 | ) | (1,449,033.12 | ) | ||||||||||||
2006-A Residual Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.000 | % | 0.005 | % | 0.013 | % | 0.027 | % | 0.054 | % | 0.084 | % | ||||||||||||
Monthly Net Credit Losses | (147,568.88 | ) | (214,719.64 | ) | (254,741.42 | ) | (884,220.80 | ) | (435,587.59 | ) | (340,970.23 | ) | ||||||||||||
2006-A Cumulative Net Credit Losses | (147,568.88 | ) | (362,288.52 | ) | (617,029.94 | ) | (1,501,250.74 | ) | (1,936,838.33 | ) | (2,277,808.56 | ) | ||||||||||||
2006-A Net Credit Losses | ||||||||||||||||||||||||
(as a % of Original Pool Balance) | 0.009 | % | 0.021 | % | 0.036 | % | 0.087 | % | 0.113 | % | 0.132 | % | ||||||||||||
Delinquencies ($) | ||||||||||||||||||||||||
31-60 | 9,426,314.11 | 12,985,743.09 | 11,128,613.15 | 12,964,655.17 | 12,604,560.88 | 12,716,369.78 | ||||||||||||||||||
61-90 | 44,025.18 | 2,024,394.52 | 2,957,905.30 | 2,519,995.50 | 2,430,991.34 | 2,642,147.39 | ||||||||||||||||||
91-120+ | 0.00 | 17,469.43 | 806,418.68 | 800,862.01 | 865,392.85 | 1,088,939.65 | ||||||||||||||||||
Total | 9,470,339.29 | 15,027,607.04 | 14,892,937.13 | 16,285,512.68 | 15,900,945.07 | 16,447,456.82 |
C-43
Table of Contents
Nov-06 | Dec-06 | Jan-07 | Feb-07 | Mar-07 | Apr-07 | |||||||||||||||||||
Delinquencies (%) | ||||||||||||||||||||||||
31-60 | 0.55 | % | 0.77 | % | 0.67 | % | 0.79 | % | 0.79 | % | 0.81 | % | ||||||||||||
61-90 | 0.00 | % | 0.12 | % | 0.18 | % | 0.15 | % | 0.15 | % | 0.17 | % | ||||||||||||
91-120+ | 0.00 | % | 0.00 | % | 0.05 | % | 0.05 | % | 0.05 | % | 0.07 | % | ||||||||||||
Total | 0.55 | % | 0.89 | % | 0.89 | % | 1.00 | % | 0.99 | % | 1.05 | % | ||||||||||||
2006-A 60+ | 0.00 | % | 0.12 | % | 0.23 | % | 0.20 | % | 0.21 | % | 0.24 | % | ||||||||||||
Delinquencies (units) | ||||||||||||||||||||||||
31-60 | 402 | 568.00 | 488.00 | 561.00 | 558.00 | 571.00 | ||||||||||||||||||
61-90 | 2 | 88.00 | 122.00 | 111.00 | 106.00 | 113.00 | ||||||||||||||||||
91-120+ | 0 | 1.00 | 36.00 | 35.00 | 37.00 | 46.00 | ||||||||||||||||||
Total | 404 | 657 | 646 | 707 | 701 | 730 | ||||||||||||||||||
Residual Advances | ||||||||||||||||||||||||
Beginning Balance of Residual Advance | — | 704,157.28 | 1,671,392.79 | 2,584,583.95 | 4,224,078.70 | 7,030,712.23 | ||||||||||||||||||
Reimbursement of Outstanding Advance | — | 383,638.88 | 1,063,112.00 | 1,587,910.63 | 2,975,881.73 | 4,440,048.28 | ||||||||||||||||||
Additional Advance for Current Period | 704,157.28 | 1,350,874.39 | 1,976,303.16 | 3,227,405.38 | 5,782,515.26 | 4,934,008.98 | ||||||||||||||||||
Ending Residual Advances | 704,157.28 | 1,671,392.79 | 2,584,583.95 | 4,224,078.70 | 7,030,712.23 | 7,524,672.93 | ||||||||||||||||||
Payment Advances | ||||||||||||||||||||||||
Beginning Balance of Payment Advance | — | 2,917,612.49 | 3,579,176.15 | 2,954,102.82 | 3,647,515.30 | 2,945,852.82 | ||||||||||||||||||
Reimbursement of Outstanding Payment Advance | — | 1,039,851.49 | 1,699,144.54 | 1,128,808.75 | 1,747,876.96 | 1,130,417.73 | ||||||||||||||||||
Additional Payment Advance for Current Period | 2,917,612.49 | 1,701,415.15 | 1,074,071.21 | 1,822,221.23 | 1,046,214.48 | 1,356,234.28 | ||||||||||||||||||
Ending Balance of Payment Advance | 2,917,612.49 | 3,579,176.15 | 2,954,102.82 | 3,647,515.30 | 2,945,852.82 | 3,171,669.37 | ||||||||||||||||||
Total Collections | 42,311,279.84 | 40,822,962.17 | 46,900,384.68 | 45,483,445.03 | 54,884,911.07 | 53,496,406.43 | ||||||||||||||||||
2006-A | ||||||||||||||||||||||||
Total Advances as a % of Total Collections | 8.560 | % | 7.477 | % | 6.504 | % | 11.102 | % | 12.442 | % | 11.758 | % |
C-44
Table of Contents
May-07 | ||||||||
Prepayment Assumption | ||||||||
Class A-1 | 34,770,090.00 | |||||||
Class A-2 | 548,000,000.00 | |||||||
Class A-3 | 540,000,000.00 | |||||||
Class A-4 | 252,500,000.00 | |||||||
Overcollateralization | 150,478,529.36 | |||||||
1,525,748,619.36 | ||||||||
2006-A Prepayment Assumption | 0.887435 | |||||||
Actual prepayment | ||||||||
Class A-1 | 41,895,738.38 | |||||||
Class A-2 | 548,000,000.00 | |||||||
Class A-3 | 540,000,000.00 | |||||||
Class A-4 | 252,500,000.00 | |||||||
Overcollateralization | 150,478,529.36 | |||||||
1,532,874,267.74 | ||||||||
2006-A Pool Factor | 0.891580 | |||||||
Monthly Residual Losses | (571,656.21 | ) | ||||||
2006-A Cumulative Residual Losses | (2,020,689.33 | ) | ||||||
2006-A Residual Losses | 0.118 | % | ||||||
(as a % of Original Pool Balance) | ||||||||
Monthly Net Credit Losses | (1,099,561.93 | ) | ||||||
2006-A Cumulative Net Credit Losses | (3,377,370.49 | ) | ||||||
2006-A Net Credit Losses | ||||||||
(as a % of Original Pool Balance) | 0.196 | % | ||||||
Delinquencies ($) | ||||||||
31-60 | 14,344,415.33 | |||||||
61-90 | 2,853,713.23 | |||||||
91-120+ | 1,001,018.96 | |||||||
Total | 18,199,147.52 |
C-45
Table of Contents
May-07 | ||||||||
Delinquencies (%) | ||||||||
31-60 | 0.94 | % | ||||||
61-90 | 0.19 | % | ||||||
91-120+ | 0.07 | % | ||||||
Total | 1.19 | % | ||||||
2006-A 60+ | 0.25 | % | ||||||
Delinquencies (units) | ||||||||
31-60 | 650.00 | |||||||
61-90 | 125.00 | |||||||
91-120+ | 42.00 | |||||||
Total | 817 | |||||||
Residual Advances | ||||||||
Beginning Balance of Residual Advance | 7,524,672.93 | |||||||
Reimbursement of Outstanding Advance | 4,964,657.78 | |||||||
Additional Advance for Current Period | 4,082,738.95 | |||||||
Ending Residual Advances | 6,642,754.10 | |||||||
Payment Advances | ||||||||
Beginning Balance of Payment Advance | 3,171,669.37 | |||||||
Reimbursement of Outstanding Payment Advance | 1,300,406.97 | |||||||
Additional Payment Advance for Current Period | 1,276,385.91 | |||||||
Ending Balance of Payment Advance | 3,147,648.31 | |||||||
Total Collections | 52,613,243.79 | |||||||
2006-A | ||||||||
Total Advances as a % of Total Collections | 10.186 | % |
C-46
Table of Contents
1. | A new issuing entity will be formed to issue each series of notes. |
2. | The property of each issuing entity will consist of: |
• | a certificate evidencing a 100% beneficial interest in a pool of closed-end Nissan and Infiniti vehicle leases, the related Nissan and Infiniti leased vehicles, all proceeds of those leased vehicles, all of the dealers’ rights with respect to those leases and leased vehicles, | |
• | amounts deposited in any reserve or similar account (including investment earnings, net of losses and investment expenses, on amounts on deposit therein), | |
• | the proceeds of any hedge or similar agreement and the rights of the issuing entity under such agreement, | |
• | the rights of the related indenture trustee as secured party under aback-up security agreement with respect to the certificate and the undivided beneficial interest in the related pool assets, | |
• | the rights of the issuing entity to funds on deposit from time to time in separate trust accounts specified in the applicable prospectus supplement, | |
• | the rights of the depositor, as transferee under a certain certificate transfer agreement, | |
• | the rights of the issuing entity, as transferee under a certain certificate transfer agreement, | |
• | the rights of the issuing entity and the indenture trustee under any credit enhancement issued with respect to any particular series or class, | |
• | the rights of the issuing entity as a third-party beneficiary of the related servicing agreement, including the right to certain advances from the servicer, to the extent relating to the pool assets, and a certain trust agreement, and | |
• | all proceeds of the foregoing. |
Table of Contents
2 | ||||
8 | ||||
22 | ||||
23 | ||||
23 | ||||
26 | ||||
27 | ||||
28 | ||||
37 | ||||
40 | ||||
42 | ||||
42 | ||||
43 | ||||
53 | ||||
60 | ||||
64 | ||||
67 | ||||
77 | ||||
78 | ||||
82 | ||||
83 | ||||
89 | ||||
93 | ||||
98 | ||||
99 | ||||
99 | ||||
100 |
i
Table of Contents
AND THE APPLICABLE PROSPECTUS SUPPLEMENT
• | Summary of Terms — gives a brief introduction to the notes to be offered; and | |
• | Risk Factors — describes briefly some of the risks to investors of a purchase of the notes. |
1
Table of Contents
Issuing Entity: | The issuing entity will be formed for each series of notes by a trust agreement between the depositor and the trustee of the issuing entity. | |
Depositor: | Nissan Auto Leasing LLC II. | |
Sponsor, Servicer and Administrative Agent: | Nissan Motor Acceptance Corporation. | |
Indenture Trustee: | The indenture trustee under the indenture pursuant to which the notes of each series will be issued will be named in the prospectus supplement for that series. | |
Owner Trustee: | The owner trustee for the issuing entity issuing each series of notes will be named in the prospectus supplement for that series. | |
Titling Trust: | Nissan-Infiniti LT. | |
Titling Trustee: | NILT, Inc. | |
Securities Offered: | Notes of a series may include one or more classes, and will be issued pursuant to an indenture. Some of the notes issued by the issuing entity may not be offered to the public. The applicable prospectus supplement will specify the class or classes of notes that are being offered by it. The issuing entity will also issue certificates representing all of the beneficial ownership interests in the issuing entity. These certificates will not be offered to the public and will be retained by the depositor. Other than those certificates, no other series or classes of securities will be backed by the same asset pool or otherwise have claims on the same assets. No securityholder approval is necessary for the issuance of such notes or the certificates. The terms of each class of notes in a series described in the applicable prospectus supplement will include the following: | |
1. the stated principal amount of each class of notes; and | ||
2. the interest rate (which may be fixed, variable, adjustable or some combination of these rates) or method of determining the interest rate. | ||
A class of notes may differ from other classes of notes in one or more aspects, including: | ||
1. timing and priority of payments; | ||
2. seniority; | ||
3. allocation of losses; | ||
4. interest rate or formula; | ||
5. amount of interest or principal payments; and | ||
6. whether interest or principal will be payable to holders of the class if specified events occur. |
2
Table of Contents
If the issuing entity issues notes and certificates, the notes will be the only securities being offered to you. The depositor will retain all of the certificates. Payment on the certificates, if any are issued, will be subordinated to payment on one or more classes of notes to the extent described in the applicable prospectus supplement. | ||
The SUBI Certificate: | Motor vehicle dealers in the Nissan Motor Acceptance Corporation network of dealers have assigned closed-end retail lease contracts and have sold the related Nissan and Infiniti leased vehicles — which may include Nissan and Infiniti automobiles, minivans, sport utility vehicles and light-duty trucks — to Nissan-Infiniti LT. The leases have been or will be underwritten using the underwriting criteria described in this prospectus under“Nissan Motor Acceptance Corporation — Lease Underwriting Procedures.” | |
On or before the date the notes of a series are issued, Nissan-Infiniti LT will establish a special unit of beneficial interest, which is also called a SUBI, and allocate to the SUBI certain leases and related leased vehicles owned by Nissan-Infiniti LT. Each lease and the related leased vehicle allocated to the SUBI will be selected based on criteria specified in a servicing agreement among Nissan Motor Acceptance Corporation, as servicer, NILT Trust and Nissan-Infiniti LT. These criteria will be described in the applicable prospectus supplement. | ||
Each SUBI will be represented by a SUBI certificate representing a beneficial interest in that SUBI. Upon the creation of a SUBI, Nissan-Infiniti LT will issue the related SUBI certificate to NILT Trust, the beneficiary of Nissan-Infiniti LT. NILT Trust will then sell the SUBI certificate to Nissan Auto Leasing LLC II pursuant to a SUBI certificate transfer agreement. The SUBI certificate will be resold by Nissan Auto Leasing LLC II to the issuing entity pursuant to a trust SUBI certificate transfer agreement in exchange for the notes and certificates issued by the issuing entity. | ||
The Issuing Entity’s Property: | The property of each issuing entity: | |
1. will be described in the applicable prospectus supplement, | ||
2. will be primarily the SUBI certificate and the proceeds received on the related assets, including the right to receive monthly payments under the leases and the amounts realized from sales of the related leased vehicles on or after a specified cut-off date, and | ||
3. will include other related assets such as: | ||
• amounts deposited in specified bank accounts, | ||
• proceeds of any hedge or similar agreement and the rights of the issuing entity under such agreement, | ||
• any other enhancement issued with respect to any particular series or class, and | ||
• the rights of the depositor and the issuing entity in the agreements specified in the applicable prospectus supplement. | ||
For more information regarding assets of the issuing entity, you should refer to “The Issuing Entities — Property of the Issuing Entities” in |
3
Table of Contents
this prospectus and “The Issuing Entity — Property of the Issuing Entity” in the applicable prospectus supplement. | ||
Credit Enhancement: | The issuing entities may include features designed to provide protection to one or more classes of notes. These features are referred to as “credit enhancement.” Credit enhancement may include any one or more of the following: | |
1. subordination of one or more other classes of notes; | ||
2. subordination of certificates to one or more classes of notes; | ||
3. one or more reserve accounts; | ||
4. over-collateralization; | ||
5. letters of credit or other credit facilities; | ||
6. surety bond or insurance policies; | ||
7. guaranteed investment contracts; | ||
8. cash collateral guaranties or accounts; or | ||
9. cash deposits. | ||
The specific terms of any enhancement applicable to an issuing entity or to the notes issued by an issuing entity will be described in detail in the applicable prospectus supplement. See“Additional Information Regarding The Notes — Credit Enhancement” in this prospectus for general terms applicable to the different forms of credit enhancement that may be used by the issuing entities. | ||
Hedge Agreement: | To the extent specified in the applicable prospectus supplement, one or more classes of notes may have the benefit of a currency swap, an interest rate swap or a combined currency and interest rate swap, or an interest rate cap entered into between the issuing entity or indenture trustee for the benefit of the holders of the notes and a counterparty specified in the applicable prospectus supplement, the principal terms and provisions of which will be specified in the applicable prospectus supplement. See“Description of the Hedge Agreement” in this prospectus. | |
Indenture Defaults: | The indenture governing the terms and conditions of the notes of each series includes a list of adverse events called indenture defaults. Indenture defaults include the following: | |
• the issuing entity fails to pay interest on any note within five days of its due date, | ||
• the issuing entity fails to pay the principal of any note in full on its final scheduled payment date, | ||
• the issuing entity defaults in the observance or performance of any covenant or agreement of the issuing entity, or any representation or warranty of the issuing entity made in the indenture or in any certificate or other writing delivered under the indenture that proves to have been inaccurate in any material respect at the time made, which default or inaccuracy materially and adversely affects the interests of the noteholders, and the continuation of that default or inaccuracy for a period of 60 days (or for such longer period not in excess |
4
Table of Contents
of 90 days as may be reasonably necessary to remedy such failure; provided that (A) such failure is capable of remedy within 90 days or less and (B) a majority of the outstanding principal amount of the notes, voting as a single class, consent to such longer cure period) after written notice thereof is given to the issuing entity by the indenture trustee or to the issuing entity and the indenture trustee by the holders of notes holding not less than the majority of the aggregate principal amount of the notes, voting as a single class, or | ||
• certain events of bankruptcy, insolvency, receivership or liquidation of the issuing entity (which, if involuntary, remains unstayed for more than 90 days). | ||
Indenture Default Remedies: | If an indenture default occurs and is continuing with respect to a series of notes, the related indenture trustee or holders of at least a majority of the outstanding principal amount of that series of notes, voting as a single class, may declare the principal of those notes immediately due and payable. That declaration, under limited circumstances, may be rescinded by the holders of at least a majority of the outstanding principal amount of the notes voting as a single class. After an indenture default and the acceleration of the affected notes, funds on deposit in the collection account and any of the issuing entity’s bank accounts with respect to the affected notes will be applied to pay principal of and interest on those notes in the order and amounts specified in the applicable prospectus supplement. | |
If an indenture default relates to a failure of the issuing entity to pay interest on the notes when due or principal of the notes on their respective final scheduled payment dates, and the notes are accelerated following such indenture default, the indenture trustee may elect to sell the assets of the issuing entity. For other indenture defaults, the indenture trustee may only sell the assets of the issuing entity if (i) the holders of all outstanding notes of that series consent to the sale, (ii) the proceeds from the sale are sufficient to pay in full the principal of and the accrued and unpaid interest on all outstanding notes of that series, or (iii) the indenture trustee determines that the proceeds from the sale would not be sufficient to make all payments on the outstanding notes of that series, but the holders of at least 662/3% of the outstanding principal amount of the affected notes voting as a single class, otherwise consent to the sale. | ||
For more detailed information regarding the events constituting an indenture default and the remedies available following such default, you should refer to “Description of the Indenture — Indenture Defaults” and “— Remedies Upon an Indenture Default” in this prospectus. | ||
Servicing/Administrative Agent: | Nissan Motor Acceptance Corporation, as the servicer, will be responsible for servicing the leases, handling the disposition of the related vehicles when the leases terminate or when vehicles relating to defaulted leases are repossessed, and collecting amounts due in respect of the leases. In addition, Nissan Motor Acceptance Corporation will act as administrative agent for the issuing entity. The issuing entity will pay Nissan Motor Acceptance Corporation a monthly fee specified in the applicable prospectus supplement for |
5
Table of Contents
performing the functions of an administrator and third party servicer of the leases. The servicer will also receive additional servicing compensation in the form of, among other things, late fees, extension fees, and other administration fees and expenses or similar charges received by the servicer during that month. | ||
Optional Purchase: | The servicer may have the option to purchase or cause to be purchased all of the assets of the issuing entity when then current securitization value of the leases and the related leased vehicles provided in the applicable prospectus supplement declines to or below a specified percentage of the securitization value of the leases and related leased vehicles as of the cutoff date. | |
You should refer to “Description of the Trust Agreement — Termination” in this prospectus and “Additional Information Regarding the Securities — Optional Purchase” in the applicable prospectus supplement for more detailed information regarding the optional purchase of notes and certificates. | ||
Advances: | The servicer is required to advance to the issuing entity (i) lease payments that are due but unpaid by the lessee and (ii) proceeds from expected sales on leased vehicles for which the related leases have terminated to the extent provided in the applicable prospectus supplement. The servicer will not be required to make any advance if it determines that it will not be able to recover an advance from future payments on the related lease or leased vehicle. | |
For more detailed information regarding advances made by the servicer and reimbursement of advances, you should refer to “Description of the Servicing Agreement — Advances” in this prospectus and “Additional Information Regarding the Securities — Advances” in the applicable prospectus supplement. | ||
Reallocation of Leases and Leased Vehicles from the SUBI: | With respect to each series of notes, the servicer will be obligated to reallocate from the related SUBI any leases and related leased vehicles that do not meet certain representations and warranties. In addition, the servicer will be obligated to reallocate from the SUBI the leased vehicles relating to any leases for which the servicer grants a term extension that either extends the lease term beyond the final scheduled payment date of the latest maturing class of notes or extends the lease term more than six months beyond the original lease maturity date. In connection with such reallocation, the servicer will be required to pay the related issuing entity the repurchase payments for the lease. If a lessee changes the domicile of or title to the related leased vehicle to any jurisdiction in which the titling issuing entity is not qualified and licensed to do business or any other jurisdiction specified in the applicable prospectus supplement, the titling issuing entity, or the titling trustee on behalf of the titling issuing entity, will cause the affected lease and leased vehicle either to be reallocated from the SUBI or to be conveyed to the servicer. In connection with such reallocation or reconveyance, the titling issuing entity, or the titling trustee on behalf of the titling issuing entity, will pay to the related trust the repurchase payments. |
6
Table of Contents
For more information regarding the representations and warranties made by the servicer for each series of notes, you should refer to “The Leases — General,” “— Representations, Warranties and Covenants” in this prospectus and “The Leases — Characteristics of the Leases” in the applicable prospectus supplement. For more information regarding the obligation of the servicer to reallocate leases and the related leased vehicles from the SUBI for each series of notes, you should refer to “Description of the Servicing Agreement — Purchase of Leases Before Their Lease Maturity Dates” in this prospectus. | ||
Tax Status: | Subject to the important considerations described herein, special federal income tax counsel to the depositor and the issuing entity will deliver its opinion that the notes of each series will be characterized as debt for federal income tax purposes, and that the issuing entity will not be characterized as an association or a publicly traded partnership taxable as a corporation for federal income tax purposes. A purchaser of the notes will agree to treat the notes as debt for all applicable tax purposes. | |
You should refer to “Material Federal Income Tax Consequences” in this prospectus and the applicable prospectus supplement for more detailed information on the application of federal and other tax laws. | ||
ERISA Considerations: | If you are a Benefit Plan (as defined in“ERISA Considerations” in this prospectus), you should review the considerations discussed under“ERISA Considerations”in this prospectus and the applicable prospectus supplement and consult counsel before investing in the notes. In general, subject to those considerations and conditions described in that section and to the extent specified in the applicable prospectus supplement, you may purchase notes of any series. |
7
Table of Contents
You may experience a loss if defaults on the leases or residual value losses exceedthe available credit enhancement | The issuing entity does not have, nor is it permitted or expected to have, any significant assets or sources of funds other than the related SUBI certificate, together with its right to payments under any hedge agreement and available funds in certain accounts. The notes of a series represent obligations solely of the issuing entity and will not be insured or guaranteed by any entity. Accordingly, you will rely primarily upon collections on the leases and the related leased vehicles allocated to the SUBI for your series of notes and, to the extent available, any credit enhancement for the issuing entity, including incoming payments under any hedge agreement and amounts on deposit in any reserve account or similar account. Funds on deposit in any reserve account or similar account will cover delinquencies on the leases and losses on the leases and leased vehicles up to a certain amount. However, if delinquencies and losses exceed the available credit enhancement for your series of notes, including the credit enhancement provided by subordination of the certificates, you may experience delays in payments due to you and you could suffer a loss. You will have no claim to any amounts properly distributed to the transferor or to others from time to time. | |
The residual values established by Nissan Motor Acceptance Corporation are future projections that are based on projections by Automotive Lease Guide, as described in the applicable prospectus supplement. There is no guarantee that the assumptions regarding future events that are used to determine residual values will prove to be correct. If the residual values of the leased vehicles as originally determined by Nissan Motor Acceptance Corporation are substantially higher than the sales proceeds actually realized upon the sale of the leased vehicles, you may suffer losses if the available credit enhancement for your series of notes is exceeded. | ||
For a discussion of factors that may contribute to residual value losses, you should refer to “Risk Factors — Used car market factors may increase the risk of loss on your investment,” “— Increased turn-in rates may increase losses” and “Nissan Motor Acceptance Corporation — Determination of Residual Values” in this prospectus and “Risk Factors — The concentration of leased vehicles to particular models could negatively affect the pool assets” and “— The geographic concentration of the leases, economic factors and lease performance could negatively affect the pool assets” in the applicable prospectus supplement. | ||
Used car market factors may increase the risk of loss on your investment | The used car market is affected by supply and demand, consumer tastes, economic factors and manufacturer decisions on pricing of new car models. For instance, introduction of a new model with additional equipment not reflected in the manufacturer’s suggested retail price may impact the resale value of the existing portfolio of similar model types. Discount pricing incentives or other marketing incentive programs on new cars by Nissan North America, Inc. or by its competitors that effectively reduce the prices of new cars may have the effect of |
8
Table of Contents
reducing demand by consumers for used cars. Other factors that are beyond the control of the issuing entity, the depositor and the servicer could also have a negative impact on the value of a vehicle. If the proceeds actually realized upon the sale of the leased vehicles are substantially lower than the residual values originally established by Nissan Motor Acceptance Corporation, you may suffer a loss on your investment. | ||
Increased turn-in rates may increase losses | Losses may be greater as turn-in rates upon the expiration of leases increase because more used cars would be available on the used car market. Under each lease, the lessee may elect to purchase the related vehicle at the expiration of the lease for an amount generally equal to the stated residual value established at the inception of the lease. Lessees who decide not to purchase their related vehicles at lease expiration will expose the issuing entity to possible losses if the sale prices of such vehicles in the used car market are less than their respective stated residual values. The level of turn-ins at termination of the leases could be adversely affected by lessee views on vehicle quality, the relative attractiveness of new models available to the lessees, sales and lease incentives offered with respect to other vehicles (including those offered by Nissan Motor Acceptance Corporation), the level of the purchase option prices for the related vehicles compared to new and used vehicle prices and economic conditions generally. The early termination of leases by lessees may affect the number of turn-ins in a particular month. If losses resulting from increased turn-ins exceed the credit enhancement available for your series of notes, you may suffer a loss on your investment. | |
Returns on your investments may be reduced by prepayments on theleases, indenture defaults, optionalredemption, reallocation of theleases and the leased vehiclesfrom the SUBI or early terminationof the issuing entity | You may receive payment of principal on your notes earlier than you expected for the reasons set forth below. You may not be able to invest the principal paid to you earlier than you expected at a rate of return that is equal to or greater than the rate of return on your notes. The amount of principal distributed on your notes and the time when you receive those distributions depend on the rate of payments and losses relating to the leases and the leased vehicles. Prepayments, liquidations of defaulted leases, reallocations from the SUBI of leases and the related vehicles that do not meet certain eligibility criteria or indenture defaults that result in an acceleration of payments on the notes will shorten the life of the notes to an extent that cannot be fully predicted. | |
The servicer may be required to reallocate from the SUBI certain leases and leased vehicles if there is a breach of the representations and warranties relating to those leases or leased vehicles. In connection with such reallocation, the servicer will be obligated to pay the issuing entity an amount equal to (i) the present value of the monthly payments remaining to be made under the affected lease, discounted at a rate specified in the applicable prospectus supplement, (ii) the residual value of the leased vehicle and (iii) any delinquent payments not paid by the lessee. The servicer may also be entitled to purchase all of the assets of the issuing entity when the aggregate securitization value of the leases and the related leased vehicles is at or below a specified percentage, set forth in the applicable prospectus supplement, of the |
9
Table of Contents
initial aggregate securitization value of the leases and the related leased vehicles on the related cutoff date. | ||
Further, the leases allocated to the SUBI may be prepaid, in full or in part, voluntarily or as a result of defaults, theft of or damage to the related leased vehicles or for other reasons. For example, a lessee under certain circumstances may elect to terminate the lease prior to its maturity in order to enter into a new lease contract for a different Nissan or Infiniti vehicle. In the case of such early termination, any payments due and payable by the lessee will be paid and deposited into the related collection account within the time period required for the servicer to deposit collections into the related collection account. | ||
Each of these payments will have the effect of accelerating the payment of principal and shortening the average lives of all outstanding notes of a series. The servicer has limited historical experience with respect to prepayments on the leases, and is not aware of publicly available industry statistics that detail the prepayment experience for contracts similar to the leases. For these reasons, the servicer cannot predict the actual prepayment rates for the leases. You will bear any reinvestment risks resulting from a faster or slower rate of payments of the leases and the leased vehicles, including the risk that available investments at that time have lower interest rates than the rates offered by your notes. | ||
For more information regarding prepayments or delinquencies, you should refer to “Maturity, Prepayment and Yield Considerations” in this prospectus and “Prepayments, Delinquencies, Repossessions and Net Losses” in the applicable prospectus supplement. For more information regarding the servicer’s obligation to reallocate leases and leased vehicles from the SUBI, you should refer to “Description of the Servicing Agreement — Sale and Disposition of Leased Vehicles” and “— Purchase of Leases Before Their Lease Maturity Dates” in this prospectus. For more information regarding the optional purchase by the servicer, you should refer to “Additional Information Regarding the Securities — Optional Purchase” in the applicable prospectus supplement. For more detailed information regarding the collection procedures for leases that have terminated, defaulted or become uncollectible, you should refer to “Nissan Motor Acceptance Corporation — Collection and Repossession Procedures,” “Nissan Motor Acceptance Corporation — Extensions and Pull-Forwards,” “The Leases — Early Termination,” and “Description of the Servicing Agreement — Realization Upon Liquidated Leases” in this prospectus. | ||
Interests of other persons in the leases and the leased vehicles couldbe superior to the issuing entity’sinterest, which may result in delayedor reduced payment on your notes | Because the SUBI will represent a beneficial interest in the related SUBI assets, you will be dependent on payments made on the leases allocated to the SUBI for your series of notes and proceeds received in connection with the sale or other disposition of the related leased vehicles for payments on your notes. Except to the extent of theback-up security interest as discussed in“Additional Legal Aspects of the Leases and the Leased Vehicles —Back-up Security Interests” in this prospectus, the issuing entity of a series will not have a direct ownership interest in the leases or a direct ownership interest or perfected security interest in the leased vehicles — which will be |
10
Table of Contents
titled in the name of the titling issuing entity or the titling trustee on behalf of the titling trust. It is therefore possible that a claim against or lien on the leased vehicles or the other assets of the titling trust could limit the amounts payable in respect of the SUBI certificate to less than the amounts received from the lessees of the leased vehicles or received from the sale or other disposition of the leased vehicles. | ||
Further, liens in favor of and/or enforceable by the Pension Benefit Guaranty Corporation could attach to the leases and leased vehicles owned by the titling trust (including the leases and the leased vehicles allocated to the SUBI) and could be used to satisfy unfunded ERISA obligations of any member of a controlled group that includes Nissan Motor Acceptance Corporation and its affiliates. Because these liens could attach directly to the leases and leased vehicles allocated to the SUBI and because the issuing entity does not have a prior perfected security interest in the assets of the SUBI, these liens could have priority over the interest of the issuing entity in the assets of the SUBI. | ||
To the extent a third-party makes a claim against, or files a lien on, the assets of the titling trust, including the leased vehicles allocated to the SUBI for your series of notes, it may delay the disposition of those leased vehicles or reduce the amount paid to the holder of the related SUBI certificate. If that occurs, you may experience delays in payment or losses on your investment. | ||
For more information on the effect of third-party claims or liens on payment of the notes, you should refer to “Additional Legal Aspects of the Titling Trust and the SUBI — Allocation of Titling Trust Liabilities,” “— The SUBI” and “Additional Legal Aspects of the Leases and the Leased Vehicles —Back-up Security Interests” in this prospectus. | ||
Failure to comply with consumer protection laws could result ina loss | Federal and state consumer protection laws, including the federal Consumer Leasing Act of 1976 and Regulation M promulgated by the Board of Governors of the Federal Reserve System, impose requirements on retail lease contracts such as the leases. The failure by the titling trust to comply with these requirements may give rise to liabilities on the part of the titling trust or the issuing entity of a series (as owner of the related SUBI certificate). Further, many states have adopted “lemon laws” that provide vehicle users certain rights in respect of substandard vehicles. A successful claim under a lemon law could result in, among other things, the termination of the related lease and/or the requirement that a portion of payment previously paid by the lessee be refunded. Nissan Motor Acceptance Corporation will represent and warrant that each lease complies with applicable law in all material respects. If that representation and warranty relating to any lease allocated to a SUBI for a series of notes proves incorrect, materially and adversely affects the interest of the issuing entity, and is not timely cured, Nissan Motor Acceptance Corporation will be required to repurchase the beneficial interest in the noncompliant lease and repurchase related leased vehicle from the issuing entity. To the extent that Nissan Motor Acceptance Corporation fails to make such repurchase, or to the extent that a court holds the titling trust or the issuing entity liable for violating consumer protection laws regardless of such a repurchase, a failure to comply with consumer protection laws could result in required payments by the titling trust or the issuing |
11
Table of Contents
entity. If sufficient funds are not available to make both payments to lessees and on your notes, you may suffer a loss on your investment in the notes. | ||
For a discussion of federal and state consumer protection laws which may affect the leases, you should refer to “Additional Legal Aspects of the Leases and the Leased Vehicles — Consumer Protection Law” in this prospectus. | ||
If ERISA liens are placed on the titling trust assets, you could suffera loss | Liens in favor of and/or enforceable by the Pension Benefit Guaranty Corporation could attach to the leases and leased vehicles owned by the titling trust and could be used to satisfy unfunded ERISA obligations of any member of a controlled group that includes Nissan Motor Acceptance Corporation and its affiliates. Because these liens could attach directly to the leases and leased vehicles and because the issuing entity does not have a prior perfected security interest in the assets included in a SUBI, these liens could have priority over the interest of the issuing entity in the assets included in a SUBI. As of the date of this prospectus, neither Nissan Motor Acceptance Corporation nor any of its affiliates had any material unfunded liabilities with respect to their respective defined benefit pension plans. Moreover, the depositor believes that the likelihood of this liability being asserted against the assets of the titling trust or, if so asserted, being successfully pursued, is remote. However, you cannot be sure the leases and leased vehicles will not become subject to an ERISA liability. | |
Vicarious tort liability may result in a loss | Some states allow a party that incurs an injury involving a leased vehicle to sue the owner of the vehicle merely because of that ownership. Most states, however, either prohibit these vicarious liability suits or limit the lessor’s liability to the amount of liability insurance that the lessee was required to carry under applicable law but failed to maintain. | |
On August 10, 2005, President Bush signed into law the Safe Accountable, Flexible, and Efficient Transportation Equity Act of 2005 (the “Transportation Act”), Pub. L.No. 109-59. The Transportation Act provides that an owner of a motor vehicle that rents or leases the vehicle to a person shall not be liable under the law of a state or political subdivision by reason of being the owner of the vehicle, for harm to persons or property that results or arises out of the use, operation, or possession of the vehicle during the period of the rental or lease, if (i) the owner (or an affiliate of the owner) is engaged in the trade or business of renting or leasing motor vehicles; and (ii) there is no negligence or criminal wrongdoing on the part of the owner (or an affiliate of the owner). This provision of the Transportation Act was effective upon enactment and applies to any action commenced on or after August 10, 2005. The Transportation Act is intended to preempt state and local laws that impose possible vicarious tort liability on entities owning motor vehicles that are rented or leased and it is expected that the Transportation Act should reduce the likelihood of vicarious liability being imposed on the titling trust. | ||
State and federal courts considering whether the Transportation Act preempts state laws permitting vicarious liability have generally concluded that such laws are preempted with respect to cases |
12
Table of Contents
commenced on or after August 10, 2005. One New York lower court, however, has reached a contrary conclusion in a recent case involving Nissan-Infiniti LT. This New York court concluded that the preemption provision in the Transportation Act was an unconstitutional exercise of congressional authority under the Commerce Clause of the United States Constitution and, therefore, did not preempt New York law regarding vicarious liability. | ||
Nissan Motor Acceptance Corporation maintains, on behalf of the titling trust contingent liability, insurance coverage against third party claims that provides coverage with no annual or aggregate cap on the number of claims thereunder, providing a minimum primary coverage of $1 million combined single limit coverage per occurrence and a minimum excess coverage of $15 million combined single limit each occurrence, without limit on the number of occurrences in any policy period. If Nissan Motor Acceptance Corporation ceases to maintain this insurance coverage or the insurance coverage protecting the titling trust is insufficient to cover, or does not cover, a material claim, that claim could be satisfied out of the proceeds of the vehicles and leases allocated to the SUBI for your series of notes and you could incur a loss on your investment. | ||
If vicarious liability imposed on the titling trust exceeds the coverage provided by its primary and excess liability insurance policies, or if lawsuits are brought against either the titling trust or Nissan Motor Acceptance Corporation involving the negligent use or operation of a leased vehicle, you could experience delays in payments due to you, or you may ultimately suffer a loss. | ||
For a discussion of the possible liability of the titling trust in connection with the use or operation of the leased vehicles, you should refer to “Additional Legal Aspects of the Leases and the Leased Vehicles — Vicarious Tort Liability” in the this prospectus. | ||
A depositor or servicer bankruptcy could delay or limit paymentsto you | Following a bankruptcy or insolvency of the servicer or the depositor, a court could conclude that the SUBI certificate for your series of notes is owned by the servicer or the depositor, instead of the issuing entity. This conclusion could be either because the transfer of that SUBI certificate from the depositor to the issuing entity was not a true sale or because the court concluded that the depositor or the issuing entity should be consolidated with the servicer or the depositor for bankruptcy purposes. If this were to occur, you could experience delays in payments due to you, or you may not ultimately receive all amounts due to you as a result of: | |
• the automatic stay, which prevents a secured creditor from exercising remedies against a debtor in bankruptcy without permission from the court, and provisions of the United States bankruptcy code that permit substitution for collateral in limited circumstances, | ||
• tax or government liens on the servicer’s or the depositor’s property (that arose prior to the transfer of the SUBI certificate to the issuing entity) having a prior claim on collections before the collections are used to make payments on the notes, and |
13
Table of Contents
• the fact that neither the issuing entity nor the indenture trustee for your series of notes has a perfected security interest in the leased vehicles allocated to the SUBI and may not have a perfected security interest in any cash collections of the leases and leased vehicles allocated to the SUBI held by the servicer at the time that a bankruptcy proceeding begins. | ||
For a discussion of how a bankruptcy proceeding of the servicer, the depositor or certain related entities may affect the issuing entity and the notes, you should refer to “Additional Legal Aspects of the Titling Trust and the SUBI — Insolvency Related Matters” in this prospectus. | ||
The return on your notes could be reduced by shortfalls due to militaryaction | The effect of any current or future military action by or against the United States, as well as any future terrorist attacks, on the performance of the leases is unclear, but there may be an adverse effect on general economic conditions, consumer confidence and general market liquidity. Investors should consider the possible effects on delinquency, default and prepayment experience of the leases and the leased vehicles. | |
The Servicemembers Civil Relief Act and similar state laws may provide relief to members of the military on active duty, including reservists or national guard members, who have entered into an obligation, such as a lease contract for a lease of a vehicle, before entering into military service and provide that under some circumstances the lessor may not terminate the lease contract for breach of the terms of the contract, including non-payment. Furthermore, under the Servicemembers Civil Relief Act, a lessee may terminate a lease of a vehicle at anytime after the lessee’s entry into military service or the date of the lessee’s military orders (as described below) if (i) the lease is executed by or on behalf of a person who subsequently enters military service under a call or order specifying a period of not less than 180 days (or who enters military service under a call or order specifying a period of 180 days or less and who, without a break in service, receives orders extending the period of military service to a period of not less than 180 days); or (ii) the lessee, while in the military, executes a lease contract for a vehicle and thereafter receives military orders for a permanent change of station outside of the continental United States or to deploy with a military unit for a period of not less than 180 days. No early termination charges may be imposed on the lessee for such termination. No information can be provided as to the number of leases that may be affected by these laws. In addition, current military operations of the United States, including military operations in Iraq and the Middle East, have increased and may continue to increase the number of citizens who are in active military service, including persons in reserve or national guard status who have been called or will be called to active duty. In addition, these laws may impose limitations that would impair the ability of the servicer to repossess a defaulted vehicle during the related obligor’s period of active duty and, in some cases, may require the servicer to extend the maturity of the lease contract, lower the monthly payments and readjust the payment schedule for a period of time after the completion of the obligor’s military service. It is not clear that the Servicemembers Civil Relief Act would apply to leases such as the |
14
Table of Contents
leases allocated to a SUBI. If a lessee’s obligation to make lease payments is reduced, adjusted or extended, or if the lease is terminated early and no early termination charge is imposed, the servicer will not be required to advance those amounts. Any resulting shortfalls in interest or principal will reduce the amount available for distribution on the notes and the certificates. | ||
For more information regarding the effect of the Servicemembers Civil Relief Act and other similar legislation, you should refer to “Additional Legal Aspects of the Leases and the Leased Vehicles — Consumer Protection Law” in this prospectus. | ||
You may suffer losses on your notes if the servicer holds collectionsand commingles them with its ownfunds | So long as Nissan Motor Acceptance Corporation is servicer, if each condition to making monthly deposits as may be required by the servicing agreement (including the satisfaction of specified ratings criteria of Nissan Motor Acceptance Corporation and the absence of any servicer default) is satisfied, Nissan Motor Acceptance Corporation, as the servicer, may retain all payments on the leases received from the related lessees and all proceeds relating to the leases and the leased vehicles collected during a collection period until the business day preceding the related payment date (currently, Nissan Motor Acceptance Corporation does not satisfy these conditions). During this time, the servicer may invest such amounts at its own risk and for its own benefit and need not segregate such amounts from its own funds. On or before the business day preceding a date on which payments are due to be made on a series of notes, the servicer must deposit into the related collection account, all payments on the leases received from the lessees and all proceeds relating to the leases and the leased vehicles collected during the related collection period. If the servicer is unable to deposit these amounts into the collection account, you might incur a loss on your notes. | |
Factors affecting the information management systems of NissanMotor Acceptance Corporationmay increase the risk of loss onyour investment | The success of your investment depends upon the ability of the servicer, Nissan Motor Acceptance Corporation, to store, retrieve, process and manage substantial amounts of information. If Nissan Motor Acceptance Corporation or any of these providers experiences interruptions or loss in its information processing capabilities, its business, financial conditions, results of operations and ultimately your notes may suffer. | |
Adverse events with respect to Nissan Motor AcceptanceCorporation, its affiliates orthird party servicers to whom NissanMotor Acceptance Corporationoutsources its activities may affectthe timing of payments on your notesor have other adverse effects on yournotes | Adverse events with respect to Nissan Motor Acceptance Corporation, its affiliates or a third party servicer to whom Nissan Motor Acceptance Corporation outsources its activities may result in servicing disruptions or reduce the market value of your notes. Nissan Motor Acceptance Corporation currently outsources some of its activities as servicer to third party servicers. In the event of a termination and replacement of Nissan Motor Acceptance Corporation as the servicer, or if any of the third party servicers cannot perform its activities, there may be some disruption of the collection activity with respect to delinquent leases and therefore delinquencies and credit losses could increase. As servicer, Nissan Motor Acceptance Corporation is required to reallocate certain leases that do not comply with representations and warranties made by Nissan Motor Acceptance Corporation (for example, representations relating to the compliance of the lease contracts with applicable laws). If Nissan Motor Acceptance |
15
Table of Contents
Corporation becomes unable to reallocate any of such leases or make the related payment to the issuing entity, investors could suffer losses. In addition, adverse corporate developments with respect to servicers of asset-backed securities or their affiliates have in some cases also resulted in a reduction in the market value of the related asset-backed securities. For example, Nissan Motor Acceptance Corporation is an indirect wholly-owned subsidiary of Nissan Motor Co., Ltd. Although Nissan Motor Co., Ltd. is not guaranteeing the obligations of the issuing entity for any series of notes, if Nissan Motor Co., Ltd. ceased to manufacture vehicles or support the sale of vehicles or if Nissan Motor Co., Ltd faced financial or operational difficulties, such events may reduce the market value of Nissan and Infiniti vehicles, and ultimately the amount realized on any Nissan or Infiniti leased vehicle, including the leased vehicles allocated to the SUBI for your series of notes. | ||
You may experience a loss or a delay in receiving payments on thenotes if the assets of the issuingentity are liquidated | If certain events of default under the agreements specified in the applicable prospectus supplement (including indenture defaults) occur and the notes of a series are accelerated, the assets of the related issuing entity may be liquidated. If a liquidation occurs close to the date when one or more classes of notes of that series would otherwise be paid in full, repayment of such classes might be delayed while liquidation of the assets is occurring. It is difficult to predict the length of time that will be required for liquidation of the assets of the issuing entity to be completed. In addition, the amount received from liquidation may be less than the aggregate principal amount of the outstanding notes of that series. In that circumstance, the principal amount of those notes will not be paid in full. Even if liquidation proceeds are sufficient to repay the notes in full, any liquidation that causes the principal of one or more classes of notes to be paid before the related final scheduled payment date will involve the prepayment risks described under“Risk Factors — Returns on your investments may be reduced by prepayments on the leases, indenture defaults, optional redemption, reallocation of the leases and the leased vehicles from the SUBI or early termination of the issuing entity” in this prospectus. | |
Because the notes are in book-entry form, your rights can only be exercised indirectly | Because the notes will be issued in book-entry form, you will be required to hold your interest in the notes through The Depository Trust Company in the United States, or Clearstream Banking, société anonyme or Euroclear Bank S.A./NV as operator of the Euroclear System in Europe or Asia. Transfers of interests in the notes within The Depository Trust Company, Clearstream Banking, société anonyme or Euroclear Bank/S.A./NV as operator of the Euroclear System must be made in accordance with the usual rules and operating procedures of those systems. So long as the notes are in book-entry form, you will not be entitled to receive a definitive note representing your interest. The notes of a series will remain in book-entry form except in the limited circumstances described under the caption‘‘AdditionalInformation Regarding the Notes — Definitive Notes” in this prospectus. Unless and until the notes cease to be held in book-entry form, the indenture trustee will not recognize you as a ‘‘Noteholder” and the owner trustee will not recognize you as a ‘‘Securityholder,” as those terms are used in the indenture, the trust agreement and the servicing agreement. As a result, you will only be |
16
Table of Contents
able to exercise the rights as a noteholder indirectly through The Depository Trust Company (if in the United States) and its participating organizations, or Clearstream Banking,société anonyme and Euroclear Bank S.A./NV as operator of the Euroclear System (in Europe or Asia) and their participating organizations. Holding the notes in book-entry form could also limit your ability to pledge or transfer your notes to persons or entities that do not participate in The Depository Trust Company, Clearstream Banking, société anonyme or Euroclear Bank S.A./NV as operator of the Euroclear System. In addition, having the notes in book-entry form may reduce their liquidity in the secondary market since certain potential investors may be unwilling to purchase securities for which they cannot obtain physical notes. | ||
Interest and principal on the notes of any series will be paid by the related issuing entity to The Depository Trust Company as the record holder of those notes while they are held in book-entry form. The Depository Trust Company will credit payments received from the issuing entity to the accounts of its participants which, in turn, will credit those amounts to noteholders either directly or indirectly through indirect participants. This process may delay your receipt of principal and interest payments from the issuing entity. | ||
The failure to make principal payments on the notes prior to theapplicable final scheduled paymentdate will generally not result in anindenture default | The amount of principal required to be paid to you prior to the applicable final scheduled payment date set forth in the applicable prospectus supplement generally will be limited to amounts available for those purposes. Therefore, the failure to pay principal of a note before the applicable final scheduled payment date generally will not result in an indenture default for any series of notes until the applicable final scheduled payment date for that series of notes. | |
If the issuing entity enters into a currency swap or an interest rateswap, payments on the notes willbe dependent on payments madeunder the swap agreement | If the issuing entity enters into a currency swap, interest rate swap or a combined currency and interest rate swap, its ability to protect itself from shortfalls in cash flow caused by currency or interest rate changes will depend to a large extent on the terms of the swap agreement and whether the swap counterparty performs its obligations under the related currency swap or the interest rate swap, as applicable. If the issuing entity does not receive the payments it expects from the swap counterparty, the issuing entity may not have adequate funds to make all payments to noteholders when due, if ever. | |
If the issuing entity issues notes with adjustable interest rates, interest will be due on the notes at adjustable rates, while payments under the leases are fixed monthly obligations. The issuing entity may enter into an interest rate swap to reduce its exposure to changes in interest rates. An interest rate swap requires one party to make payments to the other party in an amount calculated by applying an interest rate (for example, a floating rate) to a specified notional amount in exchange for the other party making a payment calculated by applying a different interest rate (for example, a fixed rate) to the same notional amount. For example, if the issuing entity issues $100 million of notes bearing interest at a floating rate based on the London Interbank Offered Rate, it might enter into a swap agreement under which the issuing entity would pay interest to the swap counterparty in an amount equal to an agreed upon fixed rate on $100 million in exchange for receiving |
17
Table of Contents
interest on $100 million at the floating rate based on the London Interbank Offered Rate. The $100 million would be the “notional” amount because it is used simply to make the calculation. In an interest rate swap, no principal payments are exchanged. | ||
If the issuing entity issues notes denominated in a currency other than U.S. dollars, the issuing entity will need to make payments on the notes in a currency other than U.S. dollars, as described in the applicable prospectus supplement. Payments collected on the leases and the related leased vehicles, however, will be made in U.S. dollars. If this occurs, the issuing entity may enter into a currency swap to reduce its exposure to changes in currency exchange rates. A currency swap requires one party to provide a specified amount of a currency to the other party at specified times in exchange for the other party providing a different currency at a predetermined exchange ratio. For example, if the issuing entity issues notes denominated in Swiss Francs, it might enter into a swap agreement with a swap counterparty under which the issuing entity would use the collections on the leases to pay U.S. dollars to the swap counterparty in exchange for receiving Swiss Francs at a predetermined exchange rate to make the payments owed on the notes. | ||
The terms of any currency swap or interest rate swap will be described in more detail in the applicable prospectus supplement. | ||
If the issuing entity enters into an interest rate cap agreement,payments on the notes will bedependent on payments made underthe interest rate cap agreement | If the issuing entity enters into an interest rate cap agreement, the amounts available to the issuing entity to pay interest and principal of all classes of the notes will depend in part on the terms of the interest rate cap agreement and the performance by the cap provider of its obligations under the interest rate cap agreement. If the issuing entity does not receive the payments it expects from the cap provider, the issuing entity may not have adequate funds to make all payments to noteholders when due, if ever. | |
If the issuing entity issues notes with adjustable interest rates, interest will be due on the notes at adjustable rates, while payments under the leases are fixed monthly obligations. If this occurs, the issuing entity may enter into an interest rate cap agreement with a cap provider to reduce its exposure to changes in interest rates. An interest rate cap agreement may require that if the specified interest rate related to any payment date exceeds the cap rate specified in the applicable prospectus supplement, the cap provider pays to the issuing entity an amount equal to the product of: | ||
• the specified interest rate for the related payment date minus the cap rate; | ||
• the notional amount of the cap, which will be equal to the total outstanding principal amount of the notes on the first day of the accrual period related to such payment date; and | ||
• a fraction, the numerator of which is the actual number of days elapsed from and including the previous payment date, to but excluding the current payment date, or with respect to the first payment date, from and including the closing date, to but excluding |
18
Table of Contents
the first payment date, and the denominator of which is 360 or 365, as specified in the applicable prospectus supplement. | ||
During those periods in which the specified interest rate is substantially greater than the cap rate, the issuing entity will be more dependent on receiving payments from the cap provider in order to make payments on the notes. If the cap provider fails to pay the amounts due under the interest rate cap agreement, the amount of credit enhancement available in the current or any future period may be reduced and you may experience delays and/or reductions in the interest and principal payments on your notes. | ||
The terms of any interest rate cap will be described in more detail in the applicable prospectus supplement. | ||
Termination of an interest rate swap agreement, a currency swapagreement or an interest rate capagreement may cause terminationof the issuing entity | An interest rate swap agreement, a currency swap agreement or an interest rate cap agreement may be terminated if certain events occur. Most of these events are generally beyond the control of the issuing entity, the swap counterparty or cap provider, as applicable. If the interest rate swap agreement, the currency swap agreement or interest rate cap agreement is terminated, unless a replacement interest rate swap, a currency swap or an interest rate cap, as applicable, can be arranged, the trustee generally will sell the assets of the issuing entity and the issuing entity will terminate. In this type of situation, it is impossible to predict how long it would take to sell the assets of the issuing entity or what amount of proceeds would be received. Some of the possible adverse consequences of such a sale are: | |
• The proceeds from the sale of assets under such circumstances may not be sufficient to pay all amounts owed to you. | ||
• The sale may result in payments to you significantly earlier than expected, reducing the weighted average life of the notes and the yield to maturity. | ||
• Conversely, a significant delay in arranging a sale could result in a delay in principal payments. This would, in turn, increase the weighted average life of the notes and could reduce the yield to maturity. | ||
• Amounts available to pay you will be further reduced if the issuing entity is required to make a termination payment to the swap counterparty pursuant to an interest rate swap agreement or a currency swap agreement, as applicable. | ||
• The termination of the interest rate swap agreement, the currency swap agreement or interest rate cap agreement may expose the issuing entity to interest rate or currency risk, further reducing amounts available to pay you. | ||
See “Description of the Hedge Agreement — Early Termination of Hedge Agreement” in this prospectus for more information concerning the termination of a swap agreement or an interest rate cap agreement and the sale of the issuing entity’s assets.Additional information about this subject, including a description of the circumstances that may cause a termination of the interest rate swap agreement, the currency swap agreement or the interest rate cap agreement |
19
Table of Contents
and the issuing entity and how the proceeds of a sale would be distributed, will be included in the applicable prospectus supplement. | ||
The rating of a swap counterparty or cap provider may affect theratings of the notes | If a issuing entity enters into an interest rate swap agreement, a currency swap agreement or an interest rate cap agreement, the rating agencies that rate the notes will consider the provisions of such interest rate swap agreement, currency swap agreement or interest rate cap agreement, as applicable, and the rating of the swap counterparty or the cap provider, as applicable, in rating the notes. If a rating agency downgrades the debt rating of the swap counterparty or the cap provider, it is also likely to downgrade the rating of the notes. Any downgrade in the rating of the notes could have severe adverse consequences on their liquidity or market value. | |
To provide some protection against the adverse consequences of a downgrade, the swap counterparty or cap provider may be permitted, but generally not required, to take the following actions if the rating agencies reduce its debt ratings below certain levels: | ||
• assign the interest rate swap agreement, the currency swap agreement or interest rate cap agreement, as applicable, to another party; | ||
• obtain a replacement interest rate swap agreement, currency swap agreement or interest rate cap agreement, as applicable, on substantially the same terms as the existing interest rate swap agreement, the currency swap agreement or interest rate cap agreement, as applicable; or | ||
• establish any other arrangement satisfactory to the rating agencies. | ||
Any interest rate swap, currency swap or interest rate cap involves a high degree of risk. A trust will be exposed to this risk should it use either of these mechanisms. | ||
The notes are not suitable investments for all investors | The notes are complex investments that are not a suitable investment if you require a regular predictable schedule of payments. The notes should be considered only by investors who, either alone or with their financial, tax and legal advisors, have the expertise to analyze the prepayment, reinvestment, residual value, default and market risk, the tax consequences of an investment and the interaction of these factors. | |
You must rely for repayment only upon the issuing entity’s assets whichmay not be sufficient to make fullpayments on your notes | Your notes are asset backed securities issued by and represent obligations of the issuing entity only and do not represent obligations of or interest in Nissan Motor Acceptance Corporation, Nissan Auto Leasing LLC II or any of their respective affiliates. Distributions on any class of securities will depend solely on the amount and timing of payments and other collections in respect of the related leases and any credit enhancement for the notes specified in the applicable prospectus supplement. We cannot assure you that these amounts, together with other payments and collections in respect of the related leases, will be sufficient to make full and timely distributions on your notes. The notes and the leases will not be insured or guaranteed, in whole or in part, by the United States or any governmental entity or, unless specifically set forth in the applicable prospectus supplement, by any provider of credit enhancement. |
20
Table of Contents
Changes to federal or state bankruptcy or debtor relief lawsmay impede collection efforts oralter timing and amount ofcollections, which may result inacceleration of or reduction inpayment on your notes | If a lessee sought protection under federal or state bankruptcy or debtor relief laws, a court could reduce or discharge completely the lessee’s obligations to repay amounts due on its lease. As a result, that lease would be written off as uncollectible. You could suffer a loss if no funds are available from credit enhancement or other sources and finance charge amounts allocated to the notes are insufficient to cover the applicable default amount. |
21
Table of Contents
• | issuing and making payments on the Notes and the Certificates that it issues, | |
• | acquiring the related SUBI Certificate from the Depositor in exchange for (i) issuance of the Notes to the Depositor, (ii) certain capital contributions from the Depositor and (iii) issuance of the Certificates to the Depositor, | |
• | assigning, granting and pledging the Issuing Entity’s Estate to the related Indenture Trustee as security for the Notes, | |
• | managing and distributing to the holders of the Certificates any portion of the Issuing Entity’s Estate released from the lien of the related Indenture, | |
• | engaging in any other activities that are necessary, suitable or convenient to accomplish any of the purposes listed above or in any way connected with those activities, | |
• | engaging in any other activities as may be required, to the extent permitted under the related financing documents, to conserve the Issuing Entity’s Estate, and | |
• | engaging in ancillary or related activities as specified in the applicable Prospectus Supplement. |
22
Table of Contents
• | amounts deposited in any reserve or similar account (including investment earnings, net of losses and investment expenses, on amounts on deposit therein), | |
• | the proceeds of any hedge or similar agreement and the rights of the Issuing Entity under such agreement, | |
• | the rights of the related Indenture Trustee as secured party under aback-up security agreement with respect to the SUBI Certificate and the undivided beneficial interest in the related SUBI Assets, | |
• | the rights of the Issuing Entity to funds on deposit from time to time in separate trust accounts specified in the applicable Prospectus Supplement, | |
• | the rights of the Depositor, as transferee under the SUBI Certificate Transfer Agreement, | |
• | the rights of the Issuing Entity, as transferee under the Trust SUBI Certificate Transfer Agreement, | |
• | the rights of the Issuing Entity and the Indenture Trustee under any credit enhancement issued with respect to any particular series or class, and | |
• | the rights of the Issuing Entity as a third-party beneficiary of the related Servicing Agreement, including the right to certain advances from the Servicer, to the extent relating to the SUBI Assets, and the SUBI Trust Agreement, and | |
• | all proceeds of the foregoing. |
23
Table of Contents
• | issue beneficial or other interests in the Titling Trust Assets, notes or certificates other than (i) with respect to each issuance of Notes, the related SUBI and SUBI Certificate, (ii) one or more special units of beneficial interest, each consisting of a portfolio of leases and related leased vehicles separate from the portfolio allocated to the SUBI (each, an“Other SUBI”), (iii) one or more certificates representing each Other SUBI (the“Other SUBI Certificates”), and (iv) the UTI and one or more certificates representing the UTI (the“UTI Certificates”), | |
• | borrow money, except from NMAC, the UTI Beneficiary or their respective affiliates in connection with funds used to acquire leases and leased vehicles, | |
• | make loans, | |
• | invest in or underwrite securities, | |
• | offer notes and certificates in exchange for Titling Trust Assets, with the exception of the SUBI Certificate issued with respect to any series of Notes and Certificates and the UTI Certificates, | |
• | repurchase or otherwise reacquire, other than for purposes of cancellation, any UTI Certificate or, except as permitted by or in connection with permitted financing transactions, any SUBI Certificate, or | |
• | grant any security interest in or lien on any Titling Trust Assets. |
24
Table of Contents
• | leases originated by Dealers and assigned to the Titling Trust and all monies due from the lessees thereunder, | |
• | leased vehicles and all proceeds of those leased vehicles, | |
• | all of the Dealers’ rights with respect to those leases and leased vehicles, | |
• | the rights to proceeds from any physical damage, liability or other insurance policies, if any, covering the leases or the related lessees or the leased vehicles, including but not limited to the Contingent and Excess Liability Insurance, and | |
• | all proceeds of the foregoing. |
25
Table of Contents
• | amounts in the applicable accounts relating to that SUBI and received in respect of the Leases allocated to that SUBI or the sale of the related Leased Vehicles, | |
• | certain monies due under or payable in respect of the Leases and the Leased Vehicles after the related Cutoff Date, including the right to receive payments made to NMAC, the Depositor, the Titling Trust, the Titling Trustee or the Servicer under any insurance policy relating to the Leases, the Leased Vehicles or the related lessees, and | |
• | all proceeds of the foregoing. |
26
Table of Contents
• | transfer to the related Issuing Entity, without recourse, all of its right, title and interest in and to the SUBI Certificate under a transfer agreement (theTrust SUBI Certificate Transfer Agreement”), and | |
• | deliver the SUBI Certificate to the Issuing Entity. |
• | acquire from, or sell to, NMAC or its Dealers or affiliates its rights and interest in and to (including any beneficial interests in and to) receivables or leases arising out of or relating to the sale or lease of Nissan and Infiniti vehicles, moneys due under the receivables and the leases, security interests in the related financed or leased vehicles and proceeds from claims on the related insurance policies (collectively, the“Receivables”), | |
• | acquire from NMAC or any of its affiliates as the holder of the UTI or one or more SUBIs and act as the beneficiary of any such SUBIs, and sell to NMAC or reallocate to the UTI certain of the leased vehicles and related leases comprising such SUBIs, | |
• | acquire, own and assign the Receivables and SUBIs, the collateral securing the Receivables and SUBIs, related insurance policies, agreements with Dealers or lessors or other originators or servicers of the Receivables and any proceeds or rights thereto (the“Collateral”), | |
• | transfer the Receivables and SUBIsand/or related Collateral to a trust pursuant to one or more pooling and servicing agreements, sale and servicing agreements or other agreements (the“Pooling Agreements”) to be entered into by, among others, NALL II, the related trustee and the servicer of the Receivables or SUBIs, | |
• | authorize, sell and deliver any class of certificates or notes issued by the Issuing Entity under the related Pooling Agreements, | |
• | acquire from NMAC the certificates or notes issued by one or more trusts to which NMAC or one of its subsidiaries transferred the Receivables, | |
• | issue and deliver one or more series and classes of notes and certificates secured by or collateralized by one or more pools of the Receivables, the SUBIs or the Collateral, | |
• | sell and issue the notes and certificates secured by the SUBIs or the Receivables and the related Collateral to certain purchasers, pursuant to indentures, purchase agreements or other similar agreements (collectively, the“Purchase Agreements”), | |
• | loan to, or borrow from, affiliates or others or otherwise invest or apply funds received as a result of NALL II’s interest in any of the notes or certificates and any other income, | |
• | perform its obligations under the Pooling Agreements and Purchase Agreements, including entering into one or more interest rate cap agreements to the extent permitted by and in accordance with the terms of such Pooling Agreements or Purchase Agreements, and |
27
Table of Contents
• | engage in any activity and exercise any powers permitted to limited liability companies under the laws of the State of Delaware that are related or incidental to the foregoing. |
28
Table of Contents
29
Table of Contents
30
Table of Contents
31
Table of Contents
32
Table of Contents
• | 180 day mailer — explains end of lease options, information on the end of term process and product information. A business reply card is enclosed for the lessee to indicate whether or not he intends to purchase the leased vehicle at the end of the lease term. | |
• | 90 day mailer — explains end of term options, end of term process and provides more in-depth information regarding the pre-return and inspection process. A brochure describing excessive wear and tear and a key assessment card are also included, along with a pre-approval certificate (if the lessee qualifies) and information on the owner loyalty program. |
• | Obtain the lessee’s end of term intentions and document the current mileage on the lease vehicle; | |
• | Determine the date the lessee plans to return the vehicle and the dealership to which the vehicle will be returned; | |
• | Assist and educate the lessee regarding the end of lease process; | |
• | Advise the lessee of the need for a complimentary pre-termination inspection of the vehicle that can be conducted at the lessee’s home or place of business, and transfer the lessee to NMAC’s independent inspection company to schedule an appointment; | |
• | Advise the lessee (if any repairs are made to the vehicle after it has been pre-inspected) to contact LCN to schedule another inspection; | |
• | Advise the lessee to schedule an appointment with the Dealer for return of the vehicle; | |
• | Provide the lessee with information on special owner loyalty programs and new model information; | |
• | Educate the lessee regarding end of lease liability billing; | |
• | Provide product brochures on new models; | |
• | Advise the lessee to sign and retain a copy of the federal odometer statement completed on-line at the dealership upon return of the vehicle; and | |
• | If applicable, advise the lessee of state-specific rights pertaining to the pre-termination vehicle inspectionand/or counter inspection of the lessee’s vehicle. |
33
Table of Contents
34
Table of Contents
35
Table of Contents
36
Table of Contents
• | The documents governing the LKE program requires the proceeds from the sale of a Matured Vehicle or a Defaulted Vehicle to be assigned to, and deposited directly with, a Qualified Intermediary (the“QI”) rather than being paid directly to NMAC as Servicer. | |
• | In order to enable NMAC to take advantage of the tax deferral, the Matured Vehicle or the Defaulted Vehicle will be reallocated from the related SUBI to the UTI at the same time and in exchange for the same dollar amount that such Matured Vehicle or Defaulted Vehicle is sold at auction. See“Description of the Servicing Agreement — Sale and Disposition of Leased Vehicles” in this Prospectus. | |
• | The QI uses the proceeds of the sale, together with additional funds, if necessary, to purchase Replacement Vehicles. | |
• | The Replacement Vehicles are then transferred to the Titling Trust and become part of the UTI. | |
• | The Titling Trust is then deemed to have exchanged Matured Vehicles and Defaulted Vehicles for the Replacement Vehicles and NMAC is not required to recognize any taxable gain. |
37
Table of Contents
• | relates to a Nissan or Infiniti automobile, light duty truck, minivan or sport utility vehicle, | |
• | was originated in the United States, | |
• | provides for level payments that fully amortize the adjusted capitalized cost of the Lease at a contractual annual percentage rate (the“Lease Rate”) to the related Contract Residual over the Lease Term, and | |
• | satisfies the other criteria, if any, set forth in the applicable Prospectus Supplement. |
(1) | the lessee can purchase the Leased Vehicle at the Contract Residual stated in the Lease, or | |
(2) | the lessee can return the Leased Vehicle to, or upon the order of, the lessor and pay an amount (the“Disposition Amount”) determined by adding (a) any due but unpaid payments and other charges under the Lease, (b) any amounts assessed by the Servicer as a result of excessive wear and tear, (c) any excess mileage charge for the period for which the Lease was in effect, pro-rated monthly and (d) any taxes related to the termination of the Lease. |
38
Table of Contents
1. | the failure by a lessee to make a payment when due, | |
2. | the failure of the lessee to provide truthful information on the credit application, | |
3. | the failure of the lessee to maintain insurance coverage required by the Lease, | |
4. | the failure of the lessee to timely or properly perform any obligation under the Lease, | |
5. | the bankruptcy or other insolvency of the lessee, or | |
6. | any other act by the lessee constituting a default under applicable law. |
1. | the Disposition Amount (including payments accrued under the Lease through the date of termination), | |
2. | the Early Termination Charge described above, except that the option to pay only the un-accrued remaining monthly payments is not available and the vehicle valuation is determined by auction, | |
3. | collection, repossession, transportation, storage and Disposition Expenses, and | |
4. | reasonable attorneys’ fees and court costs, to the extent permitted by law. |
39
Table of Contents
• | the identification number of the Lease, | |
• | the identification number of the related Leased Vehicle, | |
• | the related Lease Maturity Date and | |
• | the Securitization Value of the Lease and the related Leased Vehicle on NMAC’s books as of the related Cutoff Date. |
40
Table of Contents
• | proceeds resulting from Early Lease Terminations, including Net Insurance Proceeds and Net Liquidation Proceeds, or | |
• | Repurchase Payments and Reallocation Payments made or caused to be made by the Servicer. |
41
Table of Contents
• | the price the investor paid for Notes of a series, | |
• | the rate of prepayments, including losses, in respect of the Leases and the related Leased Vehicles, and | |
• | the investor’s assumed reinvestment rate. |
42
Table of Contents
43
Table of Contents
1. | daily, each Business Day; | |
2. | weekly, the Wednesday of each week (with the exception of weekly reset Treasury Rate Notes which will reset the Tuesday of each week); | |
3. | monthly, the third Wednesday of each month; | |
4. | quarterly, the third Wednesday of March, June, September and December of each year; | |
5. | semiannually, the third Wednesday of the two months specified in the applicable Prospectus Supplement; and | |
6. | annually, the third Wednesday of the month specified in the applicable Prospectus Supplement. |
1. | the face amount of that Floating Rate Note; |
44
Table of Contents
2. | the applicable interest rate; and | |
3. | the actual number of days in the related Accrual Period, and dividing the resulting product by 360 or 365, as applicable (or, with respect to an Actual/Actual basis Floating Rate Note, if any portion of the related Accrual Period falls in a leap year, the product of (1) and (2) above will be multiplied by the sum of (x) the actual number of days in that portion of that Accrual Period falling in a leap year divided by 366 and (y) the actual number of days in that portion of that Accrual Period falling in a non-leap year divided by 365). |
1. | If“LIBOR Telerate” is specified in the applicable Prospectus Supplement, or if none of “LIBOR Reuters,” “LIBOR Bloomberg” and “LIBOR Telerate” is specified in the applicable Prospectus Supplement as the method for calculating LIBOR, LIBOR will be the rate for deposits in the Index Currency having the Index Maturity designated in the applicable Prospectus Supplement commencing on the second London Business Day immediately following the applicable Interest Determination Date (as defined in the applicable Transfer and Service Agreement) that appears on the Designated LIBOR Page specified in the applicable Prospectus Supplement as of 11:00 a.m. London time, on the applicable Interest Determination Date. |
45
Table of Contents
If“LIBOR Bloomberg” is specified in the applicable Prospectus Supplement, LIBOR will be the arithmetic mean of the offered rates (unless the specified Designated LIBOR Page by its terms provides only for a single rate, in which case that single rate will be used) for deposits in the Index Currency having the Index Maturity designated in the applicable Prospectus Supplement, commencing on the second London Business Day immediately following that Interest Determination Date, that appear on the Designated LIBOR Page specified in the applicable Prospectus Supplement as of 11:00 a.m. London time, on that Interest Determination Date, if at least two offered rates appear (unless, as described above, only a single rate is required) on that Designated LIBOR Page. |
2. | With respect to an Interest Determination Date on which fewer than two offered rates appear, or no rate appears, as the case may be, on the applicable Designated LIBOR Page as specified above, LIBOR for the applicable Interest Determination Date will be the rate calculated by the Calculation Agent as the arithmetic mean of at least two quotations obtained by the Calculation Agent after requesting the principal London offices of each of four major reference banks in the London interbank market, which may include the Calculation Agent and its affiliates, as selected by the Calculation Agent, to provide the Calculation Agent with its offered quotation for deposits in the Index Currency for the period of the Index Maturity designated in the applicable Prospectus Supplement, commencing on the second London Business Day immediately following the applicable Interest Determination Date, to prime banks in the London interbank market at approximately 11:00 a.m., London time, on the applicable Interest Determination Date and in a principal amount that is representative for a single transaction in the applicable Index Currency in that market at that time. If at least two such quotations are provided, LIBOR determined on the applicable Interest Determination Date will be the arithmetic mean of the quotations. If fewer than two quotations referred to in this paragraph are provided, LIBOR determined on the applicable Interest Determination Date will be the rate calculated by the Calculation Agent as the arithmetic mean of the rates quoted at approximately 11:00 a.m., or such other time specified in the applicable Prospectus Supplement, in the applicable Principal Financial Center, on the applicable Interest Determination Date by three major banks, which may include the Calculation Agent and its affiliates, in that Principal Financial Center selected by the Calculation Agent for loans in the Index Currency to leading European banks, having the Index Maturity designated in the applicable Prospectus Supplement and in a principal amount that is representative for a single transaction in the Index Currency in that market at that time. If the banks so selected by the Calculation Agent are not quoting as mentioned in this paragraph, LIBOR for the applicable Interest Determination Date will be LIBOR in effect on the applicable Interest Determination Date. |
1. | If “LIBOR Telerate” is designated in the applicable Prospectus Supplement or none of “LIBOR Reuters,” “LIBOR Bloomberg” and “LIBOR Telerate” is specified in the applicable Prospectus Supplement as the method for calculating LIBOR, the display on Bridge Telerate, Inc. or any successor service on the page designated in the applicable Prospectus Supplement or any page as may replace the designated page on that service or for the purpose of displaying the London interbank rates of major banks for the applicable Index Currency; | |
2. | If “LIBOR Reuters” is designated in the applicable Prospectus Supplement, the display on the Reuters Monitor Money Rates Service or any successor service on the page designated in the applicable Prospectus Supplement or any other page as may replace the designated page on that service for the purpose of displaying the London interbank offered rates of major banks for the applicable Index Currency; or | |
3. | If “LIBOR Bloomberg” is designated in the applicable Prospectus Supplement, the display on Bloomberg on the page designated in the applicable Prospectus Supplement (or another page that may replace that designated page on that service for the purpose of displaying London interbank rates of major banks) for the applicable Index Currency. |
46
Table of Contents
• | the amount of subordination of a class or classes of subordinated Notes within a series, | |
• | the circumstances in which that subordination will be applicable, | |
• | the manner, if any, in which the amount of subordination will change over time, and | |
• | the conditions under which amounts available from payments that would otherwise be made to holders of those subordinated Notes will be distributed to holders of Notes of that series that are more senior. |
47
Table of Contents
48
Table of Contents
49
Table of Contents
50
Table of Contents
51
Table of Contents
1. | DTC is no longer willing or able to discharge properly its responsibilities as depository with respect to the Notes of that series and none of the Depositor, the related Indenture Trustee of the Issuing Entity and the Administrative Agent are unable to locate a qualified successor; | |
2. | the Depositor, the Trustee of the related Issuing Entity or the Administrative Agent at its option, to the extent permitted by applicable law, elects to terminate the book-entry system through DTC; or | |
3. | after the occurrence of an Indenture Default with respect to a series, holders representing at least a majority of the outstanding principal amount of the related Notes, voting as a single class, advise the Indenture Trustee through DTC and its Direct Participants in writing that the continuation of a book-entry system through DTC (or a successor thereto) with respect to the Notes is no longer in the best interests of the Noteholders. |
52
Table of Contents
1. | a default for five days or more in the payment of interest on any of those Notes, when the same becomes due and payable; | |
2. | a default in the payment of principal of any of those Notes on the related final scheduled payment date or on a payment date fixed for redemption of those Notes; | |
3. | a default in the observance or performance of any covenant or agreement of the Issuing Entity, or any representation or warranty of the Issuing Entity made in the related Indenture or in any certificate or other writing delivered under the related Indenture that proves to have been inaccurate in any material respect at the time made, which default or inaccuracy materially and adversely affects the interests of the Noteholders, and the continuation of that default or inaccuracy for a period of 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (A) such failure is capable of remedy within 90 days or less and (B) a majority of the aggregate outstanding principal amount of the Notes, voting as a single class, consent to such longer cure period) after written notice thereof is given to the Issuing Entity by the Indenture Trustee or to the Issuing Entity and the Indenture Trustee by the holders of not less than the majority of the aggregate principal amount of the Notes, voting as a single class; or |
53
Table of Contents
4. | certain events of bankruptcy, insolvency, receivership or liquidation of the applicable Issuing Entity (which, if involuntarily, remains unstayed for more than 90 days). |
• | the Issuing Entity has deposited with that Indenture Trustee an amount sufficient to pay (1) all interest on and principal of the Notes as if the Indenture Default giving rise to that declaration had not occurred and (2) all amounts advanced by that Indenture Trustee and its costs and expenses, and | |
• | all Indenture Defaults — other than the nonpayment of principal of the Notes that has become due solely due to that acceleration — have been cured or waived. |
54
Table of Contents
• | the holders of all outstanding Notes of that series consent to the sale; | |
• | the proceeds of that sale are sufficient to pay in full the principal of and the accrued and unpaid interest on all outstanding Notes of that series at the date of the sale; or | |
• | the Indenture Trustee determines that proceeds of the related Issuing Entity’s Estate would not be sufficient on an ongoing basis to make all payments on the outstanding Notes of that series as those payments would have become due if the obligations had not been declared due and payable, and the Indenture Trustee obtains the consent of holders of at least 662/3% of the aggregate principal amount of all Notes of that series outstanding, voting together as a single class. |
• | holders of such series of Notes previously have given the related Indenture Trustee written notice of a continuing Indenture Default, | |
• | holder of such series of Notes holding not less than 25% of the aggregate principal amount of the Notes then outstanding of such series have made written request of the related Indenture Trustee to institute that proceeding in its own name as Indenture Trustee, | |
• | holders of such series of Notes have offered the related Indenture Trustee reasonable indemnity, | |
• | the related Indenture Trustee has for 60 days failed to institute that proceeding, and |
55
Table of Contents
• | no direction inconsistent with that written request has been given to the related Indenture Trustee during that60-day period by Noteholders holding at least a majority of the aggregate principal amount of the Notes of that series, voting as a single class. |
• | engage in any activities other than financing, acquiring, owning, pledging and managing the related SUBI Certificate as contemplated by the related Indenture and the other Basic Documents relating to that Trust, | |
• | sell, transfer, exchange or otherwise dispose of any of its assets, including those assets included in the related Issuing Entity’s Estate, except as expressly permitted by the related Indenture and the other Basic Documents applicable to that series, | |
• | claim any credit on or make any deduction from the principal of and interest payable on the Notes of the related series — other than amounts withheld under the Internal Revenue Code of 1986, as amended (the“Code” or applicable state law) — or assert any claim against any present or former holder of those Notes because of the payment of taxes levied or assessed upon that Issuing Entity, | |
• | permit (1) the validity or effectiveness of the related Indenture to be impaired, (2) any person to be released from any covenants or obligations with respect to those Notes under that Indenture except as may be expressly permitted by that Indenture, (3) any lien, charge, excise, claim, security interest, mortgage or other encumbrance (other than the lien of that Indenture) to be created on or extend to or otherwise arise upon or burden the assets of that Issuing Entity or any part thereof, or any interest therein or the proceeds therefrom (other than tax liens, mechanics’ liens and other liens arising by operation of law in any of the related SUBI Assets and solely as a result of an action or omission of the related lessee) or (4) except as provided in the Basic Documents, the lien of the related Indenture to not constitute a first priority (other than with respect to any such tax, mechanics’ or other lien) security interest in the estate of the Issuing Entity, | |
• | incur, assume or guarantee any indebtedness other than indebtedness incurred in accordance with the Basic Documents, or | |
• | except as otherwise permitted in the Basic Documents, dissolve or liquidate in whole or in part. |
• | ceases to be eligible to continue as the Indenture Trustee, |
56
Table of Contents
• | is adjudged to be bankrupt or insolvent, | |
• | commences a bankruptcy proceeding, or | |
• | otherwise becomes incapable of acting. |
• | perform such duties, and only such duties, as are specifically set forth in the related Indenture, | |
• | rely, as to the truth of the statements and the correctness of the opinions expressed therein, on certificates or opinions furnished to the Indenture Trustee that conform to the requirements of the related Indenture, and | |
• | examine any such certificates and opinions that are specifically required to be furnished to an Indenture Trustee by the related Indenture to determine whether or not they conform to the requirements of the related Indenture. |
• | pay the related Indenture Trustee from time to time reasonable compensation for its services, | |
• | reimburse the related Indenture Trustee for all reasonable expenses, advances and disbursements reasonably incurred by it in connection with the performance of its duties as Indenture Trustee, and | |
• | indemnify the related Indenture Trustee for, and hold it harmless against, any loss, liability or expense, including reasonable attorneys’ fees and expenses, incurred by it in connection with the performance of its duties as Indenture Trustee. |
• | for any error of judgment made by it in good faith, unless it is proved that the Indenture Trustee was negligent in ascertaining the pertinent facts, | |
• | with respect to any action it takes or omits to take in good faith in accordance with a direction received by it from the related Noteholders in accordance with the terms of the related Indenture, and | |
• | for interest on any money received by it except as the Indenture Trustee and the related Issuing Entity may agree in writing. |
57
Table of Contents
• | as of each deposit date for that series, within five days after the applicable deposit date and | |
• | within 30 days after receipt by the Issuing Entity of a written request for that list, as of not more than ten days before that list is furnished. |
58
Table of Contents
• | change the Note Final Scheduled Payment Date of or the date of payment of any installment of principal of or interest on any Note, or reduce the principal amount thereof, the interest rate thereon or the redemption price with respect thereto; | |
• | reduce the percentage of the aggregate outstanding principal amount of the Notes, the consent of the Noteholders of which is required for any such amendment or supplemental indenture or the consent of the Noteholders of which is required for any waiver of compliance with provisions of the Indenture or Indenture Defaults thereunder and their consequences provided for in the Indenture; | |
• | reduce the percentage of the aggregate outstanding principal amount of the Notes required to direct the Indenture Trustee to direct the Issuer to sell the Issuing Entity’s Estate pursuant after an Indenture Default, if the proceeds of such sale would be insufficient to pay the aggregate outstanding principal amount of the Notes plus accrued but unpaid interest on the Notes; | |
• | modify any provision of the section in the Indenture permitting amendments with Noteholder consent, except to increase any percentage specified therein or to provide that certain additional provisions of the |
59
Table of Contents
Indenture or the other Basic Documents cannot be modified or waived without the consent of the Noteholder of each Outstanding Note affected thereby; |
• | modify any of the provisions of the Indenture in such manner as to affect the calculation of the amount of any payment of interest or principal due on any Note on any Payment Date (including the calculation of any of the individual components of such calculation); | |
• | permit the creation of any lien ranking prior to or on a parity with the lien of the Indenture with respect to any part of the Issuing Entity’s Estate or, except as otherwise permitted or contemplated herein, terminate the lien of the Indenture on any property at any time subject thereto or deprive any Noteholder of the security provided by the lien of the Indenture; or | |
• | impair the right to institute suit for the enforcement of payment as provided in the Indenture. |
• | the Servicer under the related Servicing Agreement or the SUBI Trust Agreement, | |
• | the Depositor under the related Trust Agreement, the Indenture or the SUBI Certificate Transfer Agreement, | |
• | the Administrative Agent under the Trust Administration Agreement, or | |
• | the Indenture Trustee under the related Indenture. |
• | initiate or settle any claim or lawsuit involving that Issuing Entity, unless brought by the Servicer to collect amounts owed under a Lease, | |
• | file an amendment to the related Certificate of Trust for an Issuing Entity (unless such amendment is required to be filed under applicable law), |
60
Table of Contents
• | amend the related Indenture in circumstances where the consent of any Certificateholder of the related series is required, | |
• | amend the related Trust Agreement where Certificateholder consent is required, | |
• | amend the related Trust Agreement where Certificateholder consent is not required if such amendment materially adversely affects the Certificateholder of the related series, | |
• | amend any other Basic Document other than pursuant to, and in accordance with, the amendment provision set forth in such Basic Document, or | |
• | appoint a successor Owner Trustee or Indenture Trustee. |
• | be able to exercise corporate trust powers, | |
• | be subject to supervision or examination by federal or state authorities, | |
• | have a combined capital and surplus of at least $50 million, and |
61
Table of Contents
• | have a long-term debt rating of “A” or better by Standard & Poor’s and Moody’s or be otherwise acceptable to each Rating Agency. |
• | any error in judgment of an officer of that Owner Trustee made in good faith, unless it is proved that such officer was negligent in ascertaining the facts, | |
• | any action taken or omitted to be taken in accordance with the instructions of any related Certificateholder, the related Indenture Trustee, if any, the Depositor, the Administrative Agent or the Servicer, | |
• | payments on the related series of Securities in accordance with their terms, or | |
• | the default or misconduct of the Administrative Agent, the Servicer, the Depositor or the related Indenture Trustee, if any. |
62
Table of Contents
63
Table of Contents
64
Table of Contents
65
Table of Contents
• | for which the Servicer will be liable under the related Servicing Agreement, | |
• | incurred by reason of the Titling Trustee’s or the Trust Agent’s willful misfeasance, bad faith or negligence, or | |
• | incurred by reason of the Titling Trustee’s or the Trust Agent’s breach of its respective representations and warranties made in the SUBI Trust Agreement or any Servicing Agreement. |
66
Table of Contents
67
Table of Contents
• | all Monthly Payments and Payments Ahead (when such Payments Ahead are received), amounts paid to the Servicer to purchase a Leased Vehicle and other payments under the Leases (other than Administrative Charges), | |
• | all Repurchase Payments, |
68
Table of Contents
• | all Pull-Forward Payments, | |
• | all Reallocation Payments, | |
• | all Residual Value Surplus, | |
• | all Excess Mileage and Excess Wear and Tear Charges, | |
• | all Monthly Sale Proceeds, | |
• | all Net Liquidation Proceeds, | |
• | all Net Insurance Proceeds, | |
• | all Recoveries, | |
• | all Remaining Net Auction Proceeds, and | |
• | all Remaining Payoffs. |
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
(a) | any failure by the Servicer to deliver or cause to be delivered any required payment to (i) the related Indenture Trustee for distribution to the Noteholders, (ii) if applicable, the Owner Trustee of the related |
74
Table of Contents
Issuing Entity for distribution to the Certificateholder, which failure continues unremedied for five Business Days after discovery thereof by an officer of the Servicer or receipt by the Servicer of written notice thereof from the related Indenture Trustee, the Certificateholder or Noteholders evidencing at least a majority interest of the aggregate outstanding principal amount of the outstanding Notes of the related series, voting together as a single class, |
(b) | any failure by the Servicer to duly observe or perform in any material respect any of its other covenants or agreements in the Servicing Agreement, which failure materially and adversely affects the rights of any holder of the related SUBI Certificate, the Noteholders or the Certificateholder, as applicable, and which continues unremedied for 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (1) such failure is capable of remedy within 90 days or less and (2) a majority of the outstanding Notes of the related series, voting as a single class, consents to such longer cure period) after receipt by the Servicer of written notice thereof from the Indenture Trustee or the related holders evidencing at least a majority of the outstanding Notes of the related series, voting as a single class, or such default becomes known to the Servicer, |
(d) | any representation, warranty or statement of the Servicer made in the Servicing Agreement, any other Basic Document to which the Servicer is a party or by which it is bound or any certificate, report or other writing delivered pursuant to the Servicing Agreement that proves to be incorrect in any material respect when made, which failure materially and adversely affects the rights of any holder of the SUBI Certificate, the Noteholders or the Certificateholder of the related series, and continues unremedied for 60 days (or for such longer period not in excess of 90 days as may be reasonably necessary to remedy such failure; provided that (1) such failure is capable of remedy within 90 days or less and (2) a majority of the outstanding Notes of the related series, voting as a single class, consents to such longer cure period) after receipt by the Servicer of written notice thereof from the Titling Trustee or the related holders evidencing at least a majority of the outstanding Notes of the related series, voting as a single class, or such incorrectness becomes known to the Servicer, or |
(e) | the occurrence of certain events of bankruptcy, insolvency, receivership or liquidation respect of the Servicer (in each case, remains unstayed and effect for a period of 90 consecutive days). |
75
Table of Contents
76
Table of Contents
77
Table of Contents
78
Table of Contents
• | the specified interest rate for the related payment date minus the Cap Rate, | |
• | the notional amount of the cap, which may be equal to the total outstanding principal amount of the relevant Notes on the first day of the Accrual Period related to such payment date, and | |
• | a fraction, the numerator of which is the actual number of days elapsed from and including the previous payment date, to but excluding the current payment date, or with respect to the first payment date, from and including the Closing Date, to but excluding the first payment date, and the denominator of which is 360 or 365, as specified in the applicable Prospectus Supplement. |
79
Table of Contents
80
Table of Contents
81
Table of Contents
82
Table of Contents
83
Table of Contents
84
Table of Contents
(1) | tax liens arising against the Depositor, NMAC, the Titling Trust, the UTI Beneficiary or the related Issuing Entity; | |
(2) | liens arising under various federal and state criminal statutes; | |
(3) | certain liens in favor of the Pension Benefit Guaranty Corporation; and | |
(4) | judgment liens arising from successful claims against the Titling Trust arising from the operation of the leased vehicles constituting Titling Trust Assets. |
85
Table of Contents
86
Table of Contents
• | a court were to conclude that the assets and liabilities of the Titling Trust, the Depositor or the related Issuing Entity should be consolidated with those of NMAC or the UTI Beneficiary in the event of the application of applicable insolvency laws to NMAC or the UTI Beneficiary, | |
• | a filing were to be made under any insolvency law by or against the Titling Trust, the Depositor or the related Issuing Entity, or | |
• | an attempt were to be made to litigate any of the foregoing issues. |
• | the automatic stay, which prevents secured creditors from exercising remedies against a debtor in bankruptcy without permission from the court and provisions of the United States Bankruptcy Code that permit substitution of collateral in certain circumstances, | |
• | certain tax or government liens on NMAC’s or the UTI Beneficiary’s property (that arose prior to the transfer of a Lease to the related Issuing Entity) having a prior claim on collections before the collections are used to make payments on the Notes or | |
• | the related Issuing Entity not having a perfected security interest in the Leased Vehicles or any cash collections held by NMAC at the time that NMAC becomes the subject of a bankruptcy proceeding. |
87
Table of Contents
88
Table of Contents
89
Table of Contents
90
Table of Contents
91
Table of Contents
92
Table of Contents
93
Table of Contents
94
Table of Contents
95
Table of Contents
• | an accrual method taxpayer, | |
• | a bank, | |
• | a broker or dealer that holds the Note as inventory, | |
• | a regulated investment company or common trust fund, or | |
• | the beneficial owner of specified pass-through entities specified in the Code. |
96
Table of Contents
97
Table of Contents
98
Table of Contents
99
Table of Contents
30/360 | 44 | |||
account | 31 | |||
Accrual Period | 94 | |||
Actual/360 | 44 | |||
Actual/Actual | 44 | |||
Administrative Agent | 77 | |||
Administrative Charges | 74 | |||
Administrative Fee | 77 | |||
Administrative Lien | 25 | |||
Advance | 71 | |||
amortizable bond premium | 95 | |||
Auction Proceeds | 69 | |||
banking organization | 50 | |||
Base Residual | 25 | |||
Basic Servicing Agreement | 23 | |||
Beneficial Owner | 50 | |||
Benefit Plan | 98 | |||
Breach of Agreement | 79 | |||
Business Day | 44 | |||
Calculation Agent | 45 | |||
Cap Agreement | 78 | |||
Cap Event of Default | 79 | |||
Cap Provider | 78 | |||
Cap Rate | 79 | |||
Cap Termination | 80 | |||
Cap Termination Event | 80 | |||
Casualty Termination | 39 | |||
Cede | 42 | |||
certificated security | 88 | |||
Certificateholder | 60 | |||
Certificates | 22 | |||
class | 42 | |||
clearing agency | 50 | |||
clearing corporation | 50 | |||
Clearstream Banking Luxembourg | 49 | |||
Clearstream Banking Participants | 51 | |||
Closing Date | 22 | |||
Code | 56 | |||
Collateral | 27 | |||
Collection Account | 68 | |||
Collection Period | 72 | |||
Collections | 68 | |||
constant-yield method | 94 | |||
Contingent and Excess Liability Insurance | 35 | |||
Cooperative | 51 | |||
Credit Termination | 39 | |||
Cutoff Date | 26 | |||
daily portions | 94 | |||
Dealers | 22 | |||
Defaulted Vehicle | 70 | |||
Definitive Notes | 52 | |||
Depositaries | 49 | |||
Depositor | 22 | |||
Designated LIBOR Page | 46 | |||
Direct Participants | 50 | |||
Disposition Amount | 38 | |||
Disposition Expenses | 39 | |||
disqualified persons | 98 | |||
DTC | 42 | |||
DTCC | 50 | |||
Early Lease Terminations | 39 | |||
Early Termination Charge | 38 | |||
Early Termination Purchase Option Price | 69 | |||
EMCC | 50 | |||
ERISA | 98 | |||
Euroclear | 49 | |||
Euroclear Operator | 49 | |||
Euroclear Participants | 51 | |||
Excess Mileage and Excess Wear and Tear Charges | 33 | |||
FICO Scores | 32 | |||
Fixed Rate Notes | 43 | |||
Floating Rate Notes | 43 | |||
floorplan receivables | 31 | |||
Foreign Person | 97 | |||
GSCC | 50 | |||
Hedge Agreement | 78 | |||
Hedge Counterparty | 78 | |||
Hedge Event of Default | 79 | |||
Hedge Termination | 80 | |||
Hedge Termination Event | 80 | |||
Illegality | 80 | |||
Indenture | 42 | |||
Indenture Default | 53 |
100
Table of Contents
Index Currency | 46 | |||
Indirect Participants | 50 | |||
insolvency laws | 83 | |||
Insurance Expenses | 41 | |||
Insurance Proceeds | 39 | |||
Interest Reset Date | 44 | |||
Interest Reset Period | 44 | |||
investment company | 80 | |||
IRS | 93 | |||
ISDA | 78 | |||
Issuing Entity | 22 | |||
Issuing Entity’s Estate | 23 | |||
LCN | 33 | |||
Lease Maturity Date | 38 | |||
Lease Rate | 38 | |||
Lease Term | 38 | |||
Leased Vehicles | 22 | |||
Leases | 22 | |||
Lemon Law | 91 | |||
Lessee Initiated Early Termination | 38 | |||
LIBOR | 44 | |||
LIBOR Bloomberg | 46 | |||
LIBOR Reuters | 45 | |||
LIBOR Telerate | 45 | |||
Liquidated Lease | 72 | |||
Liquidation Proceeds | 69 | |||
LKE | 37 | |||
London Business Day | 44 | |||
loss | 66 | |||
market discount rules | 95 | |||
Master Agreement | 78 | |||
Matured Vehicle | 70 | |||
MBSCC | 50 | |||
Merger without Assumption | 79 | |||
Misrepresentation | 79 | |||
Monthly Early Termination Sale Proceeds | 69 | |||
Monthly Payment | 38 | |||
Monthly Payment Advance | 71 | |||
Monthly Sales Proceeds | 69 | |||
Monthly Scheduled Termination Sale Proceeds | 69 | |||
Moody’s | 56 | |||
NALL II | 27 | |||
NARC II | 30 | |||
Net Auction Proceeds | 69 | |||
Net Insurance Proceeds | 41 | |||
Net Liquidation Proceeds | 37 | |||
NMAC | 22 | |||
NMAC Lease Customer Network | 34 | |||
NML | 28 | |||
NNA | 28 | |||
Note Factor | 42 | |||
Noteholder | 42 | |||
Notes | 22 | |||
NSCC | 50 | |||
NWRC II | 31 | |||
OID | 94 | |||
OID Regulations | 94 | |||
Optional Purchase | 62 | |||
Other SUBI | 24 | |||
Other SUBI Assets | 64 | |||
Other SUBI Certificates | 24 | |||
owner | 90 | |||
parties in interest | 98 | |||
Payment Ahead | 69 | |||
Payment Date | 43 | |||
plan assets | 98 | |||
Plan Assets Regulation | 98 | |||
Pooling Agreements | 27 | |||
portfolio interest | 97 | |||
Prepayment Assumption | 94 | |||
Principal Financial Center | 47 | |||
Prospectus | 22 | |||
Prospectus Supplement | 22 | |||
protective | 89 | |||
PTCE | 98 | |||
Pull-Forward | 36 | |||
Pull-Forward Payment | 37 | |||
Purchase Agreements | 27 | |||
QI | 37 | |||
Rating Agency | 36 | |||
Rating Agency Condition | 59 | |||
Reallocation Payments | 37 | |||
Receivables | 27 | |||
Recoveries | 70 | |||
Remaining Net Auction Proceeds | 70 | |||
Remaining Payoffs | 70 | |||
Replacement Vehicles | 37 | |||
Repurchase Payments | 25 | |||
Residual Value Surplus | 70 |
101
Table of Contents
Restricted Jurisdiction | 25 | |||
retail receivable | 30 | |||
RPM | 34 | |||
Sales Proceeds Advance | 72 | |||
SEC | 1 | |||
Securities | 22 | |||
Securities Act | 30 | |||
Securitization Value | 32 | |||
Securitized Financing | 82 | |||
Security Deposit | 40 | |||
Securityholders | 60 | |||
Servicer | 23 | |||
Servicer Default | 74 | |||
Servicing Agreement | 26 | |||
Servicing Fee | 73 | |||
Servicing Rate | 73 | |||
Spread | 44 | |||
Standard & Poor’s | 50 | |||
stated redemption price at maturity | 94 | |||
street name | 51 | |||
Strip Notes | 43 | |||
SUBI | 22 | |||
SUBI Assets | 22 | |||
SUBI Certificate | 23 | |||
SUBI Certificate Transfer Agreement | 26 | |||
SUBI Supplement | 26 | |||
SUBI Trust Agreement | 26 | |||
Swap Agreement | 78 | |||
Swap Counterparty | 78 | |||
Swap Event of Default | 79 | |||
Swap Termination | 80 | |||
Swap Termination Event | 80 | |||
TARGET system | 44 | |||
Tax Event | 80 | |||
Tax Event Upon Merger | 80 | |||
Term Extension | 25 | |||
Terms and Conditions | 51 | |||
TIA | 56 | |||
Titling Trust | 22 | |||
Titling Trust Agreement | 23 | |||
Titling Trust Assets | 25 | |||
Titling Trustee | 23 | |||
Trust Administration Agreement | 77 | |||
Trust Agent | 23 | |||
Trust Agreement | 22 | |||
Trust SUBI Certificate Transfer Agreement | 27 | |||
U.S. Bank | 24 | |||
UCC | 26 | |||
Underwriting Agreement | 99 | |||
UTI | 22 | |||
UTI Assets | 64 | |||
UTI Beneficiary | 22 | |||
UTI Certificates | 24 |
102
Table of Contents
2007-A
Issuing Entity
Depositor
Sponsor/Servicer
JPMorgan
Deutsche Bank Securities
HSBC
Merrill Lynch & Co.
RBS Greenwich Capital