StratMaker (138855)

BMW Vehicle Lease Trust 2021-1

StratMaker Datatape Summary

Beginning Period

Oct 1, 2022

As % of Rep. Period ESV:

Ending Period

Oct 31, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

37,735

WA Orginal Term (OT)

35.97

Acquisition Cost (AC)

$ 2,098,350,712

WA Remaining Term (RT)

8.57

Rep. Period Securitization Value (SV)

$ 634,635,095

WA Seasoning

27.40

Rep. Period End Actual SV (ESV)

$ 591,508,574

WA FICO (non-zero)

793

Total Base Residual Value (BRV)

$ 1,032,408,029

WA Lease to Value (LTV)

90.56%

Average BRV

$ 27,359

Base Residual as % of ESV

174.54%

Base Residual as % of Vehicle Value

44.04%

Minimum Discount Rate

6.45%

Beginning Period

Oct 1, 2022

Ending Period

Oct 31, 2022

Total # of Leases

37,735

Acquisition Cost (AC)

$ 2,098,350,712

Rep. Period Securitization Value (SV)

$ 634,635,095

Rep. Period End Actual SV (ESV)

$ 591,508,574

Total Base Residual Value (BRV)

$ 1,032,408,029

Average BRV

$ 27,359

Base Residual as % of ESV

174.54%

Base Residual as % of Vehicle Value

44.04%

Minimum Discount Rate

6.45%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

35.97

WA Remaining Term (RT)

8.57

WA Seasoning

27.40

WA FICO (non-zero)

793

WA Lease to Value (LTV)

90.56%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	-	-	-	-	-	-	-	-	-	-	-
$20,000 - $24,999	1	0.00%	24,841	18,116	0.00%	0	0.00%	0	0.00	0	0.00%
$25,000 - $29,999	163	0.43%	4,698,610	2,814,033	0.27%	857,870	0.15%	5,263	5.10	785	71.87%
$30,000 - $39,999	6,661	17.65%	243,219,233	131,348,915	12.72%	67,406,495	11.40%	10,120	7.74	787	83.66%
$40,000 - $49,999	11,812	31.30%	527,524,807	261,992,379	25.38%	146,450,129	24.76%	12,398	8.67	793	88.80%
$50,000 - $59,999	7,840	20.78%	429,177,352	210,199,349	20.36%	112,123,090	18.96%	14,301	8.37	796	89.73%
$60,000 - $69,999	4,421	11.72%	284,553,206	138,891,734	13.45%	83,010,995	14.03%	18,777	9.22	797	92.62%
$70,000 - $79,999	2,586	6.85%	193,381,992	95,133,011	9.21%	59,348,369	10.03%	22,950	8.93	794	92.78%
$80,000 - $89,999	1,765	4.68%	149,243,864	71,105,669	6.89%	45,286,439	7.66%	25,658	8.33	794	94.70%
$90,000 - $99,999	998	2.64%	94,418,794	43,773,714	4.24%	27,527,528	4.65%	27,583	8.46	794	94.13%
Over $100,000	1,488	3.94%	172,108,013	77,131,110	7.47%	49,497,661	8.37%	33,265	8.68	791	95.48%
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	18,795	49.81%	1,027,132,390	507,096,374	49.12%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	2	0.01%	86,173	37,864	0.00%	26,050	0.00%	13,025	6.27	850	89.93%
$15,000 - $19,999	1,033	2.74%	38,990,073	19,042,645	1.84%	19,417,903	3.28%	18,798	2.89	783	83.61%
$20,000 - $24,999	5,880	15.58%	246,907,864	123,138,632	11.93%	133,648,059	22.59%	22,729	7.19	791	87.04%
$25,000 - $29,999	4,242	11.24%	209,503,890	102,891,464	9.97%	116,162,040	19.64%	27,384	8.99	795	89.82%
$30,000 - $39,999	4,184	11.09%	257,545,093	125,979,785	12.20%	143,769,382	24.31%	34,362	9.29	796	91.64%
$40,000 - $49,999	2,395	6.35%	191,755,805	93,892,089	9.09%	106,691,993	18.04%	44,548	8.70	794	92.39%
$50,000 - $59,999	709	1.88%	68,202,722	32,463,005	3.14%	38,311,449	6.48%	54,036	9.97	793	95.38%
$60,000 - $69,999	347	0.92%	38,791,792	18,828,683	1.82%	22,207,216	3.75%	63,998	10.20	790	94.57%
$70,000 - $79,999	121	0.32%	15,408,919	7,261,621	0.70%	8,992,102	1.52%	74,315	11.95	787	95.44%
$80,000 - $89,999	24	0.06%	3,538,392	1,567,955	0.15%	2,008,038	0.34%	83,668	11.88	803	100.40%
$90,000 - $99,999	3	0.01%	487,598	207,914	0.02%	274,343	0.05%	91,448	12.32	789	103.18%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	91	0.24%	3,034,948	1,305,564	0.13%	16,404	0.00%	180	6.00	850	78.96%
$15,000 - $19,999	5,654	14.98%	216,564,218	105,217,907	10.19%	50,981,305	8.62%	9,017	6.63	780	86.25%
$20,000 - $24,999	13,978	37.04%	623,842,926	309,759,847	30.00%	183,474,755	31.02%	13,126	8.69	794	88.97%
$25,000 - $29,999	7,200	19.08%	399,621,425	197,510,410	19.13%	106,931,888	18.08%	14,852	8.63	796	90.38%
$30,000 - $39,999	7,020	18.60%	487,071,502	240,535,157	23.30%	134,851,416	22.80%	19,210	9.15	796	92.10%
$40,000 - $49,999	2,769	7.34%	249,718,708	120,540,719	11.68%	75,371,961	12.74%	27,220	8.18	794	93.21%
$50,000 - $59,999	839	2.22%	94,260,722	45,671,780	4.42%	31,901,126	5.39%	38,023	9.09	791	94.09%
$60,000 - $69,999	184	0.49%	24,236,263	11,866,644	1.15%	7,979,719	1.35%	43,368	9.29	796	91.92%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	-	-	-	-	-	-	-	-	-	-	-
550 - 599	-	-	-	-	-	-	-	-	-	-	-
600 - 649	564	1.49%	29,062,730	14,192,535	1.37%	8,703,873	1.47%	15,432	9.10	631	91.51%
650 - 699	2,070	5.49%	111,004,654	54,130,309	5.24%	31,746,061	5.37%	15,336	8.85	679	91.58%
700 - 749	7,596	20.13%	422,705,643	206,620,304	20.01%	117,614,461	19.88%	15,484	8.69	725	91.13%
750 - 799	8,612	22.82%	479,196,478	236,237,493	22.88%	132,294,181	22.37%	15,362	8.46	775	90.24%
800+	18,893	50.07%	1,056,381,207	521,227,388	50.49%	301,149,998	50.91%	15,940	8.53	845	90.34%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	227	0.60%	14,813,649	8,621,790	0.84%	888,170	0.15%	3,913	1.73	794	85.05%
25 - 36	37,508	99.40%	2,083,537,063	1,023,786,239	99.16%	590,620,405	99.85%	15,747	8.58	793	90.57%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	15,379	40.76%	822,043,955	407,044,847	39.43%	8,770,420	1.48%	570	0.00	788	86.49%
1 - 12	18,529	49.10%	1,052,198,740	513,678,249	49.76%	459,625,715	77.70%	24,806	7.42	794	90.23%
13 - 24	3,827	10.14%	224,108,017	111,684,933	10.82%	123,112,438	20.81%	32,169	13.46	792	92.06%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	-	-	-	-	-	-	-	-	-	-	-
16 - 20	2	0.01%	153,444	108,082	0.01%	111,929	0.02%	55,965	4.40	752	74.44%
21 - 25	8,018	21.25%	470,453,466	234,477,124	22.71%	242,817,789	41.05%	30,284	12.47	792	91.84%
26 - 30	7,306	19.36%	413,600,067	202,322,248	19.60%	189,831,512	32.09%	25,983	8.32	793	90.50%
31 - 35	7,339	19.45%	412,024,945	199,636,793	19.34%	150,157,415	25.39%	20,460	3.06	797	88.79%
36+	15,070	39.94%	802,118,791	395,863,783	38.34%	8,589,929	1.45%	570	0.00	788	86.63%
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	35,529	94.15%	1,973,043,709	971,680,504	94.12%	567,488,179	95.94%	15,973	8.56	796	90.51%
1 - 15	1,734	4.60%	97,590,426	47,308,052	4.58%	18,697,512	3.16%	10,783	8.76	749	91.36%
16 - 30	323	0.86%	18,936,720	9,207,128	0.89%	2,937,062	0.50%	9,093	8.71	731	93.33%
31 - 60	100	0.27%	5,761,090	2,787,283	0.27%	1,424,892	0.24%	14,249	8.88	721	91.89%
61 - 90	27	0.07%	1,660,031	800,768	0.08%	543,309	0.09%	20,123	11.17	673	94.45%
91 - 120	12	0.03%	566,845	272,647	0.03%	169,334	0.03%	14,111	7.42	712	91.56%
121+	10	0.03%	791,891	351,648	0.03%	248,287	0.04%	24,829	7.28	706	92.18%
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	-	-	-	-	-	-	-	-	-	-	-
50.00 - 74.99%	1,118	2.96%	47,864,837	28,422,349	2.75%	10,670,589	1.80%	9,544	7.32	788	71.09%
75.00 - 99.99%	33,583	89.00%	1,823,463,922	905,636,124	87.72%	519,629,187	87.85%	15,473	8.48	795	89.31%
100.00 - 109.99%	2,649	7.02%	196,001,280	85,969,800	8.33%	53,732,941	9.08%	20,284	9.54	782	103.35%
110.00 - 119.99%	359	0.95%	29,074,183	11,652,462	1.13%	7,320,862	1.24%	20,392	10.05	767	113.39%
120.00 - 129.99%	26	0.07%	1,946,490	727,294	0.07%	154,996	0.03%	5,961	8.16	793	120.43%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1	0.00%	32,343	22,193	0.00%	0	0.00%	0	0.00	0	0.00%
Alaska	13	0.03%	839,480	419,932	0.04%	327,118	0.06%	25,163	12.01	787	92.80%
Arizona	750	1.99%	42,162,064	20,705,054	2.01%	10,771,545	1.82%	14,362	8.24	801	91.05%
Arkansas	48	0.13%	2,941,131	1,431,286	0.14%	741,923	0.13%	15,457	7.57	803	89.86%
California	5,783	15.33%	298,836,966	151,449,110	14.67%	72,964,933	12.34%	12,617	8.06	788	87.12%
Colorado	588	1.56%	32,919,893	16,403,420	1.59%	7,810,905	1.32%	13,284	8.91	792	90.26%
Connecticut	1,092	2.89%	59,007,548	29,320,966	2.84%	18,396,311	3.11%	16,846	8.72	802	89.02%
Delaware	82	0.22%	4,630,953	2,258,871	0.22%	1,092,883	0.18%	13,328	8.87	797	92.49%
Florida	5,153	13.66%	293,183,423	143,539,614	13.90%	84,913,567	14.36%	16,478	8.55	787	90.94%
Georgia	807	2.14%	47,399,536	22,945,830	2.22%	13,126,105	2.22%	16,265	8.87	785	92.25%
Hawaii	161	0.43%	8,479,970	4,167,696	0.40%	2,648,443	0.45%	16,450	8.25	779	92.31%
Idaho	57	0.15%	3,340,547	1,615,528	0.16%	830,998	0.14%	14,579	7.48	806	90.92%
Illinois	1,245	3.30%	74,770,478	36,144,441	3.50%	22,899,915	3.87%	18,394	8.46	798	92.82%
Indiana	244	0.65%	14,248,779	6,951,584	0.67%	4,502,689	0.76%	18,454	8.52	796	90.36%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	87	0.23%	5,354,303	2,620,746	0.25%	1,394,612	0.24%	16,030	9.49	798	92.23%
Kentucky	125	0.33%	7,335,034	3,595,929	0.35%	1,970,197	0.33%	15,762	8.41	782	92.89%
Louisiana	265	0.70%	15,706,023	7,616,046	0.74%	4,820,095	0.81%	18,189	8.70	786	91.86%
Maine	55	0.15%	3,094,498	1,521,208	0.15%	630,859	0.11%	11,470	8.81	826	92.55%
Maryland	524	1.39%	31,415,308	14,909,038	1.44%	8,300,233	1.40%	15,840	8.14	793	94.38%
Massachusetts	1,257	3.33%	66,865,995	33,573,743	3.25%	19,380,068	3.28%	15,418	8.54	796	88.24%
Michigan	592	1.57%	34,469,901	16,665,893	1.61%	9,755,489	1.65%	16,479	8.46	798	91.41%
Minnesota	362	0.96%	19,623,331	9,616,692	0.93%	4,592,989	0.78%	12,688	8.35	804	89.73%
Mississippi	65	0.17%	4,099,744	1,994,422	0.19%	1,122,598	0.19%	17,271	7.23	772	92.71%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	13	0.03%	995,907	483,108	0.05%	289,079	0.05%	22,237	6.20	763	89.74%
Nebraska	76	0.20%	4,069,709	2,064,566	0.20%	1,399,037	0.24%	18,408	8.95	809	87.39%
Nevada	410	1.09%	23,207,336	11,476,003	1.11%	6,555,842	1.11%	15,990	9.02	780	90.19%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,659	12.35%	251,759,153	124,445,352	12.05%	75,052,897	12.69%	16,109	8.67	793	90.12%
New Mexico	81	0.21%	4,913,024	2,416,423	0.23%	1,431,716	0.24%	17,676	9.34	814	92.05%
New York	4,859	12.88%	265,399,505	130,524,900	12.64%	83,004,252	14.03%	17,083	8.71	800	90.39%
North Carolina	808	2.14%	46,061,628	22,529,374	2.18%	12,379,530	2.09%	15,321	8.88	794	91.98%
North Dakota	9	0.02%	545,037	253,805	0.02%	119,918	0.02%	13,324	12.94	822	99.42%
Ohio	905	2.40%	52,913,786	25,232,363	2.44%	15,436,294	2.61%	17,057	8.31	803	92.57%
Oklahoma	96	0.25%	6,624,761	3,050,890	0.30%	1,792,227	0.30%	18,669	8.00	792	95.82%
Oregon	335	0.89%	17,431,154	8,925,044	0.86%	4,165,531	0.70%	12,434	8.48	795	87.26%
Pennsylvania	1,700	4.51%	92,924,551	46,552,554	4.51%	27,290,589	4.61%	16,053	8.86	800	88.58%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	444	1.18%	26,103,617	12,574,912	1.22%	7,099,820	1.20%	15,991	8.73	802	94.10%
South Dakota	30	0.08%	1,873,104	899,948	0.09%	281,840	0.05%	9,395	8.06	840	94.09%
Tennessee	348	0.92%	19,707,699	9,733,941	0.94%	5,159,078	0.87%	14,825	8.36	780	90.12%
Texas	2,179	5.77%	131,235,993	61,495,791	5.96%	34,696,526	5.87%	15,923	8.89	786	95.44%
Utah	171	0.45%	9,999,495	5,019,928	0.49%	2,953,053	0.50%	17,269	8.17	787	89.36%
Vermont	43	0.11%	2,309,535	1,136,966	0.11%	749,159	0.13%	17,422	8.47	826	92.03%
Virginia	763	2.02%	44,347,489	21,434,477	2.08%	11,901,140	2.01%	15,598	8.72	795	93.31%
Washington	448	1.19%	25,078,935	12,624,757	1.22%	6,756,570	1.14%	15,082	8.80	793	89.45%
West Virginia	-	-	-	-	-	-	-	-	-	-	-
Wisconsin	-	-	-	-	-	-	-	-	-	-	-
Wyoming	-	-	-	-	-	-	-	-	-	-	-
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	1	0.00%	37,008	19,006	0.00%	0	0.00%	0	0.00	0	0.00%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Unknown	1	0.00%	55,038	24,681	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,775	47.10%	999,332,523	479,142,850	46.41%	266,365,875	45.03%	14,985	8.14	793	89.50%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	19,960	52.90%	1,099,018,189	553,265,179	53.59%	325,142,700	54.97%	16,290	8.92	794	91.42%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%
BMW: Mini	-	-	-	-	-	-	-	-	-	-	-
Daimler: Freightliner	-	-	-	-	-	-	-	-	-	-	-
Daimler: Mercedes-Benz	-	-	-	-	-	-	-	-	-	-	-
Daimler: Smart	-	-	-	-	-	-	-	-	-	-	-
Fiat	-	-	-	-	-	-	-	-	-	-	-
Fiat: Alfa Romeo	-	-	-	-	-	-	-	-	-	-	-
Fiat: Chrysler	-	-	-	-	-	-	-	-	-	-	-
Fiat: Dodge	-	-	-	-	-	-	-	-	-	-	-
Fiat: Jeep	-	-	-	-	-	-	-	-	-	-	-
Fiat: Maserati	-	-	-	-	-	-	-	-	-	-	-
Geely: Volvo	-	-	-	-	-	-	-	-	-	-	-
Lotus	-	-	-	-	-	-	-	-	-	-	-
McLaren	-	-	-	-	-	-	-	-	-	-	-
Volkswagen	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Audi	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Bentley	-	-	-	-	-	-	-	-	-	-	-
Volkswagen: Porsche	-	-	-	-	-	-	-	-	-	-	-
Honda	-	-	-	-	-	-	-	-	-	-	-
Honda: Acura	-	-	-	-	-	-	-	-	-	-	-
Hyundai	-	-	-	-	-	-	-	-	-	-	-
Hyundai: Kia	-	-	-	-	-	-	-	-	-	-	-
Isuzu	-	-	-	-	-	-	-	-	-	-	-
Mazda	-	-	-	-	-	-	-	-	-	-	-
Mitsubishi	-	-	-	-	-	-	-	-	-	-	-
Nissan	-	-	-	-	-	-	-	-	-	-	-
Nissan: Infiniti	-	-	-	-	-	-	-	-	-	-	-
Saab	-	-	-	-	-	-	-	-	-	-	-
Subaru	-	-	-	-	-	-	-	-	-	-	-
Suzuki	-	-	-	-	-	-	-	-	-	-	-
Tata: Jaguar	-	-	-	-	-	-	-	-	-	-	-
Tata: Land Rover	-	-	-	-	-	-	-	-	-	-	-
Toyota	-	-	-	-	-	-	-	-	-	-	-
Toyota: Lexus	-	-	-	-	-	-	-	-	-	-	-
Toyota: Scion	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2021-07	409	1.08%	23,880,325	11,434,362	1.11%	0	0.00%	0	0.00	0	0.00%
2021-08	598	1.58%	31,951,824	15,255,680	1.48%	0	0.00%	0	0.00	0	0.00%
2021-09	570	1.51%	29,334,193	13,995,313	1.36%	0	0.00%	0	0.00	0	0.00%
2021-10	552	1.46%	27,965,854	13,326,025	1.29%	25,627	0.00%	46	0.00	690	87.35%
2021-11	670	1.78%	33,041,941	15,489,475	1.50%	0	0.00%	0	0.00	0	0.00%
2021-12	908	2.41%	43,161,508	20,520,082	1.99%	0	0.00%	0	0.00	0	0.00%
2022-01	543	1.44%	30,114,333	14,758,795	1.43%	0	0.00%	0	0.00	0	0.00%
2022-02	692	1.83%	38,159,628	19,086,567	1.85%	0	0.00%	0	0.00	0	0.00%
2022-03	993	2.63%	54,018,031	26,860,036	2.60%	59,621	0.01%	60	0.00	760	88.20%
2022-04	940	2.49%	52,391,353	26,133,835	2.53%	0	0.00%	0	0.00	0	0.00%
2022-05	1,375	3.64%	76,348,404	38,970,241	3.77%	32,901	0.01%	24	0.00	693	86.96%
2022-06	1,442	3.82%	77,500,839	40,030,698	3.88%	115,445	0.02%	80	0.00	750	85.45%
2022-07	1,558	4.13%	81,605,045	41,168,938	3.99%	701,988	0.12%	451	0.00	785	85.78%
2022-08	1,281	3.39%	67,146,947	34,060,774	3.30%	1,084,494	0.18%	847	0.00	795	85.09%
2022-09	1,484	3.93%	78,737,947	38,746,566	3.75%	1,700,176	0.29%	1,146	0.00	797	84.66%
2022-10	1,364	3.61%	76,685,782	37,207,462	3.60%	5,050,168	0.85%	3,702	0.00	787	87.51%
2022-11	1,528	4.05%	86,429,328	41,772,691	4.05%	24,797,014	4.19%	16,228	1.00	793	88.56%
2022-12	1,755	4.65%	99,825,015	49,000,342	4.75%	35,000,745	5.92%	19,943	2.00	796	88.70%
2023-01	1,322	3.50%	73,866,483	35,687,822	3.46%	27,413,890	4.63%	20,737	3.00	795	88.54%
2023-02	1,596	4.23%	88,049,716	42,531,874	4.12%	35,719,230	6.04%	22,380	4.00	800	88.84%
2023-03	1,192	3.16%	67,829,113	32,843,184	3.18%	28,707,545	4.85%	24,084	5.00	798	89.34%
2023-04	647	1.71%	35,706,567	17,269,865	1.67%	15,227,545	2.57%	23,536	6.00	792	89.38%
2023-05	1,616	4.28%	88,170,731	42,918,500	4.16%	40,361,705	6.82%	24,976	7.00	795	89.77%
2023-06	1,695	4.49%	96,800,059	47,426,425	4.59%	44,842,693	7.58%	26,456	8.00	792	90.37%
2023-07	1,593	4.22%	90,018,925	44,168,997	4.28%	42,671,821	7.21%	26,787	9.00	791	90.80%
2023-08	1,631	4.32%	94,788,621	46,285,904	4.48%	46,414,465	7.85%	28,458	10.00	792	91.33%
2023-09	1,867	4.95%	108,163,199	52,886,105	5.12%	54,146,308	9.15%	29,002	11.00	793	91.51%
2023-10	2,087	5.53%	122,550,982	60,886,540	5.90%	64,322,756	10.87%	30,821	12.00	792	91.76%
2023-11	2,064	5.47%	120,359,316	60,062,500	5.82%	65,904,545	11.14%	31,931	13.00	791	91.96%
2023-12	1,763	4.67%	103,748,702	51,622,433	5.00%	57,207,893	9.67%	32,449	14.00	794	92.18%
Total:	37,735	100.00%	2,098,350,712	1,032,408,029	100.00%	591,508,574	100.00%	15,675	8.57	793	90.56%

Footnotes:

Weighted averages are weighted by the Reporting Period End Actual Securitization Amount. Weighted average FICO calculation excludes loans for which a FICO is unavailable.
According to the EDGAR ABS XML Technical Specifications, Level 3 employment verification requires direct independent verification with a third party of the lessee’s current employment.
According to the EDGAR ABS XML Technical Specifications, Level 4 income verification requires previous year W-2 or tax returns, and year-to-date pay stubs, if salaried. If self-employed, then lessee provided 2 years of tax returns; Level 5 income verification requires 24 months income verification (W-2s, pay stubs, bank statements and/or tax returns). If self-employed, then lessee provided 2 years tax returns plus a CPA certification of the tax returns.

NOTE:

Some asset-level data may not match similar aggregated data about the leases and leased vehicles in the issuer's monthly investor report due to differences in how that data is reported by the servicer and the SEC reporting requirements.

Disclaimer:

This report is an unofficial summary and is offered solely as a courtesy service to current and potential customers of Finsight Group Inc. We make no warranties, expressed or implied, regarding the accuracy of the information contained herein. For the most up to date information, please view the source material from the SEC’s EDGAR website. Information contained herein is not a solicitation or recommendation to buy, sell or hold securities. Finsight is not offering securities for sale. In addition, nothing contained in this report creates any contract or right of action against Finsight.

Actions

Deal Documents

Download Datatape (CSV)

View EDGAR Filing

Quick Navigation

COMPANY

FINSIGHT.COM