StratMaker (138859)

BMW Vehicle Lease Trust 2021-2

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

36,119

WA Orginal Term (OT)

35.96

Acquisition Cost (AC)

$ 2,066,377,084

WA Remaining Term (RT)

12.87

Rep. Period Securitization Value (SV)

$ 889,501,193

WA Seasoning

23.09

Rep. Period End Actual SV (ESV)

$ 850,257,298

WA FICO (non-zero)

792

Total Base Residual Value (BRV)

$ 1,026,677,821

WA Lease to Value (LTV)

91.43%

Average BRV

$ 28,425

Base Residual as % of ESV

120.75%

Base Residual as % of Vehicle Value

44.95%

Minimum Discount Rate

6.40%

Beginning Period

Oct 1, 2022

Ending Period

Oct 31, 2022

Total # of Leases

36,119

Acquisition Cost (AC)

$ 2,066,377,084

Rep. Period Securitization Value (SV)

$ 889,501,193

Rep. Period End Actual SV (ESV)

$ 850,257,298

Total Base Residual Value (BRV)

$ 1,026,677,821

Average BRV

$ 28,425

Base Residual as % of ESV

120.75%

Base Residual as % of Vehicle Value

44.95%

Minimum Discount Rate

6.40%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

35.96

WA Remaining Term (RT)

12.87

WA Seasoning

23.09

WA FICO (non-zero)

792

WA Lease to Value (LTV)

91.43%

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	-	-	-	-	-	-	-	-	-	-	-
$25,000 - $29,999	72	0.20%	2,071,098	1,309,686	0.13%	864,715	0.10%	12,010	9.22	782	72.86%
$30,000 - $39,999	5,387	14.91%	198,212,358	108,976,235	10.61%	83,602,857	9.83%	15,519	11.69	786	84.13%
$40,000 - $49,999	10,918	30.23%	488,888,866	248,513,451	24.21%	204,869,476	24.09%	18,764	13.13	791	89.33%
$50,000 - $59,999	7,721	21.38%	423,246,155	209,980,669	20.45%	169,779,417	19.97%	21,989	12.65	794	90.65%
$60,000 - $69,999	4,775	13.22%	307,792,220	150,905,094	14.70%	127,500,999	15.00%	26,702	13.37	796	93.21%
$70,000 - $79,999	2,711	7.51%	202,817,669	99,879,030	9.73%	83,980,003	9.88%	30,978	12.87	792	93.96%
$80,000 - $89,999	1,933	5.35%	163,580,597	78,961,314	7.69%	68,527,163	8.06%	35,451	13.00	791	95.08%
$90,000 - $99,999	983	2.72%	92,914,623	43,232,553	4.21%	36,955,446	4.35%	37,595	13.00	789	95.75%
Over $100,000	1,619	4.48%	186,853,499	84,919,789	8.27%	74,177,222	8.72%	45,817	12.93	789	96.07%
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	11,315	31.33%	645,540,833	320,241,908	31.19%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	1	0.00%	60,315	30,193	0.00%	11,107	0.00%	11,107	3.00	837	89.90%
$15,000 - $19,999	790	2.19%	30,006,643	14,530,149	1.42%	14,855,371	1.75%	18,804	3.17	784	84.06%
$20,000 - $24,999	4,850	13.43%	200,670,209	100,694,719	9.81%	110,674,186	13.02%	22,819	8.36	787	86.38%
$25,000 - $29,999	5,509	15.25%	253,844,707	128,637,038	12.53%	151,845,702	17.86%	27,563	12.78	792	89.26%
$30,000 - $39,999	7,479	20.71%	420,139,162	210,467,646	20.50%	255,968,498	30.10%	34,225	13.85	794	91.58%
$40,000 - $49,999	3,575	9.90%	262,864,576	129,158,599	12.58%	158,529,095	18.64%	44,344	13.21	793	93.43%
$50,000 - $59,999	1,523	4.22%	133,649,954	65,324,245	6.36%	83,096,602	9.77%	54,561	14.73	790	94.90%
$60,000 - $69,999	619	1.71%	63,757,262	30,853,407	3.01%	39,719,534	4.67%	64,167	14.88	791	96.10%
$70,000 - $79,999	345	0.96%	40,642,016	19,843,714	1.93%	25,789,989	3.03%	74,754	15.68	785	94.58%
$80,000 - $89,999	88	0.24%	11,404,375	5,274,761	0.51%	7,344,766	0.86%	83,463	17.20	790	100.08%
$90,000 - $99,999	18	0.05%	2,658,876	1,145,394	0.11%	1,697,124	0.20%	94,285	17.91	794	101.87%
Over $100,000	7	0.02%	1,138,155	476,048	0.05%	725,326	0.09%	103,618	17.45	770	104.01%
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

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	2	0.01%	69,954	29,605	0.00%	32,245	0.00%	16,123	5.48	805	89.99%
$15,000 - $19,999	3,701	10.25%	141,985,073	69,983,800	6.82%	51,361,267	6.04%	13,878	9.36	779	86.67%
$20,000 - $24,999	12,916	35.76%	573,453,288	288,307,943	28.08%	237,023,052	27.88%	18,351	12.58	790	89.55%
$25,000 - $29,999	7,676	21.25%	422,164,173	209,959,910	20.45%	178,658,550	21.01%	23,275	13.52	795	91.36%
$30,000 - $39,999	7,560	20.93%	518,235,752	257,124,453	25.04%	207,363,292	24.39%	27,429	13.39	795	92.73%
$40,000 - $49,999	3,048	8.44%	270,697,654	132,640,512	12.92%	113,891,300	13.39%	37,366	12.73	792	93.72%
$50,000 - $59,999	985	2.73%	109,524,415	53,781,427	5.24%	48,948,860	5.76%	49,694	13.62	788	94.85%
$60,000 - $69,999	231	0.64%	30,246,776	14,850,171	1.45%	12,978,731	1.53%	56,185	13.04	792	92.00%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

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	653	1.81%	34,942,670	17,253,769	1.68%	14,896,967	1.75%	22,813	13.45	632	92.11%
650 - 699	2,116	5.86%	118,489,495	58,082,256	5.66%	47,978,310	5.64%	22,674	13.13	678	92.40%
700 - 749	7,516	20.81%	430,444,004	212,437,664	20.69%	173,324,505	20.38%	23,061	12.74	725	91.82%
750 - 799	8,139	22.53%	468,466,615	233,017,457	22.70%	189,849,497	22.33%	23,326	12.75	775	91.22%
800+	17,695	48.99%	1,014,034,301	505,886,675	49.27%	424,208,020	49.89%	23,973	12.92	845	91.24%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	111	0.31%	7,625,242	4,392,631	0.43%	2,006,254	0.24%	18,074	4.15	809	91.40%
25 - 36	36,008	99.69%	2,058,751,842	1,022,285,189	99.57%	848,251,044	99.76%	23,557	12.89	792	91.43%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	8,039	22.26%	442,794,594	221,071,746	21.53%	6,894,792	0.81%	858	0.00	778	87.71%
1 - 12	13,268	36.73%	756,765,153	368,936,170	35.93%	335,206,294	39.42%	25,264	7.28	792	90.07%
13 - 24	14,812	41.01%	866,817,337	436,669,905	42.53%	508,156,212	59.76%	34,307	16.73	791	92.38%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

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	9,761	27.02%	572,269,791	289,797,359	28.23%	344,523,084	40.52%	35,296	17.99	792	92.74%
21 - 25	7,835	21.69%	461,151,659	229,587,235	22.36%	248,005,410	29.17%	31,654	13.14	792	91.69%
26 - 30	5,078	14.06%	286,484,925	140,333,914	13.67%	135,989,520	15.99%	26,780	8.33	791	90.16%
31 - 35	5,498	15.22%	310,030,815	149,278,616	14.54%	114,989,445	13.52%	20,915	3.05	792	88.70%
36+	7,947	22.00%	436,439,895	217,680,696	21.20%	6,749,840	0.79%	849	0.00	778	87.71%
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	34,033	94.22%	1,943,106,349	966,524,068	94.14%	812,011,698	95.50%	23,860	12.86	794	91.35%
1 - 15	1,629	4.51%	95,182,929	46,685,878	4.55%	29,616,809	3.48%	18,181	12.94	748	92.54%
16 - 30	267	0.74%	16,410,223	7,859,887	0.77%	4,503,867	0.53%	16,868	13.72	724	95.29%
31 - 60	140	0.39%	8,476,014	4,073,596	0.40%	2,829,660	0.33%	20,212	13.81	708	95.58%
61 - 90	30	0.08%	1,805,706	868,118	0.08%	686,342	0.08%	22,878	14.92	710	95.67%
91 - 120	14	0.04%	1,019,032	488,774	0.05%	473,536	0.06%	33,824	11.60	707	96.54%
121+	6	0.02%	376,832	177,499	0.02%	135,386	0.02%	22,564	8.30	709	89.36%
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

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%	815	2.26%	37,957,449	22,633,859	2.20%	12,952,962	1.52%	15,893	11.06	797	71.20%
75.00 - 99.99%	31,724	87.83%	1,760,941,360	887,095,879	86.40%	730,435,500	85.91%	23,025	12.67	793	89.84%
100.00 - 109.99%	3,094	8.57%	227,957,529	101,180,417	9.86%	93,916,851	11.05%	30,355	14.41	783	103.53%
110.00 - 119.99%	468	1.30%	38,182,369	15,253,396	1.49%	12,436,535	1.46%	26,574	14.39	775	113.64%
120.00 - 129.99%	18	0.05%	1,338,377	514,270	0.05%	515,449	0.06%	28,636	15.29	770	120.83%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	-	-	-	-	-	-	-	-	-	-	-
Alaska	13	0.04%	828,784	401,875	0.04%	381,158	0.04%	29,320	11.49	777	96.24%
Arizona	720	1.99%	42,110,744	20,774,729	2.02%	16,786,282	1.97%	23,314	13.69	796	92.56%
Arkansas	53	0.15%	3,228,280	1,613,185	0.16%	1,286,825	0.15%	24,280	13.03	786	95.03%
California	5,662	15.68%	304,757,210	156,054,371	15.20%	114,762,132	13.50%	20,269	12.00	787	88.15%
Colorado	547	1.51%	32,542,347	16,445,667	1.60%	13,201,361	1.55%	24,134	13.02	785	91.39%
Connecticut	945	2.62%	51,632,777	26,055,315	2.54%	22,974,710	2.70%	24,312	12.91	798	89.95%
Delaware	80	0.22%	4,766,171	2,378,437	0.23%	1,920,043	0.23%	24,001	14.55	788	91.12%
Florida	5,117	14.17%	296,403,956	146,213,334	14.24%	125,745,434	14.79%	24,574	13.05	785	91.80%
Georgia	833	2.31%	49,659,440	24,557,305	2.39%	20,693,067	2.43%	24,842	13.47	785	92.81%
Hawaii	124	0.34%	6,671,763	3,256,164	0.32%	2,802,507	0.33%	22,601	13.75	796	94.14%
Idaho	47	0.13%	2,526,697	1,299,316	0.13%	790,729	0.09%	16,824	13.85	824	87.76%
Illinois	1,262	3.49%	79,056,241	38,458,583	3.75%	34,142,708	4.02%	27,054	13.52	798	93.55%
Indiana	203	0.56%	12,141,028	5,942,984	0.58%	4,975,281	0.59%	24,509	13.50	789	93.19%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	66	0.18%	3,987,435	1,957,355	0.19%	1,629,819	0.19%	24,694	13.23	809	92.06%
Kentucky	134	0.37%	8,391,075	4,196,302	0.41%	3,279,930	0.39%	24,477	13.12	792	91.24%
Louisiana	253	0.70%	15,609,599	7,738,046	0.75%	6,686,468	0.79%	26,429	13.17	786	92.73%
Maine	56	0.16%	3,419,916	1,699,195	0.17%	1,452,444	0.17%	25,936	15.19	802	91.93%
Maryland	507	1.40%	30,653,796	14,651,337	1.43%	13,197,358	1.55%	26,030	13.43	787	96.08%
Massachusetts	1,224	3.39%	66,976,332	33,962,800	3.31%	28,317,892	3.33%	23,136	13.07	798	89.37%
Michigan	560	1.55%	33,121,038	16,284,568	1.59%	13,960,223	1.64%	24,929	13.13	793	91.68%
Minnesota	305	0.84%	17,750,009	8,770,104	0.85%	6,132,212	0.72%	20,106	13.19	799	91.22%
Mississippi	77	0.21%	4,677,034	2,276,063	0.22%	2,077,820	0.24%	26,985	13.40	786	94.72%
Missouri	1	0.00%	60,498	32,623	0.00%	0	0.00%	0	0.00	0	0.00%
Montana	21	0.06%	1,448,044	683,818	0.07%	503,235	0.06%	23,964	14.48	777	87.96%
Nebraska	83	0.23%	4,542,540	2,326,807	0.23%	2,062,547	0.24%	24,850	12.76	799	89.27%
Nevada	422	1.17%	24,470,996	12,108,026	1.18%	9,167,723	1.08%	21,724	12.13	785	90.50%
New Hampshire	1	0.00%	42,811	21,072	0.00%	0	0.00%	0	0.00	0	0.00%
New Jersey	4,351	12.05%	242,654,624	121,024,102	11.79%	103,051,524	12.12%	23,685	12.80	794	90.92%
New Mexico	68	0.19%	4,159,801	2,030,388	0.20%	1,435,161	0.17%	21,105	14.37	778	95.61%
New York	4,621	12.79%	258,670,470	128,349,967	12.50%	114,122,946	13.42%	24,697	12.80	797	91.35%
North Carolina	727	2.01%	43,489,724	21,468,204	2.09%	17,187,756	2.02%	23,642	12.93	791	92.69%
North Dakota	3	0.01%	197,012	89,098	0.01%	51,883	0.01%	17,294	17.00	864	111.25%
Ohio	739	2.05%	43,222,728	20,933,918	2.04%	17,857,268	2.10%	24,164	12.59	801	92.61%
Oklahoma	110	0.30%	7,015,580	3,321,147	0.32%	2,677,544	0.31%	24,341	11.17	797	95.06%
Oregon	293	0.81%	15,455,498	8,067,066	0.79%	6,002,162	0.71%	20,485	12.59	801	88.18%
Pennsylvania	1,577	4.37%	88,021,075	44,982,288	4.38%	36,639,492	4.31%	23,234	12.92	798	89.37%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	349	0.97%	20,642,637	10,052,102	0.98%	8,164,085	0.96%	23,393	13.26	793	93.86%
South Dakota	26	0.07%	1,600,790	797,932	0.08%	527,964	0.06%	20,306	14.71	801	92.74%
Tennessee	332	0.92%	19,780,452	9,820,497	0.96%	7,936,135	0.93%	23,904	13.30	793	91.88%
Texas	2,200	6.09%	136,849,970	64,131,308	6.25%	51,773,785	6.09%	23,534	12.98	782	96.78%
Utah	188	0.52%	11,348,538	5,668,598	0.55%	4,954,960	0.58%	26,356	12.42	790	90.63%
Vermont	43	0.12%	2,502,449	1,229,278	0.12%	955,606	0.11%	22,223	14.31	804	93.51%
Virginia	732	2.03%	43,901,297	21,532,823	2.10%	17,806,966	2.09%	24,326	12.99	794	93.36%
Washington	442	1.22%	25,297,944	12,971,339	1.26%	10,182,152	1.20%	23,037	12.92	795	89.73%
West Virginia	-	-	-	-	-	-	-	-	-	-	-
Wisconsin	-	-	-	-	-	-	-	-	-	-	-
Wyoming	-	-	-	-	-	-	-	-	-	-	-
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	-	-	-	-	-	-	-	-	-	-	-
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Unknown	2	0.01%	89,934	48,388	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,277	47.83%	989,386,984	478,044,301	46.56%	387,083,550	45.53%	22,405	12.53	790	90.41%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,842	52.17%	1,076,990,100	548,633,520	53.44%	463,173,748	54.47%	24,582	13.15	793	92.28%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

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	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%
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:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-01	266	0.74%	16,133,942	7,824,344	0.76%	0	0.00%	0	0.00	0	0.00%
2022-02	322	0.89%	19,333,255	9,588,457	0.93%	0	0.00%	0	0.00	0	0.00%
2022-03	683	1.89%	38,067,136	18,931,473	1.84%	0	0.00%	0	0.00	0	0.00%
2022-04	673	1.86%	38,141,369	18,959,961	1.85%	19,059	0.00%	28	0.00	720	77.13%
2022-05	955	2.64%	53,572,895	27,176,416	2.65%	32,858	0.00%	34	0.00	755	86.60%
2022-06	1,044	2.89%	56,896,958	29,040,440	2.83%	29,488	0.00%	28	0.00	827	78.38%
2022-07	1,149	3.18%	61,562,944	31,128,782	3.03%	592,504	0.07%	516	0.00	789	86.50%
2022-08	1,000	2.77%	53,040,204	26,812,637	2.61%	1,042,896	0.12%	1,043	0.00	790	86.20%
2022-09	992	2.75%	52,962,623	25,800,548	2.51%	1,299,217	0.15%	1,310	0.00	767	88.05%
2022-10	955	2.64%	53,083,269	25,808,688	2.51%	3,878,770	0.46%	4,062	0.00	777	88.32%
2022-11	1,108	3.07%	62,418,023	29,626,262	2.89%	17,840,926	2.10%	16,102	1.00	795	88.30%
2022-12	1,269	3.51%	73,386,233	35,768,817	3.48%	26,949,938	3.17%	21,237	2.00	790	88.54%
2023-01	1,070	2.96%	59,963,469	28,894,810	2.81%	23,386,491	2.75%	21,857	3.00	795	88.44%
2023-02	1,249	3.46%	69,861,425	33,733,289	3.29%	28,172,242	3.31%	22,556	4.00	791	88.85%
2023-03	861	2.38%	48,748,651	23,676,780	2.31%	20,580,480	2.42%	23,903	5.00	793	89.62%
2023-04	433	1.20%	24,040,419	11,636,235	1.13%	10,424,163	1.23%	24,074	6.00	797	89.43%
2023-05	1,120	3.10%	63,388,490	30,970,643	3.02%	29,033,333	3.41%	25,923	7.00	795	89.25%
2023-06	1,208	3.34%	67,467,413	33,432,948	3.26%	32,532,362	3.83%	26,931	8.00	788	89.72%
2023-07	1,176	3.26%	66,035,761	32,451,436	3.16%	32,855,602	3.86%	27,938	9.00	788	90.76%
2023-08	1,124	3.11%	64,123,794	31,330,850	3.05%	31,782,586	3.74%	28,276	10.00	790	91.15%
2023-09	1,267	3.51%	75,298,132	36,725,813	3.58%	38,090,418	4.48%	30,063	11.00	795	91.65%
2023-10	1,383	3.83%	82,033,343	40,688,285	3.96%	43,557,753	5.12%	31,495	12.00	791	91.91%
2023-11	1,463	4.05%	85,051,462	42,485,323	4.14%	46,898,543	5.52%	32,056	13.00	792	91.55%
2023-12	2,231	6.18%	130,986,883	65,213,846	6.35%	72,094,593	8.48%	32,315	14.00	792	91.67%
2024-01	1,415	3.92%	82,350,265	41,405,390	4.03%	46,848,500	5.51%	33,108	15.00	789	91.69%
2024-02	1,434	3.97%	84,385,050	43,039,871	4.19%	48,943,178	5.76%	34,131	16.00	791	91.76%
2024-03	2,232	6.18%	132,269,690	66,664,917	6.49%	78,914,280	9.28%	35,356	17.00	792	92.18%
2024-04	2,093	5.79%	124,185,682	62,911,210	6.13%	75,186,328	8.84%	35,923	18.00	794	92.67%
2024-05	2,376	6.58%	137,178,678	69,528,316	6.77%	83,145,189	9.78%	34,994	19.00	790	93.03%
2024-06	1,568	4.34%	90,409,627	45,421,031	4.42%	56,125,601	6.60%	35,794	20.00	792	94.04%
Total:	36,119	100.00%	2,066,377,084	1,026,677,821	100.00%	850,257,298	100.00%	23,540	12.87	792	91.43%

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