StratMaker (138863)

BMW Vehicle Lease Trust 2022-1

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

35,824

WA Orginal Term (OT)

35.95

Acquisition Cost (AC)

$ 2,073,447,945

WA Remaining Term (RT)

15.38

Rep. Period Securitization Value (SV)

$ 1,074,498,067

WA Seasoning

20.57

Rep. Period End Actual SV (ESV)

$ 1,033,849,762

WA FICO (non-zero)

790

Total Base Residual Value (BRV)

$ 1,027,347,960

WA Lease to Value (LTV)

92.61%

Average BRV

$ 28,678

Base Residual as % of ESV

99.37%

Base Residual as % of Vehicle Value

45.37%

Minimum Discount Rate

6.90%

Beginning Period

Oct 1, 2022

Ending Period

Oct 31, 2022

Total # of Leases

35,824

Acquisition Cost (AC)

$ 2,073,447,945

Rep. Period Securitization Value (SV)

$ 1,074,498,067

Rep. Period End Actual SV (ESV)

$ 1,033,849,762

Total Base Residual Value (BRV)

$ 1,027,347,960

Average BRV

$ 28,678

Base Residual as % of ESV

99.37%

Base Residual as % of Vehicle Value

45.37%

Minimum Discount Rate

6.90%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

35.95

WA Remaining Term (RT)

15.38

WA Seasoning

20.57

WA FICO (non-zero)

790

WA Lease to Value (LTV)

92.61%

Filters

Filters Applied

Leases Excluded

AC of Excluded Leases

$ 0

ESV of Excluded Leases

$ 0

Acquisition Cost	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	-	-	-	-	-	-	-	-	-	-	-
$20,000 - $24,999	-	-	-	-	-	-	-	-	-	-	-
$25,000 - $29,999	52	0.15%	1,508,177	932,011	0.09%	773,978	0.07%	14,884	9.99	783	73.61%
$30,000 - $39,999	4,886	13.64%	180,297,789	98,789,066	9.62%	90,794,960	8.78%	18,583	13.69	783	84.64%
$40,000 - $49,999	10,976	30.64%	491,826,461	250,922,169	24.42%	250,611,812	24.24%	22,833	15.65	789	90.09%
$50,000 - $59,999	7,457	20.82%	408,264,277	202,492,611	19.71%	197,743,685	19.13%	26,518	15.11	790	91.84%
$60,000 - $69,999	4,833	13.49%	311,357,172	151,805,696	14.78%	156,318,397	15.12%	32,344	15.37	795	94.31%
$70,000 - $79,999	2,870	8.01%	214,591,054	105,081,283	10.23%	109,168,200	10.56%	38,038	15.44	793	95.03%
$80,000 - $89,999	1,910	5.33%	161,743,240	77,448,969	7.54%	80,346,336	7.77%	42,066	16.04	791	96.41%
$90,000 - $99,999	1,124	3.14%	106,061,815	49,330,557	4.80%	52,363,216	5.06%	46,586	16.25	787	97.22%
Over $100,000	1,716	4.79%	197,797,960	90,545,598	8.81%	95,729,178	9.26%	55,786	15.76	792	97.21%
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	7,169	20.01%	414,774,197	205,058,274	19.96%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	667	1.86%	25,210,790	12,261,366	1.19%	12,521,659	1.21%	18,773	3.23	782	83.73%
$20,000 - $24,999	4,212	11.76%	172,050,569	86,925,066	8.46%	96,261,385	9.31%	22,854	8.92	789	86.23%
$25,000 - $29,999	6,213	17.34%	279,161,574	142,608,992	13.88%	171,440,423	16.58%	27,594	14.46	789	89.15%
$30,000 - $39,999	9,346	26.09%	507,967,749	253,713,844	24.70%	320,660,626	31.02%	34,310	16.22	791	92.50%
$40,000 - $49,999	4,389	12.25%	310,722,217	152,806,797	14.87%	194,931,973	18.85%	44,414	15.56	793	94.12%
$50,000 - $59,999	2,012	5.62%	169,850,345	82,098,093	7.99%	109,838,450	10.62%	54,592	17.30	790	95.74%
$60,000 - $69,999	1,057	2.95%	103,508,396	49,433,808	4.81%	68,088,626	6.59%	64,417	18.22	791	97.79%
$70,000 - $79,999	494	1.38%	55,755,743	26,735,591	2.60%	36,828,397	3.56%	74,551	18.38	787	96.99%
$80,000 - $89,999	191	0.53%	23,977,860	11,126,146	1.08%	16,087,691	1.56%	84,229	19.57	791	100.17%
$90,000 - $99,999	55	0.15%	7,535,678	3,351,792	0.33%	5,172,685	0.50%	94,049	21.01	796	102.45%
Over $100,000	19	0.05%	2,932,827	1,228,192	0.12%	2,017,847	0.20%	106,202	21.47	773	105.23%
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Base Residual Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	-	-	-	-	-	-	-	-	-	-	-
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	1	0.00%	33,892	14,586	0.00%	0	0.00%	0	0.00	0	0.00%
$15,000 - $19,999	3,216	8.98%	122,766,009	60,841,698	5.92%	52,741,380	5.10%	16,400	11.47	777	87.53%
$20,000 - $24,999	12,850	35.87%	572,023,142	287,662,514	28.00%	287,882,057	27.85%	22,403	15.35	787	90.73%
$25,000 - $29,999	7,755	21.65%	427,702,232	211,662,237	20.60%	216,132,830	20.91%	27,870	15.48	791	92.28%
$30,000 - $39,999	7,608	21.24%	525,304,503	258,655,811	25.18%	262,330,879	25.37%	34,481	15.91	795	94.09%
$40,000 - $49,999	3,084	8.61%	274,535,380	134,732,910	13.11%	136,696,113	13.22%	44,324	15.52	792	94.59%
$50,000 - $59,999	1,064	2.97%	118,496,246	57,978,493	5.64%	61,506,521	5.95%	57,807	15.97	792	95.89%
$60,000 - $69,999	246	0.69%	32,586,541	15,799,711	1.54%	16,559,982	1.60%	67,317	15.21	788	93.48%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Original FICO Score	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Less than 500	-	-	-	-	-	-	-	-	-	-	-
500 - 549	-	-	-	-	-	-	-	-	-	-	-
550 - 599	-	-	-	-	-	-	-	-	-	-	-
600 - 649	564	1.57%	30,412,908	15,125,186	1.47%	15,902,305	1.54%	28,196	15.99	632	92.56%
650 - 699	2,107	5.88%	117,506,786	57,974,010	5.64%	59,189,552	5.73%	28,092	15.95	678	93.44%
700 - 749	7,078	19.76%	409,653,789	201,939,949	19.66%	202,210,977	19.56%	28,569	15.60	725	93.27%
750 - 799	8,165	22.79%	472,674,698	233,850,451	22.76%	234,061,170	22.64%	28,666	15.50	775	92.66%
800+	17,910	49.99%	1,043,199,764	518,458,365	50.47%	522,485,758	50.54%	29,173	15.15	840	92.23%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	102	0.28%	7,263,663	4,346,862	0.42%	3,128,500	0.30%	30,672	7.13	809	91.95%
25 - 36	35,722	99.72%	2,066,184,282	1,023,001,099	99.58%	1,030,721,261	99.70%	28,854	15.40	790	92.61%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	4,352	12.15%	238,085,671	118,608,094	11.55%	5,196,186	0.50%	1,194	0.00	783	88.37%
1 - 12	11,441	31.94%	652,862,894	319,063,910	31.06%	301,799,982	29.19%	26,379	7.47	794	89.99%
13 - 24	20,031	55.92%	1,182,499,380	589,675,956	57.40%	726,853,594	70.31%	36,286	18.77	789	93.72%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	6,165	17.21%	371,255,930	181,247,351	17.64%	242,645,442	23.47%	39,359	22.36	787	96.42%
16 - 20	9,530	26.60%	558,664,537	282,476,229	27.50%	342,692,411	33.15%	35,959	18.15	790	92.71%
21 - 25	6,898	19.26%	405,594,497	202,106,537	19.67%	222,764,734	21.55%	32,294	13.10	791	91.63%
26 - 30	4,532	12.65%	256,152,828	125,325,943	12.20%	125,657,471	12.15%	27,727	8.28	792	90.07%
31 - 35	4,385	12.24%	246,270,413	119,039,051	11.59%	94,916,133	9.18%	21,646	3.07	795	88.38%
36+	4,314	12.04%	235,509,740	117,152,850	11.40%	5,173,571	0.50%	1,199	0.00	783	88.42%
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	34,055	95.06%	1,967,454,866	975,805,606	94.98%	991,233,500	95.88%	29,107	15.35	792	92.54%
1 - 15	1,416	3.95%	84,347,783	41,003,467	3.99%	34,443,633	3.33%	24,325	15.63	748	94.07%
16 - 30	218	0.61%	13,523,291	6,563,838	0.64%	4,540,039	0.44%	20,826	17.25	719	94.31%
31 - 60	96	0.27%	5,778,885	2,831,253	0.28%	2,389,489	0.23%	24,891	17.19	722	94.82%
61 - 90	24	0.07%	1,439,568	706,361	0.07%	842,310	0.08%	35,096	16.84	716	95.62%
91 - 120	9	0.03%	465,044	227,390	0.02%	258,430	0.02%	28,714	15.33	693	94.75%
121+	6	0.02%	438,508	210,046	0.02%	142,360	0.01%	23,727	14.80	693	93.50%
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Lease to Value	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0.00 - 24.99%	-	-	-	-	-	-	-	-	-	-	-
25.00 - 49.99%	-	-	-	-	-	-	-	-	-	-	-
50.00 - 74.99%	620	1.73%	28,739,757	17,623,545	1.72%	14,621,171	1.41%	23,583	13.49	793	71.06%
75.00 - 99.99%	30,523	85.20%	1,699,109,358	857,325,709	83.45%	840,391,043	81.29%	27,533	14.79	792	90.35%
100.00 - 109.99%	4,061	11.34%	296,740,378	132,517,734	12.90%	154,909,590	14.98%	38,146	18.20	783	103.63%
110.00 - 119.99%	604	1.69%	47,572,528	19,405,968	1.89%	23,192,086	2.24%	38,397	18.88	768	113.25%
120.00 - 129.99%	16	0.04%	1,285,924	475,004	0.05%	735,872	0.07%	45,992	19.99	744	120.71%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	-	-	-	-	-	-	-	-	-	-	-
Alaska	8	0.02%	565,287	300,368	0.03%	241,216	0.02%	30,152	12.21	786	93.75%
Arizona	694	1.94%	40,054,904	19,824,950	1.93%	20,027,844	1.94%	28,859	15.42	797	93.02%
Arkansas	41	0.11%	2,514,718	1,251,717	0.12%	1,175,310	0.11%	28,666	15.06	783	91.96%
California	5,824	16.26%	319,432,457	162,940,595	15.86%	149,380,131	14.45%	25,649	14.17	783	89.56%
Colorado	553	1.54%	32,623,738	16,598,155	1.62%	16,256,045	1.57%	29,396	16.23	795	91.19%
Connecticut	962	2.69%	54,608,933	27,291,483	2.66%	27,864,841	2.70%	28,966	15.32	795	91.56%
Delaware	96	0.27%	5,913,490	2,903,008	0.28%	3,065,585	0.30%	31,933	16.33	797	92.55%
Florida	5,068	14.15%	298,576,485	147,427,875	14.35%	154,289,256	14.92%	30,444	15.88	785	92.93%
Georgia	853	2.38%	51,738,880	25,437,975	2.48%	26,342,357	2.55%	30,882	16.07	779	94.38%
Hawaii	110	0.31%	5,540,778	2,736,224	0.27%	2,645,021	0.26%	24,046	15.33	780	93.94%
Idaho	53	0.15%	3,217,523	1,642,547	0.16%	1,619,216	0.16%	30,551	15.48	791	92.69%
Illinois	1,142	3.19%	72,377,262	35,023,425	3.41%	37,147,377	3.59%	32,528	15.57	794	94.97%
Indiana	225	0.63%	14,289,141	6,954,152	0.68%	6,899,695	0.67%	30,665	14.62	802	93.68%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	79	0.22%	4,511,101	2,307,046	0.22%	1,924,012	0.19%	24,355	15.34	799	90.94%
Kentucky	136	0.38%	8,212,422	4,025,587	0.39%	4,017,211	0.39%	29,538	15.59	805	93.12%
Louisiana	257	0.72%	15,633,491	7,666,930	0.75%	7,803,061	0.75%	30,362	15.47	790	93.46%
Maine	40	0.11%	2,307,028	1,116,969	0.11%	1,082,382	0.10%	27,060	15.77	801	93.71%
Maryland	547	1.53%	34,162,092	16,262,865	1.58%	16,862,766	1.63%	30,828	15.63	791	97.17%
Massachusetts	1,186	3.31%	66,648,554	33,572,595	3.27%	34,489,927	3.34%	29,081	15.79	796	90.82%
Michigan	561	1.57%	33,038,107	16,206,494	1.58%	16,766,895	1.62%	29,888	15.81	796	93.12%
Minnesota	318	0.89%	17,773,362	8,830,163	0.86%	8,208,767	0.79%	25,814	15.28	806	91.71%
Mississippi	77	0.21%	4,378,547	2,144,339	0.21%	2,050,149	0.20%	26,625	16.38	779	93.36%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	12	0.03%	807,898	402,482	0.04%	523,893	0.05%	43,658	17.48	774	93.96%
Nebraska	95	0.27%	5,517,953	2,815,119	0.27%	2,890,623	0.28%	30,428	16.92	786	91.26%
Nevada	408	1.14%	23,251,166	11,466,097	1.12%	11,271,624	1.09%	27,627	16.04	779	92.19%
New Hampshire	1	0.00%	51,518	28,798	0.00%	0	0.00%	0	0.00	0	0.00%
New Jersey	4,277	11.94%	241,905,732	119,367,674	11.62%	124,126,382	12.01%	29,022	15.41	791	92.76%
New Mexico	76	0.21%	4,839,922	2,366,031	0.23%	2,100,387	0.20%	27,637	15.72	784	95.46%
New York	4,344	12.13%	246,703,657	121,883,122	11.86%	126,730,414	12.26%	29,174	15.14	799	92.45%
North Carolina	762	2.13%	45,246,866	22,379,563	2.18%	21,790,735	2.11%	28,597	15.18	792	93.19%
North Dakota	2	0.01%	156,994	80,732	0.01%	93,962	0.01%	46,981	15.34	749	84.75%
Ohio	774	2.16%	46,429,500	22,449,612	2.19%	23,274,654	2.25%	30,071	15.39	796	94.19%
Oklahoma	91	0.25%	6,174,131	2,863,531	0.28%	2,867,903	0.28%	31,515	16.74	796	98.46%
Oregon	308	0.86%	17,002,341	8,626,370	0.84%	8,573,275	0.83%	27,835	14.83	792	90.08%
Pennsylvania	1,564	4.37%	87,450,584	44,437,073	4.33%	44,817,010	4.33%	28,655	15.69	795	90.33%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	456	1.27%	27,039,104	13,284,697	1.29%	12,522,588	1.21%	27,462	15.39	795	93.67%
South Dakota	19	0.05%	1,117,460	541,957	0.05%	593,344	0.06%	31,229	18.49	818	95.95%
Tennessee	304	0.85%	17,302,199	8,739,144	0.85%	8,372,215	0.81%	27,540	15.79	791	90.67%
Texas	2,162	6.04%	134,251,501	63,521,351	6.18%	64,126,517	6.20%	29,661	16.00	782	97.36%
Utah	140	0.39%	8,917,759	4,441,479	0.43%	4,437,370	0.43%	31,696	15.31	801	91.81%
Vermont	34	0.09%	1,985,344	993,434	0.10%	1,073,941	0.10%	31,586	13.49	798	91.53%
Virginia	747	2.09%	45,140,354	21,987,990	2.14%	21,971,962	2.13%	29,414	15.22	798	95.25%
Washington	417	1.16%	23,989,899	12,182,962	1.19%	11,531,900	1.12%	27,654	15.37	792	91.14%
West Virginia	-	-	-	-	-	-	-	-	-	-	-
Wisconsin	-	-	-	-	-	-	-	-	-	-	-
Wyoming	-	-	-	-	-	-	-	-	-	-	-
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	1	0.00%	47,765	23,281	0.00%	0	0.00%	0	0.00	0	0.00%
Guam	-	-	-	-	-	-	-	-	-	-	-
Mariana Islands	-	-	-	-	-	-	-	-	-	-	-
Marshall Islands	-	-	-	-	-	-	-	-	-	-	-
Micronesia	-	-	-	-	-	-	-	-	-	-	-
Palau	-	-	-	-	-	-	-	-	-	-	-
Puerto Rico	-	-	-	-	-	-	-	-	-	-	-
Virgin Islands	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,121	47.79%	985,677,580	475,299,421	46.26%	471,297,983	45.59%	27,527	15.00	789	91.59%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,703	52.21%	1,087,770,365	552,048,540	53.74%	562,551,779	54.41%	30,078	15.69	792	93.45%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Manufacturer	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
DeLorean	-	-	-	-	-	-	-	-	-	-	-
Fisker Automotive	-	-	-	-	-	-	-	-	-	-	-
Ford	-	-	-	-	-	-	-	-	-	-	-
Ford: Lincoln	-	-	-	-	-	-	-	-	-	-	-
Ford: Mercury	-	-	-	-	-	-	-	-	-	-	-
GMC	-	-	-	-	-	-	-	-	-	-	-
GMC: Buick	-	-	-	-	-	-	-	-	-	-	-
GMC: Cadillac	-	-	-	-	-	-	-	-	-	-	-
GMC: Chevrolet	-	-	-	-	-	-	-	-	-	-	-
GMC: Hummer	-	-	-	-	-	-	-	-	-	-	-
GMC: Oldsmobile	-	-	-	-	-	-	-	-	-	-	-
GMC: Pontiac	-	-	-	-	-	-	-	-	-	-	-
GMC: Saturn	-	-	-	-	-	-	-	-	-	-	-
Tesla	-	-	-	-	-	-	-	-	-	-	-
VHPG	-	-	-	-	-	-	-	-	-	-	-
Aston Martin	-	-	-	-	-	-	-	-	-	-	-
BMW	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%
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:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-05	539	1.50%	33,013,950	16,441,545	1.60%	0	0.00%	0	0.00	0	0.00%
2022-06	565	1.58%	30,552,140	15,785,488	1.54%	79,818	0.01%	141	0.00	798	85.83%
2022-07	838	2.34%	46,321,966	23,074,049	2.25%	407,439	0.04%	486	0.00	786	87.87%
2022-08	734	2.05%	38,857,288	19,584,369	1.91%	718,773	0.07%	979	0.00	779	86.49%
2022-09	859	2.40%	44,922,333	22,106,240	2.15%	1,228,314	0.12%	1,430	0.00	780	88.30%
2022-10	817	2.28%	44,417,995	21,616,403	2.10%	2,761,842	0.27%	3,380	0.00	784	89.03%
2022-11	897	2.50%	50,760,574	24,559,317	2.39%	15,334,626	1.48%	17,095	1.00	793	88.43%
2022-12	1,018	2.84%	57,085,261	27,817,934	2.71%	21,305,314	2.06%	20,929	2.00	795	88.26%
2023-01	846	2.36%	47,381,361	22,796,879	2.22%	19,034,837	1.84%	22,500	3.00	792	88.38%
2023-02	968	2.70%	54,152,039	26,207,727	2.55%	22,934,764	2.22%	23,693	4.00	796	88.40%
2023-03	702	1.96%	40,313,048	19,635,784	1.91%	17,789,274	1.72%	25,341	5.00	801	88.73%
2023-04	417	1.16%	24,143,421	11,815,250	1.15%	10,805,594	1.05%	25,913	6.00	790	89.71%
2023-05	1,095	3.06%	61,348,723	29,943,353	2.91%	29,098,547	2.81%	26,574	7.00	794	89.00%
2023-06	1,036	2.89%	57,755,010	28,425,454	2.77%	28,844,459	2.79%	27,842	8.00	794	90.06%
2023-07	1,002	2.80%	56,925,396	28,045,829	2.73%	28,885,991	2.79%	28,828	9.00	791	90.40%
2023-08	1,011	2.82%	58,298,405	28,503,457	2.77%	29,955,581	2.90%	29,630	10.00	793	91.10%
2023-09	1,147	3.20%	67,067,329	32,861,245	3.20%	35,231,224	3.41%	30,716	11.00	791	91.30%
2023-10	1,302	3.63%	77,632,329	38,451,683	3.74%	42,579,771	4.12%	32,703	12.00	793	92.09%
2023-11	1,270	3.55%	74,303,133	36,943,888	3.60%	40,596,197	3.93%	31,966	13.00	792	91.61%
2023-12	1,965	5.49%	115,764,087	58,001,095	5.65%	65,070,037	6.29%	33,115	14.00	791	91.31%
2024-01	1,182	3.30%	68,570,784	34,496,895	3.36%	39,633,009	3.83%	33,530	15.00	790	92.03%
2024-02	1,285	3.59%	76,154,584	38,532,809	3.75%	45,567,841	4.41%	35,461	16.00	792	91.84%
2024-03	1,968	5.49%	117,386,934	59,317,475	5.77%	70,691,620	6.84%	35,921	17.00	792	92.10%
2024-04	1,871	5.22%	109,324,104	55,612,021	5.41%	66,662,875	6.45%	35,630	18.00	791	92.18%
2024-05	2,179	6.08%	125,863,454	63,810,461	6.21%	77,828,670	7.53%	35,718	19.00	789	92.82%
2024-06	2,183	6.09%	126,392,914	63,204,409	6.15%	79,811,390	7.72%	36,560	20.00	790	94.09%
2024-07	1,720	4.80%	97,480,872	48,701,295	4.74%	63,111,866	6.10%	36,693	21.00	789	94.52%
2024-08	1,608	4.49%	98,058,964	47,660,297	4.64%	63,149,246	6.11%	39,272	22.00	791	96.33%
2024-09	1,603	4.47%	98,725,531	47,781,462	4.65%	64,152,364	6.21%	40,020	23.00	786	97.03%
2024-10	1,197	3.34%	74,474,019	35,613,849	3.47%	50,578,480	4.89%	42,254	24.00	780	98.21%
Total:	35,824	100.00%	2,073,447,945	1,027,347,960	100.00%	1,033,849,762	100.00%	28,859	15.38	790	92.61%

Footnotes:

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

NOTE:

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

Disclaimer:

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

Actions

Deal Documents

Download Datatape (CSV)

View EDGAR Filing

Quick Navigation

COMPANY

FINSIGHT.COM