StratMaker (141472)

BMW Vehicle Lease Trust 2021-1

StratMaker Datatape Summary

Beginning Period

Nov 1, 2022

As % of Rep. Period ESV:

Ending Period

Nov 30, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

37,725

WA Orginal Term (OT)

35.97

Acquisition Cost (AC)

$ 2,097,815,795

WA Remaining Term (RT)

7.95

Rep. Period Securitization Value (SV)

$ 591,463,421

WA Seasoning

28.02

Rep. Period End Actual SV (ESV)

$ 550,042,025

WA FICO (non-zero)

793

Total Base Residual Value (BRV)

$ 1,032,153,148

WA Lease to Value (LTV)

90.60%

Average BRV

$ 27,360

Base Residual as % of ESV

187.65%

Base Residual as % of Vehicle Value

44.04%

Minimum Discount Rate

6.45%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

37,725

Acquisition Cost (AC)

$ 2,097,815,795

Rep. Period Securitization Value (SV)

$ 591,463,421

Rep. Period End Actual SV (ESV)

$ 550,042,025

Total Base Residual Value (BRV)

$ 1,032,153,148

Average BRV

$ 27,360

Base Residual as % of ESV

187.65%

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)

7.95

WA Seasoning

28.02

WA FICO (non-zero)

793

WA Lease to Value (LTV)

90.60%

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%	698,506	0.13%	4,285	5.05	778	71.42%
$30,000 - $39,999	6,658	17.65%	243,110,204	131,285,993	12.72%	61,733,096	11.22%	9,272	7.26	786	83.72%
$40,000 - $49,999	11,809	31.30%	527,386,503	261,929,938	25.38%	137,178,635	24.94%	11,616	8.00	793	88.84%
$50,000 - $59,999	7,838	20.78%	429,066,356	210,142,240	20.36%	104,022,637	18.91%	13,272	7.78	796	89.83%
$60,000 - $69,999	4,420	11.72%	284,484,457	138,860,053	13.45%	78,504,320	14.27%	17,761	8.52	797	92.57%
$70,000 - $79,999	2,586	6.85%	193,381,992	95,133,011	9.22%	55,002,088	10.00%	21,269	8.30	795	92.85%
$80,000 - $89,999	1,765	4.68%	149,243,864	71,105,669	6.89%	41,357,392	7.52%	23,432	7.76	794	94.68%
$90,000 - $99,999	998	2.65%	94,418,794	43,773,714	4.24%	25,958,009	4.72%	26,010	7.78	794	94.20%
Over $100,000	1,487	3.94%	172,000,174	77,090,381	7.47%	45,587,342	8.29%	30,657	8.08	791	95.41%
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	19,958	52.90%	1,091,926,207	538,782,384	52.20%	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%	24,429	0.00%	12,215	5.20	851	89.94%
$15,000 - $19,999	944	2.50%	35,817,389	17,501,741	1.70%	17,786,022	3.23%	18,841	2.72	780	83.73%
$20,000 - $24,999	5,736	15.20%	242,150,873	120,510,173	11.68%	130,027,697	23.64%	22,669	6.76	791	87.36%
$25,000 - $29,999	3,915	10.38%	194,738,718	95,782,937	9.28%	107,128,566	19.48%	27,364	8.36	796	89.89%
$30,000 - $39,999	3,925	10.40%	244,101,231	119,367,981	11.56%	134,830,036	24.51%	34,352	8.61	796	91.77%
$40,000 - $49,999	2,186	5.79%	176,550,406	86,377,667	8.37%	97,207,559	17.67%	44,468	8.10	794	92.38%
$50,000 - $59,999	633	1.68%	61,832,332	29,581,594	2.87%	34,331,154	6.24%	54,236	9.15	792	95.23%
$60,000 - $69,999	300	0.80%	33,889,120	16,399,540	1.59%	19,172,433	3.49%	63,908	9.66	793	94.57%
$70,000 - $79,999	104	0.28%	13,405,506	6,351,143	0.62%	7,695,191	1.40%	73,992	10.79	786	95.10%
$80,000 - $89,999	21	0.06%	3,134,946	1,391,069	0.13%	1,748,937	0.32%	83,283	11.02	797	100.01%
$90,000 - $99,999	1	0.00%	182,894	69,056	0.01%	90,000	0.02%	90,000	9.00	731	116.53%
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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%	16,092	0.00%	177	5.00	850	78.96%
$15,000 - $19,999	5,651	14.98%	216,436,049	105,160,466	10.19%	45,268,623	8.23%	8,011	6.21	779	86.35%
$20,000 - $24,999	13,975	37.04%	623,723,761	309,691,925	30.00%	172,742,699	31.41%	12,361	8.00	794	89.04%
$25,000 - $29,999	7,198	19.08%	399,510,429	197,453,301	19.13%	98,935,746	17.99%	13,745	8.04	795	90.44%
$30,000 - $39,999	7,019	18.61%	487,002,753	240,503,477	23.30%	126,737,138	23.04%	18,056	8.45	796	92.06%
$40,000 - $49,999	2,768	7.34%	249,610,869	120,499,989	11.67%	69,271,316	12.59%	25,026	7.65	794	93.24%
$50,000 - $59,999	839	2.22%	94,260,722	45,671,780	4.42%	29,356,672	5.34%	34,990	8.48	791	94.09%
$60,000 - $69,999	184	0.49%	24,236,263	11,866,644	1.15%	7,713,740	1.40%	41,923	8.42	795	91.64%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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	562	1.49%	28,963,822	14,144,082	1.37%	8,202,448	1.49%	14,595	8.41	631	91.47%
650 - 699	2,066	5.48%	110,781,327	54,027,185	5.23%	29,819,822	5.42%	14,434	8.15	679	91.44%
700 - 749	7,595	20.13%	422,658,500	206,596,299	20.02%	109,542,277	19.92%	14,423	8.03	725	91.15%
750 - 799	8,609	22.82%	479,019,655	236,150,280	22.88%	122,156,629	22.21%	14,189	7.85	775	90.28%
800+	18,893	50.08%	1,056,392,492	521,235,301	50.50%	280,320,850	50.96%	14,837	7.93	845	90.41%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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%	741,474	0.13%	3,266	1.25	802	81.65%
25 - 36	37,498	99.40%	2,083,002,146	1,023,531,357	99.16%	549,300,551	99.87%	14,649	7.96	793	90.61%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	16,617	44.05%	891,845,659	440,778,481	42.70%	9,771,126	1.78%	588	0.00	787	87.32%
1 - 12	19,346	51.28%	1,102,261,112	539,773,957	52.30%	484,274,284	88.04%	25,032	7.53	793	90.49%
13 - 24	1,762	4.67%	103,709,024	51,600,709	5.00%	55,996,616	10.18%	31,780	13.00	794	92.14%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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%	110,694	72,913	0.01%	73,603	0.01%	36,801	4.00	832	71.32%
21 - 25	6,145	16.29%	361,925,204	181,416,134	17.58%	183,893,116	33.43%	29,926	11.92	792	91.88%
26 - 30	8,534	22.62%	486,622,318	238,220,602	23.08%	222,856,151	40.52%	26,114	8.12	793	90.77%
31 - 35	6,754	17.90%	378,555,403	183,564,735	17.78%	133,792,066	24.32%	19,809	2.80	796	88.77%
36+	16,290	43.18%	870,602,176	428,878,762	41.55%	9,427,088	1.71%	579	0.00	787	87.55%
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	35,397	93.83%	1,966,078,459	968,295,232	93.81%	524,450,224	95.35%	14,816	7.94	796	90.56%
1 - 15	1,849	4.90%	103,910,225	50,354,192	4.88%	20,653,923	3.75%	11,170	8.17	751	91.36%
16 - 30	330	0.87%	19,064,303	9,282,434	0.90%	2,660,574	0.48%	8,062	8.30	724	91.14%
31 - 60	100	0.27%	5,749,104	2,770,933	0.27%	1,254,589	0.23%	12,546	8.16	714	92.69%
61 - 90	31	0.08%	1,930,350	942,035	0.09%	684,895	0.12%	22,093	9.44	706	91.27%
91 - 120	12	0.03%	624,109	296,755	0.03%	200,547	0.04%	16,712	7.09	705	99.34%
121+	6	0.02%	459,245	211,567	0.02%	137,273	0.02%	22,879	6.89	691	86.34%
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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%	1,117	2.96%	47,832,493	28,400,156	2.75%	9,846,607	1.79%	8,815	6.85	788	71.08%
75.00 - 99.99%	33,576	89.00%	1,823,112,655	905,462,643	87.73%	482,845,314	87.78%	14,381	7.87	795	89.34%
100.00 - 109.99%	2,647	7.02%	195,849,974	85,910,593	8.32%	50,403,312	9.16%	19,042	8.81	782	103.34%
110.00 - 119.99%	359	0.95%	29,074,183	11,652,462	1.13%	6,796,374	1.24%	18,931	9.30	768	113.35%
120.00 - 129.99%	26	0.07%	1,946,490	727,294	0.07%	150,417	0.03%	5,785	7.18	793	120.43%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	-	-	-	-	-	-	-	-	-	-	-
Alaska	13	0.03%	839,480	419,932	0.04%	322,060	0.06%	24,774	11.01	787	92.74%
Arizona	750	1.99%	42,138,126	20,689,967	2.00%	9,918,923	1.80%	13,225	7.69	800	91.08%
Arkansas	48	0.13%	2,941,131	1,431,286	0.14%	706,009	0.13%	14,709	6.82	806	89.31%
California	5,786	15.34%	299,005,608	151,537,552	14.68%	67,222,248	12.22%	11,618	7.53	788	87.20%
Colorado	586	1.55%	32,796,324	16,342,217	1.58%	7,089,635	1.29%	12,098	8.37	793	90.04%
Connecticut	1,091	2.89%	58,957,074	29,294,672	2.84%	17,210,387	3.13%	15,775	8.02	802	89.13%
Delaware	82	0.22%	4,630,953	2,258,871	0.22%	962,457	0.17%	11,737	8.16	799	92.82%
Florida	5,156	13.67%	293,373,048	143,627,363	13.92%	79,013,429	14.36%	15,325	7.93	787	90.91%
Georgia	806	2.14%	47,291,697	22,905,101	2.22%	12,235,811	2.22%	15,181	8.20	784	92.21%
Hawaii	161	0.43%	8,479,970	4,167,696	0.40%	2,477,022	0.45%	15,385	7.65	779	92.35%
Idaho	57	0.15%	3,340,547	1,615,528	0.16%	684,681	0.12%	12,012	6.78	812	91.13%
Illinois	1,245	3.30%	74,770,478	36,144,441	3.50%	21,516,688	3.91%	17,282	7.76	798	92.86%
Indiana	244	0.65%	14,248,779	6,951,584	0.67%	4,257,714	0.77%	17,450	7.82	796	90.68%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	87	0.23%	5,363,171	2,629,225	0.25%	1,330,248	0.24%	15,290	8.76	795	92.34%
Kentucky	125	0.33%	7,335,034	3,595,929	0.35%	1,761,030	0.32%	14,088	8.08	783	93.21%
Louisiana	265	0.70%	15,706,023	7,616,046	0.74%	4,532,080	0.82%	17,102	8.05	786	92.14%
Maine	55	0.15%	3,094,498	1,521,208	0.15%	584,588	0.11%	10,629	8.11	826	92.11%
Maryland	525	1.39%	31,482,325	14,944,123	1.45%	7,681,094	1.40%	14,631	7.63	794	94.59%
Massachusetts	1,255	3.33%	66,748,639	33,517,032	3.25%	18,196,850	3.31%	14,499	7.84	796	88.25%
Michigan	593	1.57%	34,496,099	16,677,756	1.62%	9,020,730	1.64%	15,212	7.88	798	91.48%
Minnesota	361	0.96%	19,563,550	9,588,077	0.93%	4,340,273	0.79%	12,023	7.60	804	89.97%
Mississippi	65	0.17%	4,099,744	1,994,422	0.19%	969,772	0.18%	14,920	7.11	770	92.33%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	13	0.03%	995,907	483,108	0.05%	283,720	0.05%	21,825	5.21	763	89.71%
Nebraska	76	0.20%	4,069,709	2,064,566	0.20%	1,289,907	0.23%	16,972	8.49	808	87.64%
Nevada	411	1.09%	23,301,463	11,510,721	1.12%	6,287,231	1.14%	15,297	8.26	780	90.34%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,658	12.35%	251,698,343	124,420,349	12.05%	70,579,064	12.83%	15,152	8.01	793	90.12%
New Mexico	81	0.21%	4,913,024	2,416,423	0.23%	1,338,425	0.24%	16,524	8.55	814	92.21%
New York	4,853	12.86%	265,073,063	130,373,370	12.63%	77,255,425	14.05%	15,919	8.09	800	90.47%
North Carolina	809	2.14%	46,118,629	22,567,676	2.19%	11,538,730	2.10%	14,263	8.20	794	91.96%
North Dakota	9	0.02%	545,037	253,805	0.02%	117,492	0.02%	13,055	11.94	822	99.36%
Ohio	903	2.39%	52,836,882	25,195,781	2.44%	14,287,303	2.60%	15,822	7.72	802	92.68%
Oklahoma	96	0.25%	6,624,761	3,050,890	0.30%	1,682,713	0.31%	17,528	7.40	794	95.98%
Oregon	337	0.89%	17,523,161	8,974,653	0.87%	3,940,805	0.72%	11,694	7.65	793	87.19%
Pennsylvania	1,700	4.51%	92,890,387	46,525,892	4.51%	25,589,047	4.65%	15,052	8.22	800	88.62%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	443	1.17%	26,067,367	12,553,989	1.22%	6,440,607	1.17%	14,539	8.32	802	94.33%
South Dakota	30	0.08%	1,873,104	899,948	0.09%	277,634	0.05%	9,254	7.05	840	94.07%
Tennessee	348	0.92%	19,707,699	9,733,941	0.94%	4,844,235	0.88%	13,920	7.57	779	89.88%
Texas	2,178	5.77%	131,181,377	61,468,118	5.96%	31,789,139	5.78%	14,596	8.31	786	95.58%
Utah	171	0.45%	9,999,495	5,019,928	0.49%	2,725,583	0.50%	15,939	7.64	786	89.42%
Vermont	43	0.11%	2,309,535	1,136,966	0.11%	629,516	0.11%	14,640	8.85	826	92.72%
Virginia	762	2.02%	44,308,554	21,412,825	2.07%	10,965,905	1.99%	14,391	8.13	795	93.33%
Washington	446	1.18%	24,979,885	12,575,403	1.22%	6,145,815	1.12%	13,780	8.33	795	89.38%
West Virginia	-	-	-	-	-	-	-	-	-	-	-
Wisconsin	-	-	-	-	-	-	-	-	-	-	-
Wyoming	-	-	-	-	-	-	-	-	-	-	-
American Samoa	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Amer.	-	-	-	-	-	-	-	-	-	-	-
Armed Forces EMEA	-	-	-	-	-	-	-	-	-	-	-
Armed Forces Pacific	-	-	-	-	-	-	-	-	-	-	-
District of Columbia	1	0.00%	41,078	20,086	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:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,771	47.11%	999,109,196	479,039,726	46.41%	246,531,967	44.82%	13,873	7.58	793	89.55%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	19,954	52.89%	1,098,706,599	553,113,421	53.59%	303,510,057	55.18%	15,210	8.26	794	91.45%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%
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:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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	1.59%	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	3.78%	0	0.00%	0	0.00	0	0.00%
2022-06	1,441	3.82%	77,453,695	40,006,693	3.88%	26,659	0.00%	19	0.00	764	77.59%
2022-07	1,558	4.13%	81,605,045	41,168,938	3.99%	95,086	0.02%	61	0.00	804	83.08%
2022-08	1,279	3.39%	67,006,329	33,989,419	3.29%	621,835	0.11%	486	0.00	792	82.93%
2022-09	1,484	3.93%	78,737,947	38,746,566	3.75%	1,442,091	0.26%	972	0.00	792	85.37%
2022-10	1,328	3.52%	74,460,632	36,122,216	3.50%	2,042,044	0.37%	1,538	0.00	786	86.79%
2022-11	1,277	3.39%	72,214,616	34,914,241	3.38%	5,458,162	0.99%	4,274	0.00	787	88.64%
2022-12	1,808	4.79%	102,945,400	50,487,104	4.89%	29,097,851	5.29%	16,094	1.00	792	88.76%
2023-01	1,428	3.79%	80,005,297	38,656,044	3.75%	27,480,417	5.00%	19,244	2.00	795	88.30%
2023-02	1,678	4.45%	92,619,229	44,736,293	4.33%	35,286,680	6.42%	21,029	3.00	800	88.67%
2023-03	1,222	3.24%	69,487,024	33,669,752	3.26%	28,105,477	5.11%	23,000	4.00	797	89.11%
2023-04	655	1.74%	36,197,624	17,520,233	1.70%	14,851,927	2.70%	22,675	5.00	794	89.27%
2023-05	1,618	4.29%	88,292,844	42,974,461	4.16%	39,200,751	7.13%	24,228	6.00	795	89.72%
2023-06	1,697	4.50%	96,951,660	47,493,437	4.60%	43,668,840	7.94%	25,733	7.00	792	90.32%
2023-07	1,594	4.23%	90,113,510	44,206,999	4.28%	41,590,194	7.56%	26,092	8.00	791	90.75%
2023-08	1,630	4.32%	94,719,873	46,254,224	4.48%	45,080,151	8.20%	27,657	9.00	793	91.29%
2023-09	1,866	4.95%	108,055,360	52,845,375	5.12%	52,955,400	9.63%	28,379	10.00	793	91.49%
2023-10	2,087	5.53%	122,550,982	60,886,540	5.90%	62,635,111	11.39%	30,012	11.00	792	91.73%
2023-11	2,063	5.47%	120,322,308	60,043,495	5.82%	64,321,487	11.69%	31,179	12.00	791	91.91%
2023-12	1,762	4.67%	103,709,024	51,600,709	5.00%	55,996,616	10.18%	31,780	13.00	794	92.14%
Total:	37,725	100.00%	2,097,815,795	1,032,153,148	100.00%	550,042,025	100.00%	14,580	7.95	793	90.60%

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