StratMaker (141480)

BMW Vehicle Lease Trust 2022-1

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

35,816

WA Orginal Term (OT)

35.95

Acquisition Cost (AC)

$ 2,072,878,851

WA Remaining Term (RT)

14.61

Rep. Period Securitization Value (SV)

$ 1,033,744,316

WA Seasoning

21.34

Rep. Period End Actual SV (ESV)

$ 995,475,511

WA FICO (non-zero)

790

Total Base Residual Value (BRV)

$ 1,027,089,202

WA Lease to Value (LTV)

92.64%

Average BRV

$ 28,677

Base Residual as % of ESV

103.18%

Base Residual as % of Vehicle Value

45.37%

Minimum Discount Rate

6.90%

Beginning Period

Nov 1, 2022

Ending Period

Nov 30, 2022

Total # of Leases

35,816

Acquisition Cost (AC)

$ 2,072,878,851

Rep. Period Securitization Value (SV)

$ 1,033,744,316

Rep. Period End Actual SV (ESV)

$ 995,475,511

Total Base Residual Value (BRV)

$ 1,027,089,202

Average BRV

$ 28,677

Base Residual as % of ESV

103.18%

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)

14.61

WA Seasoning

21.34

WA FICO (non-zero)

790

WA Lease to Value (LTV)

92.64%

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%	698,820	0.07%	13,439	9.94	783	73.91%
$30,000 - $39,999	4,886	13.64%	180,297,789	98,789,066	9.62%	86,625,971	8.70%	17,729	13.07	782	84.67%
$40,000 - $49,999	10,974	30.64%	491,732,356	250,876,796	24.43%	242,604,713	24.37%	22,107	14.87	789	90.12%
$50,000 - $59,999	7,455	20.81%	408,158,673	202,437,978	19.71%	190,229,939	19.11%	25,517	14.38	790	91.91%
$60,000 - $69,999	4,832	13.49%	311,291,465	151,774,608	14.78%	150,924,758	15.16%	31,234	14.56	795	94.34%
$70,000 - $79,999	2,869	8.01%	214,515,737	105,040,738	10.23%	104,852,591	10.53%	36,547	14.63	793	95.06%
$80,000 - $89,999	1,910	5.33%	161,743,240	77,448,969	7.54%	77,231,923	7.76%	40,436	15.23	791	96.41%
$90,000 - $99,999	1,123	3.14%	105,970,065	49,288,200	4.80%	50,234,941	5.05%	44,733	15.51	787	97.29%
Over $100,000	1,715	4.79%	197,661,351	90,500,836	8.81%	92,071,856	9.25%	53,686	14.94	792	97.22%
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	7,952	22.20%	459,019,814	226,787,659	22.08%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	1	0.00%	80,562	34,794	0.00%	12,782	0.00%	12,782	7.00	807	104.19%
$15,000 - $19,999	634	1.77%	24,004,923	11,684,295	1.14%	11,903,466	1.20%	18,775	3.03	781	83.85%
$20,000 - $24,999	4,265	11.91%	174,519,592	88,285,389	8.60%	97,405,001	9.78%	22,838	8.61	788	86.50%
$25,000 - $29,999	6,181	17.26%	279,267,907	142,666,835	13.89%	170,439,612	17.12%	27,575	13.91	789	89.32%
$30,000 - $39,999	9,044	25.25%	495,787,213	247,549,905	24.10%	309,807,797	31.12%	34,256	15.43	791	92.60%
$40,000 - $49,999	4,167	11.63%	298,089,192	146,304,428	14.24%	184,861,053	18.57%	44,363	14.80	793	94.32%
$50,000 - $59,999	1,903	5.31%	162,481,426	78,563,140	7.65%	103,881,913	10.44%	54,589	16.48	790	95.76%
$60,000 - $69,999	994	2.78%	98,724,116	47,103,445	4.59%	63,978,041	6.43%	64,364	17.28	790	97.84%
$70,000 - $79,999	453	1.26%	51,916,656	24,961,016	2.43%	33,758,301	3.39%	74,522	17.34	790	96.80%
$80,000 - $89,999	163	0.46%	20,587,994	9,462,008	0.92%	13,717,442	1.38%	84,156	19.13	789	101.04%
$90,000 - $99,999	42	0.12%	5,761,669	2,582,906	0.25%	3,932,376	0.40%	93,628	20.31	790	102.59%
Over $100,000	17	0.05%	2,637,788	1,103,382	0.11%	1,777,727	0.18%	104,572	20.36	774	104.66%
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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%	49,305,482	4.95%	15,331	10.98	777	87.62%
$20,000 - $24,999	12,848	35.87%	571,929,036	287,617,142	28.00%	278,423,468	27.97%	21,671	14.57	787	90.76%
$25,000 - $29,999	7,753	21.65%	427,596,628	211,607,604	20.60%	208,697,759	20.96%	26,918	14.71	791	92.33%
$30,000 - $39,999	7,607	21.24%	525,238,796	258,624,723	25.18%	252,521,109	25.37%	33,196	15.09	795	94.11%
$40,000 - $49,999	3,081	8.60%	274,231,703	134,605,246	13.11%	131,356,259	13.20%	42,634	14.76	791	94.61%
$50,000 - $59,999	1,064	2.97%	118,496,246	57,978,493	5.64%	59,163,164	5.94%	55,604	15.11	792	95.93%
$60,000 - $69,999	246	0.69%	32,586,541	15,799,711	1.54%	16,008,271	1.61%	65,074	14.34	788	93.50%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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	563	1.57%	30,366,533	15,104,469	1.47%	15,418,282	1.55%	27,386	15.13	632	92.58%
650 - 699	2,106	5.88%	117,431,469	57,933,465	5.64%	56,889,573	5.71%	27,013	15.13	678	93.43%
700 - 749	7,077	19.76%	409,599,738	201,912,740	19.66%	195,083,302	19.60%	27,566	14.80	725	93.30%
750 - 799	8,162	22.79%	472,462,313	233,757,538	22.76%	225,330,559	22.64%	27,607	14.71	775	92.69%
800+	17,908	50.00%	1,043,018,798	518,380,990	50.47%	502,753,796	50.50%	28,074	14.41	840	92.28%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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%	3,074,403	0.31%	30,141	6.21	809	91.90%
25 - 36	35,714	99.72%	2,065,615,188	1,022,742,340	99.58%	992,401,108	99.69%	27,787	14.63	790	92.64%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	5,072	14.16%	278,797,173	138,319,369	13.47%	6,317,275	0.63%	1,246	0.00	781	89.03%
1 - 12	11,989	33.47%	686,332,867	336,233,887	32.74%	317,537,397	31.90%	26,486	7.49	793	90.22%
13 - 24	18,755	52.36%	1,107,748,810	552,535,946	53.80%	671,620,839	67.47%	35,810	18.11	789	93.82%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	4,436	12.39%	273,214,567	132,216,941	12.87%	174,988,734	17.58%	39,447	21.85	786	97.08%
16 - 20	9,961	27.81%	579,347,816	292,352,541	28.46%	352,873,410	35.45%	35,426	17.93	790	93.11%
21 - 25	7,048	19.68%	415,894,795	208,461,800	20.30%	228,705,933	22.97%	32,450	12.97	792	91.69%
26 - 30	5,270	14.71%	299,496,336	146,606,628	14.27%	146,285,253	14.70%	27,758	8.08	793	90.34%
31 - 35	4,072	11.37%	229,034,815	110,774,586	10.79%	86,430,593	8.68%	21,226	2.80	794	88.42%
36+	5,029	14.04%	275,890,523	136,676,706	13.31%	6,191,588	0.62%	1,231	0.00	782	88.95%
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,900	94.65%	1,958,651,268	971,472,774	94.59%	949,997,818	95.43%	28,024	14.58	793	92.56%
1 - 15	1,535	4.29%	90,814,179	44,241,514	4.31%	37,010,730	3.72%	24,111	15.16	749	94.32%
16 - 30	229	0.64%	14,131,086	6,879,720	0.67%	4,330,254	0.43%	18,909	16.26	718	93.81%
31 - 60	108	0.30%	6,535,938	3,192,210	0.31%	2,759,427	0.28%	25,550	15.94	717	96.14%
61 - 90	31	0.09%	1,895,564	897,861	0.09%	1,040,155	0.10%	33,553	14.81	728	97.22%
91 - 120	8	0.02%	511,337	247,934	0.02%	273,288	0.03%	34,161	12.18	684	90.59%
121+	5	0.01%	339,480	157,189	0.02%	63,838	0.01%	12,768	15.93	719	91.58%
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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%	14,057,710	1.41%	22,674	12.85	793	71.04%
75.00 - 99.99%	30,518	85.21%	1,698,822,710	857,179,905	83.46%	808,756,971	81.24%	26,501	14.04	792	90.40%
100.00 - 109.99%	4,059	11.33%	296,594,542	132,449,542	12.90%	149,728,117	15.04%	36,888	17.32	784	103.62%
110.00 - 119.99%	603	1.68%	47,435,918	19,361,206	1.89%	22,211,055	2.23%	36,834	18.06	768	113.23%
120.00 - 129.99%	16	0.04%	1,285,924	475,004	0.05%	721,658	0.07%	45,104	19.01	744	120.71%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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%	237,448	0.02%	29,681	11.21	786	93.74%
Arizona	695	1.94%	40,099,251	19,848,281	1.93%	19,376,619	1.95%	27,880	14.59	797	93.06%
Arkansas	41	0.11%	2,514,718	1,251,717	0.12%	1,157,513	0.12%	28,232	14.07	783	91.94%
California	5,820	16.25%	319,303,971	162,871,635	15.86%	142,415,540	14.31%	24,470	13.51	783	89.61%
Colorado	553	1.54%	32,622,926	16,592,358	1.62%	15,664,061	1.57%	28,326	15.41	795	91.32%
Connecticut	960	2.68%	54,468,577	27,224,957	2.65%	26,816,478	2.69%	27,934	14.54	795	91.62%
Delaware	96	0.27%	5,913,490	2,903,008	0.28%	2,910,060	0.29%	30,313	15.67	796	92.56%
Florida	5,079	14.18%	299,078,117	147,705,987	14.38%	149,228,036	14.99%	29,381	15.08	785	92.94%
Georgia	852	2.38%	51,715,433	25,422,431	2.48%	25,455,737	2.56%	29,878	15.23	778	94.38%
Hawaii	110	0.31%	5,540,778	2,736,224	0.27%	2,507,565	0.25%	22,796	14.47	778	94.15%
Idaho	53	0.15%	3,217,523	1,642,547	0.16%	1,530,740	0.15%	28,882	14.65	789	92.81%
Illinois	1,138	3.18%	72,077,281	34,869,989	3.40%	35,669,138	3.58%	31,344	14.75	794	94.96%
Indiana	224	0.63%	14,229,050	6,912,802	0.67%	6,591,829	0.66%	29,428	13.92	802	93.99%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	79	0.22%	4,511,101	2,307,046	0.22%	1,833,137	0.18%	23,204	14.85	801	90.85%
Kentucky	136	0.38%	8,212,422	4,025,587	0.39%	3,808,581	0.38%	28,004	14.91	805	93.14%
Louisiana	257	0.72%	15,633,491	7,666,930	0.75%	7,635,688	0.77%	29,711	14.60	790	93.45%
Maine	40	0.11%	2,307,028	1,116,969	0.11%	1,065,394	0.11%	26,635	14.77	801	93.70%
Maryland	547	1.53%	34,162,092	16,262,865	1.58%	16,308,425	1.64%	29,814	14.85	791	97.20%
Massachusetts	1,186	3.31%	66,648,554	33,572,595	3.27%	33,200,468	3.34%	27,994	15.05	796	90.88%
Michigan	560	1.56%	33,008,859	16,198,426	1.58%	16,010,058	1.61%	28,589	15.06	796	93.11%
Minnesota	316	0.88%	17,661,955	8,763,474	0.85%	7,703,247	0.77%	24,377	14.75	807	91.86%
Mississippi	78	0.22%	4,415,530	2,163,818	0.21%	1,982,202	0.20%	25,413	15.39	779	93.39%
Missouri	1	0.00%	41,214	24,101	0.00%	0	0.00%	0	0.00	0	0.00%
Montana	12	0.03%	807,898	402,482	0.04%	516,279	0.05%	43,023	16.49	774	93.95%
Nebraska	94	0.26%	5,470,027	2,789,862	0.27%	2,690,097	0.27%	28,618	16.15	789	91.36%
Nevada	408	1.14%	23,248,636	11,467,265	1.12%	10,851,161	1.09%	26,596	15.26	780	92.19%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,275	11.94%	241,697,465	119,275,621	11.61%	119,785,546	12.03%	28,020	14.65	791	92.80%
New Mexico	76	0.21%	4,839,922	2,366,031	0.23%	2,016,919	0.20%	26,538	14.64	784	95.09%
New York	4,340	12.12%	246,439,781	121,766,235	11.86%	122,867,461	12.34%	28,310	14.32	799	92.47%
North Carolina	763	2.13%	45,393,839	22,443,679	2.19%	21,074,315	2.12%	27,620	14.40	792	93.23%
North Dakota	2	0.01%	156,994	80,732	0.01%	90,332	0.01%	45,166	14.29	749	84.81%
Ohio	774	2.16%	46,429,500	22,449,612	2.19%	22,455,162	2.26%	29,012	14.62	795	94.22%
Oklahoma	91	0.25%	6,174,131	2,863,531	0.28%	2,772,352	0.28%	30,465	15.71	796	98.30%
Oregon	311	0.87%	17,149,238	8,702,111	0.85%	8,223,396	0.83%	26,442	14.22	792	89.98%
Pennsylvania	1,560	4.36%	87,228,200	44,314,827	4.31%	43,208,161	4.34%	27,698	14.81	795	90.41%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	457	1.28%	27,084,115	13,308,345	1.30%	11,924,752	1.20%	26,094	14.71	795	93.64%
South Dakota	19	0.05%	1,117,460	541,957	0.05%	584,419	0.06%	30,759	17.49	818	95.93%
Tennessee	304	0.85%	17,350,735	8,760,270	0.85%	8,106,600	0.81%	26,666	15.06	789	90.73%
Texas	2,164	6.04%	134,364,727	63,592,388	6.19%	61,717,326	6.20%	28,520	15.20	782	97.36%
Utah	139	0.39%	8,877,011	4,419,706	0.43%	4,193,648	0.42%	30,170	14.54	800	91.61%
Vermont	34	0.09%	1,985,344	993,434	0.10%	1,012,875	0.10%	29,790	13.11	800	91.19%
Virginia	747	2.09%	45,140,354	21,987,990	2.14%	21,214,854	2.13%	28,400	14.51	798	95.27%
Washington	417	1.16%	23,974,828	12,179,011	1.19%	11,061,894	1.11%	26,527	14.72	792	91.29%
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	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,118	47.79%	985,428,923	475,201,479	46.27%	452,594,317	45.47%	26,440	14.28	789	91.64%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,698	52.21%	1,087,449,928	551,887,723	53.73%	542,881,194	54.53%	29,034	14.89	792	93.48%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%
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:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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%	0	0.00%	0	0.00	0	0.00%
2022-07	838	2.34%	46,321,966	23,074,049	2.25%	182,009	0.02%	217	0.00	751	88.83%
2022-08	733	2.05%	38,810,948	19,562,278	1.90%	507,464	0.05%	692	0.00	785	85.75%
2022-09	855	2.39%	44,730,298	22,003,726	2.14%	1,061,559	0.11%	1,242	0.00	780	88.76%
2022-10	802	2.24%	43,324,044	21,106,894	2.06%	1,117,114	0.11%	1,393	0.00	777	88.50%
2022-11	740	2.07%	42,043,828	20,345,389	1.98%	3,449,129	0.35%	4,661	0.00	783	89.77%
2022-12	1,050	2.93%	58,715,530	28,643,823	2.79%	18,065,758	1.81%	17,205	1.00	793	88.25%
2023-01	904	2.52%	50,978,366	24,470,614	2.38%	19,031,599	1.91%	21,053	2.00	789	88.19%
2023-02	1,023	2.86%	57,266,212	27,710,601	2.70%	22,925,328	2.30%	22,410	3.00	797	88.22%
2023-03	727	2.03%	41,654,034	20,293,019	1.98%	17,836,602	1.79%	24,535	4.00	801	88.72%
2023-04	417	1.16%	24,076,376	11,791,482	1.15%	10,229,572	1.03%	24,531	5.00	790	89.41%
2023-05	1,098	3.07%	61,552,002	30,045,339	2.93%	28,340,435	2.85%	25,811	6.00	794	88.99%
2023-06	1,038	2.90%	57,898,614	28,492,665	2.77%	28,189,951	2.83%	27,158	7.00	794	90.08%
2023-07	1,003	2.80%	56,965,855	28,066,617	2.73%	28,125,727	2.83%	28,042	8.00	791	90.35%
2023-08	1,010	2.82%	58,223,087	28,462,912	2.77%	29,261,741	2.94%	28,972	9.00	793	91.09%
2023-09	1,147	3.20%	67,067,329	32,861,245	3.20%	34,286,541	3.44%	29,892	10.00	792	91.26%
2023-10	1,302	3.64%	77,632,329	38,451,683	3.74%	41,535,180	4.17%	31,901	11.00	794	92.01%
2023-11	1,270	3.55%	74,303,133	36,943,888	3.60%	39,708,962	3.99%	31,267	12.00	792	91.59%
2023-12	1,964	5.48%	115,712,569	57,972,297	5.64%	63,699,584	6.40%	32,434	13.00	791	91.27%
2024-01	1,182	3.30%	68,570,784	34,496,895	3.36%	38,702,207	3.89%	32,743	14.00	790	91.99%
2024-02	1,285	3.59%	76,154,584	38,532,809	3.75%	44,660,088	4.49%	34,755	15.00	792	91.79%
2024-03	1,967	5.49%	117,250,325	59,272,713	5.77%	69,088,714	6.94%	35,124	16.00	792	92.09%
2024-04	1,871	5.22%	109,324,104	55,612,021	5.41%	65,154,041	6.55%	34,823	17.00	791	92.16%
2024-05	2,179	6.08%	125,863,454	63,810,461	6.21%	76,440,759	7.68%	35,081	18.00	789	92.77%
2024-06	2,181	6.09%	126,273,121	63,147,486	6.15%	78,239,354	7.86%	35,873	19.00	790	94.08%
2024-07	1,720	4.80%	97,480,872	48,701,295	4.74%	61,962,936	6.22%	36,025	20.00	789	94.49%
2024-08	1,607	4.49%	98,011,199	47,637,016	4.64%	61,716,991	6.20%	38,405	21.00	791	96.33%
2024-09	1,602	4.47%	98,633,780	47,739,105	4.65%	62,803,384	6.31%	39,203	22.00	786	96.99%
2024-10	1,197	3.34%	74,474,019	35,613,849	3.47%	49,152,782	4.94%	41,063	23.00	780	98.24%
Total:	35,816	100.00%	2,072,878,851	1,027,089,202	100.00%	995,475,511	100.00%	27,794	14.61	790	92.64%

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