StratMaker (143705)

BMW Vehicle Lease Trust 2021-1

StratMaker Datatape Summary

Beginning Period

Dec 1, 2022

As % of Rep. Period ESV:

Ending Period

Dec 31, 2022

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

37,722

WA Orginal Term (OT)

35.98

Acquisition Cost (AC)

$ 2,097,599,194

WA Remaining Term (RT)

7.35

Rep. Period Securitization Value (SV)

$ 550,042,025

WA Seasoning

28.63

Rep. Period End Actual SV (ESV)

$ 507,703,412

WA FICO (non-zero)

793

Total Base Residual Value (BRV)

$ 1,032,057,729

WA Lease to Value (LTV)

90.62%

Average BRV

$ 27,360

Base Residual as % of ESV

203.28%

Base Residual as % of Vehicle Value

44.04%

Minimum Discount Rate

6.45%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

37,722

Acquisition Cost (AC)

$ 2,097,599,194

Rep. Period Securitization Value (SV)

$ 550,042,025

Rep. Period End Actual SV (ESV)

$ 507,703,412

Total Base Residual Value (BRV)

$ 1,032,057,729

Average BRV

$ 27,360

Base Residual as % of ESV

203.28%

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)

35.98

WA Remaining Term (RT)

7.35

WA Seasoning

28.63

WA FICO (non-zero)

793

WA Lease to Value (LTV)

90.62%

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%	577,214	0.11%	3,541	4.94	779	70.37%
$30,000 - $39,999	6,658	17.65%	243,110,204	131,285,993	12.72%	55,639,968	10.96%	8,357	6.84	786	83.77%
$40,000 - $49,999	11,807	31.30%	527,302,443	261,889,815	25.38%	128,219,381	25.25%	10,860	7.32	793	88.91%
$50,000 - $59,999	7,838	20.78%	429,066,356	210,142,240	20.36%	95,921,566	18.89%	12,238	7.18	796	89.90%
$60,000 - $69,999	4,420	11.72%	284,484,457	138,860,053	13.45%	72,999,063	14.38%	16,516	7.87	797	92.54%
$70,000 - $79,999	2,586	6.86%	193,381,992	95,133,011	9.22%	51,068,439	10.06%	19,748	7.63	795	92.87%
$80,000 - $89,999	1,765	4.68%	149,243,864	71,105,669	6.89%	37,921,486	7.47%	21,485	7.23	793	94.57%
$90,000 - $99,999	998	2.65%	94,418,794	43,773,714	4.24%	23,530,468	4.63%	23,578	7.25	792	94.21%
Over $100,000	1,486	3.94%	171,867,634	77,035,085	7.46%	41,825,826	8.24%	28,147	7.46	790	95.25%
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	21,171	56.12%	1,159,677,067	571,993,920	55.42%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1	0.00%	42,400	18,500	0.00%	9,924	0.00%	9,924	9.00	834	89.39%
$10,000 - $14,999	1	0.00%	43,773	19,364	0.00%	13,026	0.00%	13,026	0.00	865	90.42%
$15,000 - $19,999	830	2.20%	31,595,036	15,466,348	1.50%	15,677,205	3.09%	18,888	2.59	779	83.80%
$20,000 - $24,999	5,589	14.82%	237,146,349	117,826,123	11.42%	126,315,155	24.88%	22,601	6.31	791	87.65%
$25,000 - $29,999	3,579	9.49%	179,413,681	88,330,659	8.56%	97,861,514	19.28%	27,343	7.74	796	90.01%
$30,000 - $39,999	3,645	9.66%	228,853,600	112,003,047	10.85%	125,100,961	24.64%	34,321	7.94	796	91.79%
$40,000 - $49,999	1,964	5.21%	159,948,780	78,164,164	7.57%	87,047,187	17.15%	44,321	7.50	793	92.29%
$50,000 - $59,999	585	1.55%	57,930,194	27,762,490	2.69%	31,738,211	6.25%	54,253	8.41	791	95.14%
$60,000 - $69,999	260	0.69%	30,030,644	14,364,752	1.39%	16,636,237	3.28%	63,986	9.03	792	94.89%
$70,000 - $79,999	86	0.23%	11,236,132	5,367,455	0.52%	6,381,114	1.26%	74,199	9.86	783	94.85%
$80,000 - $89,999	11	0.03%	1,681,536	740,908	0.07%	922,876	0.18%	83,898	10.45	805	100.07%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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%	15,778	0.00%	173	4.00	850	78.96%
$15,000 - $19,999	5,651	14.98%	216,436,049	105,160,466	10.19%	39,611,534	7.80%	7,010	5.80	779	86.45%
$20,000 - $24,999	13,973	37.04%	623,639,701	309,651,802	30.00%	161,773,890	31.86%	11,578	7.33	794	89.09%
$25,000 - $29,999	7,198	19.08%	399,510,429	197,453,301	19.13%	90,972,475	17.92%	12,639	7.47	795	90.54%
$30,000 - $39,999	7,019	18.61%	487,002,753	240,503,477	23.30%	118,407,863	23.32%	16,870	7.75	796	91.99%
$40,000 - $49,999	2,768	7.34%	249,610,869	120,499,989	11.68%	62,756,185	12.36%	22,672	7.19	793	93.21%
$50,000 - $59,999	838	2.22%	94,128,181	45,616,484	4.42%	27,236,500	5.36%	32,502	7.80	791	94.05%
$60,000 - $69,999	184	0.49%	24,236,263	11,866,644	1.15%	6,929,187	1.36%	37,659	7.90	793	91.24%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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%	7,753,869	1.53%	13,797	7.54	630	91.51%
650 - 699	2,066	5.48%	110,781,327	54,027,185	5.23%	27,827,124	5.48%	13,469	7.49	679	91.49%
700 - 749	7,594	20.13%	422,612,371	206,588,741	20.02%	101,450,672	19.98%	13,359	7.40	725	91.12%
750 - 799	8,609	22.82%	479,019,655	236,150,280	22.88%	112,342,894	22.13%	13,049	7.28	775	90.33%
800+	18,891	50.08%	1,056,222,019	521,147,440	50.50%	258,328,853	50.88%	13,675	7.34	845	90.43%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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%	374,178	0.07%	1,648	1.22	790	80.71%
25 - 36	37,495	99.40%	2,082,785,545	1,023,435,938	99.16%	507,329,233	99.93%	13,531	7.35	793	90.63%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	18,127	48.05%	978,092,769	483,039,040	46.80%	12,552,238	2.47%	692	0.00	787	87.81%
1 - 12	19,595	51.95%	1,119,506,424	549,018,688	53.20%	495,151,174	97.53%	25,269	7.54	793	90.69%
13 - 24	-	-	-	-	-	-	-	-	-	-	-
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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	-	-	-	-	-	-	-	-	-	-	-
21 - 25	4,059	10.76%	239,355,566	120,552,825	11.68%	118,096,586	23.26%	29,095	11.42	793	91.91%
26 - 30	9,007	23.88%	521,314,468	256,335,118	24.84%	239,452,793	47.16%	26,585	8.19	792	91.15%
31 - 35	6,872	18.22%	381,251,558	184,718,458	17.90%	137,730,766	27.13%	20,042	3.06	796	88.85%
36+	17,784	47.14%	955,677,601	470,451,327	45.58%	12,423,267	2.45%	699	0.00	786	87.84%
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	35,421	93.90%	1,966,953,368	968,698,230	93.86%	484,944,271	95.52%	13,691	7.35	796	90.57%
1 - 15	1,801	4.77%	101,386,088	49,186,980	4.77%	17,284,248	3.40%	9,597	7.44	749	91.79%
16 - 30	326	0.86%	19,083,674	9,308,307	0.90%	2,530,781	0.50%	7,763	7.57	736	91.47%
31 - 60	118	0.31%	6,865,989	3,257,521	0.32%	1,718,829	0.34%	14,566	6.59	699	91.36%
61 - 90	32	0.08%	1,868,365	907,197	0.09%	619,147	0.12%	19,348	9.07	698	92.22%
91 - 120	19	0.05%	1,085,856	526,926	0.05%	446,194	0.09%	23,484	6.23	707	93.76%
121+	5	0.01%	355,853	172,568	0.02%	159,942	0.03%	31,988	7.74	707	90.51%
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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%	8,927,892	1.76%	7,993	6.41	789	71.06%
75.00 - 99.99%	33,575	89.01%	1,823,071,577	905,442,557	87.73%	446,290,646	87.90%	13,292	7.27	795	89.38%
100.00 - 109.99%	2,645	7.01%	195,674,451	85,835,260	8.32%	46,344,920	9.13%	17,522	8.19	782	103.33%
110.00 - 119.99%	359	0.95%	29,074,183	11,652,462	1.13%	6,021,536	1.19%	16,773	8.52	766	113.26%
120.00 - 129.99%	26	0.07%	1,946,490	727,294	0.07%	118,417	0.02%	4,555	6.46	773	120.48%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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%	288,445	0.06%	22,188	10.11	786	94.66%
Arizona	750	1.99%	42,138,126	20,689,967	2.00%	8,978,858	1.77%	11,972	7.25	801	91.38%
Arkansas	48	0.13%	2,941,131	1,431,286	0.14%	613,724	0.12%	12,786	6.59	810	89.36%
California	5,784	15.33%	298,839,766	151,463,341	14.68%	61,433,654	12.10%	10,621	7.03	788	87.30%
Colorado	586	1.55%	32,796,324	16,342,217	1.58%	6,548,684	1.29%	11,175	7.82	793	90.25%
Connecticut	1,091	2.89%	58,957,074	29,294,672	2.84%	15,953,005	3.14%	14,622	7.41	801	89.21%
Delaware	82	0.22%	4,630,953	2,258,871	0.22%	881,786	0.17%	10,753	7.58	799	92.88%
Florida	5,159	13.68%	293,548,119	143,709,333	13.92%	73,102,581	14.40%	14,170	7.29	787	90.93%
Georgia	803	2.13%	47,117,812	22,813,199	2.21%	11,449,944	2.26%	14,259	7.46	783	92.41%
Hawaii	161	0.43%	8,479,970	4,167,696	0.40%	2,300,910	0.45%	14,291	7.00	779	92.30%
Idaho	57	0.15%	3,340,547	1,615,528	0.16%	590,758	0.12%	10,364	6.06	817	91.07%
Illinois	1,245	3.30%	74,770,478	36,144,441	3.50%	19,782,251	3.90%	15,889	7.14	799	92.89%
Indiana	244	0.65%	14,248,779	6,951,584	0.67%	3,861,203	0.76%	15,825	7.27	797	90.58%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	86	0.23%	5,310,446	2,600,709	0.25%	1,239,177	0.24%	14,409	8.05	798	92.47%
Kentucky	125	0.33%	7,335,034	3,595,929	0.35%	1,618,502	0.32%	12,948	7.56	781	93.32%
Louisiana	265	0.70%	15,706,023	7,616,046	0.74%	4,222,701	0.83%	15,935	7.44	782	92.14%
Maine	55	0.15%	3,094,498	1,521,208	0.15%	550,093	0.11%	10,002	7.42	825	91.73%
Maryland	526	1.39%	31,534,244	14,972,832	1.45%	7,041,569	1.39%	13,387	7.12	793	94.47%
Massachusetts	1,254	3.32%	66,695,996	33,493,322	3.25%	16,772,293	3.30%	13,375	7.19	796	88.15%
Michigan	592	1.57%	34,372,393	16,622,656	1.61%	8,139,742	1.60%	13,750	7.29	797	91.43%
Minnesota	361	0.96%	19,563,550	9,588,077	0.93%	3,826,319	0.75%	10,599	7.31	803	90.26%
Mississippi	65	0.17%	4,099,744	1,994,422	0.19%	795,607	0.16%	12,240	7.01	771	91.75%
Missouri	1	0.00%	52,725	28,517	0.00%	0	0.00%	0	0.00	0	0.00%
Montana	13	0.03%	995,907	483,108	0.05%	256,229	0.05%	19,710	4.67	763	91.23%
Nebraska	76	0.20%	4,069,709	2,064,566	0.20%	1,247,526	0.25%	16,415	7.48	808	87.80%
Nevada	411	1.09%	23,301,463	11,510,721	1.12%	5,910,337	1.16%	14,380	7.42	781	90.21%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,655	12.34%	251,531,149	124,342,297	12.05%	65,587,528	12.92%	14,090	7.39	793	90.14%
New Mexico	81	0.21%	4,913,024	2,416,423	0.23%	1,272,551	0.25%	15,711	7.83	815	92.56%
New York	4,853	12.87%	265,097,864	130,390,148	12.63%	72,768,127	14.33%	14,994	7.39	800	90.47%
North Carolina	810	2.15%	46,163,470	22,589,958	2.19%	10,469,303	2.06%	12,925	7.62	793	92.00%
North Dakota	9	0.02%	545,037	253,805	0.02%	115,053	0.02%	12,784	10.94	821	99.31%
Ohio	903	2.39%	52,836,882	25,195,781	2.44%	12,987,235	2.56%	14,382	7.27	802	92.84%
Oklahoma	96	0.25%	6,624,761	3,050,890	0.30%	1,545,259	0.30%	16,096	6.93	792	95.63%
Oregon	337	0.89%	17,523,161	8,974,653	0.87%	3,521,872	0.69%	10,451	7.24	793	87.34%
Pennsylvania	1,700	4.51%	92,890,387	46,525,892	4.51%	23,925,672	4.71%	14,074	7.58	800	88.62%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	447	1.18%	26,261,298	12,645,842	1.23%	6,111,055	1.20%	13,671	7.53	801	94.29%
South Dakota	30	0.08%	1,873,104	899,948	0.09%	226,950	0.04%	7,565	7.47	835	93.63%
Tennessee	348	0.92%	19,707,699	9,733,941	0.94%	4,588,715	0.90%	13,186	6.83	779	89.75%
Texas	2,179	5.78%	131,286,095	61,516,105	5.96%	28,481,309	5.61%	13,071	7.76	786	95.41%
Utah	170	0.45%	9,963,232	4,999,818	0.48%	2,399,273	0.47%	14,113	7.32	787	89.57%
Vermont	43	0.11%	2,309,535	1,136,966	0.11%	598,839	0.12%	13,926	8.17	826	93.12%
Virginia	760	2.01%	44,204,994	21,364,970	2.07%	10,041,583	1.98%	13,213	7.56	794	93.37%
Washington	446	1.18%	24,979,885	12,575,403	1.22%	5,657,190	1.11%	12,684	7.76	795	89.63%
West Virginia	-	-	-	-	-	-	-	-	-	-	-
Wisconsin	1	0.00%	52,289	26,028	0.00%	0	0.00%	0	0.00	0	0.00%
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	1	0.00%	55,038	24,681	0.00%	0	0.00%	0	0.00	0	0.00%
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,770	47.11%	998,976,655	478,984,430	46.41%	227,457,363	44.80%	12,800	6.99	793	89.54%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	19,952	52.89%	1,098,622,539	553,073,298	53.59%	280,246,049	55.20%	14,046	7.64	794	91.50%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%
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:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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	-	-	-	-	-	-	-	-	-	-	-
2021-10	1,122	2.97%	57,300,048	27,321,337	2.65%	25,627	0.01%	23	0.00	690	87.35%
2021-11	-	-	-	-	-	-	-	-	-	-	-
2021-12	1,578	4.18%	76,203,449	36,009,557	3.49%	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	-	-	-	-	-	-	-	-	-	-	-
2022-03	1,685	4.47%	92,177,659	45,946,603	4.45%	59,621	0.01%	35	0.00	760	88.20%
2022-04	-	-	-	-	-	-	-	-	-	-	-
2022-05	2,315	6.14%	128,739,758	65,104,075	6.31%	0	0.00%	0	0.00	0	0.00%
2022-06	-	-	-	-	-	-	-	-	-	-	-
2022-07	2,999	7.95%	159,058,740	81,175,631	7.87%	50,528	0.01%	17	0.00	780	82.47%
2022-08	1,279	3.39%	67,006,329	33,989,419	3.29%	192,319	0.04%	150	0.00	782	80.12%
2022-09	-	-	-	-	-	-	-	-	-	-	-
2022-10	2,810	7.45%	153,056,933	74,798,862	7.25%	2,504,807	0.49%	891	0.00	789	84.96%
2022-11	-	-	-	-	-	-	-	-	-	-	-
2022-12	2,789	7.39%	158,603,372	77,244,719	7.48%	9,719,335	1.91%	3,485	0.00	786	88.72%
2023-01	1,511	4.01%	84,796,362	41,044,707	3.98%	23,678,335	4.66%	15,671	1.00	792	87.98%
2023-02	-	-	-	-	-	-	-	-	-	-	-
2023-03	3,078	8.16%	171,696,672	83,164,540	8.06%	62,546,902	12.32%	20,321	2.44	797	88.74%
2023-04	-	-	-	-	-	-	-	-	-	-	-
2023-05	2,307	6.12%	126,534,625	61,441,273	5.95%	52,305,675	10.30%	22,673	4.72	795	89.39%
2023-06	-	-	-	-	-	-	-	-	-	-	-
2023-07	3,293	8.73%	187,296,743	91,813,159	8.90%	82,642,767	16.28%	25,097	6.49	792	90.50%
2023-08	1,630	4.32%	94,719,873	46,254,224	4.48%	43,839,042	8.63%	26,895	8.00	793	91.27%
2023-09	-	-	-	-	-	-	-	-	-	-	-
2023-10	3,952	10.48%	230,563,360	113,711,877	11.02%	112,688,345	22.20%	28,514	9.54	793	91.57%
2023-11	-	-	-	-	-	-	-	-	-	-	-
2023-12	3,824	10.14%	223,898,791	111,588,908	10.81%	117,450,108	23.13%	30,714	11.47	793	91.95%
Total:	37,722	100.00%	2,097,599,194	1,032,057,729	100.00%	507,703,412	100.00%	13,459	7.35	793	90.62%

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