StratMaker (143709)

BMW Vehicle Lease Trust 2021-2

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

36,107

WA Orginal Term (OT)

35.96

Acquisition Cost (AC)

$ 2,065,726,812

WA Remaining Term (RT)

11.49

Rep. Period Securitization Value (SV)

$ 812,971,922

WA Seasoning

24.47

Rep. Period End Actual SV (ESV)

$ 771,709,972

WA FICO (non-zero)

792

Total Base Residual Value (BRV)

$ 1,026,346,623

WA Lease to Value (LTV)

91.51%

Average BRV

$ 28,425

Base Residual as % of ESV

133.00%

Base Residual as % of Vehicle Value

44.96%

Minimum Discount Rate

6.40%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

36,107

Acquisition Cost (AC)

$ 2,065,726,812

Rep. Period Securitization Value (SV)

$ 812,971,922

Rep. Period End Actual SV (ESV)

$ 771,709,972

Total Base Residual Value (BRV)

$ 1,026,346,623

Average BRV

$ 28,425

Base Residual as % of ESV

133.00%

Base Residual as % of Vehicle Value

44.96%

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)

11.49

WA Seasoning

24.47

WA FICO (non-zero)

792

WA Lease to Value (LTV)

91.51%

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%	643,829	0.08%	8,942	8.71	786	72.42%
$30,000 - $39,999	5,384	14.91%	198,094,821	108,917,067	10.61%	73,706,753	9.55%	13,690	10.65	785	84.22%
$40,000 - $49,999	10,916	30.23%	488,802,978	248,469,128	24.21%	188,321,644	24.40%	17,252	11.70	791	89.41%
$50,000 - $59,999	7,718	21.38%	423,081,408	209,887,297	20.45%	153,280,190	19.86%	19,860	11.34	794	90.82%
$60,000 - $69,999	4,772	13.22%	307,602,321	150,814,546	14.69%	116,998,935	15.16%	24,518	11.83	797	93.26%
$70,000 - $79,999	2,711	7.51%	202,817,669	99,879,030	9.73%	76,536,168	9.92%	28,232	11.33	792	93.96%
$80,000 - $89,999	1,933	5.35%	163,580,597	78,961,314	7.69%	61,678,789	7.99%	31,908	11.67	791	94.97%
$90,000 - $99,999	982	2.72%	92,822,422	43,188,765	4.21%	33,338,965	4.32%	33,950	11.66	789	95.79%
Over $100,000	1,619	4.48%	186,853,499	84,919,789	8.27%	67,204,700	8.71%	41,510	11.52	789	95.99%
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	13,203	36.57%	750,766,772	371,564,417	36.20%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	642	1.78%	24,638,217	11,953,849	1.16%	12,104,015	1.57%	18,854	2.80	780	84.35%
$20,000 - $24,999	4,754	13.17%	197,320,372	99,118,997	9.66%	107,934,078	13.99%	22,704	7.75	787	86.95%
$25,000 - $29,999	5,400	14.96%	251,399,091	127,716,704	12.44%	148,580,051	19.25%	27,515	11.65	791	89.57%
$30,000 - $39,999	6,782	18.78%	389,246,160	194,910,551	18.99%	231,919,211	30.05%	34,196	12.31	795	91.75%
$40,000 - $49,999	3,091	8.56%	231,633,989	113,691,504	11.08%	136,581,997	17.70%	44,187	11.71	793	93.63%
$50,000 - $59,999	1,369	3.79%	122,126,694	59,813,691	5.83%	74,456,579	9.65%	54,388	13.35	790	95.01%
$60,000 - $69,999	491	1.36%	52,288,100	25,413,623	2.48%	31,527,839	4.09%	64,211	12.93	790	95.18%
$70,000 - $79,999	308	0.85%	36,941,611	17,991,138	1.75%	22,802,724	2.95%	74,035	13.94	787	95.21%
$80,000 - $89,999	51	0.14%	6,892,302	3,126,885	0.30%	4,275,711	0.55%	83,837	15.64	797	101.10%
$90,000 - $99,999	13	0.04%	1,975,643	843,384	0.08%	1,221,292	0.16%	93,946	16.15	759	103.65%
Over $100,000	3	0.01%	497,859	201,882	0.02%	306,477	0.04%	102,159	16.00	821	103.49%
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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%	30,804	0.00%	15,402	3.51	806	89.80%
$15,000 - $19,999	3,700	10.25%	141,946,664	69,965,363	6.82%	42,553,823	5.51%	11,501	8.55	778	86.82%
$20,000 - $24,999	12,911	35.76%	573,236,656	288,198,447	28.08%	216,708,594	28.08%	16,785	11.19	790	89.68%
$25,000 - $29,999	7,675	21.26%	422,100,759	209,933,306	20.45%	163,260,944	21.16%	21,272	12.10	795	91.41%
$30,000 - $39,999	7,556	20.93%	517,996,136	256,991,581	25.04%	189,304,806	24.53%	25,054	11.87	795	92.75%
$40,000 - $49,999	3,047	8.44%	270,605,453	132,596,724	12.92%	103,021,267	13.35%	33,811	11.40	792	93.70%
$50,000 - $59,999	985	2.73%	109,524,415	53,781,427	5.24%	44,768,249	5.80%	45,450	12.13	788	94.80%
$60,000 - $69,999	231	0.64%	30,246,776	14,850,171	1.45%	12,061,485	1.56%	52,214	11.46	791	91.73%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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	650	1.80%	34,811,017	17,189,142	1.67%	13,249,618	1.72%	20,384	12.01	631	92.00%
650 - 699	2,117	5.86%	118,542,681	58,104,614	5.66%	44,115,149	5.72%	20,839	11.56	678	92.41%
700 - 749	7,510	20.80%	430,139,887	212,273,544	20.68%	156,781,973	20.32%	20,876	11.37	725	91.91%
750 - 799	8,136	22.53%	468,287,820	232,924,202	22.69%	172,051,828	22.29%	21,147	11.37	775	91.31%
800+	17,694	49.00%	1,013,945,406	505,855,122	49.29%	385,511,404	49.96%	21,788	11.56	845	91.31%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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%	1,450,994	0.19%	13,072	3.10	807	90.58%
25 - 36	35,996	99.69%	2,058,101,569	1,021,953,992	99.57%	770,258,979	99.81%	21,398	11.51	792	91.51%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	10,005	27.71%	554,647,037	274,892,245	26.78%	9,898,717	1.28%	989	0.00	781	87.13%
1 - 12	14,990	41.52%	860,639,607	422,658,253	41.18%	388,655,971	50.36%	25,928	7.75	792	90.62%
13 - 24	11,112	30.78%	650,440,168	328,796,125	32.04%	373,155,284	48.35%	33,581	15.69	792	92.55%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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	6,068	16.81%	353,888,309	179,091,399	17.45%	207,215,745	26.85%	34,149	16.85	792	93.10%
21 - 25	8,873	24.57%	521,990,632	262,793,806	25.60%	281,354,477	36.46%	31,709	13.10	792	91.72%
26 - 30	6,195	17.16%	357,548,987	175,821,213	17.13%	169,078,786	21.91%	27,293	8.14	791	91.03%
31 - 35	5,077	14.06%	285,561,068	137,976,769	13.44%	104,284,358	13.51%	20,541	2.98	793	88.97%
36+	9,894	27.40%	546,737,816	270,663,436	26.37%	9,776,607	1.27%	988	0.00	780	87.09%
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,906	93.90%	1,936,657,294	963,150,445	93.84%	734,880,279	95.23%	21,674	11.49	794	91.44%
1 - 15	1,693	4.69%	98,577,061	48,435,239	4.72%	28,546,822	3.70%	16,862	11.39	747	92.48%
16 - 30	301	0.83%	17,932,678	8,660,745	0.84%	4,392,321	0.57%	14,592	11.93	722	93.54%
31 - 60	140	0.39%	8,403,908	4,066,279	0.40%	2,229,993	0.29%	15,929	12.04	716	95.46%
61 - 90	42	0.12%	2,479,246	1,217,250	0.12%	1,055,288	0.14%	25,126	12.73	703	95.80%
91 - 120	17	0.05%	1,150,622	571,892	0.06%	528,539	0.07%	31,091	11.58	704	91.54%
121+	8	0.02%	526,003	244,775	0.02%	76,730	0.01%	9,591	8.78	667	95.21%
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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%	814	2.25%	37,902,953	22,595,312	2.20%	11,187,171	1.45%	13,743	10.19	797	71.31%
75.00 - 99.99%	31,715	87.84%	1,760,474,986	886,861,154	86.41%	663,604,973	85.99%	20,924	11.31	793	89.92%
100.00 - 109.99%	3,092	8.56%	227,828,128	101,122,491	9.85%	85,512,755	11.08%	27,656	12.87	784	103.52%
110.00 - 119.99%	468	1.30%	38,182,369	15,253,396	1.49%	10,914,599	1.41%	23,322	12.68	774	113.58%
120.00 - 129.99%	18	0.05%	1,338,377	514,270	0.05%	490,474	0.06%	27,249	13.33	770	120.83%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	1	0.00%	34,898	20,223	0.00%	0	0.00%	0	0.00	0	0.00%
Alaska	13	0.04%	828,784	401,875	0.04%	285,726	0.04%	21,979	11.74	776	92.49%
Arizona	720	1.99%	42,203,378	20,815,768	2.03%	15,099,329	1.96%	20,971	12.38	796	92.72%
Arkansas	53	0.15%	3,228,280	1,613,185	0.16%	1,174,051	0.15%	22,152	11.64	785	94.91%
California	5,658	15.67%	304,443,413	155,914,872	15.19%	102,705,903	13.31%	18,152	10.75	787	88.24%
Colorado	547	1.51%	32,542,347	16,445,667	1.60%	11,645,746	1.51%	21,290	11.94	786	91.60%
Connecticut	951	2.63%	51,895,490	26,196,349	2.55%	20,904,895	2.71%	21,982	11.71	799	90.08%
Delaware	81	0.22%	4,816,897	2,408,773	0.23%	1,878,249	0.24%	23,188	12.61	787	91.09%
Florida	5,121	14.18%	296,782,737	146,421,832	14.27%	115,168,188	14.92%	22,489	11.63	785	91.87%
Georgia	835	2.31%	49,809,457	24,621,080	2.40%	19,035,290	2.47%	22,797	11.93	783	92.77%
Hawaii	124	0.34%	6,671,763	3,256,164	0.32%	2,604,832	0.34%	21,007	12.26	796	93.97%
Idaho	48	0.13%	2,589,602	1,332,894	0.13%	695,312	0.09%	14,486	12.11	826	87.09%
Illinois	1,262	3.50%	79,046,469	38,456,542	3.75%	31,216,168	4.05%	24,735	12.07	798	93.64%
Indiana	203	0.56%	12,141,028	5,942,984	0.58%	4,624,530	0.60%	22,781	12.02	788	93.44%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	66	0.18%	3,987,435	1,957,355	0.19%	1,533,345	0.20%	23,233	11.56	809	92.42%
Kentucky	134	0.37%	8,391,075	4,196,302	0.41%	3,107,746	0.40%	23,192	11.41	791	91.04%
Louisiana	253	0.70%	15,609,599	7,738,046	0.75%	6,061,153	0.79%	23,957	11.79	785	92.76%
Maine	56	0.16%	3,377,889	1,688,356	0.16%	1,364,680	0.18%	24,369	13.34	797	91.67%
Maryland	507	1.40%	30,696,795	14,675,481	1.43%	12,070,294	1.56%	23,807	12.02	787	96.17%
Massachusetts	1,219	3.38%	66,722,225	33,826,000	3.30%	25,394,666	3.29%	20,832	11.68	798	89.46%
Michigan	559	1.55%	33,077,961	16,261,317	1.58%	12,606,212	1.63%	22,551	11.73	793	91.81%
Minnesota	305	0.84%	17,750,009	8,770,104	0.85%	5,648,987	0.73%	18,521	11.65	799	91.14%
Mississippi	77	0.21%	4,677,034	2,276,063	0.22%	1,873,949	0.24%	24,337	11.90	786	94.65%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	24	0.07%	1,667,581	787,123	0.08%	574,094	0.07%	23,921	12.49	780	88.39%
Nebraska	83	0.23%	4,542,540	2,326,807	0.23%	1,784,492	0.23%	21,500	11.48	796	88.73%
Nevada	419	1.16%	24,274,966	12,008,542	1.17%	7,825,924	1.01%	18,678	11.05	785	90.47%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,347	12.04%	242,432,483	120,915,823	11.78%	94,365,264	12.23%	21,708	11.40	794	90.94%
New Mexico	68	0.19%	4,159,801	2,030,388	0.20%	1,285,540	0.17%	18,905	12.88	773	94.72%
New York	4,614	12.78%	258,353,878	128,173,206	12.49%	105,427,279	13.66%	22,849	11.32	798	91.49%
North Carolina	730	2.02%	43,627,568	21,537,168	2.10%	15,507,653	2.01%	21,243	11.52	790	92.79%
North Dakota	3	0.01%	197,012	89,098	0.01%	49,782	0.01%	16,594	15.00	864	111.25%
Ohio	740	2.05%	43,290,726	20,966,010	2.04%	16,306,529	2.11%	22,036	11.12	801	92.59%
Oklahoma	110	0.30%	7,015,580	3,321,147	0.32%	2,367,769	0.31%	21,525	9.91	799	95.02%
Oregon	292	0.81%	15,330,706	8,008,510	0.78%	5,354,784	0.69%	18,338	11.27	801	88.05%
Pennsylvania	1,574	4.36%	87,740,889	44,814,136	4.37%	33,017,423	4.28%	20,977	11.59	800	89.45%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	349	0.97%	20,648,901	10,051,526	0.98%	7,200,105	0.93%	20,631	12.02	793	94.04%
South Dakota	26	0.07%	1,600,790	797,932	0.08%	457,133	0.06%	17,582	13.05	798	93.65%
Tennessee	330	0.91%	19,695,865	9,774,931	0.95%	7,148,470	0.93%	21,662	11.92	792	91.94%
Texas	2,198	6.09%	136,724,022	64,070,739	6.24%	45,814,317	5.94%	20,844	11.64	783	96.88%
Utah	188	0.52%	11,348,538	5,668,598	0.55%	4,390,165	0.57%	23,352	11.22	792	90.74%
Vermont	43	0.12%	2,502,449	1,229,278	0.12%	923,891	0.12%	21,486	12.33	804	93.43%
Virginia	731	2.02%	43,806,915	21,493,545	2.09%	15,905,378	2.06%	21,758	11.68	794	93.50%
Washington	443	1.23%	25,351,104	12,996,496	1.27%	9,304,728	1.21%	21,004	11.58	795	89.94%
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:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,267	47.82%	988,838,422	477,766,735	46.55%	349,730,794	45.32%	20,254	11.23	790	90.46%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,840	52.18%	1,076,888,390	548,579,888	53.45%	421,979,178	54.68%	22,398	11.71	793	92.38%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%
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:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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	-	-	-	-	-	-	-	-	-	-	-
2022-03	1,005	2.78%	57,400,391	28,519,930	2.78%	0	0.00%	0	0.00	0	0.00%
2022-04	-	-	-	-	-	-	-	-	-	-	-
2022-05	1,628	4.51%	91,714,264	46,136,377	4.50%	19,059	0.00%	12	0.00	720	77.13%
2022-06	-	-	-	-	-	-	-	-	-	-	-
2022-07	2,193	6.07%	118,459,902	60,169,222	5.86%	81,435	0.01%	37	0.00	804	75.56%
2022-08	998	2.76%	52,904,609	26,747,625	2.61%	79,219	0.01%	79	0.00	731	78.15%
2022-09	-	-	-	-	-	-	-	-	-	-	-
2022-10	1,917	5.31%	104,148,497	50,693,135	4.94%	1,894,768	0.25%	988	0.00	773	87.66%
2022-11	-	-	-	-	-	-	-	-	-	-	-
2022-12	1,998	5.53%	113,885,432	54,801,611	5.34%	7,824,236	1.01%	3,916	0.00	783	87.24%
2023-01	1,197	3.32%	67,493,055	32,446,846	3.16%	19,531,645	2.53%	16,317	1.00	794	88.81%
2023-02	-	-	-	-	-	-	-	-	-	-	-
2023-03	2,353	6.52%	132,654,134	64,292,643	6.26%	49,050,560	6.36%	20,846	2.43	791	88.96%
2023-04	-	-	-	-	-	-	-	-	-	-	-
2023-05	1,585	4.39%	89,268,635	43,491,377	4.24%	37,432,335	4.85%	23,617	4.73	796	89.13%
2023-06	-	-	-	-	-	-	-	-	-	-	-
2023-07	2,390	6.62%	133,871,296	66,057,550	6.44%	61,801,466	8.01%	25,858	6.50	788	90.12%
2023-08	1,124	3.11%	64,123,794	31,330,850	3.05%	29,892,084	3.87%	26,594	8.00	790	91.07%
2023-09	-	-	-	-	-	-	-	-	-	-	-
2023-10	2,648	7.33%	157,229,764	77,360,467	7.54%	77,808,085	10.08%	29,384	9.53	793	91.74%
2023-11	-	-	-	-	-	-	-	-	-	-	-
2023-12	3,693	10.23%	215,998,928	107,678,520	10.49%	113,139,796	14.66%	30,636	11.61	792	91.53%
2024-01	1,414	3.92%	82,286,850	41,378,785	4.03%	44,742,964	5.80%	31,643	13.00	790	91.59%
2024-02	-	-	-	-	-	-	-	-	-	-	-
2024-03	3,664	10.15%	216,560,313	109,659,274	10.68%	122,482,078	15.87%	33,429	14.62	792	91.96%
2024-04	-	-	-	-	-	-	-	-	-	-	-
2024-05	4,468	12.37%	261,309,863	132,400,979	12.90%	151,844,861	19.68%	33,985	16.52	792	92.79%
2024-06	-	-	-	-	-	-	-	-	-	-	-
2024-07	1,566	4.34%	90,283,141	45,357,088	4.42%	54,085,380	7.01%	34,537	18.00	793	93.99%
Total:	36,107	100.00%	2,065,726,812	1,026,346,623	100.00%	771,709,972	100.00%	21,373	11.49	792	91.51%

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