StratMaker (143713)

BMW Vehicle Lease Trust 2022-1

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

35,810

WA Orginal Term (OT)

35.95

Acquisition Cost (AC)

$ 2,072,526,248

WA Remaining Term (RT)

13.87

Rep. Period Securitization Value (SV)

$ 995,409,332

WA Seasoning

22.08

Rep. Period End Actual SV (ESV)

$ 955,384,016

WA FICO (non-zero)

790

Total Base Residual Value (BRV)

$ 1,026,922,316

WA Lease to Value (LTV)

92.69%

Average BRV

$ 28,677

Base Residual as % of ESV

107.49%

Base Residual as % of Vehicle Value

45.37%

Minimum Discount Rate

6.90%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

35,810

Acquisition Cost (AC)

$ 2,072,526,248

Rep. Period Securitization Value (SV)

$ 995,409,332

Rep. Period End Actual SV (ESV)

$ 955,384,016

Total Base Residual Value (BRV)

$ 1,026,922,316

Average BRV

$ 28,677

Base Residual as % of ESV

107.49%

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)

13.87

WA Seasoning

22.08

WA FICO (non-zero)

790

WA Lease to Value (LTV)

92.69%

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%	609,893	0.06%	11,729	10.32	789	73.36%
$30,000 - $39,999	4,886	13.64%	180,297,789	98,789,066	9.62%	81,855,268	8.57%	16,753	12.54	782	84.71%
$40,000 - $49,999	10,972	30.64%	491,649,384	250,833,393	24.43%	234,466,737	24.54%	21,370	14.09	789	90.15%
$50,000 - $59,999	7,454	20.82%	408,106,504	202,412,840	19.71%	182,085,516	19.06%	24,428	13.69	790	92.00%
$60,000 - $69,999	4,831	13.49%	311,228,032	151,747,174	14.78%	145,158,846	15.19%	30,047	13.74	795	94.33%
$70,000 - $79,999	2,868	8.01%	214,445,145	105,008,953	10.23%	100,913,022	10.56%	35,186	13.86	793	95.15%
$80,000 - $89,999	1,909	5.33%	161,659,801	77,409,844	7.54%	74,003,576	7.75%	38,766	14.50	791	96.43%
$90,000 - $99,999	1,123	3.14%	105,970,065	49,288,200	4.80%	47,986,747	5.02%	42,731	14.75	788	97.32%
Over $100,000	1,715	4.79%	197,661,351	90,500,836	8.81%	88,304,411	9.24%	51,489	14.16	792	97.24%
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	8,820	24.63%	507,679,950	250,612,067	24.40%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	1	0.00%	80,562	34,794	0.00%	7,058	0.00%	7,058	6.00	807	104.19%
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	572	1.60%	21,753,601	10,606,042	1.03%	10,759,953	1.13%	18,811	2.92	779	83.97%
$20,000 - $24,999	4,292	11.99%	175,778,972	89,069,140	8.67%	97,935,396	10.25%	22,818	8.38	788	86.77%
$25,000 - $29,999	6,209	17.34%	282,008,116	144,183,751	14.04%	171,260,579	17.93%	27,583	13.39	789	89.52%
$30,000 - $39,999	8,677	24.23%	480,863,493	239,922,529	23.36%	297,187,102	31.11%	34,250	14.63	791	92.75%
$40,000 - $49,999	3,901	10.89%	282,133,789	138,393,291	13.48%	172,938,989	18.10%	44,332	14.00	793	94.38%
$50,000 - $59,999	1,834	5.12%	158,360,816	76,465,482	7.45%	100,048,590	10.47%	54,552	15.75	791	95.99%
$60,000 - $69,999	895	2.50%	90,146,140	42,969,367	4.18%	57,558,782	6.02%	64,311	16.37	790	97.78%
$70,000 - $79,999	422	1.18%	48,994,029	23,534,598	2.29%	31,383,762	3.28%	74,369	16.50	791	96.78%
$80,000 - $89,999	138	0.39%	17,625,670	8,058,017	0.78%	11,587,452	1.21%	83,967	18.20	788	101.40%
$90,000 - $99,999	33	0.09%	4,615,647	2,032,068	0.20%	3,072,393	0.32%	93,103	19.54	784	103.70%
Over $100,000	16	0.04%	2,485,463	1,041,168	0.10%	1,643,960	0.17%	102,747	19.32	777	104.47%
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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	3,215	8.98%	122,724,251	60,822,395	5.92%	45,164,281	4.73%	14,048	10.61	776	87.72%
$20,000 - $24,999	12,847	35.88%	571,887,822	287,593,041	28.01%	268,337,372	28.09%	20,887	13.83	787	90.81%
$25,000 - $29,999	7,751	21.64%	427,481,026	211,555,032	20.60%	200,301,965	20.97%	25,842	13.98	792	92.36%
$30,000 - $39,999	7,605	21.24%	525,084,765	258,553,812	25.18%	243,743,342	25.51%	32,050	14.29	795	94.14%
$40,000 - $49,999	3,081	8.60%	274,231,703	134,605,246	13.11%	125,727,583	13.16%	40,807	14.02	792	94.63%
$50,000 - $59,999	1,064	2.97%	118,496,246	57,978,493	5.65%	56,640,443	5.93%	53,234	14.30	793	96.00%
$60,000 - $69,999	246	0.69%	32,586,541	15,799,711	1.54%	15,469,028	1.62%	62,882	13.45	788	93.39%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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	1.57%	30,283,094	15,065,344	1.47%	14,899,618	1.56%	26,512	14.31	632	92.57%
650 - 699	2,104	5.88%	117,319,120	57,882,376	5.64%	54,694,675	5.72%	25,996	14.32	678	93.51%
700 - 749	7,073	19.75%	409,394,242	201,811,359	19.65%	186,994,458	19.57%	26,438	14.05	725	93.34%
750 - 799	8,163	22.80%	472,529,614	233,792,560	22.77%	216,696,273	22.68%	26,546	13.98	775	92.74%
800+	17,908	50.01%	1,043,000,178	518,370,677	50.48%	482,098,991	50.46%	26,921	13.69	840	92.32%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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%	2,473,624	0.26%	24,251	5.90	813	92.43%
25 - 36	35,708	99.72%	2,065,262,584	1,022,575,454	99.58%	952,910,392	99.74%	26,686	13.89	790	92.69%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	5,942	16.59%	327,159,994	161,963,679	15.77%	8,053,960	0.84%	1,355	0.00	785	88.68%
1 - 12	13,080	36.53%	753,493,987	370,476,012	36.08%	352,252,281	36.87%	26,931	7.81	793	90.46%
13 - 24	16,788	46.88%	991,872,266	494,482,625	48.15%	595,077,775	62.29%	35,447	17.65	789	94.06%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	2,818	7.87%	174,406,984	84,120,456	8.19%	110,456,357	11.56%	39,197	21.36	784	97.48%
16 - 20	9,605	26.82%	560,478,970	280,898,263	27.35%	338,444,227	35.42%	35,236	17.87	790	93.87%
21 - 25	7,726	21.57%	456,327,352	229,809,609	22.38%	250,800,633	26.25%	32,462	13.11	791	91.71%
26 - 30	5,473	15.28%	315,700,049	155,039,154	15.10%	154,765,891	16.20%	28,278	8.20	793	90.98%
31 - 35	4,301	12.01%	242,208,170	117,241,983	11.42%	92,891,057	9.72%	21,598	3.09	793	88.51%
36+	5,887	16.44%	323,404,723	159,812,852	15.56%	8,025,850	0.84%	1,363	0.00	785	88.73%
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,951	94.81%	1,961,255,421	972,850,419	94.73%	914,547,262	95.73%	26,937	13.85	793	92.62%
1 - 15	1,439	4.02%	85,767,896	41,717,872	4.06%	31,546,791	3.30%	21,923	14.09	745	94.11%
16 - 30	247	0.69%	15,276,502	7,385,995	0.72%	4,629,065	0.48%	18,741	15.14	729	93.60%
31 - 60	120	0.34%	6,929,217	3,399,737	0.33%	2,976,469	0.31%	24,804	15.72	712	95.70%
61 - 90	33	0.09%	2,043,374	962,922	0.09%	1,052,974	0.11%	31,908	13.74	710	100.21%
91 - 120	16	0.04%	915,156	447,814	0.04%	495,214	0.05%	30,951	13.59	719	94.58%
121+	4	0.01%	338,681	157,558	0.02%	136,242	0.01%	34,060	16.10	678	90.95%
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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%	13,455,541	1.41%	21,702	12.27	794	71.02%
75.00 - 99.99%	30,512	85.21%	1,698,470,107	857,013,019	83.45%	775,552,166	81.18%	25,418	13.32	792	90.44%
100.00 - 109.99%	4,059	11.33%	296,594,542	132,449,542	12.90%	144,235,697	15.10%	35,535	16.48	784	103.62%
110.00 - 119.99%	603	1.68%	47,435,918	19,361,206	1.89%	21,434,962	2.24%	35,547	17.21	768	113.22%
120.00 - 129.99%	16	0.04%	1,285,924	475,004	0.05%	705,650	0.07%	44,103	18.03	744	120.71%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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%	210,487	0.02%	26,311	11.22	785	94.41%
Arizona	695	1.94%	40,099,251	19,848,281	1.93%	18,453,061	1.93%	26,551	13.87	797	93.19%
Arkansas	41	0.11%	2,514,718	1,251,717	0.12%	1,096,706	0.11%	26,749	13.58	781	91.56%
California	5,814	16.24%	319,027,499	162,725,587	15.85%	135,808,432	14.22%	23,359	12.83	783	89.68%
Colorado	555	1.55%	32,706,388	16,638,521	1.62%	15,060,133	1.58%	27,135	14.62	795	91.38%
Connecticut	959	2.68%	54,414,154	27,197,529	2.65%	25,915,622	2.71%	27,024	13.73	795	91.64%
Delaware	96	0.27%	5,913,490	2,903,008	0.28%	2,807,740	0.29%	29,247	14.86	796	92.68%
Florida	5,082	14.19%	299,324,473	147,814,756	14.39%	143,561,800	15.03%	28,249	14.33	785	92.99%
Georgia	852	2.38%	51,672,125	25,403,428	2.47%	24,430,133	2.56%	28,674	14.37	778	94.42%
Hawaii	110	0.31%	5,540,778	2,736,224	0.27%	2,419,435	0.25%	21,995	13.53	779	94.08%
Idaho	53	0.15%	3,217,523	1,642,547	0.16%	1,508,529	0.16%	28,463	13.66	789	92.79%
Illinois	1,138	3.18%	72,099,268	34,872,156	3.40%	34,329,321	3.59%	30,166	13.97	794	95.09%
Indiana	223	0.62%	14,170,275	6,879,137	0.67%	6,262,698	0.66%	28,084	13.21	802	94.04%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	79	0.22%	4,511,101	2,307,046	0.22%	1,733,277	0.18%	21,940	14.41	801	90.78%
Kentucky	136	0.38%	8,212,422	4,025,587	0.39%	3,650,013	0.38%	26,838	14.23	805	93.16%
Louisiana	257	0.72%	15,633,491	7,666,930	0.75%	7,302,029	0.76%	28,413	13.96	791	93.53%
Maine	40	0.11%	2,307,028	1,116,969	0.11%	1,048,308	0.11%	26,208	13.77	801	93.69%
Maryland	546	1.52%	34,111,469	16,236,419	1.58%	15,499,794	1.62%	28,388	14.21	791	97.25%
Massachusetts	1,185	3.31%	66,605,154	33,548,581	3.27%	32,079,139	3.36%	27,071	14.21	796	90.89%
Michigan	558	1.56%	32,914,887	16,153,328	1.57%	15,352,862	1.61%	27,514	14.33	796	93.09%
Minnesota	314	0.88%	17,585,352	8,725,712	0.85%	7,316,444	0.77%	23,301	14.03	807	91.83%
Mississippi	78	0.22%	4,415,530	2,163,818	0.21%	1,926,713	0.20%	24,701	14.61	779	93.47%
Missouri	1	0.00%	43,350	23,270	0.00%	0	0.00%	0	0.00	0	0.00%
Montana	12	0.03%	807,898	402,482	0.04%	438,840	0.05%	36,570	16.69	779	92.06%
Nebraska	94	0.26%	5,470,027	2,789,862	0.27%	2,599,548	0.27%	27,655	15.43	790	91.45%
Nevada	408	1.14%	23,248,636	11,467,265	1.12%	10,387,232	1.09%	25,459	14.56	781	92.21%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,272	11.93%	241,560,171	119,213,841	11.61%	115,166,169	12.05%	26,958	13.94	791	92.89%
New Mexico	76	0.21%	4,839,922	2,366,031	0.23%	1,985,714	0.21%	26,128	13.66	784	95.06%
New York	4,335	12.11%	246,102,891	121,609,146	11.84%	118,772,115	12.43%	27,398	13.54	799	92.51%
North Carolina	766	2.14%	45,538,942	22,520,955	2.19%	20,056,988	2.10%	26,184	13.62	793	93.14%
North Dakota	2	0.01%	156,994	80,732	0.01%	90,116	0.01%	45,058	13.34	749	84.75%
Ohio	772	2.16%	46,315,859	22,399,207	2.18%	21,499,982	2.25%	27,850	13.91	795	94.28%
Oklahoma	91	0.25%	6,174,131	2,863,531	0.28%	2,727,389	0.29%	29,971	14.75	796	98.27%
Oregon	313	0.87%	17,223,219	8,741,279	0.85%	7,958,645	0.83%	25,427	13.42	792	89.98%
Pennsylvania	1,558	4.35%	87,090,064	44,248,061	4.31%	41,376,220	4.33%	26,557	14.14	795	90.42%
Rhode Island	2	0.01%	93,141	47,477	0.00%	0	0.00%	0	0.00	0	0.00%
South Carolina	459	1.28%	27,186,410	13,365,717	1.30%	11,318,360	1.18%	24,659	14.05	795	93.55%
South Dakota	19	0.05%	1,117,460	541,957	0.05%	575,443	0.06%	30,286	16.49	818	95.91%
Tennessee	303	0.85%	17,317,471	8,740,123	0.85%	7,680,649	0.80%	25,349	14.40	789	90.65%
Texas	2,164	6.04%	134,352,519	63,590,099	6.19%	58,893,618	6.16%	27,215	14.49	783	97.44%
Utah	139	0.39%	8,877,011	4,419,706	0.43%	4,041,949	0.42%	29,079	13.80	798	91.57%
Vermont	34	0.09%	1,985,344	993,434	0.10%	997,586	0.10%	29,341	12.14	800	91.16%
Virginia	751	2.10%	45,365,033	22,098,350	2.15%	20,427,366	2.14%	27,200	13.80	797	95.26%
Washington	419	1.17%	24,057,689	12,223,045	1.19%	10,617,410	1.11%	25,340	13.93	791	91.29%
West Virginia	-	-	-	-	-	-	-	-	-	-	-
Wisconsin	1	0.00%	40,402	19,099	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	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,115	47.79%	985,253,142	475,122,957	46.27%	433,345,252	45.36%	25,320	13.58	789	91.69%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,695	52.21%	1,087,273,106	551,799,359	53.73%	522,038,763	54.64%	27,924	14.11	792	93.52%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%
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:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2022-05	539	1.51%	33,013,950	16,441,545	1.60%	0	0.00%	0	0.00	0	0.00%
2022-06	-	-	-	-	-	-	-	-	-	-	-
2022-07	1,402	3.92%	76,810,673	38,832,102	3.78%	81,625	0.01%	58	0.00	716	87.41%
2022-08	733	2.05%	38,810,948	19,562,278	1.90%	123,222	0.01%	168	0.00	770	90.64%
2022-09	-	-	-	-	-	-	-	-	-	-	-
2022-10	1,654	4.62%	87,824,525	42,999,126	4.19%	1,544,929	0.16%	934	0.00	781	89.37%
2022-11	-	-	-	-	-	-	-	-	-	-	-
2022-12	1,614	4.51%	90,699,898	44,128,627	4.30%	6,304,185	0.66%	3,906	0.00	787	88.49%
2023-01	953	2.66%	53,836,592	25,845,979	2.52%	17,135,291	1.79%	17,980	1.00	789	88.46%
2023-02	-	-	-	-	-	-	-	-	-	-	-
2023-03	1,861	5.20%	105,070,920	50,992,453	4.97%	39,901,272	4.18%	21,441	2.45	797	88.26%
2023-04	-	-	-	-	-	-	-	-	-	-	-
2023-05	1,532	4.28%	86,797,560	42,403,610	4.13%	37,357,436	3.91%	24,385	4.73	793	88.94%
2023-06	-	-	-	-	-	-	-	-	-	-	-
2023-07	2,041	5.70%	114,850,468	56,541,946	5.51%	54,581,586	5.71%	26,743	6.50	793	90.22%
2023-08	1,010	2.82%	58,223,087	28,462,912	2.77%	28,262,953	2.96%	27,983	8.00	793	90.98%
2023-09	-	-	-	-	-	-	-	-	-	-	-
2023-10	2,449	6.84%	144,699,658	71,312,928	6.94%	73,871,567	7.73%	30,164	9.55	793	91.62%
2023-11	-	-	-	-	-	-	-	-	-	-	-
2023-12	3,234	9.03%	190,015,702	94,916,184	9.24%	101,142,175	10.59%	31,275	11.62	791	91.37%
2024-01	1,181	3.30%	68,529,570	34,472,795	3.36%	37,577,514	3.93%	31,818	13.00	790	91.98%
2024-02	-	-	-	-	-	-	-	-	-	-	-
2024-03	3,252	9.08%	193,404,909	97,805,522	9.52%	111,585,797	11.68%	34,313	14.61	792	91.95%
2024-04	-	-	-	-	-	-	-	-	-	-	-
2024-05	4,050	11.31%	235,187,558	119,422,481	11.63%	138,617,332	14.51%	34,227	16.54	790	92.45%
2024-06	-	-	-	-	-	-	-	-	-	-	-
2024-07	3,900	10.89%	223,683,401	111,816,995	10.89%	137,429,583	14.38%	35,238	18.44	789	94.25%
2024-08	1,606	4.48%	97,959,030	47,611,878	4.64%	60,269,824	6.31%	37,528	20.00	791	96.30%
2024-09	-	-	-	-	-	-	-	-	-	-	-
2024-10	2,799	7.82%	173,107,799	83,352,954	8.12%	109,597,724	11.47%	39,156	21.44	783	97.50%
Total:	35,810	100.00%	2,072,526,248	1,026,922,316	100.00%	955,384,016	100.00%	26,679	13.87	790	92.69%

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