StratMaker (143909)

BMW Vehicle Lease Trust 2023-1

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

26,919

WA Orginal Term (OT)

35.98

Acquisition Cost (AC)

$ 1,685,525,135

WA Remaining Term (RT)

24.00

Rep. Period Securitization Value (SV)

$ 1,164,735,122

WA Seasoning

11.98

Rep. Period End Actual SV (ESV)

$ 1,150,003,459

WA FICO (non-zero)

795

Total Base Residual Value (BRV)

$ 835,400,166

WA Lease to Value (LTV)

96.11%

Average BRV

$ 31,034

Base Residual as % of ESV

72.64%

Base Residual as % of Vehicle Value

47.13%

Minimum Discount Rate

11.45%

Beginning Period

Dec 1, 2022

Ending Period

Dec 31, 2022

Total # of Leases

26,919

Acquisition Cost (AC)

$ 1,685,525,135

Rep. Period Securitization Value (SV)

$ 1,164,735,122

Rep. Period End Actual SV (ESV)

$ 1,150,003,459

Total Base Residual Value (BRV)

$ 835,400,166

Average BRV

$ 31,034

Base Residual as % of ESV

72.64%

Base Residual as % of Vehicle Value

47.13%

Minimum Discount Rate

11.45%

As % of Rep. Period ESV:

Consumer % / Commercial %

100.00% / 0.00%

WA Orginal Term (OT)

35.98

WA Remaining Term (RT)

24.00

WA Seasoning

11.98

WA FICO (non-zero)

795

WA Lease to Value (LTV)

96.11%

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	16	0.06%	458,459	310,663	0.04%	316,901	0.03%	19,806	19.27	809	69.83%
$30,000 - $39,999	2,244	8.34%	83,357,945	46,430,951	5.56%	55,011,092	4.78%	24,515	20.02	796	85.58%
$40,000 - $49,999	7,133	26.50%	322,286,449	170,834,069	20.45%	219,071,105	19.05%	30,712	23.13	796	91.99%
$50,000 - $59,999	5,475	20.34%	299,382,413	151,065,474	18.08%	202,086,869	17.57%	36,911	23.69	794	95.26%
$60,000 - $69,999	4,044	15.02%	262,168,156	128,899,470	15.43%	178,835,473	15.55%	44,222	24.33	799	96.24%
$70,000 - $79,999	2,924	10.86%	218,299,057	105,463,165	12.62%	153,165,595	13.32%	52,382	25.26	794	98.63%
$80,000 - $89,999	2,067	7.68%	175,155,761	83,391,155	9.98%	122,059,792	10.61%	59,052	25.18	795	98.99%
$90,000 - $99,999	1,309	4.86%	123,636,208	57,518,254	6.89%	85,616,793	7.44%	65,406	25.30	793	100.10%
Over $100,000	1,707	6.34%	200,780,686	91,486,964	10.95%	133,839,839	11.64%	78,406	23.76	794	100.26%
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	1	0.00%	94,266	44,715	0.01%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	64	0.24%	2,109,444	1,145,379	0.14%	1,236,921	0.11%	19,327	11.81	792	81.75%
$20,000 - $24,999	2,066	7.67%	80,238,272	42,113,580	5.04%	47,867,413	4.16%	23,169	14.40	803	86.97%
$25,000 - $29,999	4,123	15.32%	183,990,896	93,895,842	11.24%	113,613,590	9.88%	27,556	18.31	806	90.57%
$30,000 - $39,999	8,034	29.85%	420,350,926	215,838,143	25.84%	279,731,515	24.32%	34,818	22.56	800	93.62%
$40,000 - $49,999	5,291	19.66%	343,669,989	170,482,444	20.41%	235,428,145	20.47%	44,496	24.36	795	96.66%
$50,000 - $59,999	3,353	12.46%	259,686,051	125,523,478	15.03%	183,040,622	15.92%	54,590	25.91	795	97.89%
$60,000 - $69,999	2,141	7.95%	191,035,123	91,372,074	10.94%	138,342,844	12.03%	64,616	27.12	789	99.48%
$70,000 - $79,999	1,082	4.02%	109,624,850	51,771,316	6.20%	80,401,854	6.99%	74,309	27.92	784	100.65%
$80,000 - $89,999	431	1.60%	49,254,086	22,874,528	2.74%	36,320,886	3.16%	84,271	28.27	783	102.48%
$90,000 - $99,999	182	0.68%	23,233,304	10,654,616	1.28%	17,236,596	1.50%	94,707	28.81	782	102.55%
Over $100,000	151	0.56%	22,237,929	9,684,049	1.16%	16,783,073	1.46%	111,146	30.25	782	104.94%
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

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	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	1,275	4.74%	48,588,203	24,274,124	2.91%	30,509,358	2.65%	23,929	19.56	792	89.84%
$20,000 - $24,999	6,862	25.49%	308,321,091	155,131,793	18.57%	198,726,532	17.28%	28,960	21.04	798	93.45%
$25,000 - $29,999	6,909	25.67%	371,040,344	189,199,577	22.65%	255,473,129	22.21%	36,977	24.60	793	95.45%
$30,000 - $39,999	7,450	27.68%	522,313,609	256,166,869	30.66%	364,536,380	31.70%	48,931	25.14	796	97.17%
$40,000 - $49,999	3,135	11.65%	282,569,406	136,141,389	16.30%	197,124,556	17.14%	62,879	25.20	796	97.73%
$50,000 - $59,999	972	3.61%	108,742,894	53,350,419	6.39%	74,442,074	6.47%	76,587	23.24	795	98.41%
$60,000 - $69,999	214	0.79%	28,372,186	13,750,349	1.65%	19,234,540	1.67%	89,881	23.92	792	95.88%
$70,000 - $79,999	100	0.37%	15,213,898	7,224,804	0.86%	9,735,293	0.85%	97,353	21.42	789	97.44%
$80,000 - $89,999	2	0.01%	363,503	160,844	0.02%	221,596	0.02%	110,798	24.36	792	105.16%
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

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	383	1.42%	22,429,266	11,357,476	1.36%	16,462,645	1.43%	42,983	27.16	632	95.18%
650 - 699	1,493	5.55%	90,514,491	44,858,116	5.37%	65,087,110	5.66%	43,595	26.74	679	97.43%
700 - 749	4,923	18.29%	312,266,132	154,222,243	18.46%	222,631,746	19.36%	45,223	26.64	724	97.40%
750 - 799	4,580	17.01%	291,365,835	144,541,731	17.30%	202,247,178	17.59%	44,159	25.02	776	96.46%
800+	15,540	57.73%	968,949,411	480,420,600	57.51%	643,574,780	55.96%	41,414	22.41	842	95.44%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Original Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
0 - 24	20	0.07%	1,630,212	901,521	0.11%	1,183,859	0.10%	59,193	14.09	804	95.48%
25 - 36	26,899	99.93%	1,683,894,923	834,498,644	99.89%	1,148,819,600	99.90%	42,709	24.01	795	96.11%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 12	3,522	13.08%	214,983,766	104,582,614	12.52%	117,678,118	10.23%	33,412	9.97	811	91.94%
13 - 24	11,359	42.20%	687,977,383	337,686,002	40.42%	433,559,421	37.70%	38,169	19.22	810	94.85%
25 - 36	12,038	44.72%	782,563,986	393,131,550	47.06%	598,765,920	52.07%	49,740	30.22	782	97.84%
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	5,307	19.71%	356,827,079	178,402,174	21.36%	285,402,472	24.82%	53,778	33.16	771	98.12%
6 - 10	5,698	21.17%	361,392,518	182,805,790	21.88%	268,700,131	23.37%	47,157	27.94	790	97.69%
11 - 15	5,473	20.33%	340,972,703	164,308,780	19.67%	227,091,357	19.75%	41,493	23.15	802	97.42%
16 - 20	4,648	17.27%	273,886,835	136,294,980	16.31%	169,945,450	14.78%	36,563	17.91	815	93.67%
21 - 25	3,850	14.30%	231,318,561	115,714,361	13.85%	134,333,983	11.68%	34,892	13.17	814	91.12%
26 - 30	1,943	7.22%	121,127,441	57,874,080	6.93%	64,530,066	5.61%	33,212	8.65	809	92.79%
31 - 35	-	-	-	-	-	-	-	-	-	-	-
36+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	25,828	95.95%	1,615,497,297	801,165,707	95.90%	1,100,746,613	95.72%	42,618	23.92	797	96.05%
1 - 15	996	3.70%	63,499,861	31,084,390	3.72%	44,663,887	3.88%	44,843	25.78	753	97.32%
16 - 30	95	0.35%	6,527,978	3,150,069	0.38%	4,592,959	0.40%	48,347	26.27	741	97.62%
31 - 60	-	-	-	-	-	-	-	-	-	-	-
61 - 90	-	-	-	-	-	-	-	-	-	-	-
91 - 120	-	-	-	-	-	-	-	-	-	-	-
121+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

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%	350	1.30%	17,321,852	11,495,941	1.38%	12,542,350	1.09%	35,835	25.07	794	70.73%
75.00 - 99.99%	19,308	71.73%	1,125,756,117	577,409,461	69.12%	752,137,713	65.40%	38,955	22.60	800	91.79%
100.00 - 109.99%	6,261	23.26%	462,173,398	212,319,599	25.42%	327,768,465	28.50%	52,351	26.61	788	103.93%
110.00 - 119.99%	977	3.63%	78,409,131	33,458,510	4.01%	56,255,707	4.89%	57,580	27.25	778	113.32%
120.00 - 129.99%	23	0.09%	1,864,638	716,654	0.09%	1,299,224	0.11%	56,488	27.29	761	120.80%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	-	-	-	-	-	-	-	-	-	-	-
Alaska	11	0.04%	767,569	386,773	0.05%	557,561	0.05%	50,687	27.38	758	95.24%
Arizona	506	1.88%	31,037,525	15,611,387	1.87%	21,031,488	1.83%	41,564	23.20	799	94.89%
Arkansas	28	0.10%	2,035,180	984,259	0.12%	1,425,228	0.12%	50,901	25.20	787	97.94%
California	4,366	16.22%	262,864,519	133,437,846	15.97%	179,511,720	15.61%	41,116	24.01	780	93.40%
Colorado	398	1.48%	24,773,662	12,949,499	1.55%	17,083,418	1.49%	42,923	23.38	800	92.62%
Connecticut	819	3.04%	48,798,800	24,705,546	2.96%	33,209,463	2.89%	40,549	23.53	804	93.98%
Delaware	72	0.27%	4,811,696	2,358,773	0.28%	3,297,080	0.29%	45,793	23.97	794	97.27%
Florida	3,300	12.26%	210,374,683	103,418,168	12.38%	143,087,976	12.44%	43,360	23.96	792	96.54%
Georgia	735	2.73%	47,787,915	23,603,447	2.83%	32,829,879	2.85%	44,667	24.15	791	96.94%
Hawaii	109	0.40%	6,423,604	3,169,960	0.38%	4,522,211	0.39%	41,488	25.86	790	97.23%
Idaho	34	0.13%	2,239,899	1,151,695	0.14%	1,527,057	0.13%	44,913	22.58	820	93.91%
Illinois	935	3.47%	62,609,290	30,268,232	3.62%	42,256,821	3.67%	45,194	23.41	800	98.22%
Indiana	183	0.68%	11,480,091	5,753,765	0.69%	7,995,520	0.70%	43,691	24.76	799	95.51%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	52	0.19%	3,389,376	1,760,056	0.21%	2,416,928	0.21%	46,479	25.30	807	94.00%
Kentucky	104	0.39%	6,709,443	3,329,189	0.40%	4,566,814	0.40%	43,912	23.01	806	96.27%
Louisiana	207	0.77%	13,018,094	6,563,880	0.79%	9,177,864	0.80%	44,338	25.42	795	95.15%
Maine	40	0.15%	2,301,255	1,143,434	0.14%	1,552,620	0.14%	38,816	23.32	818	95.62%
Maryland	479	1.78%	32,301,790	15,602,998	1.87%	22,488,429	1.96%	46,949	24.87	793	100.00%
Massachusetts	845	3.14%	50,351,923	25,568,024	3.06%	34,465,287	3.00%	40,787	23.89	801	93.78%
Michigan	551	2.05%	35,695,827	17,726,973	2.12%	24,600,485	2.14%	44,647	24.24	801	95.79%
Minnesota	233	0.87%	14,468,222	7,250,884	0.87%	10,014,593	0.87%	42,981	24.14	805	96.17%
Mississippi	55	0.20%	3,580,600	1,726,528	0.21%	2,522,310	0.22%	45,860	25.56	775	98.34%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	11	0.04%	969,503	491,487	0.06%	675,474	0.06%	61,407	26.65	800	94.85%
Nebraska	80	0.30%	4,824,214	2,473,344	0.30%	3,355,967	0.29%	41,950	25.06	790	92.68%
Nevada	255	0.95%	16,044,840	7,867,009	0.94%	11,004,364	0.96%	43,154	24.10	788	96.37%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	3,162	11.75%	195,153,923	95,508,965	11.43%	130,827,201	11.38%	41,375	23.43	804	96.91%
New Mexico	54	0.20%	3,465,348	1,750,737	0.21%	2,389,907	0.21%	44,258	23.78	782	95.77%
New York	3,150	11.70%	193,374,105	95,093,488	11.38%	131,111,889	11.40%	41,623	24.10	801	96.59%
North Carolina	535	1.99%	33,892,485	16,928,317	2.03%	23,117,220	2.01%	43,210	23.68	805	96.33%
North Dakota	1	0.00%	47,156	28,677	0.00%	37,095	0.00%	37,095	27.00	798	90.44%
Ohio	627	2.33%	40,325,391	19,490,428	2.33%	27,083,125	2.36%	43,195	23.59	804	97.56%
Oklahoma	68	0.25%	4,595,691	2,227,534	0.27%	3,146,710	0.27%	46,275	23.52	788	99.58%
Oregon	174	0.65%	10,611,196	5,416,669	0.65%	7,353,378	0.64%	42,261	24.78	798	93.99%
Pennsylvania	1,201	4.46%	70,015,191	36,007,929	4.31%	47,376,295	4.12%	39,447	23.24	809	92.33%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	336	1.25%	21,142,598	10,453,037	1.25%	14,563,341	1.27%	43,343	23.88	800	97.22%
South Dakota	23	0.09%	1,460,057	715,245	0.09%	989,915	0.09%	43,040	22.83	794	96.77%
Tennessee	247	0.92%	15,328,886	7,788,045	0.93%	10,679,449	0.93%	43,237	24.51	789	95.30%
Texas	1,887	7.01%	129,114,769	61,502,906	7.36%	89,748,728	7.80%	47,562	25.18	787	100.23%
Utah	115	0.43%	7,986,795	4,043,281	0.48%	5,541,182	0.48%	48,184	24.13	795	95.01%
Vermont	33	0.12%	1,913,050	986,191	0.12%	1,368,050	0.12%	41,456	25.61	820	95.19%
Virginia	581	2.16%	37,525,845	18,012,560	2.16%	25,827,872	2.25%	44,454	24.54	798	99.84%
Washington	317	1.18%	19,913,131	10,143,003	1.21%	13,665,545	1.19%	43,109	23.45	797	94.84%
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:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	12,365	45.93%	768,905,608	368,189,808	44.07%	497,152,581	43.23%	40,206	22.90	795	95.19%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	14,485	53.81%	910,045,214	464,005,502	55.54%	647,588,544	56.31%	44,708	24.78	795	96.78%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	69	0.26%	6,574,313	3,204,856	0.38%	5,262,335	0.46%	76,266	31.53	777	100.29%
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

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	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%
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:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

Scheduled Maturity	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
2023-07	403	1.50%	26,683,351	12,201,648	1.46%	13,419,280	1.17%	33,298	6.69	807	95.26%
2023-08	400	1.49%	24,891,854	11,824,901	1.42%	13,117,795	1.14%	32,794	8.00	814	92.70%
2023-09	-	-	-	-	-	-	-	-	-	-	-
2023-10	1,152	4.28%	70,401,120	34,312,068	4.11%	38,520,606	3.35%	33,438	9.56	808	91.95%
2023-11	-	-	-	-	-	-	-	-	-	-	-
2023-12	1,567	5.82%	93,007,441	46,243,997	5.54%	52,620,437	4.58%	33,580	11.61	812	90.89%
2024-01	635	2.36%	37,780,125	18,815,533	2.25%	21,857,525	1.90%	34,421	13.00	813	91.48%
2024-02	-	-	-	-	-	-	-	-	-	-	-
2024-03	1,658	6.16%	101,331,380	51,098,947	6.12%	60,416,596	5.25%	36,439	14.60	815	91.23%
2024-04	-	-	-	-	-	-	-	-	-	-	-
2024-05	1,974	7.33%	115,763,273	58,129,198	6.96%	70,834,374	6.16%	35,884	16.53	816	92.68%
2024-06	-	-	-	-	-	-	-	-	-	-	-
2024-07	1,926	7.15%	111,055,284	55,301,635	6.62%	69,417,310	6.04%	36,042	18.46	814	93.80%
2024-08	756	2.81%	47,846,009	23,205,151	2.78%	30,305,607	2.64%	40,087	20.00	817	95.96%
2024-09	-	-	-	-	-	-	-	-	-	-	-
2024-10	1,798	6.68%	112,790,858	54,109,859	6.48%	73,049,800	6.35%	40,628	21.57	808	97.22%
2024-11	-	-	-	-	-	-	-	-	-	-	-
2024-12	2,612	9.70%	161,410,454	77,025,679	9.22%	107,678,209	9.36%	41,224	23.51	799	97.75%
2025-01	1,056	3.92%	66,497,975	33,056,081	3.96%	46,293,022	4.03%	43,838	25.00	799	96.95%
2025-02	-	-	-	-	-	-	-	-	-	-	-
2025-03	2,472	9.18%	149,842,759	75,709,229	9.06%	108,194,025	9.41%	43,768	26.52	798	97.45%
2025-04	-	-	-	-	-	-	-	-	-	-	-
2025-05	2,297	8.53%	150,609,692	76,122,963	9.11%	113,402,856	9.86%	49,370	28.52	790	97.83%
2025-06	-	-	-	-	-	-	-	-	-	-	-
2025-07	1,835	6.82%	120,940,064	61,112,502	7.32%	93,879,445	8.16%	51,160	30.51	770	98.05%
2025-08	865	3.21%	59,725,122	30,179,779	3.61%	47,435,017	4.12%	54,838	32.00	770	98.17%
2025-09	-	-	-	-	-	-	-	-	-	-	-
2025-10	2,266	8.42%	154,757,236	77,387,442	9.26%	124,351,181	10.81%	54,877	33.52	766	97.95%
2025-11	-	-	-	-	-	-	-	-	-	-	-
2025-12	1,247	4.63%	80,191,138	39,563,554	4.74%	65,210,373	5.67%	52,294	35.00	783	98.36%
Total:	26,919	100.00%	1,685,525,135	835,400,166	100.00%	1,150,003,459	100.00%	42,721	24.00	795	96.11%

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