StratMaker (146765)

BMW Vehicle Lease Trust 2021-2

StratMaker Datatape Summary

Beginning Period

Jan 1, 2023

As % of Rep. Period ESV:

Ending Period

Jan 31, 2023

Consumer % / Commercial %

100.00% / 0.00%

Total # of Leases

36,099

WA Orginal Term (OT)

35.97

Acquisition Cost (AC)

$ 2,065,213,858

WA Remaining Term (RT)

10.82

Rep. Period Securitization Value (SV)

$ 771,640,845

WA Seasoning

25.15

Rep. Period End Actual SV (ESV)

$ 731,773,853

WA FICO (non-zero)

792

Total Base Residual Value (BRV)

$ 1,026,100,031

WA Lease to Value (LTV)

91.55%

Average BRV

$ 28,425

Base Residual as % of ESV

140.22%

Base Residual as % of Vehicle Value

44.96%

Minimum Discount Rate

6.40%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

36,099

Acquisition Cost (AC)

$ 2,065,213,858

Rep. Period Securitization Value (SV)

$ 771,640,845

Rep. Period End Actual SV (ESV)

$ 731,773,853

Total Base Residual Value (BRV)

$ 1,026,100,031

Average BRV

$ 28,425

Base Residual as % of ESV

140.22%

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)

35.97

WA Remaining Term (RT)

10.82

WA Seasoning

25.15

WA FICO (non-zero)

792

WA Lease to Value (LTV)

91.55%

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	71	0.20%	2,045,569	1,292,628	0.13%	584,789	0.08%	8,236	8.67	792	72.33%
$30,000 - $39,999	5,382	14.91%	198,020,144	108,875,803	10.61%	68,984,335	9.43%	12,818	10.16	785	84.27%
$40,000 - $49,999	10,916	30.24%	488,802,978	248,469,128	24.21%	179,438,308	24.52%	16,438	11.02	791	89.47%
$50,000 - $59,999	7,716	21.37%	422,968,205	209,841,208	20.45%	144,969,049	19.81%	18,788	10.68	794	90.86%
$60,000 - $69,999	4,772	13.22%	307,602,321	150,814,546	14.70%	111,902,704	15.29%	23,450	11.07	797	93.31%
$70,000 - $79,999	2,710	7.51%	202,746,077	99,841,257	9.73%	72,696,302	9.93%	26,825	10.63	792	93.96%
$80,000 - $89,999	1,933	5.35%	163,580,597	78,961,314	7.70%	58,426,795	7.98%	30,226	11.00	790	95.03%
$90,000 - $99,999	982	2.72%	92,822,422	43,188,765	4.21%	31,460,337	4.30%	32,037	11.06	789	95.80%
Over $100,000	1,617	4.48%	186,625,547	84,815,383	8.27%	63,311,234	8.65%	39,154	10.79	790	95.92%
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	14,199	39.33%	806,731,261	398,745,875	38.86%	0	0.00%	0	0.00	0	0.00%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	2	0.01%	84,115	33,695	0.00%	27,665	0.00%	13,832	1.00	833	92.62%
$15,000 - $19,999	549	1.52%	20,973,673	10,261,519	1.00%	10,366,630	1.42%	18,883	2.83	776	84.42%
$20,000 - $24,999	4,663	12.92%	193,075,873	97,319,544	9.48%	105,627,195	14.43%	22,652	7.53	787	87.13%
$25,000 - $29,999	5,346	14.81%	250,601,987	127,417,438	12.42%	146,958,445	20.08%	27,489	11.01	791	89.77%
$30,000 - $39,999	6,408	17.75%	371,461,984	186,113,344	18.14%	219,002,786	29.93%	34,176	11.54	795	91.80%
$40,000 - $49,999	2,900	8.03%	219,493,753	107,600,813	10.49%	128,022,820	17.49%	44,146	11.04	793	93.73%
$50,000 - $59,999	1,264	3.50%	114,531,110	55,947,340	5.45%	68,712,861	9.39%	54,361	12.52	790	95.22%
$60,000 - $69,999	447	1.24%	48,328,153	23,616,488	2.30%	28,790,724	3.93%	64,409	12.04	790	94.71%
$70,000 - $79,999	273	0.76%	33,127,627	16,034,837	1.56%	20,113,339	2.75%	73,675	13.16	790	95.74%
$80,000 - $89,999	37	0.10%	5,063,721	2,285,418	0.22%	3,106,719	0.42%	83,965	14.96	790	100.64%
$90,000 - $99,999	9	0.02%	1,396,325	588,228	0.06%	844,269	0.12%	93,808	14.77	772	105.23%
Over $100,000	2	0.01%	344,276	135,492	0.01%	200,399	0.03%	100,200	15.50	828	105.46%
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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%	30,078	0.00%	15,039	2.52	806	89.69%
$15,000 - $19,999	3,699	10.25%	141,921,135	69,948,304	6.82%	38,292,037	5.23%	10,352	8.24	777	86.93%
$20,000 - $24,999	12,908	35.76%	573,102,115	288,136,308	28.08%	205,411,796	28.07%	15,914	10.55	790	89.71%
$25,000 - $29,999	7,674	21.26%	422,047,419	209,908,091	20.46%	156,285,777	21.36%	20,366	11.34	795	91.46%
$30,000 - $39,999	7,555	20.93%	517,924,544	256,953,808	25.04%	180,483,881	24.66%	23,889	11.13	795	92.77%
$40,000 - $49,999	3,047	8.44%	270,605,453	132,596,724	12.92%	97,444,699	13.32%	31,981	10.77	792	93.67%
$50,000 - $59,999	983	2.72%	109,296,463	53,677,020	5.23%	42,814,774	5.85%	43,555	11.30	789	94.84%
$60,000 - $69,999	231	0.64%	30,246,776	14,850,171	1.45%	11,010,812	1.50%	47,666	10.75	793	91.57%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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	647	1.79%	34,654,033	17,113,435	1.67%	12,504,226	1.71%	19,326	11.17	632	92.08%
650 - 699	2,113	5.85%	118,171,875	57,936,791	5.65%	41,375,670	5.65%	19,581	10.85	678	92.37%
700 - 749	7,508	20.80%	429,943,441	212,173,129	20.68%	148,468,076	20.29%	19,775	10.70	725	91.95%
750 - 799	8,139	22.55%	468,611,263	233,074,698	22.71%	163,454,305	22.34%	20,083	10.69	775	91.39%
800+	17,692	49.01%	1,013,833,248	505,801,978	49.29%	365,971,575	50.01%	20,686	10.91	845	91.35%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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%	1,146,180	0.16%	10,326	2.37	802	90.02%
25 - 36	35,988	99.69%	2,057,588,616	1,021,707,400	99.57%	730,627,673	99.84%	20,302	10.83	792	91.55%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	10,968	30.38%	608,086,443	300,659,474	29.30%	9,772,013	1.34%	891	0.00	781	87.72%
1 - 12	15,437	42.76%	889,229,143	438,142,799	42.70%	401,075,654	54.81%	25,981	7.69	792	90.77%
13 - 24	9,694	26.85%	567,898,272	287,297,758	28.00%	320,926,186	43.86%	33,106	15.06	792	92.64%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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	3,957	10.96%	228,544,521	115,472,582	11.25%	131,223,600	17.93%	33,162	16.36	792	93.36%
21 - 25	9,521	26.37%	562,321,961	283,944,254	27.67%	302,767,963	41.37%	31,800	13.07	792	91.94%
26 - 30	6,452	17.87%	375,205,818	184,965,689	18.03%	177,659,822	24.28%	27,536	8.20	792	91.32%
31 - 35	5,317	14.73%	299,349,959	145,496,688	14.18%	110,488,919	15.10%	20,780	3.20	792	89.05%
36+	10,852	30.06%	599,791,600	296,220,819	28.87%	9,633,548	1.32%	888	0.00	781	87.61%
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,936	94.01%	1,938,430,369	963,966,125	93.94%	698,646,914	95.47%	20,587	10.83	794	91.49%
1 - 15	1,648	4.57%	96,050,002	47,209,055	4.60%	25,262,251	3.45%	15,329	10.46	745	92.29%
16 - 30	294	0.81%	17,574,186	8,546,837	0.83%	3,855,705	0.53%	13,115	10.52	724	93.31%
31 - 60	147	0.41%	8,633,013	4,164,029	0.41%	2,175,452	0.30%	14,799	11.13	707	95.96%
61 - 90	49	0.14%	2,953,385	1,415,461	0.14%	1,258,624	0.17%	25,686	13.05	692	97.19%
91 - 120	19	0.05%	1,196,756	597,297	0.06%	519,184	0.07%	27,326	10.87	719	95.32%
121+	6	0.02%	376,147	201,227	0.02%	55,723	0.01%	9,287	10.00	764	96.82%
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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%	813	2.25%	37,877,424	22,578,253	2.20%	10,404,652	1.42%	12,798	9.64	798	71.31%
75.00 - 99.99%	31,710	87.84%	1,760,215,513	886,736,027	86.42%	629,429,476	86.01%	19,850	10.65	793	89.96%
100.00 - 109.99%	3,090	8.56%	227,600,176	101,018,085	9.84%	81,214,285	11.10%	26,283	12.08	784	103.51%
110.00 - 119.99%	468	1.30%	38,182,369	15,253,396	1.49%	10,247,554	1.40%	21,896	12.05	774	113.57%
120.00 - 129.99%	18	0.05%	1,338,377	514,270	0.05%	477,886	0.07%	26,549	12.35	770	120.83%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Leases by State	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Alabama	-	-	-	-	-	-	-	-	-	-	-
Alaska	13	0.04%	828,784	401,875	0.04%	253,946	0.03%	19,534	11.90	766	92.96%
Arizona	721	2.00%	42,254,267	20,840,649	2.03%	14,350,460	1.96%	19,904	11.57	797	92.60%
Arkansas	53	0.15%	3,228,280	1,613,185	0.16%	1,079,808	0.15%	20,374	11.33	779	95.27%
California	5,657	15.67%	304,334,809	155,866,876	15.19%	96,601,066	13.20%	17,076	10.18	787	88.35%
Colorado	546	1.51%	32,474,794	16,410,869	1.60%	11,007,886	1.50%	20,161	11.20	787	91.77%
Connecticut	952	2.64%	51,965,195	26,228,547	2.56%	19,930,128	2.72%	20,935	11.02	799	90.10%
Delaware	81	0.22%	4,816,897	2,408,773	0.23%	1,772,572	0.24%	21,884	12.15	787	90.77%
Florida	5,120	14.18%	296,832,785	146,448,825	14.27%	110,107,695	15.05%	21,505	10.93	785	91.88%
Georgia	833	2.31%	49,660,219	24,553,212	2.39%	17,925,768	2.45%	21,520	11.24	784	92.68%
Hawaii	123	0.34%	6,632,891	3,235,912	0.32%	2,519,579	0.34%	20,484	11.35	795	94.03%
Idaho	48	0.13%	2,589,602	1,332,894	0.13%	606,293	0.08%	12,631	11.50	830	86.27%
Illinois	1,262	3.50%	79,046,469	38,456,542	3.75%	29,505,029	4.03%	23,380	11.40	797	93.70%
Indiana	203	0.56%	12,141,028	5,942,984	0.58%	4,418,151	0.60%	21,764	11.13	788	93.43%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	65	0.18%	3,902,582	1,910,421	0.19%	1,437,889	0.20%	22,121	11.02	809	92.94%
Kentucky	134	0.37%	8,391,075	4,196,302	0.41%	2,834,945	0.39%	21,156	11.05	794	91.72%
Louisiana	252	0.70%	15,565,950	7,710,597	0.75%	5,795,388	0.79%	22,998	11.09	785	93.00%
Maine	56	0.16%	3,377,889	1,688,356	0.16%	1,342,875	0.18%	23,980	12.35	797	91.64%
Maryland	507	1.40%	30,696,795	14,675,481	1.43%	11,369,333	1.55%	22,425	11.30	787	96.37%
Massachusetts	1,219	3.38%	66,722,225	33,826,000	3.30%	24,207,667	3.31%	19,859	10.94	797	89.39%
Michigan	559	1.55%	33,077,572	16,260,246	1.58%	12,027,892	1.64%	21,517	10.88	793	91.76%
Minnesota	305	0.84%	17,750,009	8,770,104	0.85%	5,214,798	0.71%	17,098	11.24	799	91.07%
Mississippi	77	0.21%	4,677,034	2,276,063	0.22%	1,841,956	0.25%	23,922	10.91	786	94.64%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	24	0.07%	1,667,581	787,123	0.08%	545,858	0.07%	22,744	11.93	781	88.56%
Nebraska	83	0.23%	4,542,540	2,326,807	0.23%	1,714,106	0.23%	20,652	10.53	796	88.63%
Nevada	420	1.16%	24,318,615	12,035,992	1.17%	7,374,860	1.01%	17,559	10.44	784	90.44%
New Hampshire	2	0.01%	104,360	56,380	0.01%	0	0.00%	0	0.00	0	0.00%
New Jersey	4,346	12.04%	242,431,094	120,905,212	11.78%	89,894,877	12.28%	20,685	10.72	794	90.98%
New Mexico	68	0.19%	4,159,801	2,030,388	0.20%	1,203,684	0.16%	17,701	12.47	774	94.90%
New York	4,611	12.77%	258,058,876	128,026,182	12.48%	100,080,678	13.68%	21,705	10.64	798	91.56%
North Carolina	728	2.02%	43,490,150	21,485,203	2.09%	14,660,996	2.00%	20,139	10.89	790	92.94%
North Dakota	3	0.01%	197,012	89,098	0.01%	48,723	0.01%	16,241	14.00	864	111.25%
Ohio	740	2.05%	43,290,726	20,966,010	2.04%	14,922,929	2.04%	20,166	10.65	800	92.64%
Oklahoma	110	0.30%	7,015,580	3,321,147	0.32%	2,244,930	0.31%	20,408	8.89	801	95.00%
Oregon	293	0.81%	15,366,639	8,027,611	0.78%	5,115,441	0.70%	17,459	10.62	801	87.97%
Pennsylvania	1,572	4.35%	87,636,528	44,757,755	4.36%	31,606,723	4.32%	20,106	10.83	800	89.45%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	351	0.97%	20,788,157	10,109,930	0.99%	6,942,135	0.95%	19,778	11.20	794	94.18%
South Dakota	26	0.07%	1,600,790	797,932	0.08%	449,691	0.06%	17,296	12.05	798	93.64%
Tennessee	330	0.91%	19,695,865	9,774,931	0.95%	6,925,553	0.95%	20,987	11.10	792	91.78%
Texas	2,200	6.09%	136,845,155	64,138,627	6.25%	43,142,026	5.90%	19,610	10.96	783	96.89%
Utah	188	0.52%	11,348,538	5,668,598	0.55%	4,090,883	0.56%	21,760	10.55	794	90.68%
Vermont	43	0.12%	2,502,449	1,229,278	0.12%	910,186	0.12%	21,167	11.42	804	93.46%
Virginia	730	2.02%	43,745,213	21,466,231	2.09%	15,027,393	2.05%	20,585	11.09	795	93.63%
Washington	443	1.23%	25,351,104	12,996,496	1.27%	8,721,058	1.19%	19,686	10.96	794	90.02%
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:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,262	47.82%	988,537,764	477,630,262	46.55%	330,887,027	45.22%	19,169	10.58	791	90.49%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,837	52.18%	1,076,676,094	548,469,769	53.45%	400,886,826	54.78%	21,282	11.02	793	92.43%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%
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:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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	322	0.89%	19,333,255	9,588,457	0.93%	0	0.00%	0	0.00	0	0.00%
2022-03	683	1.89%	38,067,136	18,931,473	1.84%	0	0.00%	0	0.00	0	0.00%
2022-04	673	1.86%	38,141,369	18,959,961	1.85%	19,059	0.00%	28	0.00	720	77.13%
2022-05	955	2.65%	53,572,895	27,176,416	2.65%	0	0.00%	0	0.00	0	0.00%
2022-06	1,044	2.89%	56,896,958	29,040,440	2.83%	0	0.00%	0	0.00	0	0.00%
2022-07	1,149	3.18%	61,562,944	31,128,782	3.03%	81,435	0.01%	71	0.00	804	75.56%
2022-08	998	2.76%	52,904,609	26,747,625	2.61%	33,969	0.00%	34	0.00	756	86.26%
2022-09	989	2.74%	52,771,609	25,703,742	2.50%	159,141	0.02%	161	0.00	779	88.44%
2022-10	928	2.57%	51,376,887	24,989,393	2.44%	764,842	0.10%	824	0.00	772	87.38%
2022-11	892	2.47%	50,141,180	23,793,941	2.32%	1,760,536	0.24%	1,974	0.00	771	87.15%
2022-12	1,073	2.97%	61,445,642	29,927,100	2.92%	2,765,470	0.38%	2,577	0.00	787	87.41%
2023-01	996	2.76%	55,738,016	26,847,800	2.62%	4,187,559	0.57%	4,204	0.00	784	88.50%
2023-02	1,418	3.93%	79,941,600	38,618,161	3.76%	22,333,366	3.05%	15,750	1.00	786	88.60%
2023-03	1,028	2.85%	58,699,752	28,394,043	2.77%	20,651,612	2.82%	20,089	2.00	794	89.23%
2023-04	547	1.52%	30,450,584	14,752,667	1.44%	11,944,603	1.63%	21,837	3.00	795	88.79%
2023-05	1,168	3.24%	66,184,942	32,363,806	3.15%	27,413,193	3.75%	23,470	4.00	797	88.95%
2023-06	1,216	3.37%	67,993,863	33,689,168	3.28%	29,719,585	4.06%	24,440	5.00	789	89.49%
2023-07	1,181	3.27%	66,225,302	32,530,557	3.17%	30,051,184	4.11%	25,446	6.00	789	90.55%
2023-08	1,125	3.12%	64,289,149	31,414,400	3.06%	29,101,455	3.98%	25,868	7.00	790	91.01%
2023-09	1,266	3.51%	75,255,055	36,702,562	3.58%	35,189,203	4.81%	27,796	8.00	796	91.59%
2023-10	1,382	3.83%	81,974,709	40,657,905	3.96%	40,355,259	5.51%	29,201	9.00	792	91.88%
2023-11	1,462	4.05%	85,012,045	42,464,674	4.14%	43,285,684	5.92%	29,607	10.00	792	91.38%
2023-12	2,230	6.18%	130,915,291	65,176,073	6.35%	67,295,000	9.20%	30,177	11.00	792	91.60%
2024-01	1,414	3.92%	82,286,850	41,378,785	4.03%	43,735,508	5.98%	30,930	12.00	790	91.55%
2024-02	1,431	3.96%	84,250,843	42,973,314	4.19%	46,057,524	6.29%	32,186	13.00	791	91.71%
2024-03	2,231	6.18%	132,142,662	66,611,815	6.49%	73,730,423	10.08%	33,048	14.00	793	92.07%
2024-04	2,092	5.80%	124,132,343	62,885,995	6.13%	70,548,421	9.64%	33,723	15.00	794	92.56%
2024-05	2,375	6.58%	137,124,181	69,489,769	6.77%	77,637,783	10.61%	32,690	16.00	791	92.93%
2024-06	1,565	4.34%	90,248,243	45,336,866	4.42%	52,952,034	7.24%	33,835	17.00	793	93.96%
Total:	36,099	100.00%	2,065,213,858	1,026,100,031	100.00%	731,773,853	100.00%	20,271	10.82	792	91.55%

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