StratMaker (146769)

BMW Vehicle Lease Trust 2022-1

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

35,805

WA Orginal Term (OT)

35.96

Acquisition Cost (AC)

$ 2,072,307,582

WA Remaining Term (RT)

13.15

Rep. Period Securitization Value (SV)

$ 955,384,016

WA Seasoning

22.81

Rep. Period End Actual SV (ESV)

$ 916,100,897

WA FICO (non-zero)

790

Total Base Residual Value (BRV)

$ 1,026,811,381

WA Lease to Value (LTV)

92.74%

Average BRV

$ 28,678

Base Residual as % of ESV

112.08%

Base Residual as % of Vehicle Value

45.37%

Minimum Discount Rate

6.90%

Beginning Period

Jan 1, 2023

Ending Period

Jan 31, 2023

Total # of Leases

35,805

Acquisition Cost (AC)

$ 2,072,307,582

Rep. Period Securitization Value (SV)

$ 955,384,016

Rep. Period End Actual SV (ESV)

$ 916,100,897

Total Base Residual Value (BRV)

$ 1,026,811,381

Average BRV

$ 28,678

Base Residual as % of ESV

112.08%

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)

35.96

WA Remaining Term (RT)

13.15

WA Seasoning

22.81

WA FICO (non-zero)

790

WA Lease to Value (LTV)

92.74%

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%	586,844	0.06%	11,285	9.30	787	73.30%
$30,000 - $39,999	4,886	13.65%	180,297,789	98,789,066	9.62%	77,185,796	8.43%	15,797	12.04	782	84.78%
$40,000 - $49,999	10,968	30.63%	491,482,388	250,747,587	24.42%	225,981,460	24.67%	20,604	13.34	789	90.18%
$50,000 - $59,999	7,453	20.82%	408,054,835	202,387,711	19.71%	174,130,719	19.01%	23,364	13.00	790	92.08%
$60,000 - $69,999	4,831	13.49%	311,228,032	151,747,174	14.78%	139,213,902	15.20%	28,817	12.97	795	94.35%
$70,000 - $79,999	2,868	8.01%	214,445,145	105,008,953	10.23%	96,919,471	10.58%	33,793	13.08	793	95.19%
$80,000 - $89,999	1,909	5.33%	161,659,801	77,409,844	7.54%	71,002,769	7.75%	37,194	13.74	792	96.43%
$90,000 - $99,999	1,123	3.14%	105,970,065	49,288,200	4.80%	46,625,560	5.09%	41,519	13.91	788	97.39%
Over $100,000	1,715	4.79%	197,661,351	90,500,836	8.81%	84,454,376	9.22%	49,245	13.42	791	97.24%
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Rep. Period ESV	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
$0 - $4,999	9,709	27.12%	557,070,577	274,711,765	26.75%	4,183	0.00%	0	5.00	807	104.19%
$5,000 - $9,999	-	-	-	-	-	-	-	-	-	-	-
$10,000 - $14,999	-	-	-	-	-	-	-	-	-	-	-
$15,000 - $19,999	479	1.34%	18,233,947	8,922,312	0.87%	9,045,154	0.99%	18,883	3.01	774	84.07%
$20,000 - $24,999	4,339	12.12%	177,655,452	90,276,941	8.79%	98,941,257	10.80%	22,803	8.14	788	87.02%
$25,000 - $29,999	6,168	17.23%	281,464,554	143,899,652	14.01%	170,052,283	18.56%	27,570	12.87	789	89.77%
$30,000 - $39,999	8,364	23.36%	469,457,746	233,927,911	22.78%	286,451,534	31.27%	34,248	13.76	791	92.87%
$40,000 - $49,999	3,631	10.14%	265,264,761	129,999,127	12.66%	161,068,765	17.58%	44,359	13.33	793	94.54%
$50,000 - $59,999	1,760	4.92%	153,747,832	74,215,090	7.23%	96,049,137	10.48%	54,573	14.97	792	96.14%
$60,000 - $69,999	815	2.28%	83,530,844	39,869,471	3.88%	52,438,688	5.72%	64,342	15.40	788	97.51%
$70,000 - $79,999	379	1.06%	44,433,807	21,382,053	2.08%	28,104,678	3.07%	74,155	15.58	791	96.84%
$80,000 - $89,999	123	0.34%	15,844,270	7,189,119	0.70%	10,301,679	1.12%	83,753	17.66	786	101.91%
$90,000 - $99,999	29	0.08%	4,183,966	1,829,816	0.18%	2,723,135	0.30%	93,901	18.33	782	102.93%
Over $100,000	9	0.03%	1,419,825	588,124	0.06%	920,404	0.10%	102,267	18.90	780	105.49%
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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	3,214	8.98%	122,683,849	60,803,296	5.92%	41,207,471	4.50%	12,821	10.37	775	87.94%
$20,000 - $24,999	12,844	35.87%	571,761,228	287,526,335	28.00%	258,093,502	28.17%	20,094	13.09	787	90.85%
$25,000 - $29,999	7,750	21.65%	427,429,357	211,529,903	20.60%	192,118,133	20.97%	24,789	13.24	792	92.39%
$30,000 - $39,999	7,605	21.24%	525,084,765	258,553,812	25.18%	234,681,840	25.62%	30,859	13.49	795	94.18%
$40,000 - $49,999	3,081	8.60%	274,231,703	134,605,246	13.11%	120,524,893	13.16%	39,119	13.32	791	94.66%
$50,000 - $59,999	1,064	2.97%	118,496,246	57,978,493	5.65%	54,556,017	5.96%	51,274	13.49	793	96.01%
$60,000 - $69,999	246	0.69%	32,586,541	15,799,711	1.54%	14,919,041	1.63%	60,647	12.57	787	93.28%
$70,000 - $79,999	-	-	-	-	-	-	-	-	-	-	-
$80,000 - $89,999	-	-	-	-	-	-	-	-	-	-	-
$90,000 - $99,999	-	-	-	-	-	-	-	-	-	-	-
Over $100,000	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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	561	1.57%	30,241,323	15,044,255	1.47%	14,275,232	1.56%	25,446	13.57	632	92.55%
650 - 699	2,102	5.87%	117,222,563	57,832,451	5.63%	52,592,988	5.74%	25,020	13.50	678	93.56%
700 - 749	7,073	19.75%	409,394,242	201,811,359	19.65%	179,257,938	19.57%	25,344	13.31	725	93.40%
750 - 799	8,165	22.80%	472,630,684	233,848,196	22.77%	207,410,225	22.64%	25,402	13.27	775	92.79%
800+	17,904	50.00%	1,042,818,771	518,275,121	50.47%	462,564,514	50.49%	25,836	12.98	840	92.38%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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%	2,223,061	0.24%	21,795	5.04	812	91.89%
25 - 36	35,703	99.72%	2,065,043,919	1,022,464,519	99.58%	913,877,836	99.76%	25,597	13.17	790	92.74%
37 - 39	-	-	-	-	-	-	-	-	-	-	-
40 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Remaining Term (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	6,706	18.73%	369,673,733	182,353,089	17.76%	8,129,442	0.89%	1,212	0.00	786	89.04%
1 - 12	13,496	37.69%	779,458,150	384,534,267	37.45%	361,692,877	39.48%	26,800	7.69	792	90.67%
13 - 24	15,603	43.58%	923,175,700	459,924,025	44.79%	546,278,577	59.63%	35,011	16.96	789	94.17%
25 - 36	-	-	-	-	-	-	-	-	-	-	-
37 - 42	-	-	-	-	-	-	-	-	-	-	-
43 - 48	-	-	-	-	-	-	-	-	-	-	-
49 - 54	-	-	-	-	-	-	-	-	-	-	-
55 - 60	-	-	-	-	-	-	-	-	-	-	-
61+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Seasoning (Months)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Repaid	-	-	-	-	-	-	-	-	-	-	-
1 - 5	-	-	-	-	-	-	-	-	-	-	-
6 - 10	-	-	-	-	-	-	-	-	-	-	-
11 - 15	1,206	3.37%	74,992,575	35,944,684	3.50%	47,384,340	5.17%	39,291	20.94	780	98.09%
16 - 20	9,335	26.07%	549,796,662	273,027,850	26.59%	329,409,814	35.96%	35,288	17.81	789	94.76%
21 - 25	8,338	23.29%	492,236,438	248,968,962	24.25%	270,219,447	29.50%	32,408	13.07	791	91.77%
26 - 30	5,716	15.96%	332,786,655	163,914,504	15.96%	162,297,019	17.72%	28,393	8.21	792	91.21%
31 - 35	4,564	12.75%	257,000,786	124,987,528	12.17%	98,720,277	10.78%	21,630	3.25	793	88.93%
36+	6,646	18.56%	365,494,466	179,967,853	17.53%	8,070,000	0.88%	1,214	0.00	785	88.98%
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Delinquency (Days)	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Current	33,940	94.79%	1,960,415,704	972,456,966	94.71%	877,016,965	95.73%	25,840	13.11	793	92.65%
1 - 15	1,437	4.01%	85,785,583	41,730,324	4.06%	30,170,819	3.29%	20,996	13.61	747	94.30%
16 - 30	237	0.66%	14,522,743	7,037,995	0.69%	3,874,264	0.42%	16,347	14.66	709	94.58%
31 - 60	118	0.33%	6,925,451	3,340,444	0.33%	2,674,267	0.29%	22,663	15.49	717	98.06%
61 - 90	44	0.12%	2,697,494	1,293,386	0.13%	1,464,053	0.16%	33,274	15.19	713	97.33%
91 - 120	20	0.06%	1,328,105	655,284	0.06%	696,410	0.08%	34,821	12.79	701	97.84%
121+	9	0.03%	632,501	296,982	0.03%	204,118	0.02%	22,680	13.75	741	95.38%
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Employment Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%
Stated, verified to Level 3²	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Income Verification	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Not stated, not verified	-	-	-	-	-	-	-	-	-	-	-
Stated, not verified	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%
Stated, verified but not Level 4 or 5	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 4³	-	-	-	-	-	-	-	-	-	-	-
Stated, verified to Level 5³	-	-	-	-	-	-	-	-	-	-	-
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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%	12,727,876	1.39%	20,529	11.82	794	70.95%
75.00 - 99.99%	30,507	85.20%	1,698,251,442	856,902,084	83.45%	743,100,631	81.12%	24,358	12.61	792	90.49%
100.00 - 109.99%	4,059	11.34%	296,594,542	132,449,542	12.90%	139,152,661	15.19%	34,283	15.62	784	103.62%
110.00 - 119.99%	603	1.68%	47,435,918	19,361,206	1.89%	20,430,163	2.23%	33,881	16.37	768	113.23%
120.00 - 129.99%	16	0.04%	1,285,924	475,004	0.05%	689,566	0.08%	43,098	17.05	744	120.71%
130.00 - 139.99%	-	-	-	-	-	-	-	-	-	-	-
140.00%+	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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%	207,028	0.02%	25,878	10.22	785	94.41%
Arizona	695	1.94%	40,099,251	19,848,281	1.93%	17,749,582	1.94%	25,539	13.12	797	93.21%
Arkansas	41	0.11%	2,514,718	1,251,717	0.12%	1,016,607	0.11%	24,795	13.25	779	91.61%
California	5,819	16.25%	319,262,861	162,852,492	15.86%	129,335,916	14.12%	22,226	12.19	783	89.77%
Colorado	554	1.55%	32,664,508	16,615,157	1.62%	14,283,161	1.56%	25,782	14.01	795	91.62%
Connecticut	960	2.68%	54,461,633	27,224,938	2.65%	25,101,237	2.74%	26,147	13.00	794	91.70%
Delaware	96	0.27%	5,913,490	2,903,008	0.28%	2,707,407	0.30%	28,202	14.04	796	92.70%
Florida	5,086	14.20%	299,444,577	147,880,681	14.40%	137,911,148	15.05%	27,116	13.56	785	93.01%
Georgia	851	2.38%	51,613,770	25,376,455	2.47%	23,237,204	2.54%	27,306	13.63	777	94.38%
Hawaii	110	0.31%	5,540,778	2,736,224	0.27%	2,343,678	0.26%	21,306	12.73	778	94.09%
Idaho	53	0.15%	3,217,523	1,642,547	0.16%	1,459,265	0.16%	27,533	12.85	788	92.77%
Illinois	1,139	3.18%	72,139,240	34,893,166	3.40%	33,083,108	3.61%	29,046	13.13	794	95.06%
Indiana	223	0.62%	14,170,275	6,879,137	0.67%	6,017,029	0.66%	26,982	12.49	803	94.15%
Iowa	-	-	-	-	-	-	-	-	-	-	-
Kansas	79	0.22%	4,511,101	2,307,046	0.22%	1,665,886	0.18%	21,087	13.65	800	90.78%
Kentucky	135	0.38%	8,170,038	4,002,489	0.39%	3,410,790	0.37%	25,265	13.78	803	93.18%
Louisiana	257	0.72%	15,633,491	7,666,930	0.75%	6,886,207	0.75%	26,795	13.46	790	93.24%
Maine	39	0.11%	2,267,248	1,095,806	0.11%	966,322	0.11%	24,778	13.22	801	93.76%
Maryland	544	1.52%	34,029,359	16,192,735	1.58%	14,826,283	1.62%	27,254	13.52	791	97.31%
Massachusetts	1,184	3.31%	66,563,841	33,525,746	3.27%	30,723,493	3.35%	25,949	13.50	796	91.00%
Michigan	557	1.56%	32,829,286	16,109,542	1.57%	14,553,110	1.59%	26,128	13.72	796	93.28%
Minnesota	312	0.87%	17,479,732	8,669,716	0.84%	6,886,359	0.75%	22,072	13.49	806	91.91%
Mississippi	78	0.22%	4,415,530	2,163,818	0.21%	1,761,990	0.19%	22,590	14.52	775	93.63%
Missouri	-	-	-	-	-	-	-	-	-	-	-
Montana	12	0.03%	807,898	402,482	0.04%	432,646	0.05%	36,054	15.69	779	92.06%
Nebraska	94	0.26%	5,470,027	2,789,862	0.27%	2,562,067	0.28%	27,256	14.45	790	91.42%
Nevada	408	1.14%	23,232,060	11,460,515	1.12%	10,044,077	1.10%	24,618	13.73	781	92.31%
New Hampshire	-	-	-	-	-	-	-	-	-	-	-
New Jersey	4,270	11.93%	241,494,992	119,179,052	11.61%	110,775,074	12.09%	25,943	13.19	791	92.97%
New Mexico	76	0.21%	4,839,922	2,366,031	0.23%	1,822,036	0.20%	23,974	13.09	784	95.61%
New York	4,331	12.10%	245,963,972	121,520,670	11.83%	114,332,371	12.48%	26,399	12.79	799	92.55%
North Carolina	764	2.13%	45,382,591	22,453,053	2.19%	19,217,403	2.10%	25,154	12.82	794	93.17%
North Dakota	2	0.01%	156,994	80,732	0.01%	89,899	0.01%	44,949	12.39	749	84.68%
Ohio	773	2.16%	46,379,203	22,429,947	2.18%	20,851,205	2.28%	26,974	13.13	795	94.34%
Oklahoma	91	0.25%	6,174,131	2,863,531	0.28%	2,561,247	0.28%	28,146	14.39	795	98.58%
Oregon	313	0.87%	17,223,219	8,741,279	0.85%	7,701,319	0.84%	24,605	12.66	792	89.95%
Pennsylvania	1,555	4.34%	86,931,742	44,169,388	4.30%	39,709,106	4.33%	25,536	13.42	794	90.42%
Rhode Island	-	-	-	-	-	-	-	-	-	-	-
South Carolina	462	1.29%	27,373,941	13,460,665	1.31%	11,064,864	1.21%	23,950	13.19	795	93.58%
South Dakota	19	0.05%	1,117,460	541,957	0.05%	566,415	0.06%	29,811	15.49	818	95.89%
Tennessee	304	0.85%	17,377,914	8,768,288	0.85%	7,341,635	0.80%	24,150	13.68	790	90.80%
Texas	2,167	6.05%	134,550,231	63,688,386	6.20%	56,349,901	6.15%	26,004	13.76	783	97.50%
Utah	139	0.39%	8,877,011	4,419,706	0.43%	3,781,812	0.41%	27,207	13.16	799	90.99%
Vermont	34	0.09%	1,985,344	993,434	0.10%	982,209	0.11%	28,889	11.17	800	91.13%
Virginia	752	2.10%	45,403,705	22,121,359	2.15%	19,601,251	2.14%	26,065	13.12	796	95.34%
Washington	419	1.17%	24,057,689	12,223,045	1.19%	10,181,551	1.11%	24,300	13.18	792	91.44%
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:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Vehicle Status	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Commercial	-	-	-	-	-	-	-	-	-	-	-
Consumer	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%
NA	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

Vehicle Type	# of Leases	%	AC ($)	BRV ($)	%	Rep. Period ESV ($)	%	Avg ESV ($)	WA RT¹	WA FICO¹	WA LTV¹
Car	17,113	47.80%	985,159,702	475,076,738	46.27%	415,430,211	45.35%	24,276	12.87	789	91.71%
Truck	-	-	-	-	-	-	-	-	-	-	-
SUV	18,692	52.20%	1,087,147,880	551,734,643	53.73%	500,670,686	54.65%	26,785	13.38	792	93.60%
Motorcycle	-	-	-	-	-	-	-	-	-	-	-
Other	-	-	-	-	-	-	-	-	-	-	-
Unknown	-	-	-	-	-	-	-	-	-	-	-
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%
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:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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	565	1.58%	30,552,140	15,785,488	1.54%	0	0.00%	0	0.00	0	0.00%
2022-07	837	2.34%	46,258,533	23,046,615	2.24%	0	0.00%	0	0.00	0	0.00%
2022-08	733	2.05%	38,810,948	19,562,278	1.91%	71,975	0.01%	98	0.00	745	96.02%
2022-09	853	2.38%	44,553,521	21,915,236	2.13%	121,687	0.01%	143	0.00	746	97.01%
2022-10	801	2.24%	43,271,004	21,083,891	2.05%	454,077	0.05%	567	0.00	779	85.92%
2022-11	721	2.01%	40,862,697	19,791,921	1.93%	993,709	0.11%	1,378	0.00	782	88.08%
2022-12	868	2.42%	48,287,663	23,556,521	2.29%	2,268,397	0.25%	2,613	0.00	789	89.41%
2023-01	789	2.20%	44,063,277	21,169,596	2.06%	4,219,598	0.46%	5,348	0.00	788	89.06%
2023-02	1,119	3.13%	63,098,822	30,481,872	2.97%	18,567,886	2.03%	16,593	1.00	790	88.33%
2023-03	831	2.32%	47,492,691	23,168,085	2.26%	17,309,622	1.89%	20,830	2.00	798	88.25%
2023-04	492	1.37%	28,516,099	13,938,705	1.36%	11,195,762	1.22%	22,756	3.00	791	88.96%
2023-05	1,130	3.16%	63,579,170	31,024,965	3.02%	26,906,654	2.94%	23,811	4.00	794	88.77%
2023-06	1,045	2.92%	58,234,362	28,636,095	2.79%	26,510,204	2.89%	25,369	5.00	794	90.08%
2023-07	1,005	2.81%	57,068,989	28,119,726	2.74%	26,645,569	2.91%	26,513	6.00	792	90.28%
2023-08	1,010	2.82%	58,223,087	28,462,912	2.77%	27,520,701	3.00%	27,248	7.00	793	90.93%
2023-09	1,147	3.20%	67,067,329	32,861,245	3.20%	32,316,707	3.53%	28,175	8.00	792	91.07%
2023-10	1,302	3.64%	77,632,329	38,451,683	3.74%	39,382,762	4.30%	30,248	9.00	794	91.94%
2023-11	1,270	3.55%	74,303,133	36,943,888	3.60%	37,980,483	4.15%	29,906	10.00	791	91.57%
2023-12	1,964	5.49%	115,712,569	57,972,297	5.65%	60,853,682	6.64%	30,985	11.00	791	91.17%
2024-01	1,181	3.30%	68,529,570	34,472,795	3.36%	36,502,846	3.98%	30,908	12.00	790	91.90%
2024-02	1,284	3.59%	76,112,813	38,511,720	3.75%	42,928,239	4.69%	33,433	13.00	792	91.76%
2024-03	1,967	5.49%	117,250,325	59,272,713	5.77%	66,379,506	7.25%	33,747	14.00	792	92.01%
2024-04	1,871	5.23%	109,324,104	55,612,021	5.42%	62,656,184	6.84%	33,488	15.00	791	92.10%
2024-05	2,179	6.09%	125,863,454	63,810,461	6.21%	73,087,906	7.98%	33,542	16.00	790	92.69%
2024-06	2,181	6.09%	126,273,121	63,147,486	6.15%	75,579,789	8.25%	34,654	17.00	790	94.03%
2024-07	1,718	4.80%	97,369,878	48,650,410	4.74%	59,448,364	6.49%	34,603	18.00	789	94.46%
2024-08	1,606	4.49%	97,959,030	47,611,878	4.64%	58,960,010	6.44%	36,712	19.00	791	96.29%
2024-09	1,600	4.47%	98,548,957	47,693,487	4.64%	60,157,370	6.57%	37,598	20.00	786	96.95%
2024-10	1,197	3.34%	74,474,019	35,613,849	3.47%	47,081,208	5.14%	39,333	21.00	780	98.17%
Total:	35,805	100.00%	2,072,307,582	1,026,811,381	100.00%	916,100,897	100.00%	25,586	13.15	790	92.74%

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