BMW Auto Leasing LLC
Depositor (CIK Number: 0001126530)
|
BMW Financial Services NA, LLC
Sponsor, Servicer and Administrator (CIK Number: 0001541188)
|
Mizuho Securities
|
BofA Securities
|
SOCIETE GENERALE
|
Credit Agricole Securities
|
TD Securities
|
•
|
The table appearing on page Ap-A-15, with respect to BMW Vehicle Lease Trust 2018-1, is hereby amended to add data for Month 25 to such table, as follows:
|
Month
|
Date
|
31-60 Days
Delinquent ($)
|
Number of Leases 31-60 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
61-90 Days
Delinquent ($)
|
Number of Leases 61-90 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
91-120 Days Delinquent ($)
|
Number of Leases 91-120 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
25
|
10/31/2020
|
$1,746,992
|
66
|
0.47%
|
$935,950
|
31
|
0.25%
|
$397,622
|
14
|
0.11%
|
Month
|
Date
|
121-150 Days
Delinquent ($)
|
Number of Leases 121-150 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
151+ Days
Delinquent ($)
|
Number of Leases 151+ Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
60+ Days Delinquent ($)
|
% by $ of Ending Aggregate Securitization Value
|
25
|
10/31/2020
|
$287,533
|
11
|
0.08%
|
$0
|
0
|
0.00%
|
$1,621,105
|
0.44%
|
•
|
The table appearing on page Ap-A-16, with respect to BMW Vehicle Lease Trust 2018-1, is hereby amended to add data for Month 25 to such table, as follows:
|
Month
|
Date
|
End of Period Aggregate Securitization Value ($)
|
Cumulative Net Credit Gain/(Loss) ($)
|
% by $ of Original Aggregate Securitization Value
|
Cumulative Net Residual
Gain/(Loss) ($)
|
% by $ of Original Aggregate Securitization Value
|
Prepayments ($)
|
25
|
10/31/2020
|
$372,592,266
|
$(289,804)
|
-0.02%
|
$57,889,617
|
4.97%
|
$2,374,985
|
•
|
The table appearing on page Ap-A-18, with respect to BMW Vehicle Lease Trust 2019-1, is hereby amended to add data for Month 20 to such table, as follows:
|
Month
|
Date
|
31-60 Days
Delinquent ($)
|
Number of Leases 31-60 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
61-90 Days
Delinquent ($)
|
Number of Leases 61-90 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
91-120 Days Delinquent ($)
|
Number of Leases 91-120 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
20
|
10/31/2020
|
$2,363,248
|
90
|
0.46%
|
$937,974
|
33
|
0.18%
|
$516,429
|
17
|
0.10%
|
Month
|
Date
|
121-150 Days
Delinquent ($)
|
Number of Leases 121-150 Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
151+ Days
Delinquent ($)
|
Number of Leases 151+ Days Delinquent
|
% by $ of Ending Aggregate Securitization Value
|
60+ Days Delinquent ($)
|
% by $ of Ending Aggregate Securitization Value
|
20
|
10/31/2020
|
$498,816
|
19
|
0.10%
|
$0
|
0
|
0.00%
|
$1,953,219
|
0.38%
|
•
|
The table appearing on page Ap-A-19, with respect to BMW Vehicle Lease Trust 2019-1, is hereby amended to add data for Month 20 to such table, as follows:
|
Month
|
Date
|
End of Period Aggregate Securitization Value ($)
|
Cumulative Net Credit Gain/(Loss) ($)
|
% by $ of Original Aggregate Securitization Value
|
Cumulative Net Residual
Gain/(Loss) ($)
|
% by $ of Original Aggregate Securitization Value
|
Prepayments ($)
|
20
|
10/31/2020
|
$512,139,237
|
$(202,501)
|
-0.02%
|
$51,350,742
|
4.41%
|
$2,513,768
|
•
|
The graph appearing on page Ap-A-20, with respect to cumulative net loss information, is hereby replaced in its entirety with the following graph, for the purpose of adding
data points for (i) Month 25, in the case of BMW Vehicle Lease Trust 2018-1, and (ii) Month 20, in the case of BMW Vehicle Lease Trust 2019-1:
|
•
|
The graph appearing on page Ap-A-21, with respect to delinquency information, is hereby replaced in its entirety with the following graph, for the purpose of adding data points
for (i) Month 25, in the case of BMW Vehicle Lease Trust 2018-1, and (ii) Month 20, in the case of BMW Vehicle Lease Trust 2019-1:
|
•
|
The graph appearing on page Ap-A-22, with respect to monthly prepayment information, is hereby replaced in its entirety with the following graph, for the purpose of adding data
points for (i) Month 25, in the case of BMW Vehicle Lease Trust 2018-1, and (ii) Month 20, in the case of BMW Vehicle Lease Trust 2019-1:
|