PBD Germany Auto Lease Master SA

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	EUR	463.800	2.11	Aaa	-	AAA	23.20%	-	Floating	1mEu	45	45	1mEu+70	-	100.52700
B	EUR	23.100	2.11	Aa2	-	AA+	19.35%	-	Floating	1mEu	Low to Mid 100s	100	1mEu+100	-	100.00000
C	EUR	31.500	2.11	A2	-	A	14.10%	-	Floating	1mEu	High 100s	150	1mEu+150	-	100.00000
D	EUR	21.000	2.11	Baa2	-	BBB-	10.60%	-	Floating	1mEu	Mid to High 200s	210	1mEu+210	-	100.00000
E	EUR	39.600	2.11	Ba2	-	BB	4.00%	-	Floating	1mEu	-	350	1mEu+350	-	100.00000
F	EUR	12.000	2.11	B1	-	B	2.00%	-	Floating	1mEu	-	450	1mEu+450	-	100.00000
G	EUR	9.000	1.48	NR	-	NR	0.50%	-	Fixed	YLD	-	-	6.50%	6.500%	100.00000

More Details

Tranche Comments

A: First Pay: 2021-12-29; Registration: Reg S Only; B: First Pay: 2021-12-29; Registration: Reg S Only; C: First Pay: 2021-12-29; Registration: Reg S Only; D: First Pay: 2021-12-29; Registration: Reg S Only; E: First Pay: 2021-12-29; Registration: Reg S Only; F: First Pay: 2021-12-29; Registration: Reg S Only; G: First Pay: 2021-12-29; Registration: Reg S Only;

Collateral

German Auto Lease Receivables including Residual Values