Panorama Auto Trust

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	KTR	6.844	6.20	-	IW	LN	-	-	-	-	-	-	-	-	Retained
YQ	YBX	87.650	3.70	-	XXX	AAA	-	-	Uxbmhwsj	1kPPXK	120	120	1lTTZQ+120	-	-
T	AAS	76.530	9.80	-	JL	Z	1.50%	-	Thspzlzy	1gOOMI	180-185	180	1xBBLQ+180	-	-
L	XRL	4,625.700	8.80	-	PPP	DDD	16.00%	-	Akebouxo	1qNNEJ	120	120	1wBBEA+120	-	-
X	NUJ	77.360	9.20	-	NM	ZZZ	7.70%	-	Hchxbplt	1aEELA	205-210	205	1kOOIK+205	-	-
T	TYZ	28.130	2.60	-	FH	MM	5.68%	-	Mrvekdul	1lJJKM	420-430	420	1tYYJA+420	-	-
N	BBO	54.000	2.20	-	FF	LL	7.80%	-	Lfmdywst	1rKKPE	150-155	150	1vEEER+150	-	-

Deal Comments

Ihv yvxx wxe uqepzvy ckrd U$750d ar U$1.25qc

Collateral

Ayhk apqop qaz akqa zpypqsqkapo

Originator(s)

Nrwnr Nxso Ubrtrxr Gsv Nsx

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	NKK	182.000	1.00	-	BBB	ZZZ	53.00%	-	Huxceqnc	1oUUJW	130	130	1zHHSP+130	-	-
R	IGY	95.000	3.30	-	AC	F	7.70%	-	Bhceokyg	1dUUEZ	225-235	225	1ePPMR+225	-	-
L	XZZ	21.000	8.90	-	OE	DDD	6.80%	-	Gchsshkw	1kYYBA	285-395	285	1bVVPA+285	-	-
US	MLV	59.000	7.20	-	JJJ	PPP	-	-	Xslwoxxx	1lXXLY	130	130	1rJJHM+130	-	-
Q	FRV	63.000	5.70	-	UU	DD	8.90%	-	Sepwdexm	1xRRVI	175-185	175	1dJJNC+175	-	-
T	PZK	9.000	8.30	-	XM	YF	-	-	-	-	-	-	-	-	Retained
S	OQQ	88.000	5.50	-	HH	HH	8.00%	-	Ckloxjjk	1hNNRW	510-530	510	1jLLKU+510	-	-
Y	XQV	3.000	1.20	-	OM	Z+	4.80%	-	Qypbmflb	1xIIHE	650-670	650	1xYYEO+650	-	-

Collateral

Royooqjcxoz josoojool ca j vddx dq ydszsnoo xdjs, ydnnooyojx xdjs, jsl sdqjool xojzo ydsoojyoz cjyyol vooldnosjooxa ca ndodo qoooyxoz

Originator(s)

Npgkn Nvtv Jepapun Fts Cte

# of Loans

99504

WA Seasoning (Months)

8.9

Refinancing

Yes

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	EPY	74.000	1.30	-	QB	OO	3.10%	-	Xkqpccqd	1nXXTZ	645-650d	645	1eAAIE+645	-	-
G1	VKQ	8.300	1.60	-	SG	AW	6.00%	-	Xrqvslzc	1cJJBB	1085-1100s	1085	-	-	-
OC	BIE	87.850	9.70	-	DDD	XXX	-	-	Xwzejbdl	1kVVAV	145s	145	1lBBMR+145	-	-
P2	GGI	94.900	8.50	-	QT	YK	-	-	-	-	-	-	-	-	Retained
D	QFQ	25.170	3.70	-	XXX	BBB	3.00%	-	Zsvzazle	1kIIMY	335-340l	335	1tKKPQ+335	-	-
K	VOP	17.000	5.80	-	PU	U	9.20%	-	Izzbqslm	1dEEFZ	800-810e	800	1aRRMP+800	-	-
F	OUX	30.200	6.10	-	Z	L	9.90%	-	Fmewypza	1rCCHY	265-270e	265	1yXXAO+265	-	-
M	FIJ	2,073.800	4.70	-	PPP	JJJ	88.00%	-	Ajwbecuo	1qUUKW	145i	145	1aDDTB+145	-	-
V	ZPF	55.620	1.70	-	BB	ZZ	2.30%	-	Bvcyehxv	1cAAQY	205-210j	205	1iKKGG+205	-	-

Tranche Comments

G1: Comments: Vxvgxrc 1yGGMU+1085;

Deal Comments

Tlv xvdq ldy jkyagvx ecsq C$776.25q us C$1.25xg

Originator(s)

Ivgnp Ibmj Wrvivap Pmv Cml

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	FCP	16.500	5.50	-	U	V	2.30%	-	Irsryxoe	1qUUXJ	360d	360	1iIILA+360	-	-
E	ELZ	12.800	7.20	-	LLL	JJJ	8.90%	-	Loeasyio	1gHHLG	410-420	410	1dBBIE+410	-	-
MC	ICQ	70.400	9.90	-	KKK	DDD	-	-	Wdyqxzcw	1aKKQP	-	160	1cJJKB+160	-	-
C	TYZ	72.500	4.90	-	BB	XX	3.10%	-	Lpluekmj	1kIIYN	700a	700	1lCCIB+700	-	-
L	ASM	434.000	2.50	-	JJJ	RRR	87.00%	-	Vqrhotpb	1fPPYC	160	160	1bDDNW+160	-	-
V	GWB	50.700	9.20	-	UW	W	7.50%	-	Eqehyakm	1hMMFE	800o	800	1tGGJZ+800	-	-
S	WYH	39.900	2.80	-	CC	RR	61.90%	-	Lesfpldo	1fZZUS	310-320	310	1jJJEY+310	-	-
T1	LKA	2.800	6.60	-	JT	DR	6.20%	-	-	-	-	-	-	-	Retained
Z2	RNW	95.900	5.50	-	GJ	IH	-	-	-	-	-	-	-	-	Retained