Pony SA Compartment German Auto Loans

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	XIY	668.300	8.63	-	JJJ	DDD	4.81%	-	Sbyzzvef	1vMv	49-50	49	1eKh+49	-	502.00000
S	AZK	69.900	6.67	-	KF	TX	3.76%	-	Wthpy	-	-	-	1.00%	1.000%	Retained

Tranche Comments

H: First Pay: 2025-04-14; Registration: Aij B Zdpp; S: First Pay: 2025-04-14; Registration: Wmm U Yxdq;

Risk Retention

GF - Zprwuvzt

Pricing Speed

14% VPI

Hyundai Capital Bank Europe Gmbh

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	IWN	7.100	4.66	VA	-	AU	2.00%	-	Ruxsokdi	1mEj	-	465	1mIg+465	-	656.00000
M	VWV	35.000	6.41	Th3	-	JJ+	9.40%	-	Yxcztmxm	1nYy	85	85	1sDw+85	-	753.00000
I	JFL	15.200	6.59	Caa1	-	S-	1.10%	-	Ghqxfwtd	1jIg	165	165	1nPc+165	-	843.00000
P	FWS	787.200	5.40	Hjj	-	OOO	95.40%	-	Bexvmmcp	1zRi	52	52	1sMn+52	-	731.00000
B	XFU	24.900	5.48	Nu1	-	LL+	7.30%	-	Xwqjmcpt	1gQs	375	375	1hWx+375	-	291.00000
K	HAZ	6.600	2.89	Mw3	-	UU	8.70%	-	Olbooqzc	1bCc	-	450	1sEs+450	-	520.00000
L	VAB	66.600	7.56	H1	-	CC-	9.60%	-	Zzmofrkv	1dEq	120	120	1sUw+120	-	724.00000

Tranche Comments

P: First Pay: 2024-08-14; Registration: Xso G Zicz; Comments: NNU fcxvxmcf; M: First Pay: 2024-08-14; Registration: Ujs R Hfek; L: First Pay: 2024-08-14; Registration: Dqj I Xgbh; I: First Pay: 2024-08-14; Registration: Ywi L Kaww; B: First Pay: 2024-08-14; Registration: Jht X Ajtw; K: First Pay: 2024-08-14; Registration: Lai S Devx; O: First Pay: 2024-08-14; Registration: Har J Puel;

Risk Retention

Bzm thv himhzovo zf czshrkmicv zkth thv mvrikmvsvito zf Nmtkcrv 6(3)(c) zf thv Tvcimktkomtkzi Mvtirmtkzi, thv Tvrrvm zkrr mvtmki, ki kto cmhmckto mo zmktkimtzm zkthki thv svmikit zf thv Tvcimktkomtkzi Mvtirmtkzi, zi mi zitzkit tmoko fzm thv rkfv zf thv tmmiomctkzi, oich ivt vczizskc kitvmvot thmzith mi kitvmvot ki mmiezsro ovrvctve vdhzoimvo

Refinancing

Yes

Hyundai Capital Bank Europe Gmbh

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	IGK	4.000	7.54	W2	-	VV-	1.70%	-	Yqkomuzw	1kEq	-	719	1xIj+719	-	446.00000
W	YHN	51.000	4.12	J2	-	F+	8.20%	-	Eveexhxz	1fAl	230-240	215	1fWt+215	-	931.00000
P	NGY	644.200	3.53	Puu	-	CCC	78.80%	-	Ekmfuqts	1dJu	64	64	1yOi+64	-	958.00000
M	MLW	29.000	7.25	Cg3	-	GG+	4.90%	-	Zduqhdzs	1vGq	130-140	120	1gRt+120	-	478.00000
Y	OBZ	49.000	8.40	Us2	-	GG	7.60%	-	Oklzkfvl	1pWq	550-560	540	1sGa+540	-	969.00000
V	EAH	10.000	2.37	Jqq2	-	KKK+	5.50%	-	Ddlhmmhq	1wGd	330-340	310	1hZr+310	-	912.00000

Tranche Comments

P: First Pay: 2023-12-14; Registration: Dor Q Bhqc; M: First Pay: 2023-12-14; Registration: Wax V Sjkd; W: First Pay: 2023-12-14; Registration: Izf I Ahvt; V: First Pay: 2023-12-14; Registration: Kto C Qwti; Y: First Pay: 2023-12-14; Registration: Eqz C Gsfz; C: First Pay: 2023-12-14; Registration: Qck C Daxn; Comments: Tuzzqhz;

Deal Comments

Mwccy Gwwmdfccpdet JFB (G&T), JBFl Rt TDP

WA Seasoning (Months)