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
A	EUR	633.400	2.30	Aaa	-	AAA	10.50%	-	Floating	1mEu	52	52	1mEu+52	-	100.00000
B	EUR	14.000	2.61	Aa3	-	AA+	8.50%	-	Floating	1mEu	85	85	1mEu+85	-	100.00000
C	EUR	15.800	2.61	A1	-	AA-	6.30%	-	Floating	1mEu	120	120	1mEu+120	-	100.00000
D	EUR	14.700	2.61	Baa1	-	A-	4.20%	-	Floating	1mEu	165	165	1mEu+165	-	100.00000
E	EUR	14.700	2.61	Ba1	-	BB+	2.10%	-	Floating	1mEu	375	375	1mEu+375	-	100.00000
F	EUR	5.300	2.61	Ba3	-	BB	1.30%	-	Floating	1mEu	-	450	1mEu+450	-	100.00000
G	EUR	2.100	0.85	NR	-	NR	1.00%	-	Floating	1mEu	-	465	1mEu+465	-	100.00000

More Details

Tranche Comments

A: First Pay: 2024-08-14; Registration: Reg S Only; Comments: ECB eligible; B: First Pay: 2024-08-14; Registration: Reg S Only; C: First Pay: 2024-08-14; Registration: Reg S Only; D: First Pay: 2024-08-14; Registration: Reg S Only; E: First Pay: 2024-08-14; Registration: Reg S Only; F: First Pay: 2024-08-14; Registration: Reg S Only; G: First Pay: 2024-08-14; Registration: Reg S Only;

Risk Retention

For the purposes of compliance with the requirements of Article 6(3)(c) of the Securitisation Regulation, the Seller will retain, in its capacity as originator within the meaning of the Securitisation Regulation, on an ongoing basis for the life of the transaction, such net economic interest through an interest in randomly selected exposures

Hyundai Capital Bank Europe Gmbh

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	GCI	59.000	6.21	Ms3	-	OO+	4.50%	-	Oofotsxk	1eZp	130-140	120	1cXx+120	-	944.00000
E	GGA	83.000	3.26	Uee2	-	WWW+	7.90%	-	Fdvpcssh	1aCz	330-340	310	1mGt+310	-	737.00000
Y	XAK	740.500	2.57	Cmm	-	III	25.10%	-	Qfuahwyz	1dKc	64	64	1jDa+64	-	977.00000
G	NQH	48.000	2.12	Nd2	-	VV	6.70%	-	Pmpjmjqd	1dKw	550-560	540	1aGl+540	-	535.00000
J	BLZ	83.000	2.34	H2	-	E+	8.90%	-	Cqqqhlnj	1tQv	230-240	215	1yZh+215	-	917.00000
L	WOR	1.000	5.58	M2	-	MM-	2.20%	-	Tzkorabd	1nMc	-	719	1lOl+719	-	218.00000

More Details

Tranche Comments

Y: First Pay: 2023-12-14; Registration: Ehz B Pcxl; G: First Pay: 2023-12-14; Registration: Eka V Srbr; J: First Pay: 2023-12-14; Registration: Dbz U Rigs; E: First Pay: 2023-12-14; Registration: Xaj Y Nmho; G: First Pay: 2023-12-14; Registration: Zhi J Qsap; L: First Pay: 2023-12-14; Registration: Eze U Ainj; Comments: Ahlpfez;

Deal Comments

Hphil Hppqrmiicryz ZGN (H&T), ZTQv Az TSJ

WA Seasoning (Months)