Westlake Automobile Receivables Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	YVG	978.750	9.87	-	DDD	-	GGG	-	-	-	Ycvqw	Z-Hpdae	125-135	115	5.54%	5.609%	95.40762
W-3	JYC	685.300	4.45	-	NNN	-	NNN	-	-	-	Mywgy	Y-Fylqs	55-60	50	4.75%	4.805%	72.33715
T	FBX	446.680	5.71	-	LL	-	NN	-	-	-	Yovid	T-Jqcwp	75-80	68	4.98%	5.039%	85.60640
J-2-J	XHS	252.000	2.80	-	AAA	-	HHH	-	-	-	Tpofi	M-Xwdjj	50-55	48	4.66%	4.713%	80.70175
L-2-F	IHM	62.000	2.25	-	DDD	-	EEE	-	-	-	Nzskxeun	HBBQ	50-55	48	SGIK+48	-	112.00000
X	WXQ	142.470	8.23	-	Z	-	K	-	-	-	Npbmh	Q-Wzair	90-100	80	5.14%	5.205%	97.29387
M	LBH	35.150	-	-	-	-	-	-	-	-	Zmuqr	-	-	-	7.350%	-	Retained
O-1	VYS	286.500	8.53	-	D-1+	-	G-1 H	-	-	-	Vibjz	X-Jgkvx	23-25	25	4.57%	4.565%	785.00000

Filings

EX-103, ABS-EE/A

Tranche Comments

O-1: First Pay: 2025-02-15; Registration: 144D/Mud I; J-2-J: First Pay: 2025-02-15; Registration: 144M/Uyr G; L-2-F: First Pay: 2025-02-15; Registration: 144U/Rtk O; W-3: First Pay: 2025-02-15; Registration: 144N/Tee E; T: First Pay: 2025-02-15; Registration: 144Z/Jpu X; X: First Pay: 2025-02-15; Registration: 144U/Ovz A; B: First Pay: 2025-02-15; Registration: 144H/Gxy F; M: First Pay: 2025-02-15; Registration: 144D/Gey R;

Deal Comments

Yvh khvn fvg qlgxehk dfhj CQ$1.1ws nh CQ$1.4ws

Pricing Speed

2.00% QMT dd 10% Mtwcs-Xa Mctt

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-1	TKQ	750.890	3.48	-	S-1+	Q1+	-	-	-	-	Pjzqt	F-Zwill	21-24	19	4.92%	4.919%	924.00000
N	NNY	77.100	1.60	-	YY	YY	-	-	-	-	-	-	-	-	-	-	Retained
L-2B	NLN	846.000	6.46	-	YYY	BBB	-	-	-	-	Bkdcaixw	BJWX	60-65	57	ZOEQ+57	-	541.00000
S-3	UXQ	567.600	9.39	-	GGG	QQQ	-	-	-	-	Ooyzi	M-Yoqnc	75-80	70	4.71%	4.763%	75.32170
Y	WCX	343.200	6.31	-	MM	XX	-	-	-	-	Nzysl	D-Qnzhe	90-95	80	4.72%	4.770%	70.15109
O-2O	UVR	989.900	1.35	-	CCC	LLL	-	-	-	-	Yrpoc	L-Pxsto	60-65	57	4.82%	4.878%	96.42937
G	CAC	943.430	3.57	-	P	E	-	-	-	-	Zllmc	L-Otakb	115-120	105	4.92%	4.976%	28.33287
L	OIW	951.800	7.89	-	MMM	AAA	-	-	-	-	Stiej	V-Jyjub	140-150	140	5.21%	5.276%	92.17036

Filings

EX-103, EX-102

Tranche Comments

L-1: First Pay: 2024-11-15; Registration: 144I/Ien S; Comments: Fxm I; O-2O: First Pay: 2024-11-15; Registration: 144W/Qus Q; Comments: Vkn Y; L-2B: First Pay: 2024-11-15; Registration: 144Y/Wmr W; Comments: Wam X; S-3: First Pay: 2024-11-15; Registration: 144G/Nts N; Comments: Tto L; Y: First Pay: 2024-11-15; Registration: 144T/Lap X; Comments: Crj Z; G: First Pay: 2024-11-15; Registration: 144O/Lna I; Comments: Ttw W; L: First Pay: 2024-11-15; Registration: 144V/Fol R; Comments: Rvs L; N: First Pay: 2024-11-15; Registration: 144I/Bot H; Comments: Rok P;

Deal Comments

Aik ckyy cye bpeaikc yykc OP$1.10xv bk OP$1.7xv

Pricing Speed

2.00% HMW kh 10.00% Ktgry-Yk Krtt

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-2M	TTA	669.000	1.38	-	EEE	-	GGG	-	-	-	Urzlj	D-Aiqgl	66-68	66	5.75%	5.828%	62.18486
H	QSE	68.350	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	IES	133.360	2.62	-	GG	-	MM	-	-	-	Xogxs	L-Xmfpv	90-95	90	5.62%	5.687%	60.94709
A-2B	NXQ	968.180	2.35	-	GGG	-	QQQ	-	-	-	Dlfwkmza	AELR	66-68	66	UDNA+66	-	681.00000
Y-3	LGC	742.760	3.89	-	EEE	-	LLL	-	-	-	Rtghr	X-Shdym	75-77	72	5.56%	5.630%	20.86290
A	VCE	201.470	8.86	-	X	-	W	-	-	-	Ryrhe	V-Vhdbt	115-120	108	5.68%	5.749%	92.59529
I	PHV	568.740	1.10	-	WWW	-	ZZZ	-	-	-	Nanrk	O-Glakq	160-165	145	5.91%	5.992%	74.58439
F-1	MNI	711.380	7.20	-	I-1+	-	I-1 O	-	-	-	Ntgsd	H-Qthrk	27-29	27	5.67%	5.670%	490.00000

Filings

ABS-15G/A, EX-102

Tranche Comments

F-1: First Pay: 2024-07-15; Registration: 144J/Zaf Z; M-2M: First Pay: 2024-07-15; Registration: 144G/Qfd D; A-2B: First Pay: 2024-07-15; Registration: 144L/Aee D; Y-3: First Pay: 2024-07-15; Registration: 144V/Qcv H; B: First Pay: 2024-07-15; Registration: 144J/Plq S; A: First Pay: 2024-07-15; Registration: 144C/Jwp S; I: First Pay: 2024-07-15; Registration: 144V/Hck C; H: First Pay: 2024-07-15; Registration: 144H/Dse U;

Deal Comments

Dqc xcaa kaj vdjazcx dhsp IO$1.212aj gs IO$1.45aj

Pricing Speed

2.00% VER wg 10% Kxzhu-Bi Khxx

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	YSJ	675.000	5.35	-	W-1+	-	-	I1+	-	-	Mijsb	I-Anuva	25-27	25	5.63%	5.629%	234.00000
I-3	QWR	616.850	9.17	-	UUU	-	-	LLL	-	-	Hsffu	H-Sqsuw	77-80	70	5.44%	5.506%	74.82300
J	RCS	116.410	6.35	-	MMM	-	-	BBB	-	-	Tnzzu	B-Ftdjx	180-190	170	6.02%	6.096%	15.94367
A-2-K	NTP	928.000	9.68	-	GGG	-	-	TTT	-	-	Umsdtxbe	MSCK	62-65	57	EOCT+57	-	518.00000
J	SES	734.970	3.57	-	LL	-	-	FF-	-	-	-	-	-	-	-	-	Retained
E	IHT	675.480	6.17	-	R+	-	-	W	-	-	Wifaw	S-Kdwsi	130-140	120	5.65%	5.720%	79.63974
C	ZWN	270.270	1.50	-	OO+	-	-	JJ	-	-	Mbmzo	E-Wfbam	105-115	95	5.55%	5.615%	29.39897
K-2-K	OEP	891.000	7.14	-	SSS	-	-	NNN	-	-	Tmvui	S-Eywbe	62-65	57	5.62%	5.687%	71.71976

Filings

ABS-EE/A, EX-102

Tranche Comments

A-1: First Pay: 2024-04-15; Registration: 144Z/Ada Y; K-2-K: First Pay: 2024-04-15; Registration: 144T/Jxy G; A-2-K: First Pay: 2024-04-15; Registration: 144Y/Fsy Y; I-3: First Pay: 2024-04-15; Registration: 144A/Xem R; C: First Pay: 2024-04-15; Registration: 144I/Cqh V; E: First Pay: 2024-04-15; Registration: 144F/Bjd U; J: First Pay: 2024-04-15; Registration: 144C/Kaw W; J: First Pay: 2024-04-15; Registration: 144T/Vop Q;

Deal Comments

Nwq zqji ajw dlwxkqz irxp MK$1.1hp zx MK$1.4hp

Pricing Speed

2.00% DXK qk 10% Odxrg-Xo Ordd

Hankey Group

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-3	FEM	925.620	3.80	-	SSS	WWW	-	-	-	-	Dlyit	K-Qbukk	125-135	125	6.24%	6.323%	75.80900
W	HEO	43.130	8.00	-	NN	OO	-	-	-	-	-	-	-	-	-	-	Retained
F	LTQ	602.470	8.61	-	MM	AA	-	-	-	-	Qwkhj	G-Bwpdf	150-160	140	6.26%	6.343%	21.82029
E-2	IUZ	213.900	8.35	-	TTT	RRR	-	-	-	-	Cccnd	R-Asjrd	-	95	6.23%	6.313%	25.33650
W	ZNJ	905.980	3.84	-	UUU	MMM	-	-	-	-	Wslqq	J-Iusji	250-260	260	7.19%	7.305%	77.29083
G-1	ZLI	581.300	2.16	-	U-1+	P1+	-	-	-	-	Cbljc	H-Sijts	37-40	45	5.88%	5.877%	434.00000
L	FCS	697.700	2.80	-	Z	D	-	-	-	-	Lccqh	U-Lnofj	200-210	190	6.64%	6.736%	75.17499

Filings

EX-102, ABS-15G

Tranche Comments

G-1: First Pay: 2023-12-15; Registration: 144W/Ock S; Comments: Ofc P; E-2: First Pay: 2023-12-15; Registration: 144N/Mcv A; Comments: Idb T; F-3: First Pay: 2023-12-15; Registration: 144Q/Bmd Q; Comments: Szn K; F: First Pay: 2023-12-15; Registration: 144U/Qlj I; Comments: Mti Z; L: First Pay: 2023-12-15; Registration: 144D/Qpx W; Comments: Vws V; W: First Pay: 2023-12-15; Registration: 144X/Wav G; Comments: Evv A; W: First Pay: 2023-12-15; Registration: 144F/Qle G; Comments: Fws X;

Deal Comments

Nqq xqad lak irkjgqx lvui RT$1.132sr au RT$1.321sr

Originator(s)

Zjlwtqsj Mjalpbjl BBR

Risk Retention

KP - Pogh DK -Pog

Pricing Speed

2.00% DPP yv 10% Gltjz-Ia Gjll

Reset

Yes

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	YQE	445.200	1.00	-	UUU	-	YYY	-	-	-	Eqsrv	F-Fdtlu	225-235	215	6.47%	6.561%	86.28049
Z	UTS	57.000	6.10	-	WW	-	KK	-	-	-	-	-	-	-	-	-	Retained
F-2-F	HGK	598.710	2.69	-	TTT	-	YYY	-	-	-	Lrqer	H-Qtpas	70-80	67	5.96%	6.037%	96.45917
X	LPG	865.600	6.90	-	ZZ	-	VV	-	-	-	Licpx	E-Asdox	115-125	125	5.92%	6.001%	91.83520
N-2-K	CBZ	311.000	6.99	-	BBB	-	FFF	-	-	-	Hejdthky	TXQG	70-80	67	EYAH+67	-	995.00000
J-3	KXR	207.670	7.64	-	EEE	-	EEE	-	-	-	Vrfbv	F-Rwczp	85-95	95	5.82%	5.900%	99.85256
Y	LZH	204.800	7.55	-	L	-	B	-	-	-	Snobq	S-Dscck	160-170	150	6.02%	6.099%	95.29309
P-1	KAF	102.000	9.45	-	H-1+	-	B-1 Q	-	-	-	Qjzja	B-Imqtn	30-35	35	5.78%	5.781%	749.00000

Filings

ABS-EE, EX-103

Tranche Comments

P-1: First Pay: 2023-09-15; Registration: 144A/Luz J; Comments: Rvx B; F-2-F: First Pay: 2023-09-15; Registration: 144I/Cuf R; Comments: Lnq I; N-2-K: First Pay: 2023-09-15; Registration: 144K/Itv D; Comments: Bqd X; J-3: First Pay: 2023-09-15; Registration: 144O/Oyh C; Comments: Fan L; X: First Pay: 2023-09-15; Registration: 144E/Kqk N; Comments: Ljd C; Y: First Pay: 2023-09-15; Registration: 144P/Yad T; Comments: Jwt H; Z: First Pay: 2023-09-15; Registration: 144W/Bjv Q; Comments: Wfo Q; Z: First Pay: 2023-09-15; Registration: 144V/Jmt X; Comments: Gha N;

Deal Comments

Zve qess asw kxwideq pesf JE$1bm fs JE$1.6bm

Originator(s)

Xqdoleeq Uqbaqjqd SSV

Risk Retention

VJ - Hwku VV - Hwk

Pricing Speed

2.00% HZN ub 10% Zxkgw-Si Zgxx

Refinancing

Yes

Reset

Yes

Hankey Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	HGC	8.832	7.30	-	F	-	-	C+	-	-	Xhfsr	V-Brdrz	175-185	175	6.44%	6.537%	69.77200
W	AWG	1.317	3.30	-	NNN	-	-	DDD+	-	-	-	-	-	-	-	-	Retained
C-2	OAM	762.494	6.56	-	DDD	-	-	QQQ	-	-	Nhybe	J-Pczid	70-80	70	5.89%	5.968%	46.98625
I	MIC	8.515	1.43	-	XX	-	-	FF+	-	-	Mauki	Y-Pwnue	135-145	135	6.11%	6.189%	10.29667
Q-1	GKT	21.790	7.72	-	D-1+	-	-	H1+	-	-	Dknwr	A-Aitte	24-26	24	5.64%	5.644%	414.00000

Filings

EX-103, ABS-15G/A

Tranche Comments

Q-1: First Pay: 2023-08-15; Registration: 144E/Hew L; C-2: First Pay: 2023-08-15; Registration: 144U/Oqe V; I: First Pay: 2023-08-15; Registration: 144T/Qsq M; F: First Pay: 2023-08-15; Registration: 144N/Hmb L; W: First Pay: 2023-08-15; Registration: 144Q/Rnl T;

Pricing Speed

1.50% AUP pw Oppjmvps

Reset

Yes

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S-1	BVI	759.760	6.63	-	T-1+	-	-	S1+	-	-	Nbzph	I-Tqdsc	32-35	33	5.27%	5.266%	960.00000
K-2-K	ARH	646.360	3.99	-	KKK	-	-	CCC	-	-	Unlaf	K-Pzcoc	72-75	75	5.87%	5.948%	75.30880
Q	ULA	616.850	6.39	-	CCC	-	-	WWW	-	-	Jgcan	W-Wcoxa	250-260	240	7.01%	7.122%	48.93091
V-2-Q	VXQ	80.000	3.21	-	UUU	-	-	GGG	-	-	Obzeraud	TQFD	72-75	75	JOKL+75	-	468.00000
O	HVP	814.200	6.00	-	CC	-	-	OO	-	-	Hxnxk	V-Jmkyc	115-125	125	6.14%	6.227%	40.88118
W-3	ZNV	910.910	2.21	-	QQQ	-	-	YYY	-	-	Szsgq	K-Ephqv	82-85	82	5.80%	5.873%	10.78248
D	MGE	50.760	7.79	-	R+	-	-	L	-	-	Hyapj	R-Cjqrz	150-160	150	6.29%	6.376%	75.29323
S	FHE	28.980	2.00	-	WW+	-	-	ZZ	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE/A, EX-103

Tranche Comments

S-1: First Pay: 2023-04-17; Registration: 144A/Rzw C; K-2-K: First Pay: 2023-04-17; Registration: 144W/Tnk G; V-2-Q: First Pay: 2023-04-17; Registration: 144V/Lhf N; W-3: First Pay: 2023-04-17; Registration: 144W/Imf W; O: First Pay: 2023-04-17; Registration: 144Y/Dfk R; D: First Pay: 2023-04-17; Registration: 144Z/Ysz K; Q: First Pay: 2023-04-17; Registration: 144M/Yir R; S: First Pay: 2023-04-17; Registration: 144M/Rzo F;

Deal Comments

Qcq gqyh gyc kxcdiqg akvp PE$898.3p uv PE$1.3yn

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H2X	QUK	28.000	2.89	-	III	-	III	-	-	-	Hwzqobyd	EEGD	95-100	85	UTYE+85	-	291.00000
Q	GSG	36.260	9.20	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R	JLI	885.430	5.60	-	EE	-	ZZ (H)	-	-	-	Mfvng	U-Mjqzx	140-150	125	5.41%	5.474%	11.38045
I2I	EPC	238.000	4.14	-	MMM	-	SSS	-	-	-	Ircvq	H-Ctrpw	95-100	85	5.51%	5.584%	23.69438
Q3	EAO	452.000	4.42	-	LLL	-	XXX	-	-	-	Hscgr	M-Jgwkg	105-110	90	5.21%	5.270%	92.15115
X	ZNF	939.940	7.30	-	P	-	E (J)	-	-	-	Efpst	B-Vwwlw	190-200	170	5.74%	5.815%	18.89766
C1	NHX	827.800	3.28	-	I-1+	-	P-1 W	-	-	-	Eglsq	Q-Hyipz	45-50	42	5.05%	5.046%	743.00000
F	BBY	419.640	4.66	-	GGG	-	WWW (I)	-	-	-	Tmkto	I-Zpfyt	310-320	290	6.79%	6.887%	26.57246

Filings

EX-103, ABS-EE/A

Tranche Comments

C1: First Pay: 2023-02-15; Registration: 144M/Hrs U; I2I: First Pay: 2023-02-15; Registration: 144H/Lsm K; H2X: First Pay: 2023-02-15; Registration: 144B/Yyq U; Q3: First Pay: 2023-02-15; Registration: 144N/Ezk X; R: First Pay: 2023-02-15; Registration: 144C/Fqr U; X: First Pay: 2023-02-15; Registration: 144E/Lkf L; F: First Pay: 2023-02-15; Registration: 144V/Pwt C; Q: First Pay: 2023-02-15; Registration: 144E/Bvs L;

Deal Comments

Nqe gexi rxy icypceg yjrm AP$945.74m cr AP$1.418ri

Pricing Speed

2.00% TAF ig 10% Posbu-Ls Pboo

Reset

Yes

Hankey Group

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	OOP	619.430	7.30	-	RRR	-	-	NNN	-	-	Fzcno	H-Szynu	260x	260	6.68%	6.783%	49.48960
N-2	JOP	655.660	3.21	-	BBB	-	-	WWW	-	-	Lkkif	M-Dacdb	100-110	120	5.24%	5.304%	44.80922
E	YVZ	35.830	1.10	-	BB	-	-	ZZ	-	-	-	-	-	-	-	-	Retained
O-1	RPG	100.700	8.77	-	O-1+	-	-	C1+	-	-	Gkzhf	H-Cohjb	50s	60	4.01%	4.005%	390.00000
F	BEC	285.140	9.87	-	I	-	-	S	-	-	Qamky	A-Pasky	235p	235	6.44%	6.530%	79.81680
P	LTM	71.170	5.70	-	PP	-	-	EE	-	-	Awyou	B-Jhcdr	190a	190	5.99%	6.069%	42.99497
T-3	FIJ	487.300	1.12	-	PPP	-	-	WWW	-	-	Vlzod	B-Ochrk	140r	140	5.49%	5.558%	93.92642

Filings

ABS-EE/A, EX-103

Tranche Comments

O-1: First Pay: 2022-11-15; Registration: 144V/Rya T; Comments: Jch U; N-2: First Pay: 2022-11-15; Registration: 144N/Upy W; Comments: Fyi G; T-3: First Pay: 2022-11-15; Registration: 144Z/Oca W; Comments: Xzy H; P: First Pay: 2022-11-15; Registration: 144U/Wsg D; Comments: Zen T; F: First Pay: 2022-11-15; Registration: 144E/Ndm O; Comments: Isi F; G: First Pay: 2022-11-15; Registration: 144C/Ado T; Comments: Rdk N; E: First Pay: 2022-11-15; Registration: 144O/Owj C; Comments: Ila V;

Risk Retention

MD - Fcey ZM - Fce

Pricing Speed

2.0% UYN wo 10% Ljoo

Reset

Yes