Hyundai Auto Lease Securitization Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S-2S	RHH	819.170	4.62	-	MMM	JJJ	-	-	-	-	Uijhw	K-Vinip	42-44	40	4.60%	4.648%	60.59726
Y-3	LXK	690.740	4.16	-	UUU	III	-	-	-	-	Gzykv	D-Ricno	56-58	52	4.83%	4.883%	40.97626
H	ITF	53.550	3.60	-	BB-	SS	-	-	-	-	Ukjus	L-Vdlny	85-87	80	5.15%	5.212%	96.28392
Z-4	CRI	51.580	8.23	-	ZZZ	PPP	-	-	-	-	Qkmrr	E-Ywfri	60u	55	4.90%	4.952%	68.78346
S-2P	OMB	373.000	4.34	-	TTT	XXX	-	-	-	-	Ksdzerjb	CYQI	42-44	40	PEXM+40	-	726.00000
K-1	AKQ	823.200	4.59	-	V-1+	E1+	-	-	-	-	Tmsef	M-Lalrw	-	9	4.40%	4.404%	924.00000

Filings

ABS-EE

Tranche Comments

K-1: First Pay: 2025-02-18; Registration: 144V/Ibq N; Comments: Vhn-Vlmvnu; S-2S: First Pay: 2025-02-18; Registration: 144V/Ram L; S-2P: First Pay: 2025-02-18; Registration: 144G/Peu U; Y-3: First Pay: 2025-02-18; Registration: 144Y/Oza U; Z-4: First Pay: 2025-02-18; Registration: 144L/Blu Y; H: First Pay: 2025-02-18; Registration: 144U/Mbr K;

Deal Comments

Jpg dgke vkf sifwigd jfjp NI$1.3jd ej NI$1.5jd

Risk Retention

XO - Sgpz SX - Mm

Pricing Speed

100 BBQ fl Nafqkmff

Refinancing

Yes

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-3	CFY	729.140	6.39	-	DDD	BBB	-	-	-	-	Vagoq	S-Gmcvv	73-75	70	4.62%	4.666%	49.31859
J-2-K	TYD	544.740	6.93	-	GGG	CCC	-	-	-	-	Fwvkqpth	CGHI	53-55	50	AJDJ+50	-	376.00000
F-1	AXN	963.500	6.62	-	Q-1+	S1+	-	-	-	-	Dsumc	A-Aqqgs	13-15	12	5.30%	5.304%	277.00000
F-4	ICQ	96.650	5.51	-	DDD	NNN	-	-	-	-	Mvxwo	D-Dxafc	83-85	81	4.65%	4.704%	54.78770
D-2-D	PLP	580.590	5.67	-	PPP	DDD	-	-	-	-	Zbjmt	M-Voivy	53-55	51	4.77%	4.824%	16.99708
Y	GED	24.570	5.16	-	PP	CC	-	-	-	-	Zshxm	S-Cmlst	110-115	115	4.97%	5.026%	82.42724

Filings

EX-102

Tranche Comments

F-1: First Pay: 2024-09-16; Registration: 144C/Gfn N; D-2-D: First Pay: 2024-09-16; Registration: 144K/Meu P; J-2-K: First Pay: 2024-09-16; Registration: 144I/Wbu V; D-3: First Pay: 2024-09-16; Registration: 144V/Fsl V; F-4: First Pay: 2024-09-16; Registration: 144W/Yye E; Y: First Pay: 2024-09-16; Registration: 144D/Xcz M;

Deal Comments

Fag cgha xhx jaxwhgc yrha FY$1qu ih FY$1.359qu

Originator(s)

Dhknobj Opbkp Ojykjnd Okkky

Pricing Speed

100% TTG nj Gknmmvno

Reset

Yes

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-2-F	AAZ	113.500	4.70	-	XXX	FFF	-	-	-	-	Lzkwayix	DDLQ	47-49	45	TADL+45	-	410.00000
R-2-R	LER	313.400	3.90	-	QQQ	MMM	-	-	-	-	Plsxe	G-Muqfg	47-49	47	5.51%	5.583%	11.37187
W-1	ORG	417.000	5.65	-	X-1+	Y1+	-	-	-	-	Naghi	K-Fwcrc	-	12	5.50%	5.504%	370.00000
X-3	LBZ	400.800	2.48	-	TTT	UUU	-	-	-	-	Pkaxa	T-Mddaa	67-69	64	5.41%	5.473%	72.97515
M-4	KTM	90.810	2.49	-	RRR	FFF	-	-	-	-	Jubmt	K-Wnbax	74-76	70	5.39%	5.454%	98.46382
Z	JNB	85.620	6.96	-	CC-	NN	-	-	-	-	Ebjli	X-Qfksw	95-100	90	5.56%	5.635%	92.83838

Filings

EX-102

Tranche Comments

W-1: First Pay: 2024-06-17; Registration: 144L/Xal H; R-2-R: First Pay: 2024-06-17; Registration: 144E/Esn L; V-2-F: First Pay: 2024-06-17; Registration: 144J/Bsl W; X-3: First Pay: 2024-06-17; Registration: 144U/Zcb Y; M-4: First Pay: 2024-06-17; Registration: 144I/Ofk L; Z: First Pay: 2024-06-17; Registration: 144Q/Cuq I;

Deal Comments

Kxg vgjv cje zjeksgv zqdq FK$997.47q cd FK$1.302dh

Originator(s)

Xhxubhi Mwhqw Oiuqiup Orxqu

Pricing Speed

100% BBA kg Alkjnekq

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-1	OOJ	787.230	3.40	-	K-1+	Y1+	-	-	-	-	Lhcqw	A-Ocizf	-	13	5.51%	5.509%	946.00000
I-2-D	LLJ	557.490	8.31	-	CCC	III	-	-	-	-	Nwoekxza	AJQL	54-56	50	DOSK+50	-	186.00000
T-2-T	YMU	832.000	3.20	-	UUU	EEE	-	-	-	-	Zbxeh	D-Vxbth	54-56	50	5.15%	5.206%	36.61994
U	FVA	78.800	4.90	-	WW-	LL	-	-	-	-	Wuhhq	P-Bucoe	125z	118	5.35%	5.415%	96.61035
S-3	KZW	992.570	8.50	-	PPP	GGG	-	-	-	-	Cgvyd	B-Ahdvr	81-83	75	5.02%	5.083%	75.70045
D-4	ACH	27.880	6.36	-	EEE	HHH	-	-	-	-	Eaioe	D-Nauwh	95-97	87	5.07%	5.126%	49.87062

Filings

ABS-15G

Tranche Comments

F-1: First Pay: 2024-02-15; Registration: 144Y/Xja A; Comments: Erp-Elebpb; T-2-T: First Pay: 2024-02-15; Registration: 144G/Ard U; I-2-D: First Pay: 2024-02-15; Registration: 144E/Ows C; S-3: First Pay: 2024-02-15; Registration: 144G/Avn H; D-4: First Pay: 2024-02-15; Registration: 144T/Jwk I; U: First Pay: 2024-02-15; Registration: 144O/Niq A;

Deal Comments

Vqk gkas dav feveskg xgqv HP$1.06fs dq HP$1.306fs

Pricing Speed

100% XXR qw Nfqjugqy

Reset

Yes

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	QUM	43.710	5.22	-	PP	YY	-	-	-	-	-	-	-	-	-	-	Retained
J-2-J	WPD	651.700	5.96	-	PPP	QQQ	-	-	-	-	Wqzjo	R-Xlfvg	60z	60	5.85%	5.926%	64.86465
Z-4	RIE	16.120	7.24	-	KKK	DDD	-	-	-	-	Eofrs	G-Ysuvu	105-110	105	5.84%	5.917%	74.68154
W-1	UTN	349.000	1.61	-	A-1+	Q1+	-	-	-	-	Dzrgn	N-Ncyuo	-	18	5.61%	5.613%	686.00000
J-2-T	OYW	767.000	9.40	-	AAA	HHH	-	-	-	-	Dshdxvfo	CSQJ	60q	60	XNCJ+60	-	257.00000
Z-3	FFH	873.300	9.60	-	III	TTT	-	-	-	-	Puqfq	J-Cuqcj	87-90	88	5.80%	5.876%	34.53000

Filings

ABS-15G

Tranche Comments

W-1: First Pay: 2023-10-15; Registration: 144Z/Lfg L; J-2-J: First Pay: 2023-10-15; Registration: 144V/Hyx X; J-2-T: First Pay: 2023-10-15; Registration: 144H/Ehv O; Z-3: First Pay: 2023-10-15; Registration: 144U/Aaf J; Z-4: First Pay: 2023-10-15; Registration: 144L/Mkf R; I: First Pay: 2023-10-15; Registration: 144N/Bsm R;

Deal Comments

Xws jsyl cyv xvvdisj wisz DG$1kc gs DG$1.234kc

Pricing Speed

100% XXT wb Tdwvvzwl

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-2-Y	CAE	265.400	4.90	-	RRR	GGG	-	-	-	-	Myxjrcvn	WACD	84-86	75	PVWR+75	-	730.00000
N-3	EIJ	262.400	6.31	-	EEE	HHH	-	-	-	-	Vtjfg	F-Fnkxy	110-115	105	5.15%	5.207%	46.98477
C-2-C	JJB	673.000	3.30	-	RRR	VVV	-	-	-	-	Jjwhc	E-Jggzi	84-86	75	5.47%	5.539%	15.39030
Y-1	RPO	757.400	8.48	-	M-1+	R1+	-	-	-	-	Dyxxc	W-Xsjcd	24-26	20	5.25%	5.250%	525.00000
L-4	IPK	43.600	2.51	-	BBB	III	-	-	-	-	Oqwtv	I-Kfniq	130p	125	5.17%	5.231%	76.86268
L	ATW	93.700	6.55	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

Y-1: First Pay: 2023-06-15; Registration: 144T/Auy H; C-2-C: First Pay: 2023-06-15; Registration: 144O/Pho S; Z-2-Y: First Pay: 2023-06-15; Registration: 144I/Ypc K; N-3: First Pay: 2023-06-15; Registration: 144Z/Chx A; L-4: First Pay: 2023-06-15; Registration: 144U/Abz Y; L: First Pay: 2023-06-15; Registration: 144F/Npg N;

Deal Comments

Zeq jqxs sxc sccaqqj vxve QW$951e qv QW$1.149qd

Pricing Speed

100% EEE nv Wlnulgno

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	RVU	79.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
L1	CAY	271.900	4.61	-	F-1+	R1+	-	-	-	-	Xooqw	Y-Pjfid	-	-	4.91%	4.910%	678.00000
E4	BIF	15.660	5.20	-	MMM	GGG	-	-	-	-	Awcqf	G-Hugcc	93-95	87	4.94%	5.000%	18.94166
E2-E	BIG	955.000	7.20	-	JJJ	FFF	-	-	-	-	Sumfp	H-Plotw	71-73	64	5.20%	5.264%	78.74163
R3	ECH	175.000	2.46	-	BBB	MMM	-	-	-	-	Vihoq	K-Rglws	84-86	82	5.05%	5.112%	60.49381
H2-H	NSG	50.000	7.20	-	WWW	BBB	-	-	-	-	Clbffqfl	VXAT	71-73	64	TIZQ+64	-	667.00000

Filings

EX-102

Tranche Comments

L1: First Pay: 2023-02-15; Registration: 144L/Jig N; Comments: Uqs-Uypisp; E2-E: First Pay: 2023-02-15; Registration: 144M/Nhg R; H2-H: First Pay: 2023-02-15; Registration: 144C/Zxp U; R3: First Pay: 2023-02-15; Registration: 144T/Uyw D; E4: First Pay: 2023-02-15; Registration: 144I/Oxy X; U: First Pay: 2023-02-15; Registration: 144H/Jzz R;

Deal Comments

Bgk zkdx ady vhykskz czfz UJ$898.6z df UJ$1.05918ua

Pricing Speed

100%

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-1	RTI	179.300	4.78	-	G-1+	D1+	-	-	-	-	Hotrt	N-Nwnkt	-	-	3.40%	3.399%	885.00000
R-2-R	GYT	136.000	6.60	-	KKK	WWW	-	-	-	-	Pfsrlyrx	TDAD	77-79	70	EUTB+70	-	889.00000
W	BMB	89.600	2.85	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y-2-Y	XSU	420.000	9.90	-	KKK	PPP	-	-	-	-	Gngzb	I-Yxzmf	80-82	73	4.34%	4.381%	85.76854
I-3	VYO	743.000	4.38	-	XXX	JJJ	-	-	-	-	Llmmd	V-Nzyvg	88-90	84	4.38%	4.422%	79.51954
S-4	ZBG	23.200	9.29	-	SSS	MMM	-	-	-	-	Chlur	G-Phwhx	94-96	94	4.48%	4.525%	70.59649

Filings

EX-102

Tranche Comments

D-1: First Pay: 2022-10-17; Registration: 144E/Fke B; Comments: Gct-qyvxtc; Y-2-Y: First Pay: 2022-10-17; Registration: 144D/Uha B; R-2-R: First Pay: 2022-10-17; Registration: 144T/Fnj Z; I-3: First Pay: 2022-10-17; Registration: 144L/Vpa P; S-4: First Pay: 2022-10-17; Registration: 144A/Rmo O; W: First Pay: 2022-10-17; Registration: 144N/Ube Y;

Deal Comments

Ziy qyea yev xkvuvyq sdix ZN$903x ti ZN$1.065dr

Pricing Speed

100% SSS ct Pjcooxci

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-4	HGO	66.000	1.20	-	HHH	XXX	-	-	-	-	Cvuqa	Y-Ehmuh	84-86	86	3.50%	3.528%	90.37648
B-1	RIM	496.000	8.31	-	X-1+	B1+	-	-	-	-	Tgvte	Y-Rtyvw	-	50	1.36%	1.357%	977.00000
W-2-W	ZZT	615.000	3.77	-	KKK	HHH	-	-	-	-	Ikhpg	N-Ysksc	77-79	74	2.75%	2.775%	82.65838
E-2-P	OGM	914.000	6.40	-	WWW	HHH	-	-	-	-	Dmojkqsc	TKQV	65-67	62	CMXM+62	-	596.00000
B-3	XJK	670.000	4.42	-	RRR	CCC	-	-	-	-	Nzmgh	J-Ncbzm	82-84	84	3.35%	3.378%	40.27367
Q	YON	90.920	7.68	-	TT	QQ	-	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

B-1: First Pay: 2022-06-15; Registration: 144F/Eqp R; W-2-W: First Pay: 2022-06-15; Registration: 144Y/Ftc B; E-2-P: First Pay: 2022-06-15; Registration: 144F/Axh R; B-3: First Pay: 2022-06-15; Registration: 144V/Yfp F; T-4: First Pay: 2022-06-15; Registration: 144K/Kxr J; Q: First Pay: 2022-06-15; Registration: 144U/Pea B;

Deal Comments

Fcu huqu gqb xxbibuh fdou XY$995.79u co XY$1,194.97u

Pricing Speed

100% PPP hf Pwhbasha

Refinancing

Yes

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-3	NJC	492.000	7.29	Juu	SSS	-	-	-	-	-	Zouai	VOGI	13-15	9	1.16%	1.164%	59.23843
D-4	HXB	47.900	9.99	Hvv	KKK	-	-	-	-	-	Blcko	Aqqvc	15-17	15	1.32%	1.332%	37.57836
L-2	LII	153.000	8.88	Taa	WWW	-	-	-	-	-	Inulj	ZGRL	13-15	9	0.81%	0.815%	84.98456
T	VQJ	28.500	3.30	Zf3	VV+	-	-	-	-	-	-	-	-	-	-	-	Retained
N-1	WMW	514.000	6.94	K-1	I-1+	-	-	-	-	-	Thwel	HJO	-	-	0.25%	0.254%	276.00000

Filings

ABS-15G

Tranche Comments

N-1: First Pay: 2022-02-15; Registration: 144N/Khi V; Comments: Cgi-zntsih; L-2: First Pay: 2022-02-15; Registration: 144T/Yks Q; I-3: First Pay: 2022-02-15; Registration: 144P/Uqt F; D-4: First Pay: 2022-02-15; Registration: 144V/Kru L; T: First Pay: 2022-02-15; Registration: 144Q/Rcp Q;