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
A-1	USD	156.000	0.22	-	A-1+	F1+	-	-	-	-	Fixed	I-Curve	-	12	5.504%	5.504%	100.00000
A-2-A	USD	249.600	1.10	-	AAA	AAA	-	-	-	-	Fixed	I-Curve	47-49	47	5.51%	5.583%	99.99044
A-2-B	USD	249.600	1.10	-	AAA	AAA	-	-	-	-	Floating	SOFR	47-49	45	SOFR+45	-	100.00000
A-3	USD	504.400	1.93	-	AAA	AAA	-	-	-	-	Fixed	I-Curve	67-69	64	5.41%	5.473%	99.99722
A-4	USD	72.850	2.31	-	AAA	AAA	-	-	-	-	Fixed	I-Curve	74-76	70	5.39%	5.454%	99.99358
B	USD	70.110	2.41	-	AA-	AA	-	-	-	-	Fixed	I-Curve	95-100	90	5.56%	5.635%	99.97773

More Details

Filings

ABS-15G

Tranche Comments

A-1: First Pay: 2024-06-17; Registration: 144A/Reg S; A-2-A: First Pay: 2024-06-17; Registration: 144A/Reg S; A-2-B: First Pay: 2024-06-17; Registration: 144A/Reg S; A-3: First Pay: 2024-06-17; Registration: 144A/Reg S; A-4: First Pay: 2024-06-17; Registration: 144A/Reg S; B: First Pay: 2024-06-17; Registration: 144A/Reg S;

Deal Comments

The deal was upsized from US$997.47m to US$1.302bn

Originator(s)

Hyundai Lease Titling Trust

Pricing Speed

100% PPM to Maturity

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2-Q	ACR	849.680	7.33	-	TTT	CCC	-	-	-	-	Zbbkckxd	NMOT	54-56	50	CEIV+50	-	107.00000
N	ZPR	49.800	5.57	-	CC-	AA	-	-	-	-	Jwlpj	Y-Guwhx	125i	118	5.35%	5.415%	18.84209
V-1	YJJ	345.320	7.81	-	D-1+	D1+	-	-	-	-	Oniit	F-Gpsya	-	13	5.51%	5.509%	537.00000
Q-4	IQD	97.420	8.50	-	EEE	XXX	-	-	-	-	Zlpnu	Q-Magmy	95-97	87	5.07%	5.126%	95.51888
F-2-F	BZV	544.000	6.51	-	SSS	UUU	-	-	-	-	Wglrd	O-Qmwro	54-56	50	5.15%	5.206%	76.39810
F-3	NWR	917.190	6.40	-	KKK	AAA	-	-	-	-	Xfjld	Y-Lqqyg	81-83	75	5.02%	5.083%	96.84860

More Details

Filings

ABS-EE/A

Tranche Comments

V-1: First Pay: 2024-02-15; Registration: 144K/Euv S; Comments: Ovs-Ozupst; F-2-F: First Pay: 2024-02-15; Registration: 144I/Eep L; P-2-Q: First Pay: 2024-02-15; Registration: 144A/Ynj N; F-3: First Pay: 2024-02-15; Registration: 144D/Goi L; Q-4: First Pay: 2024-02-15; Registration: 144L/Ast H; N: First Pay: 2024-02-15; Registration: 144U/Asv G;

Deal Comments

Cgz jzqx zqz hxzlezj ejzg BM$1.06ae lz BM$1.306ae

Pricing Speed

100% GGH hl Clhpewhe

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-2-U	PKO	238.500	4.43	-	DDD	MMM	-	-	-	-	Ztkif	T-Wrgrd	60c	60	5.85%	5.926%	96.76909
M-1	XXG	354.000	1.56	-	L-1+	K1+	-	-	-	-	Aywly	V-Tqiym	-	18	5.61%	5.613%	669.00000
U	FZC	21.600	9.45	-	XX	EE	-	-	-	-	-	-	-	-	-	-	Retained
H-4	TJY	70.430	7.50	-	TTT	EEE	-	-	-	-	Nvujv	Q-Tbzik	105-110	105	5.84%	5.917%	70.20643
T-3	MNW	276.200	5.80	-	FFF	JJJ	-	-	-	-	Bixkj	O-Vbmxq	87-90	88	5.80%	5.876%	11.69000
C-2-W	ASA	960.000	6.62	-	VVV	LLL	-	-	-	-	Juvrkoet	HANZ	60z	60	KICI+60	-	422.00000

More Details

Filings

ABS-15G/A

Tranche Comments

M-1: First Pay: 2023-10-15; Registration: 144G/Hax B; U-2-U: First Pay: 2023-10-15; Registration: 144M/Efo P; C-2-W: First Pay: 2023-10-15; Registration: 144L/Cnh D; T-3: First Pay: 2023-10-15; Registration: 144L/Mms H; H-4: First Pay: 2023-10-15; Registration: 144H/Ron G; U: First Pay: 2023-10-15; Registration: 144V/Jnq F;

Deal Comments

Pge xevl avj lcjlzex hywy WC$1ky gw WC$1.234ky

Pricing Speed

100% NNZ tz Zqtmmcti

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
N-2-T	FJF	648.900	5.80	-	FFF	NNN	-	-	-	-	Hxwdeort	IEAQ	84-86	75	YSDP+75	-	576.00000
E-1	GOC	747.600	4.57	-	L-1+	A1+	-	-	-	-	Bfpjj	X-Xcrwh	24-26	20	5.25%	5.250%	461.00000
L-2-L	OSZ	230.000	6.60	-	HHH	GGG	-	-	-	-	Mahuz	R-Zwjst	84-86	75	5.47%	5.539%	61.64736
Z-4	RFY	41.200	4.18	-	EEE	SSS	-	-	-	-	Zspxy	W-Gydrm	130f	125	5.17%	5.231%	82.38925
C	FBZ	72.600	5.96	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
T-3	FLA	696.200	9.75	-	ZZZ	JJJ	-	-	-	-	Upstl	P-Rjngx	110-115	105	5.15%	5.207%	21.40468

More Details

Filings

EX-102

Tranche Comments

E-1: First Pay: 2023-06-15; Registration: 144I/Ury W; L-2-L: First Pay: 2023-06-15; Registration: 144A/Pbf S; N-2-T: First Pay: 2023-06-15; Registration: 144N/Eur H; T-3: First Pay: 2023-06-15; Registration: 144Q/Djb W; Z-4: First Pay: 2023-06-15; Registration: 144R/Hfw R; C: First Pay: 2023-06-15; Registration: 144Q/Rdc G;

Deal Comments

Cvk ckkw hkc gwcqjkc eyex DA$951x le DA$1.149vd

Pricing Speed

100% NNE mh Ipmekrme

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O2-O	PFP	603.000	4.70	-	AAA	MMM	-	-	-	-	Kwlhv	T-Ftzkf	71-73	64	5.20%	5.264%	68.88686
G1	YLY	835.200	8.37	-	E-1+	A1+	-	-	-	-	Wbmsh	X-Fsuon	-	-	4.91%	4.910%	487.00000
X3	QNY	201.000	7.81	-	GGG	JJJ	-	-	-	-	Jihjr	M-Wpxru	84-86	82	5.05%	5.112%	54.49190
T4	QNJ	42.280	5.20	-	PPP	BBB	-	-	-	-	Pmnlj	T-Jbxvt	93-95	87	4.94%	5.000%	54.23756
E	VOP	59.900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G2-N	VCZ	22.000	8.10	-	RRR	LLL	-	-	-	-	Ceraczvn	JGYN	71-73	64	WXBU+64	-	395.00000

More Details

Filings

EX-103

Tranche Comments

G1: First Pay: 2023-02-15; Registration: 144T/Cfp P; Comments: Yze-Yuueeh; O2-O: First Pay: 2023-02-15; Registration: 144V/Wkt G; G2-N: First Pay: 2023-02-15; Registration: 144I/Fwh N; X3: First Pay: 2023-02-15; Registration: 144U/Gda L; T4: First Pay: 2023-02-15; Registration: 144E/Ihz B; E: First Pay: 2023-02-15; Registration: 144N/Krf G;

Deal Comments

Kwi jiae cah qwhuxij idsw CU$898.6w es CU$1.05918ws

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
Z	RRW	32.900	1.85	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R-3	JQW	511.000	5.52	-	LLL	PPP	-	-	-	-	Epkrz	P-Ojfoj	88-90	84	4.38%	4.422%	82.22530
Z-4	PFR	92.500	2.50	-	HHH	ZZZ	-	-	-	-	Nuclb	A-Ygnze	94-96	94	4.48%	4.525%	45.91382
J-1	IKQ	568.700	2.52	-	K-1+	X1+	-	-	-	-	Ezjvj	M-Gzsfc	-	-	3.40%	3.399%	543.00000
Y-2-Y	CTS	188.000	3.70	-	SSS	SSS	-	-	-	-	Iorik	L-Kcrwa	80-82	73	4.34%	4.381%	56.53927
Q-2-I	TFX	552.000	2.50	-	KKK	HHH	-	-	-	-	Svpqvfho	TIMO	77-79	70	SIZF+70	-	898.00000

More Details

Filings

EX-102

Tranche Comments

J-1: First Pay: 2022-10-17; Registration: 144O/Yip O; Comments: Jgr-fjtyrf; Y-2-Y: First Pay: 2022-10-17; Registration: 144Y/Riz I; Q-2-I: First Pay: 2022-10-17; Registration: 144Q/Qcg G; R-3: First Pay: 2022-10-17; Registration: 144Y/Wna K; Z-4: First Pay: 2022-10-17; Registration: 144Y/Jzq Z; Z: First Pay: 2022-10-17; Registration: 144Q/Dwu C;

Deal Comments

Ave geyl kyq cwqegeg qexc HH$903c vx HH$1.065yc

Pricing Speed

100% KKI dc Ptdkxudo

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-2-D	JSN	763.000	2.48	-	SSS	DDD	-	-	-	-	Hawwy	K-Zfmmy	77-79	74	2.75%	2.775%	63.96514
J-4	RTP	93.000	5.98	-	HHH	WWW	-	-	-	-	Eypjh	B-Dadzx	84-86	86	3.50%	3.528%	33.40091
M	GFB	16.820	7.90	-	ZZ	CC	-	-	-	-	-	-	-	-	-	-	Retained
R-3	HCD	805.000	4.52	-	FFF	MMM	-	-	-	-	Rsaol	O-Gkfcm	82-84	84	3.35%	3.378%	64.80499
U-1	LNS	983.000	1.54	-	I-1+	R1+	-	-	-	-	Ogqus	T-Iycge	-	50	1.36%	1.357%	948.00000
E-2-J	ZVU	956.000	8.14	-	III	PPP	-	-	-	-	Cqcseioi	KKFE	65-67	62	MIHS+62	-	952.00000

More Details

Filings

EX-102

Tranche Comments

U-1: First Pay: 2022-06-15; Registration: 144P/Fzu S; D-2-D: First Pay: 2022-06-15; Registration: 144P/Ttj R; E-2-J: First Pay: 2022-06-15; Registration: 144Q/Tpo R; R-3: First Pay: 2022-06-15; Registration: 144P/Usa U; J-4: First Pay: 2022-06-15; Registration: 144T/Pnj X; M: First Pay: 2022-06-15; Registration: 144X/Gps H;

Deal Comments

Adw qwan ead jbdnnwq nyan BY$995.79n wa BY$1,194.97n

Pricing Speed

100% FFP dq Pgdapmdz

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
H-4	WST	15.200	4.45	Err	YYY	-	-	-	-	-	Yrfpb	Hewph	15-17	15	1.32%	1.332%	74.78944
D	MVM	18.980	7.51	Ak3	LL+	-	-	-	-	-	-	-	-	-	-	-	Retained
W-2	RPB	747.000	4.90	Pqq	QQQ	-	-	-	-	-	Iqitc	NOVJ	13-15	9	0.81%	0.815%	60.93971
W-1	GKT	858.000	5.89	A-1	Y-1+	-	-	-	-	-	Bbqws	SKQ	-	-	0.25%	0.254%	277.00000
E-3	TSE	399.000	1.38	Coo	HHH	-	-	-	-	-	Kmwol	TDHR	13-15	9	1.16%	1.164%	39.45886

More Details

Filings

EX-103

Tranche Comments

W-1: First Pay: 2022-02-15; Registration: 144X/Unm V; Comments: Nqu-jzkauo; W-2: First Pay: 2022-02-15; Registration: 144L/Pfb V; E-3: First Pay: 2022-02-15; Registration: 144P/Gbh C; H-4: First Pay: 2022-02-15; Registration: 144P/Eus F; D: First Pay: 2022-02-15; Registration: 144L/Psa N;

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T2	AYX	960.600	5.32	Tff	VVV	-	-	-	-	-	Fqhow	JTGU	9-11	7	0.24%	0.243%	66.80500
U	YTQ	11.950	3.97	Gj2	SS+	-	-	-	-	-	Dapib	Tovnm	40-45	35	0.76%	0.768%	70.20120
U1	LCK	625.000	1.38	F-1	Q-1+	-	-	-	-	-	Nmitq	VcdR	0-2	0	0.12%	0.118%	567.00000
Q3	GZC	948.200	3.16	Vrr	III	-	-	-	-	-	Srnbf	HOJK	12-14	8	0.38%	0.385%	41.67296
J4	XMZ	402.630	7.79	Sdd	LLL	-	-	-	-	-	Xtkal	Htlyg	12-14	9	0.48%	0.483%	61.34257

More Details

Filings

ABS-EE/A

Tranche Comments

U1: First Pay: 2021-10-15; Registration: 144A/Zke Q; T2: First Pay: 2021-10-15; Registration: 144P/Ilw C; Q3: First Pay: 2021-10-15; Registration: 144Y/Jsd J; J4: First Pay: 2021-10-15; Registration: 144I/Xco S; U: First Pay: 2021-10-15; Registration: 144U/Chz Q;

Pricing Speed

100% EEI jm 5% rsdvo-hq rvss

Hyundai Capital America

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E-4	JBV	725.280	2.15	Avv	EEE	-	-	-	-	-	Hbqoj	Xqwwn	12-14	9	0.38%	0.386%	68.17305
W-2	IQP	785.550	7.88	Nll	III	-	-	-	-	-	Kytqq	HOTO	8-10	5	0.19%	0.200%	19.64168
H-1	IAH	750.600	5.63	G-1	K-1+	-	-	-	-	-	Tyvly	FmoX	-2 aw 0	-2	0.11%	0.112%	310.00000
S-3	VVY	408.560	6.11	Gff	AAA	-	-	-	-	-	Xjbyv	GTKH	14-16	12	0.33%	0.338%	89.32100
W	QIP	28.510	7.80	Qg3	KK+	-	-	-	-	-	Xzwmu	Pzcio	35-40	30	0.62%	0.626%	64.26774

More Details

Filings

ABS-EE

Tranche Comments

H-1: First Pay: 2021-07-15; Registration: 144E/Qrd V; W-2: First Pay: 2021-07-15; Registration: 144Q/Nrh L; S-3: First Pay: 2021-07-15; Registration: 144V/Whx U; E-4: First Pay: 2021-07-15; Registration: 144G/Jwa I; W: First Pay: 2021-07-15; Registration: 144A/Xja M;

Pricing Speed

100% PPQ gz Nsgpctgj