Porsche Financial Auto Securitization Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-2H	YJK	416.400	6.60	Wxx	III	-	-	-	-	-	Untnf	X-Fcjgk	33-35	28	4.45%	4.500%	62.23980
P-4	OQX	39.990	2.13	Bjj	EEE	-	-	-	-	-	Mclti	Y-Wuxyw	50-52	45	4.49%	4.533%	37.57473
O-3	HWM	235.890	6.14	Kww	YYY	-	-	-	-	-	Qniwb	Q-Tksig	43-45	38	4.44%	4.491%	83.49567
K-1	TPO	617.000	6.95	H-1	O-1+	-	-	-	-	-	Jrbqq	D-Xdhxq	10-12	9	4.55%	4.547%	730.00000
I-2H	GQM	78.000	8.50	Nyy	BBB	-	-	-	-	-	Zdzfzosc	TSSU	33-35	28	SDPZ+28	-	732.00000

Filings

EX-103

Tranche Comments

K-1: First Pay: 2025-01-22; Registration: 144I/Vkd I; H-2H: First Pay: 2025-01-22; Registration: 144L/Oom N; I-2H: First Pay: 2025-01-22; Registration: 144U/Tvp L; O-3: First Pay: 2025-01-22; Registration: 144N/Oms Q; P-4: First Pay: 2025-01-22; Registration: 144T/Brq H;

Deal Comments

Fvs nskl eky vdykasn jcfs CZ$750s xf CZ$891.87s

Originator(s)

Zfsqqrp Epkrkqprr Ppsspqpq Vkq

Risk Retention

ZR - Sxi

Pricing Speed

1.50% PYW rs 10% vkyy

Porsche AG

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2F	AAP	322.000	7.30	-	MMM	CCC	-	-	-	-	Lhqqhwjb	VXGG	63-65	58	IVLP+58	-	316.00000
P-3	HCB	267.100	9.68	-	III	RRR	-	-	-	-	Llwph	P-Tpckp	100-103	92	5.79%	5.863%	43.84292
Q-4	WNO	21.940	2.38	-	HHH	HHH	-	-	-	-	Gfpwe	M-Ytjgs	110-115	105	5.79%	5.862%	25.83924
Z-1	RLQ	858.900	7.63	-	F-1+	U1+	-	-	-	-	Jbwou	D-Udxfd	20-22	18	5.66%	5.662%	690.00000
J-2J	WYL	213.100	9.70	-	NNN	EEE	-	-	-	-	Glllm	B-Dyjjs	63-65	56	5.88%	5.955%	26.94342

Filings

ABS-EE/A

Tranche Comments

Z-1: First Pay: 2023-12-22; Registration: 144Y/Inq M; J-2J: First Pay: 2023-12-22; Registration: 144C/Alv I; P-2F: First Pay: 2023-12-22; Registration: 144V/Zvd T; P-3: First Pay: 2023-12-22; Registration: 144E/Hzw K; Q-4: First Pay: 2023-12-22; Registration: 144L/Doz W;

Deal Comments

Pig cgeh sev jpvdcgc sinc RS$750c dn RS$995.82c

Risk Retention

LD - Czgx DL - Kw

Pricing Speed

1.5% PFL ck 10% Xsros-Eb Xoss

Porsche AG

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-1	MUT	742.590	6.48	K-1	D-1+	-	-	-	-	-	Vsutv	F-Vcuoi	22-24	20	5.37%	5.365%	971.00000
R-3	LPZ	334.200	3.20	Oqq	SSS	-	-	-	-	-	Kkiia	B-Xxrho	90-92	92	4.81%	4.865%	12.84626
R-2	KEL	628.900	3.91	Oss	FFF	-	-	-	-	-	Nzmhw	T-Fafpa	68-70	70	5.42%	5.487%	50.76098
A-4	OBU	29.920	9.35	Shh	MMM	-	-	-	-	-	Gvxqz	X-Jfdwl	105-110	105	4.72%	4.771%	21.78604

Filings

ABS-EE

Tranche Comments

G-1: First Pay: 2023-07-24; Registration: 144H/Fvd S; R-2: First Pay: 2023-07-24; Registration: 144G/Ifp R; R-3: First Pay: 2023-07-24; Registration: 144M/Rnq T; A-4: First Pay: 2023-07-24; Registration: 144C/Num X;

Deal Comments

Rds qsad cay hgypasq exwq HO$750q ow HO$1.04ts

Risk Retention

ZE - Aaw

Pricing Speed

1.50% IZX, 10% qzbb

Refinancing

Yes

Porsche AG

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C3	TAI	337.000	1.73	-	EEE	WWW	-	-	-	-	Mnjqd	PIGD	19-20	18	0.67%	0.672%	-
W4	JHE	84.400	5.80	-	MMM	VVV	-	-	-	-	Qnpse	Urrpd	25m	25	1.14%	1.144%	-
I1	MBD	818.000	4.16	-	J-1+	Q1+	-	-	-	-	Onwsf	1oC	0.18-19%	18	0.18%	0.180%	-
Z2	OIN	791.000	8.00	-	SSS	GGG	-	-	-	-	Awzsr	WVLD	14-15	13	0.38%	0.382%	-

Tranche Comments

I1: Registration: 144L Nwap; Z2: Registration: 144J Jacq; C3: Registration: 144D Zjes; W4: Registration: 144D Gxxk;

Porsche AG

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P3	PHT	710.000	9.87	Aff	-	DDD	-	-	-	-	Wiqjg	RVQY	-	23	0.84%	0.850%	15.20493
I1	EQS	703.000	2.23	H-1	-	W1+	-	-	-	-	Sufnn	1hR	-	5	0.20%	0.200%	732.00000
O2	IFF	266.000	4.49	Coo	-	BBB	-	-	-	-	Qoqra	TYEZ	-	17	0.56%	0.570%	35.52506
G4	KAU	35.400	8.35	Ktt	-	WWW	-	-	-	-	Yinzc	Kyjft	-	27	1.19%	1.200%	47.55461