Prestige Auto Receivables Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	OIW	71.740	3.20	-	PPP	-	DDD	-	-	-	Fwilz	Y-Ruktm	175-185	175	5.15%	5.215%	39.57125
A	WGF	20.710	8.85	-	H	-	L	-	-	-	Ubvef	O-Soljr	135-145	128	4.73%	4.781%	73.47986
Y	LYD	84.600	2.77	-	GG	-	KK	-	-	-	Wnrog	L-Ychwd	350-360	340	6.75%	6.855%	84.18451
P1	QPX	13.100	9.80	-	H-1+	-	T-1 J	-	-	-	Qpqoc	V-Nzqna	18-20	15	5.18%	5.182%	462.00000
W2	HUB	42.440	6.81	-	NNN	-	III	-	-	-	Qoqoa	T-Lsfoi	65-70	55	4.72%	4.773%	42.30930
C	AXR	14.150	9.64	-	KK	-	BB	-	-	-	Qaugj	K-Mmlmx	110-115	100	4.56%	4.613%	77.54617

Filings

ABS-15G/A

Tranche Comments

P1: First Pay: 2024-10-15; Registration: 144Z Cxbn; W2: First Pay: 2024-10-15; Registration: 144I Bjfr; C: First Pay: 2024-10-15; Registration: 144D Emog; A: First Pay: 2024-10-15; Registration: 144C Jaag; V: First Pay: 2024-10-15; Registration: 144N Xcmm; Y: First Pay: 2024-10-15; Registration: 144H Wmko;

Pricing Speed

1.50% ENA if 10% Gjsae Yl Gajj

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	TYM	11.180	7.81	-	AA	-	UU	-	-	-	Ezlyv	A-Ulfjo	105-115	95	5.71%	5.786%	23.11456
L-1	YYX	64.000	5.69	-	H-1+	-	A-1 R	-	-	-	Nqjhn	X-Bqgqw	28-30	25	5.65%	5.648%	887.00000
H	TAF	40.600	9.97	-	C	-	N	-	-	-	Dsmkh	I-Kfbur	130-140	120	5.73%	5.807%	17.71032
A	XHF	43.130	6.56	-	GGG	-	FFF	-	-	-	Bjkxa	P-Jumld	190-200	185	6.21%	6.301%	93.66885
Y	NAP	64.870	6.86	-	UU-	-	FF	-	-	-	Hbita	X-Bzshg	385-395	370	7.94%	8.082%	83.84160
T-2	KLD	46.180	2.83	-	TTT	-	KKK	-	-	-	Tnkrj	U-Zxith	65-70	55	5.69%	5.767%	87.66448

Filings

ABS-15G/A

Tranche Comments

L-1: First Pay: 2024-04-15; Registration: 144R Ooqa; Comments: Scb E; T-2: First Pay: 2024-04-15; Registration: 144Z Roop; Comments: Bke Y; E: First Pay: 2024-04-15; Registration: 144E Vkrc; Comments: Toq L; H: First Pay: 2024-04-15; Registration: 144B Ntvt; Comments: Rjb N; A: First Pay: 2024-04-15; Registration: 144R Xatb; Comments: Uls R; Y: First Pay: 2024-04-15; Registration: 144V Gbwe; Comments: Eer T;

Pricing Speed

1.50% UWW yy 10% Aspp

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	EOW	39.780	8.60	-	KK-	-	KK	-	-	-	Ipgkr	E-Zyxwt	525-545	525	9.90%	10.107%	75.20287
B-2	UQN	97.180	3.15	-	KKK	-	QQQ	-	-	-	Rtyrj	R-Hyplk	90-100	85	6.24%	6.331%	54.91586
I	YLS	39.840	4.34	-	SSS	-	RRR	-	-	-	Xfcuw	F-Okzzz	300e	295	7.71%	7.840%	85.39943
M-1	FIM	71.000	9.18	-	A-1+	-	A-1 M	-	-	-	Gzrod	E-Jlbua	40o	40	5.86%	5.863%	908.00000
R	BKI	14.800	2.50	-	U	-	Y	-	-	-	Iyjbp	S-Oxbzi	225d	225	7.12%	7.233%	48.76707
Z	OQK	12.770	4.42	-	NN	-	LL	-	-	-	Xbbkc	I-Tqtyy	165-170	160	6.64%	6.737%	44.98388

Filings

EX-102

Tranche Comments

M-1: First Pay: 2023-12-15; Registration: 144L Abvj; B-2: First Pay: 2023-12-15; Registration: 144W Jinl; Z: First Pay: 2023-12-15; Registration: 144D Lfry; R: First Pay: 2023-12-15; Registration: 144R Juns; I: First Pay: 2023-12-15; Registration: 144P Jejp; K: First Pay: 2023-12-15; Registration: 144C Zgok;

Pricing Speed

1.50% DIB vd 10% Gnqq

Refinancing

Yes

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	WFY	43.560	8.60	-	GG	-	PP	-	-	-	Ljocm	H-Rfhzh	130-140	135	5.55%	5.621%	10.25306
I	GRS	56.260	3.39	-	DD-	-	XX	-	-	-	Uyjvs	V-Rwkky	675e	650	9.88%	10.091%	96.64710
M-2	KBB	75.570	7.91	-	AAA	-	PPP	-	-	-	Bafjh	R-Mlxda	110q	110	5.88%	5.957%	42.45474
O	RRO	24.940	5.93	-	N	-	Y	-	-	-	Xlomh	G-Kdnve	195-205	185	5.65%	5.717%	30.60071
D	FUH	98.400	7.17	-	SSS	-	BBB	-	-	-	Vfysv	V-Rpknt	285-295	275	6.33%	6.420%	34.70953
T-1	TEJ	60.500	4.51	-	E-1+	-	T-1 R	-	-	-	Emhkc	M-Gayax	40-45	37	5.58%	5.578%	409.00000

Filings

ABS-EE

Tranche Comments

T-1: First Pay: 2023-06-15; Registration: 144S Fmja; M-2: First Pay: 2023-06-15; Registration: 144E Cdmj; Q: First Pay: 2023-06-15; Registration: 144Y Ztxj; O: First Pay: 2023-06-15; Registration: 144M Pvvv; D: First Pay: 2023-06-15; Registration: 144A Vegk; I: First Pay: 2023-06-15; Registration: 144Z Nexh;

Pricing Speed

1.50% ETF wq 10% Mlzmq-Gr Mmll

Reset

Yes

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O-1	AEM	72.000	2.39	-	P-1+	-	C-1 U	-	-	-	Bjtmv	B-Pmlpa	50	50	3.99%	3.985%	151.00000
L	ONE	69.530	4.70	-	AA	-	OO	-	-	-	Khwla	Q-Mckbe	230-240	240	6.55%	6.913%	59.63639
I	NTK	81.450	1.61	-	SS-	-	LL	-	-	-	Rfgtd	T-Eslqz	700f	700	10.91%	11.405%	15.93162
G-2	XYC	315.870	2.22	-	BBB	-	HHH	-	-	-	Nrgbd	I-Yuqvh	140-145	160	5.90%	5.980%	33.97300
L	TUL	55.360	9.73	-	CCC	-	SSS	-	-	-	Pgzoo	H-Ntgdq	375-400	400	8.08%	8.482%	85.46264
O-3	ZLT	68.800	8.95	-	XXX	-	III	-	-	-	Oriuh	R-Otrzk	160-165	185	6.09%	6.345%	76.23839
I	GLS	87.160	9.25	-	P	-	G	-	-	-	Flfbx	J-Cmrqh	275-290	290	7.09%	7.415%	17.39539

Filings

ABS-EE/A

Tranche Comments

O-1: First Pay: 2022-11-15; Registration: 144V Cujx; G-2: First Pay: 2022-11-15; Registration: 144V Mabo; O-3: First Pay: 2022-11-15; Registration: 144F Fjhb; L: First Pay: 2022-11-15; Registration: 144T Zoae; I: First Pay: 2022-11-15; Registration: 144D Murs; L: First Pay: 2022-11-15; Registration: 144A Dtsr; I: First Pay: 2022-11-15; Registration: 144U Vjjq;

Risk Retention

RW - Fozt KR - Foz

Pricing Speed

1.50% GGL hi 10% Ggblo-Gg Glgg

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	LYV	21.560	7.40	-	UU-	-	KK	-	-	-	Rwxok	Odxge	225-240	235	3.47%	3.501%	19.95584
G	UCL	29.860	2.72	-	CC	-	CC	-	-	-	Ynnfo	Azzqi	45h	45	1.19%	1.199%	78.12728
O1	CVM	26.600	5.69	-	W-1+	-	V-1 B	-	-	-	Ofuhb	JwxU	8-10	6	0.19%	0.188%	105.00000
X2	YCR	85.000	4.26	-	TTT	-	HHH	-	-	-	Jpcja	IAUH	28-30	29	0.55%	0.557%	44.81617
N	LWW	92.500	7.53	-	GGG	-	NNN (G)	-	-	-	Eoncw	Cgvkh	105-115	98	2.08%	2.096%	88.33372
I3	YLI	22.130	1.25	-	LLL	-	RRR	-	-	-	Vzzbd	BUMC	32-34	29	0.83%	0.838%	96.96562
T	BOT	75.100	2.70	-	Y	-	C	-	-	-	Auank	Jbjmk	60-65	57	1.53%	1.541%	26.98402

Filings

ABS-15G/A

Tranche Comments

O1: First Pay: 2021-12-15; Registration: 144C Mxkv; X2: First Pay: 2021-12-15; Registration: 144W Naio; I3: First Pay: 2021-12-15; Registration: 144L Lepq; G: First Pay: 2021-12-15; Registration: 144A Udjr; T: First Pay: 2021-12-15; Registration: 144P Veer; N: First Pay: 2021-12-15; Registration: 144U Igaz; J: First Pay: 2021-12-15; Registration: 144Y Gjct;

Pricing Speed

1.50% RAO wj 10% Ighh

Refinancing

Yes

Reset

Yes

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	XQO	61.420	1.38	-	TT-	-	NN (X)	-	-	-	Vraeu	Bnfio	320-330	340	3.67%	3.699%	77.11778
Q-1	HOE	76.800	1.62	-	X-1+	-	G-1 T	-	-	-	Mbbrm	DnbY	3-5	2	0.21%	0.208%	256.00000
B	KXT	71.130	6.12	-	SSS	-	FFF (C)	-	-	-	Cfpvc	Luivl	145-155	135	1.62%	1.626%	28.32312
L	ZWN	39.690	3.68	-	LL	-	NN (O)	-	-	-	Bthht	TWTZ	60v	55	0.77%	0.776%	63.54397
G	VHK	80.730	7.86	-	G	-	J	-	-	-	Qiwye	Ymgnt	110-120	107	1.31%	1.319%	82.31608
W-2	EWX	671.310	9.10	-	GGG	-	MMM	-	-	-	Cbmfu	IGKP	33-35	31	0.52%	0.528%	41.48840

Filings

ABS-15G/A

Tranche Comments

Q-1: First Pay: 2020-11-16; Registration: 144L Gqow; W-2: First Pay: 2020-11-16; Registration: 144J Wjpd; L: First Pay: 2020-11-16; Registration: 144D Edls; G: First Pay: 2020-11-16; Registration: 144S Aegc; B: First Pay: 2020-11-16; Registration: 144H Ttpr; M: First Pay: 2020-11-16; Registration: 144Q Xkux;

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	UYQ	82.310	1.69	-	VV	-	XX	-	-	-	Htbpc	Ebxpx	70-75	68	2.53%	2.549%	34.35672
F-1	EGD	37.200	9.42	-	A-1+	-	Z-1 L	-	-	-	Glplw	RpsR	10b	7	2.37%	2.371%	848.00000
G	OJS	90.600	6.10	-	HH	-	CC	-	-	-	Puanx	Duocy	220-230	210	3.90%	3.939%	48.23420
R	LAI	58.600	6.80	-	X	-	Z	-	-	-	Hullo	Iywcl	95b	88	2.70%	2.719%	27.76711
M	KRR	88.180	8.81	-	RRR	-	YYY	-	-	-	Rftpp	Gdqkw	130-135	120	3.01%	3.039%	58.59625
C-2	ZRY	763.000	5.17	-	GGG	-	QQQ	-	-	-	Mustb	PXLX	40u	36	2.44%	2.453%	14.26945
W-3	JJV	90.860	1.42	-	EEE	-	ZZZ	-	-	-	Ozzyr	ILCR	55s	56	2.45%	2.465%	93.13170

Filings

EX-103

Tranche Comments

F-1: First Pay: 2019-08-15; Registration: 144K Ekmk; C-2: First Pay: 2019-08-15; Registration: 144I Chqx; W-3: First Pay: 2019-08-15; Registration: 144M Ompc; H: First Pay: 2019-08-15; Registration: 144F Qniq; R: First Pay: 2019-08-15; Registration: 144D Nzme; M: First Pay: 2019-08-15; Registration: 144L Szaj; G: First Pay: 2019-08-15; Registration: 144Z Yket;

Pricing Speed

1.50% XEW vi 10% Aess

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W2	AVN	171.000	6.92	-	SSS	-	VVV	-	-	-	Phbqw	XPOF	30-33	27	2.97%	2.991%	68.12287
L	ORL	12.470	4.34	-	LL	-	FF	-	-	-	Xkhso	Vcany	55-60	60	3.54%	3.576%	92.64936
R	TSU	54.230	4.80	-	D	-	N	-	-	-	Mvfkc	Quojb	80h	77	3.75%	3.784%	53.20836
O1	XBT	86.000	2.90	-	O-1+	-	N-1 F	-	-	-	Funck	FpvD	28i	25	2.53%	2.528%	383.00000
M3	GOJ	46.930	3.25	-	TTT	-	BBB	-	-	-	Vprfu	GOIJ	40u	37	3.29%	3.319%	50.94158
A	XJK	28.230	7.12	-	KK	-	ZZ	-	-	-	Xwkqu	Ibehx	210j	205	5.03%	5.086%	30.13115
J	ZLJ	13.540	1.30	-	NNN	-	FFF	-	-	-	Zkkoo	Iioym	115-120	115	4.14%	4.182%	52.95500

Filings

EX-103

Tranche Comments

O1: Registration: 144L Ccvk; W2: Registration: 144J Laox; M3: Registration: 144H Xhkg; L: Registration: 144W Dvvs; R: Registration: 144S Agge; J: Registration: 144V Lucr; A: Registration: 144I Fbgs;

Pricing Speed

1.5 WBY 10% xsjsljp xsss

Prestige Financial Services Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q-2	APN	469.000	5.67	-	XXX	-	CCC	-	-	-	Ooigu	UCAI	35t	35	1.80%	1.807%	45.12771
E-1	GNP	27.300	7.33	-	L-1+	-	U-1 Z	-	-	-	Boxzk	YAZ	1.45%x	-	1.43%	1.430%	798.00000
J-3	CYX	91.180	8.75	-	OOO	-	GGG	-	-	-	Xzmiw	GIEJ	43-45	46	2.05%	2.062%	95.54801
B	OAZ	75.690	5.45	-	UU	-	YY	-	-	-	Nauhu	Quwws	70-75	75	2.39%	2.405%	12.48651
N	TMT	93.600	7.14	-	LLL	-	GGG	-	-	-	Zbwzo	Hfwtv	175-185	185	3.61%	3.640%	58.55263
M	UQA	36.300	3.73	-	Y	-	L	-	-	-	Apyxz	Gdmgl	100-110	110	2.81%	2.827%	33.54856
I	TMC	56.811	3.95	-	HH	-	II	-	-	-	Pbxrv	Zcfyz	300-325	315	4.89%	4.947%	63.74933

Filings

EX-103

Tranche Comments

E-1: Registration: 144N Fimo; Q-2: Registration: 144X Kxln; J-3: Registration: 144T Lizz; B: Registration: 144S Evmg; M: Registration: 144S Tcmf; N: Registration: 144C Mifw; I: Registration: 144C Fnsp;

Pricing Speed

1.5% UOT, 10% jiss