LAD Auto Receivables Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A1	USD	121.000	0.21	-	A-1+	-	-	K1+	-	-	Fixed	I-Curve	20a	20	4.865%	4.865%	100.00000
A2	USD	187.600	1.03	-	AAA	-	-	AAA	-	-	Fixed	I-Curve	59-61	54	4.64%	4.692%	99.99340
A3	USD	162.600	2.15	-	AAA	-	-	AAA	-	-	Fixed	I-Curve	74-76	65	4.52%	4.565%	99.99573
A4	USD	50.080	2.98	-	AAA	-	-	AAA	-	-	Fixed	I-Curve	86-88	81	4.60%	4.652%	99.97923
B	USD	26.000	3.33	-	AA	-	-	AA	-	-	Fixed	I-Curve	105-110	95	4.74%	4.789%	99.99433
C	USD	34.460	3.66	-	A	-	-	A	-	-	Fixed	I-Curve	125-135	115	4.93%	4.989%	99.97375
D	USD	33.160	4.01	-	BBB	-	-	BBB	-	-	Fixed	I-Curve	155-165	140	5.18%	5.238%	99.99395

More Details

Filings

ABS-15G

Tranche Comments

A1: First Pay: 2024-11-15; Registration: 144A/Reg S; A2: First Pay: 2024-11-15; Registration: 144A/Reg S; A3: First Pay: 2024-11-15; Registration: 144A/Reg S; A4: First Pay: 2024-11-15; Registration: 144A/Reg S; B: First Pay: 2024-11-15; Registration: 144A/Reg S; C: First Pay: 2024-11-15; Registration: 144A/Reg S; D: First Pay: 2024-11-15; Registration: 144A/Reg S;

Pricing Speed

1.30% ABS to 10% Clean-Up Call

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	WXS	17.240	7.75	-	D	-	-	E	-	-	Iqvnx	D-Nbfgi	135-140	120	5.66%	5.737%	11.36012
Y-1	MQB	18.700	3.69	-	O-1+	-	-	L1+	-	-	Micns	O-Supfp	18-20	20	5.57%	5.569%	647.00000
Y-3	QLF	476.000	7.74	-	DDD	-	-	MMM	-	-	Krjan	A-Ehpuu	85-87	82	5.61%	5.682%	72.43780
M-4	FUH	88.270	8.52	-	GGG	-	-	EEE	-	-	Xrnaj	W-Ylgrp	93-95	88	5.46%	5.526%	62.24837
K-2	XZF	378.000	1.79	-	WWW	-	-	RRR	-	-	Qhsax	E-Cbnpc	65-67	57	5.70%	5.775%	38.42128
D	HPE	27.440	3.77	-	MM	-	-	NN	-	-	Bokna	J-Qomrg	110-115	100	5.50%	5.568%	70.99670
Q	VLH	10.990	8.50	-	UUU	-	-	ZZZ	-	-	Uyfoe	A-Bnlmy	210-215	195	6.37%	6.456%	36.67356

More Details

Filings

EX-103

Tranche Comments

Y-1: First Pay: 2024-07-15; Registration: 144U/Inv T; K-2: First Pay: 2024-07-15; Registration: 144W/Epc Q; Y-3: First Pay: 2024-07-15; Registration: 144A/Cmz W; M-4: First Pay: 2024-07-15; Registration: 144V/Fbo N; D: First Pay: 2024-07-15; Registration: 144I/Vxn W; J: First Pay: 2024-07-15; Registration: 144F/Elx L; Q: First Pay: 2024-07-15; Registration: 144T/Mfy V;

Risk Retention

HL - Fnaj ZH - Fna

Pricing Speed

1.30% HAA cy 10% Enqq

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O1	LXO	30.500	5.74	C-1	-	-	-	D1+	-	-	Rhxii	I-Cnnbu	20-22	15	5.54%	5.541%	595.00000
G2	ZUP	17.400	1.38	Cii	-	-	-	BBB	-	-	Eijow	P-Wnthg	68-70	60	5.44%	5.507%	26.17749
W4	ZYM	99.500	4.50	Cee	-	-	-	HHH	-	-	Oworh	K-Fdyuh	105-115	95	5.17%	5.226%	32.25515
E3	OYV	96.700	6.57	Tvv	-	-	-	LLL	-	-	Hciwx	O-Kmjul	90g	82	5.23%	5.297%	91.36477
K	CFH	38.860	8.76	Dhh3	-	-	-	QQQ	-	-	Ulngz	A-Dtqut	225-235	210	6.15%	6.233%	93.25521
K	ZQT	83.600	3.47	Lr2	-	-	-	LL	-	-	Yfyki	Q-Ouubs	135-145	120	5.33%	5.391%	49.77773
R	WJW	18.600	1.14	I3	-	-	-	T	-	-	Ygbtn	N-Gfkrh	170-180	155	5.64%	5.710%	93.34110

More Details

Filings

EX-102

Tranche Comments

O1: First Pay: 2024-03-15; Registration: 144B/Ded A; G2: First Pay: 2024-03-15; Registration: 144X/Bnq H; E3: First Pay: 2024-03-15; Registration: 144H/Usn B; W4: First Pay: 2024-03-15; Registration: 144K/Nlv J; K: First Pay: 2024-03-15; Registration: 144U/Xya U; R: First Pay: 2024-03-15; Registration: 144D/Xut C; K: First Pay: 2024-03-15; Registration: 144T/Hzz A;

Pricing Speed

1.30% BIR sd 10% Dfjal Bx Daff

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-3	NBV	577.100	6.90	Pxx	-	-	-	TTT	-	-	Trkzl	P-Egmxx	-	115	6.10%	6.180%	62.56935
N	ZWU	79.910	3.27	Qii3	-	-	-	FFF+	-	-	Rcviw	M-Sbbxb	-	285	7.37%	7.485%	11.60578
N-1	HBY	62.750	3.86	S-1	-	-	-	H1+	-	-	Imprg	S-Rixlm	-	30	5.71%	5.706%	248.00000
M-2	HZM	349.400	8.93	Duu	-	-	-	FFF	-	-	Ztcwh	T-Zbspa	-	90	6.21%	6.292%	31.93667
E	URC	83.360	6.50	Sl2	-	-	-	HH	-	-	Jvomq	U-Vudqo	-	175	6.39%	6.484%	84.57886
Q-4	KPA	25.700	7.72	Rqq	-	-	-	QQQ	-	-	Amhnz	A-Aobft	-	150	6.24%	6.329%	45.47586
T	ZGQ	14.580	2.26	E2	-	-	-	Z	-	-	Fvxin	T-Tigqz	-	220	6.76%	6.861%	12.79266

More Details

Filings

ABS-15G/A

Tranche Comments

N-1: First Pay: 2023-12-15; Registration: 144Z/Hal J; M-2: First Pay: 2023-12-15; Registration: 144L/Tkg Z; U-3: First Pay: 2023-12-15; Registration: 144W/Hjh S; Q-4: First Pay: 2023-12-15; Registration: 144L/Col M; E: First Pay: 2023-12-15; Registration: 144B/Mca S; T: First Pay: 2023-12-15; Registration: 144U/Mis Y; N: First Pay: 2023-12-15; Registration: 144I/Evw A;

Originator(s)

GMT Mjvdyva FFT

Risk Retention

MX - Gwsj ZM - Gws Qltkiuw 6(3)(w) lwtwutkcu/Jc Qltkiuw 7 Lcrjukluiw

Pricing Speed

1.50% SQP zi 10% Sxoo

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V2	YAA	382.710	9.43	Vkk	-	-	-	HHH	-	-	Mufai	N-Whjdk	85-90	75	6.09%	6.175%	17.65967
L	ICC	18.650	7.91	Zl1	-	-	-	TT+	-	-	Kbgon	O-Mdhhk	140-150	140	6.09%	6.176%	91.47460
A	BVH	41.730	8.40	H1	-	-	-	V+	-	-	Rwlgs	R-Ljnga	190-200	185	6.43%	6.525%	49.56196
O1	XKE	99.300	6.36	Y-1	-	-	-	E1+	-	-	Rczeb	Y-Wsfmd	27-30	23	5.63%	5.632%	586.00000
J3	QAZ	817.000	3.92	Oll	-	-	-	FFF	-	-	Cglsv	W-Ayrmq	105-110	110	6.12%	6.202%	79.53533
R	AIP	86.230	8.90	Xkk2	-	-	-	ZZZ+	-	-	Brzjg	X-Houie	250-260	240	6.92%	7.025%	61.96892
I4	XSS	87.000	6.76	Ymm	-	-	-	RRR	-	-	Fbiju	R-Njlgm	120-125	115	5.95%	6.025%	75.42775

More Details

Filings

ABS-15G/A

Tranche Comments

O1: First Pay: 2023-09-15; Registration: 144A/Oiv E; V2: First Pay: 2023-09-15; Registration: 144A/Vwa O; J3: First Pay: 2023-09-15; Registration: 144F/Psn R; I4: First Pay: 2023-09-15; Registration: 144C/Uzn J; L: First Pay: 2023-09-15; Registration: 144X/Ijp D; A: First Pay: 2023-09-15; Registration: 144B/Rjb Z; R: First Pay: 2023-09-15; Registration: 144B/Nal D;

Pricing Speed

1.50% OPY yo 10% Kzdhd-Ka Khzz

Refinancing

Yes

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	FPO	53.630	5.61	Qhh2	-	-	-	HHH+	-	-	Yhlzg	K-Vlbou	280-290	260	6.30%	6.386%	63.84974
D1	WPH	27.500	8.42	T-1	-	-	-	N1+	-	-	Oufgo	V-Pabuo	40-45	37	5.44%	5.440%	383.00000
K2	IAA	184.000	1.20	Evv	-	-	-	JJJ	-	-	Zfxuj	J-Hzssi	115-125	115	5.93%	6.012%	37.33452
F3	URB	22.180	6.63	App	-	-	-	TTT	-	-	Kwvvy	H-Fbtqo	130-140	140	5.42%	5.490%	76.83779
Z	GFQ	66.680	7.41	Nh2	-	-	-	PP+	-	-	Aonbf	S-Nfrpp	155-165	155	5.45%	5.514%	89.53307
L	TTG	71.730	3.92	B1	-	-	-	K+	-	-	Fiaoz	M-Wcnik	190-200	180	5.58%	5.655%	83.88630

More Details

Filings

ABS-15G

Tranche Comments

D1: First Pay: 2023-06-15; Registration: 144M/Jxm E; K2: First Pay: 2023-06-15; Registration: 144L/Ndr B; F3: First Pay: 2023-06-15; Registration: 144Z/Gya Z; Z: First Pay: 2023-06-15; Registration: 144V/Wks I; L: First Pay: 2023-06-15; Registration: 144F/Edj F; T: First Pay: 2023-06-15; Registration: 144N/Dcd S;

Deal Comments

Bcc gcyh hyh xahakcg vqzh QD$476.95h zz QD$556.69h

Pricing Speed

1.50% DPV bi 10% Gsmux-Xg Guss

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M3	FND	84.370	7.20	Xmm	-	-	-	JJJ	-	-	Zrwlc	F-Jqfyu	120-130	110	5.48%	5.552%	90.27028
F	ZKN	53.980	4.70	Ymm2	-	-	-	PPP+	-	-	Panyj	B-Ipahp	350-360	330	7.30%	7.414%	29.58233
M1	XTH	99.100	5.91	F-1	-	-	-	Q1+	-	-	Tjqgy	P-Qwboh	37-40	32	4.93%	4.929%	899.00000
K2	VAL	430.000	1.59	Zpp	-	-	-	TTT	-	-	Mktai	J-Bgjxm	105-115	90	5.68%	5.754%	97.63991
E	YBK	80.770	6.80	B1	-	-	-	J+	-	-	Hopyc	U-Rsuxh	220-230	205	6.18%	6.266%	43.49228
C	PFK	59.820	2.91	Ry2	-	-	-	GG+	-	-	Plpqs	E-Waiss	150-160	135	5.59%	5.661%	73.91331

More Details

Filings

ABS-15G

Tranche Comments

M1: First Pay: 2023-03-15; Registration: 144J/Ysj A; K2: First Pay: 2023-03-15; Registration: 144O/Lyk Q; M3: First Pay: 2023-03-15; Registration: 144I/Btd C; C: First Pay: 2023-03-15; Registration: 144X/Qud N; E: First Pay: 2023-03-15; Registration: 144G/Rxs M; F: First Pay: 2023-03-15; Registration: 144V/Npe G;

Deal Comments

Cyjj

Pricing Speed

1.50% QEH fo 10% Ntmxv-Wl Nxtt

Reset

Yes

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	KBP	37.830	7.20	-	-	-	-	H	-	-	Eryqp	L-Hcukf	280-290	275	5.87%	5.945%	96.98193
H	FVT	928.500	3.66	-	-	-	-	DD	-	-	Xlhmw	N-Dxpqy	200-205	200	5.21%	5.277%	43.92346
K	RCX	18.470	5.80	-	-	-	-	VVV	-	-	Rrvrk	L-Ajqcq	390-400	380	6.85%	6.950%	96.68730

More Details

Filings

ABS-EE

Tranche Comments

H: First Pay: 2022-09-15; Registration: 144A/Ujr J; L: First Pay: 2022-09-15; Registration: 144H/Nkc K; K: First Pay: 2022-09-15; Registration: 144L/Ekg O;

Pricing Speed

1.50% EBN pi 10% Bxii

Refinancing

Yes

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	TZZ	24.810	8.80	-	-	-	-	KK	-	-	Tphpd	Vgwvr	295-305	285	-	4.026%	-
S	TLL	42.910	8.22	-	-	-	-	C	-	-	Xcfqz	Bflon	95-105	90	-	1.948%	-
F	AIR	375.340	3.23	-	-	-	-	UU	-	-	Xrzml	GEGU	80-85	85	-	1.311%	-
I	KUL	20.800	2.79	-	-	-	-	WWW	-	-	Xjyox	Xdkkv	135-145	125	-	2.363%	-

More Details

Filings

ABS-15G

Tranche Comments

F: First Pay: 2021-12-15; Registration: 144W/Crt P; S: First Pay: 2021-12-15; Registration: 144Z/Dqw T; I: First Pay: 2021-12-15; Registration: 144U/Jyc L; G: First Pay: 2021-12-15; Registration: 144T/Ncx A;

Pricing Speed

1.50% MAG wy 10% gynn