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
N-3	LPX	396.000	7.50	-	DDD	-	-	YYY	-	-	Flqyy	I-Esigr	85-87	82	5.61%	5.682%	98.46790
N	QKO	41.180	7.72	-	XX	-	-	OO	-	-	Emnri	A-Xyuvz	110-115	100	5.50%	5.568%	84.11200
Z-2	EUU	853.000	9.38	-	PPP	-	-	RRR	-	-	Itgnc	Z-Dgzrj	65-67	57	5.70%	5.775%	27.94896
Y-1	OHG	48.400	9.90	-	F-1+	-	-	L1+	-	-	Cryii	K-Ndztq	18-20	20	5.57%	5.569%	326.00000
C	FVD	99.750	2.78	-	Z	-	-	U	-	-	Vbyll	N-Dmfll	135-140	120	5.66%	5.737%	22.67125
L	GOM	56.510	8.58	-	FFF	-	-	WWW	-	-	Wiqgd	K-Xhnfi	210-215	195	6.37%	6.456%	41.96763
L-4	MPA	71.760	8.31	-	BBB	-	-	QQQ	-	-	Fyics	R-Pdktw	93-95	88	5.46%	5.526%	25.20796

More Details

Filings

ABS-EE

Tranche Comments

Y-1: First Pay: 2024-07-15; Registration: 144I/Dvm N; Z-2: First Pay: 2024-07-15; Registration: 144Z/Oht P; N-3: First Pay: 2024-07-15; Registration: 144K/Zzo J; L-4: First Pay: 2024-07-15; Registration: 144F/Gcy A; N: First Pay: 2024-07-15; Registration: 144C/Lmv B; C: First Pay: 2024-07-15; Registration: 144C/Rrw D; L: First Pay: 2024-07-15; Registration: 144E/Fms Z;

Risk Retention

BP - Bmxj SB - Bmx

Pricing Speed

1.30% VJX gq 10% Tpii

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V1	XNW	32.100	4.92	D-1	-	-	-	S1+	-	-	Xrmaj	W-Gwyzh	20-22	15	5.54%	5.541%	935.00000
Y2	IEI	19.400	6.80	Iaa	-	-	-	NNN	-	-	Rrmtj	O-Tcsip	68-70	60	5.44%	5.507%	68.48787
K4	VOA	93.100	4.39	Tvv	-	-	-	XXX	-	-	Jzzbs	K-Uzgfg	105-115	95	5.17%	5.226%	12.15448
F	UAQ	53.950	6.32	Sd2	-	-	-	ZZ	-	-	Sywzw	P-Gxycb	135-145	120	5.33%	5.391%	17.17332
I	IIZ	93.100	4.66	N3	-	-	-	J	-	-	Nbhaf	E-Caxlc	170-180	155	5.64%	5.710%	39.81529
N	MUO	27.430	2.60	Muu3	-	-	-	UUU	-	-	Njrbx	U-Klboj	225-235	210	6.15%	6.233%	53.35269
H3	AQZ	86.500	2.13	Nbb	-	-	-	SSS	-	-	Uybzl	J-Goysv	90v	82	5.23%	5.297%	39.50560

More Details

Filings

EX-102

Tranche Comments

V1: First Pay: 2024-03-15; Registration: 144U/Lxf Y; Y2: First Pay: 2024-03-15; Registration: 144U/Rfo T; H3: First Pay: 2024-03-15; Registration: 144T/Cnq S; K4: First Pay: 2024-03-15; Registration: 144O/Iib K; F: First Pay: 2024-03-15; Registration: 144X/Txx A; I: First Pay: 2024-03-15; Registration: 144D/Bul Q; N: First Pay: 2024-03-15; Registration: 144H/Ron V;

Pricing Speed

1.30% OVP bm 10% Khwcc Fk Kchh

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	AGM	208.400	7.32	Spp	-	-	-	OOO	-	-	Goazx	W-Ifzxp	-	90	6.21%	6.292%	98.47431
H	MFB	68.440	4.97	Cn2	-	-	-	BB	-	-	Bqrlh	Z-Zqyrn	-	175	6.39%	6.484%	85.42468
E	PFD	63.910	7.31	D2	-	-	-	V	-	-	Qlvtf	R-Eqfxm	-	220	6.76%	6.861%	75.47134
D-1	CRE	96.320	5.28	I-1	-	-	-	T1+	-	-	Okfxw	U-Ghdtg	-	30	5.71%	5.706%	707.00000
G-3	KQG	939.800	9.17	Wii	-	-	-	TTT	-	-	Tphub	T-Tdttd	-	115	6.10%	6.180%	30.67296
Z-4	VFV	95.900	7.31	Ugg	-	-	-	BBB	-	-	Gkiyj	E-Nqxju	-	150	6.24%	6.329%	90.56405
Y	EET	21.640	7.70	Ngg3	-	-	-	VVV+	-	-	Dhwtx	V-Bgzqu	-	285	7.37%	7.485%	37.87351

More Details

Filings

EX-102

Tranche Comments

D-1: First Pay: 2023-12-15; Registration: 144W/Unp P; P-2: First Pay: 2023-12-15; Registration: 144O/Uxy Q; G-3: First Pay: 2023-12-15; Registration: 144Q/Avi Z; Z-4: First Pay: 2023-12-15; Registration: 144D/Lja K; H: First Pay: 2023-12-15; Registration: 144A/Fxk A; E: First Pay: 2023-12-15; Registration: 144G/Twy W; Y: First Pay: 2023-12-15; Registration: 144W/Kmu I;

Originator(s)

PNA Nbjmfjr DDA

Risk Retention

XB - Ogbv EX - Ogb Rygywhg 6(3)(v) ygggjgyej/Qe Rygywhg 7 Bekphyajwg

Pricing Speed

1.50% WNF gf 10% Amyy

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K2	NCH	879.280	1.83	Lww	-	-	-	FFF	-	-	Baugw	T-Dolil	85-90	75	6.09%	6.175%	20.76539
F4	OTE	54.000	1.81	Qvv	-	-	-	CCC	-	-	Aogxg	E-Hbtuc	120-125	115	5.95%	6.025%	13.58408
P3	RKI	504.000	2.81	Hmm	-	-	-	GGG	-	-	Lvfmc	J-Nbkbi	105-110	110	6.12%	6.202%	27.58312
Q	YPN	33.470	8.84	Dll2	-	-	-	JJJ+	-	-	Smwyj	W-Burle	250-260	240	6.92%	7.025%	54.48605
C	EBX	39.920	1.30	D1	-	-	-	D+	-	-	Hetje	Z-Lqojy	190-200	185	6.43%	6.525%	23.20543
S1	TUO	76.400	7.36	K-1	-	-	-	B1+	-	-	Zojvi	E-Jgtwg	27-30	23	5.63%	5.632%	460.00000
E	XKG	14.140	3.11	Vv1	-	-	-	CC+	-	-	Fifzr	X-Vozgk	140-150	140	6.09%	6.176%	58.81340

More Details

Filings

ABS-15G

Tranche Comments

S1: First Pay: 2023-09-15; Registration: 144G/Xow K; K2: First Pay: 2023-09-15; Registration: 144T/Noe C; P3: First Pay: 2023-09-15; Registration: 144H/Jeu Y; F4: First Pay: 2023-09-15; Registration: 144T/Vzu H; E: First Pay: 2023-09-15; Registration: 144C/Xnd U; C: First Pay: 2023-09-15; Registration: 144U/Eoy H; Q: First Pay: 2023-09-15; Registration: 144E/Zmj P;

Pricing Speed

1.50% ZTT fx 10% Eqfax-Fa Eaqq

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	NXW	31.340	5.16	Wyy2	-	-	-	YYY+	-	-	Jvmok	K-Ubjmp	280-290	260	6.30%	6.386%	99.41166
L2	UUZ	183.000	1.30	Hii	-	-	-	KKK	-	-	Pfynq	B-Xidwk	115-125	115	5.93%	6.012%	33.82911
H3	TOR	61.660	1.21	Ptt	-	-	-	QQQ	-	-	Iusku	H-Mafti	130-140	140	5.42%	5.490%	15.31334
Y	HQV	17.220	4.54	Ym2	-	-	-	CC+	-	-	Jhuhr	L-Olrzg	155-165	155	5.45%	5.514%	90.39925
B	TFJ	12.380	7.22	E1	-	-	-	K+	-	-	Asblx	D-Dngfp	190-200	180	5.58%	5.655%	81.76407
B1	GGI	21.300	4.83	Y-1	-	-	-	K1+	-	-	Djsuy	D-Bgyyd	40-45	37	5.44%	5.440%	693.00000

More Details

Filings

EX-102

Tranche Comments

B1: First Pay: 2023-06-15; Registration: 144H/Alm F; L2: First Pay: 2023-06-15; Registration: 144D/Dlr D; H3: First Pay: 2023-06-15; Registration: 144M/Zeg M; Y: First Pay: 2023-06-15; Registration: 144Q/Qxa Z; B: First Pay: 2023-06-15; Registration: 144Z/Bdi C; G: First Pay: 2023-06-15; Registration: 144A/Dhl J;

Deal Comments

Mgn hnpj wpb yabspnh nwgi TO$476.95i gg TO$556.69i

Pricing Speed

1.50% QBD sj 10% Bbczh-Dd Bzbb

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R1	GRH	94.700	6.87	Q-1	-	-	-	S1+	-	-	Nynht	Y-Ikavy	37-40	32	4.93%	4.929%	720.00000
F2	EYL	790.000	6.57	Oaa	-	-	-	WWW	-	-	Tmxmt	V-Zzjor	105-115	90	5.68%	5.754%	97.73308
L	NHI	96.860	5.40	Iyy2	-	-	-	RRR+	-	-	Vrmvt	Z-Yksrv	350-360	330	7.30%	7.414%	69.90632
W3	QRB	84.480	2.10	Upp	-	-	-	KKK	-	-	Qlnfu	G-Ajsta	120-130	110	5.48%	5.552%	64.79440
R	PGX	34.800	1.70	L1	-	-	-	J+	-	-	Cmrmt	V-Vmkzv	220-230	205	6.18%	6.266%	68.98386
T	FTV	65.760	1.15	Xl2	-	-	-	XX+	-	-	Buhfk	R-Uukgt	150-160	135	5.59%	5.661%	38.46938

More Details

Filings

ABS-EE/A

Tranche Comments

R1: First Pay: 2023-03-15; Registration: 144F/Dja T; F2: First Pay: 2023-03-15; Registration: 144F/Uca W; W3: First Pay: 2023-03-15; Registration: 144W/Coi B; T: First Pay: 2023-03-15; Registration: 144J/Jhi M; R: First Pay: 2023-03-15; Registration: 144O/Qzi B; L: First Pay: 2023-03-15; Registration: 144I/Zoo O;

Deal Comments

Yxyt

Pricing Speed

1.50% ZHO vb 10% Novzr-La Nzoo

Lithia Motors Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	HMV	713.840	8.46	-	-	-	-	VV	-	-	Qbkib	D-Zcnrc	200-205	200	5.21%	5.277%	76.78211
Y	JID	65.380	7.30	-	-	-	-	VVV	-	-	Zzyhh	F-Twkyi	390-400	380	6.85%	6.950%	90.95270
T	ELQ	23.370	8.40	-	-	-	-	D	-	-	Iwuaz	G-Hkcux	280-290	275	5.87%	5.945%	88.32755

More Details

Filings

EX-103

Tranche Comments

Y: First Pay: 2022-09-15; Registration: 144T/Zuz T; T: First Pay: 2022-09-15; Registration: 144P/Dva Q; Y: First Pay: 2022-09-15; Registration: 144D/Rrp U;

Pricing Speed

1.50% LYV ne 10% Iskk

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
N	PJQ	27.900	5.30	-	-	-	-	SSS	-	-	Ramyd	Nixnh	135-145	125	-	2.363%	-
O	FMW	85.410	1.22	-	-	-	-	DD	-	-	Khglj	Gbkig	295-305	285	-	4.026%	-
M	KZE	247.630	4.58	-	-	-	-	VV	-	-	Nhque	EGUY	80-85	85	-	1.311%	-
Q	ERM	77.510	7.62	-	-	-	-	M	-	-	Vhcfg	Ndrgi	95-105	90	-	1.948%	-

More Details

Filings

ABS-15G

Tranche Comments

M: First Pay: 2021-12-15; Registration: 144V/Kar C; Q: First Pay: 2021-12-15; Registration: 144I/Tem Y; N: First Pay: 2021-12-15; Registration: 144H/Vzr H; O: First Pay: 2021-12-15; Registration: 144C/Auc P;

Pricing Speed

1.50% EHI rw 10% zqgg

Refinancing

Yes