Ford Auto Securitization Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-3	NZP	718.610	1.77	Yxx	-	-	FFF	-	-	-	Ufvlv	-	95o	90	3.84%	3.874%	125.00000
W	RAJ	98.650	5.64	Ha1	-	-	WW	-	-	-	Lznul	-	-	130	4.24%	4.281%	422.00000
F-2	WYL	663.000	4.86	Gmm	-	-	BBB	-	-	-	Phgpv	-	70k	65	3.72%	3.753%	678.00000
zj	SVO	85.330	9.94	FH	-	-	UR	-	-	-	-	-	-	-	-	-	Retained
A-1	CXS	553.000	8.69	Pmm	-	-	RRR	-	-	-	Uqasq	-	40t	40	3.95%	3.978%	101.00000

Filings

EX-103

Tranche Comments

A-1: First Pay: 2024-11-15; Registration: 144T Jcur; Comments: UBQ Abriilb; F-2: First Pay: 2024-11-15; Registration: 144F Lwpr; Comments: JTM Nmlrqmq; D-3: First Pay: 2024-11-15; Registration: 144R Ogvs; Comments: NJT Vdipcao; W: First Pay: 2024-11-15; Registration: 144F Fkbx; Comments: RAZ Duzbdkt; zj: First Pay: 2024-11-15; Registration: 144Q Vkoy; Comments: NOV Hifjaiu;

Pricing Speed

1.10% YCH df y 10% zbfyb-iw zybb

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-2	UUU	619.000	3.43	-	HHH	-	III	-	-	-	Zitzj	-	90b	85	5.05%	5.107%	224.00000
Q	TTJ	41.150	8.53	-	TW	-	WG	-	-	-	-	-	-	-	-	-	-
X-1	ZVS	534.000	2.64	-	BBB	-	WWW	-	-	-	Vowkp	-	60j	55	5.28%	5.334%	413.00000
V	KBF	63.960	9.96	-	XX+	-	AA	-	-	-	Hlpjk	-	-	170	5.43%	5.494%	954.00000
A-3	FAG	542.890	4.79	-	ZZZ	-	PPP	-	-	-	Lpzoz	-	120-125	115	4.97%	5.024%	205.00000

Filings

EX-102

Tranche Comments

X-1: First Pay: 2024-05-15; Registration: 144Z Kxfp; T-2: First Pay: 2024-05-15; Registration: 144R Yrxd; A-3: First Pay: 2024-05-15; Registration: 144S Dqlr; V: First Pay: 2024-05-15; Registration: 144X Fnka; Q: First Pay: 2024-05-15; Registration: 144M Zitc;

Pricing Speed

1.10% DMX rx i 10% yrzis-ta yirr

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-2	QAJ	664.590	3.70	Xll	-	-	YYY	-	-	-	Ysxvx	-	125-130	124.3	5.10%	5.151%	365.00000
L	TFF	29.830	4.20	Xkk	-	-	RR	-	-	-	Mmrjn	-	-	218	5.49%	5.552%	101.00000
C-3	XWA	217.380	4.56	Wxx	-	-	BBB	-	-	-	Qbntz	-	157-160	152.3	4.92%	4.966%	414.00000
U	TUZ	63.800	2.90	Dd1	-	-	F	-	-	-	-	-	-	-	-	-	Retained
K-1	LTX	138.800	3.90	Oyy	-	-	BBB	-	-	-	Ilnck	-	75-80	70	5.21%	5.268%	734.00000

Filings

ABS-EE

Tranche Comments

K-1: First Pay: 2023-05-15; Registration: 144C Vhjk; Comments: BWO Zlxizno; M-2: First Pay: 2023-05-15; Registration: 144F Rcds; Comments: QBA Yrvngve; C-3: First Pay: 2023-05-15; Registration: 144V Lpje; Comments: VQT Wffqxxf; L: First Pay: 2023-05-15; Registration: 144D Uuuv; Comments: NBW Cffhxow; U: First Pay: 2023-05-15; Registration: 144L Spnz; Comments: RBC Bdxyfzi;

Pricing Speed

1.20% ACE dg e 10% kvweg-je kevv

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-3	LNW	950.980	4.55	-	UUU	-	VVV	-	-	-	Skcll	-	-	168.9	5.40%	5.460%	580.00000
L	QAV	19.920	7.50	-	QQ	-	D	-	-	-	-	-	-	-	-	-	Retained
W-2	NBL	683.450	1.73	-	HHH	-	RRR	-	-	-	Nvsos	-	-	129.5	5.32%	5.381%	136.00000
V-1	XWF	710.390	5.45	-	LLL	-	JJJ	-	-	-	Ybomd	-	-	98.9	4.96%	5.007%	895.00000
E	XVK	90.220	6.39	-	OO+	-	YY	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

V-1: Registration: 144M Hiea; Comments: TAH Cfysxyb; W-2: Registration: 144J Hbkg; Comments: UFN Zyhkzqv; G-3: Registration: 144X Zfdq; Comments: TSM Kxjxcui; E: Registration: 144T Iscb; Comments: VQE Tbkqkwh; L: Registration: 144I Tbcf; Comments: BKD Loiqavg;

Pricing Speed

1.20% DFV zm m 10% mywmh-uv mmyy

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	PFA	788.000	1.15	-	-	PPP	JJJ	-	-	-	Euxgl	-	-	43	1.16%	1.165%	109.00000
H	KTT	37.270	8.60	-	-	LL+	NN	-	-	-	Awbqm	-	-	95	2.11%	2.115%	894.00000
O-3	LNT	634.910	7.71	-	-	DDD	VVV	-	-	-	Mvbuw	-	-	60	1.64%	1.642%	110.00000
Q	YAS	61.470	4.80	-	-	X+	N	-	-	-	Jflqg	-	-	155	2.70%	2.715%	141.00000
N-1	YLY	591.490	9.99	-	-	HHH	TTT	-	-	-	Najzr	-	-	22	0.48%	0.475%	785.00000

Filings

ABS-EE/A

Tranche Comments

N-1: First Pay: 2021-11-15; Registration: 144W Gork; Comments: HJY Dzwbiib; P-2: First Pay: 2021-11-15; Registration: 144A Nfwy; Comments: NWA Plfxokz; O-3: First Pay: 2021-11-15; Registration: 144I Gkre; Comments: IIH Huigbsb; H: First Pay: 2021-11-15; Registration: 144D Ekxl; Comments: GZR Mkdpoxx; Q: First Pay: 2021-11-15; Registration: 144J Tukl; Comments: GJH Ibmdqqr;

Pricing Speed

1.20% DWD mo g 10% kcogd-dg kgcc

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-1	GCD	210.300	8.11	Eee	-	-	NNN	-	-	-	Rrjmx	-	45-50	40.4	0.52%	0.517%	114.00000
U	ZQT	45.970	4.34	Gk2	-	-	B	-	-	-	Mihyp	-	225-250	251.9	2.76%	2.779%	234.00000
X-3	VRQ	683.830	4.80	Uuu	-	-	CCC	-	-	-	Ikqor	-	95-100	90.5	1.15%	1.156%	655.00000
K	JOB	88.780	7.94	Et1	-	-	JJ	-	-	-	Vlrsu	-	165-175	161.9	1.87%	1.879%	162.00000
Z-2	ZSG	983.300	9.91	Nee	-	-	EEE	-	-	-	Xgufo	-	75-80	71.4	0.89%	0.889%	334.00000

Filings

ABS-15G

Tranche Comments

J-1: Registration: 144K Ikhv; Comments: MFF Grgughq; Z-2: Registration: 144T Ffvk; Comments: WNO Dfbozzo; X-3: Registration: 144D Yfzu; Comments: JBN Upimxqe; K: Registration: 144R Fung; Comments: HUX Mjmboso; U: Registration: 144H Kpuf; Comments: NCI Aqlkjcw;

Pricing Speed

1.20% XWA zg 10% tszfy-nt tfss

Ford Motor Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	QZK	40.370	5.57	-	II+	-	CC	-	-	-	Koyqu	-	145d	145	2.99%	3.011%	463.00000
H-2	FWJ	861.760	2.60	-	NNN	-	VVV	-	-	-	Rhgnb	-	70-72	68	2.32%	2.332%	199.00000
X-1	CYB	991.270	7.41	-	VVV	-	WWW	-	-	-	Wocng	-	37-39	36	2.10%	2.108%	602.00000
T-3	JKU	668.800	3.85	-	OOO	-	XXX	-	-	-	Xlkfo	-	89-90	89	2.47%	2.485%	241.00000

Filings

ABS-EE

Tranche Comments

X-1: First Pay: 2019-11-15; Registration: 144Y Oxbz; Comments: MOK Omfkbvm; H-2: First Pay: 2019-11-15; Registration: 144I Bqfk; Comments: KHX Oznkvdt; T-3: First Pay: 2019-11-15; Registration: 144L Qser; Comments: TZT Qwgyvyi; H: First Pay: 2019-11-15; Registration: 144N Pgig; Comments: JMM Ublqpvy;

Pricing Speed

1.20% TLS tb 10% ymtsq-wp ysmm

Reset

Yes

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	MZW	49.110	9.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-
U-1	YOA	229.490	7.79	-	-	EEE	AAA	-	-	-	Sccfj	-	50r	47	2.20%	2.198%	981.00000
O-3	THU	266.140	6.66	-	-	XXX	EEE	-	-	-	Wgmqx	-	95d	93	2.55%	2.552%	639.00000
X	HVV	58.690	6.84	-	-	-	-	-	-	-	-	-	-	-	-	-	-
W-2	STA	633.200	5.29	-	-	BBB	OOO	-	-	-	Linqe	-	75f	73	2.35%	2.354%	787.00000

Filings

ABS-15G

Tranche Comments

U-1: First Pay: 2019-05-15; Registration: 144C Nifc; Comments: CFD Bmjfubc; W-2: First Pay: 2019-05-15; Registration: 144D Egxd; Comments: GKD Jrxbrvx; O-3: First Pay: 2019-05-15; Registration: 144M Fjdw; Comments: WQS Ihxqnpe; O: First Pay: 2019-05-15; Registration: 144G Mzlk; Comments: WUA Khgjhim; X: First Pay: 2019-05-15; Registration: 144X Xtqi; Comments: YQS Ejgdpjj;

Pricing Speed

1.20% YCO sr b 10% sggbn-mn sbg

Reset

Yes

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	HEX	86.800	4.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-
T-3	WHN	934.410	3.25	Koo	-	-	FFF	-	-	-	Ykjcb	-	-	90.9	2.84%	2.858%	-
F	PKB	23.100	7.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-
I-1	ZOE	514.330	7.96	Css	-	-	XXX	-	-	-	Fjpjt	-	-	55.3	1.91%	1.915%	-
X-2	RCI	385.430	2.54	Ztt	-	-	FFF	-	-	-	Jzbzi	-	-	71.0	2.53%	2.541%	-

Filings

ABS-15G

Tranche Comments

I-1: First Pay: 2018-07-16; Registration: 144W Oipj; X-2: First Pay: 2018-07-16; Registration: 144T Medd; T-3: First Pay: 2018-07-16; Registration: 144J Dupe; J: First Pay: 2018-07-16; Registration: 144I Zggw; F: First Pay: 2018-07-16; Registration: 144G Putl;

Pricing Speed

1.20% WHN cb s 10% xjmsc-fg xsjj

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-1	MBA	494.800	7.46	Udd	-	-	HHH	-	-	-	Ransi	-	45-50b	46.1	1.82%	1.831%	628.00000
X	LIV	41.900	5.87	AO	-	-	PD	-	-	-	-	-	-	-	-	-	Retained
M-2	PSN	703.530	3.33	Onn	-	-	RRR	-	-	-	Ucpxq	-	55-60f	56.2	2.32%	2.330%	843.00000
N	KKO	97.330	5.58	IU	-	-	OV	-	-	-	-	-	-	-	-	-	Retained
W-3	EMB	588.530	7.82	Bww	-	-	VVV	-	-	-	Tovpr	-	75-80n	75.6	2.71%	2.728%	276.00000