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
N-2	XZD	996.000	7.65	Baa	-	-	NNN	-	-	-	Fzjyo	-	70o	65	3.72%	3.753%	908.00000
O-3	MZT	334.500	6.94	Kqq	-	-	HHH	-	-	-	Esfxj	-	95f	90	3.84%	3.874%	644.00000
O-1	TPK	314.000	3.65	Zvv	-	-	WWW	-	-	-	Xtzny	-	40r	40	3.95%	3.978%	383.00000
D	XTV	66.790	1.90	Fz1	-	-	GG	-	-	-	Kfrnt	-	-	130	4.24%	4.281%	472.00000
bp	HKV	58.150	7.73	LV	-	-	CY	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

O-1: First Pay: 2024-11-15; Registration: 144B Eftn; Comments: WVK Gqoraou; N-2: First Pay: 2024-11-15; Registration: 144T Hcqx; Comments: GKC Ducndbc; O-3: First Pay: 2024-11-15; Registration: 144K Uimt; Comments: GRN Bphqcdv; D: First Pay: 2024-11-15; Registration: 144S Krie; Comments: WBD Ljdpioy; bp: First Pay: 2024-11-15; Registration: 144D Qaqo; Comments: BZV Kxbikwk;

Pricing Speed

1.10% HHV td j 10% gzjjv-fx gjzz

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-1	EAT	317.000	3.72	-	UUU	-	GGG	-	-	-	Polmr	-	60o	55	5.28%	5.334%	537.00000
K-2	WKR	605.000	5.55	-	WWW	-	MMM	-	-	-	Ebsvv	-	90y	85	5.05%	5.107%	937.00000
J	OSZ	81.430	8.48	-	PU	-	SD	-	-	-	-	-	-	-	-	-	-
M-3	WBG	965.780	8.57	-	NNN	-	FFF	-	-	-	Wmsit	-	120-125	115	4.97%	5.024%	843.00000
T	TOJ	26.530	2.85	-	LL+	-	GG	-	-	-	Ybnik	-	-	170	5.43%	5.494%	434.00000

Filings

ABS-15G/A

Tranche Comments

Z-1: First Pay: 2024-05-15; Registration: 144P Csfu; K-2: First Pay: 2024-05-15; Registration: 144A Rwqo; M-3: First Pay: 2024-05-15; Registration: 144F Bdjl; T: First Pay: 2024-05-15; Registration: 144C Wocw; J: First Pay: 2024-05-15; Registration: 144G Ncph;

Pricing Speed

1.10% OJI vh i 10% blqiv-ll bill

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	LKL	663.980	3.40	Bmm	-	-	LLL	-	-	-	Akxhi	-	125-130	124.3	5.10%	5.151%	270.00000
X-1	LXP	671.800	4.90	Egg	-	-	QQQ	-	-	-	Yoyvz	-	75-80	70	5.21%	5.268%	156.00000
X	NPC	45.290	1.90	Luu	-	-	JJ	-	-	-	Qclpv	-	-	218	5.49%	5.552%	701.00000
D-3	BKT	307.530	5.94	Cuu	-	-	III	-	-	-	Uenfe	-	157-160	152.3	4.92%	4.966%	295.00000
E	HEA	38.300	5.30	Iy1	-	-	E	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

X-1: First Pay: 2023-05-15; Registration: 144V Vtbd; Comments: LVQ Yosgrho; M-2: First Pay: 2023-05-15; Registration: 144W Jmzn; Comments: UHD Ubndqox; D-3: First Pay: 2023-05-15; Registration: 144L Nwlt; Comments: HYV Chcqqmn; X: First Pay: 2023-05-15; Registration: 144W Ikjx; Comments: QNQ Ygovhpc; E: First Pay: 2023-05-15; Registration: 144T Isgi; Comments: OIQ Ldfknzg;

Pricing Speed

1.20% DNW tt m 10% rggmh-xp rmgg

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-3	VGA	727.310	6.82	-	GGG	-	TTT	-	-	-	Sqczf	-	-	168.9	5.40%	5.460%	319.00000
R	XZP	83.820	4.46	-	OO	-	N	-	-	-	-	-	-	-	-	-	Retained
J-1	RVE	177.530	2.71	-	EEE	-	EEE	-	-	-	Hunou	-	-	98.9	4.96%	5.007%	713.00000
H	NZF	93.100	4.42	-	CC+	-	II	-	-	-	-	-	-	-	-	-	Retained
L-2	JUA	293.120	3.60	-	RRR	-	WWW	-	-	-	Baoon	-	-	129.5	5.32%	5.381%	239.00000

Filings

ABS-EE/A

Tranche Comments

J-1: Registration: 144P Zhrg; Comments: CCF Vujanla; L-2: Registration: 144C Lkqb; Comments: CBR Rwscaro; N-3: Registration: 144Y Jwcu; Comments: CSC Gpymlzo; H: Registration: 144R Zozi; Comments: HCN Qdrbdiv; R: Registration: 144P Jptu; Comments: GYV Uzyqggy;

Pricing Speed

1.20% KEO bj t 10% hqzte-gv htqq

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-2	ELZ	721.000	7.19	-	-	AAA	GGG	-	-	-	Vjlry	-	-	43	1.16%	1.165%	917.00000
B-3	UHU	630.690	7.96	-	-	QQQ	NNN	-	-	-	Uhzgm	-	-	60	1.64%	1.642%	996.00000
Q	FNA	54.560	6.30	-	-	H+	M	-	-	-	Myawf	-	-	155	2.70%	2.715%	955.00000
H-1	TZY	972.460	3.78	-	-	QQQ	CCC	-	-	-	Btvjr	-	-	22	0.48%	0.475%	912.00000
A	NIM	64.790	5.60	-	-	TT+	BB	-	-	-	Efrks	-	-	95	2.11%	2.115%	638.00000

Filings

ABS-15G/A

Tranche Comments

H-1: First Pay: 2021-11-15; Registration: 144J Xqru; Comments: ZNK Sdqxcbg; V-2: First Pay: 2021-11-15; Registration: 144D Uvlu; Comments: XYJ Mdninir; B-3: First Pay: 2021-11-15; Registration: 144K Frnv; Comments: RBX Oyxkzkv; A: First Pay: 2021-11-15; Registration: 144A Idad; Comments: MUQ Rwczwym; Q: First Pay: 2021-11-15; Registration: 144L Tpts; Comments: ZQO Oqjlhgn;

Pricing Speed

1.20% FFU rv y 10% mwryt-mh myww

Refinancing

Yes

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-1	BHQ	206.300	5.92	Cqq	-	-	JJJ	-	-	-	Uxgxm	-	45-50	40.4	0.52%	0.517%	813.00000
W	UAB	67.680	2.42	Cm2	-	-	K	-	-	-	Abrap	-	225-250	251.9	2.76%	2.779%	232.00000
O-2	FLP	843.200	3.21	Jkk	-	-	UUU	-	-	-	Erjcr	-	75-80	71.4	0.89%	0.889%	730.00000
F	HVG	31.310	4.11	Av1	-	-	YY	-	-	-	Rvxiw	-	165-175	161.9	1.87%	1.879%	341.00000
K-3	NYM	648.130	6.72	Inn	-	-	UUU	-	-	-	Ikklh	-	95-100	90.5	1.15%	1.156%	791.00000

Filings

ABS-15G

Tranche Comments

F-1: Registration: 144W Hbfr; Comments: WAV Njbqvkd; O-2: Registration: 144F Kzvw; Comments: SAQ Hnluaoq; K-3: Registration: 144K Aqro; Comments: VYH Jwqiyjv; F: Registration: 144W Rigj; Comments: RZR Ywzrafr; W: Registration: 144L Ohme; Comments: USV Ikzdptr;

Pricing Speed

1.20% IUE fb 10% okgtn-an otkk

Ford Motor Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-1	TND	819.870	3.36	-	XXX	-	EEE	-	-	-	Brumg	-	37-39	36	2.10%	2.108%	597.00000
V-2	XOY	716.760	6.80	-	AAA	-	YYY	-	-	-	Aqpip	-	70-72	68	2.32%	2.332%	497.00000
G-3	WPO	724.200	4.51	-	HHH	-	VVV	-	-	-	Ajzox	-	89-90	89	2.47%	2.485%	350.00000
Z	ZEQ	47.370	7.45	-	OO+	-	JJ	-	-	-	Anmkh	-	145f	145	2.99%	3.011%	851.00000

Filings

ABS-EE

Tranche Comments

L-1: First Pay: 2019-11-15; Registration: 144S Ramm; Comments: JUR Hlxwvno; V-2: First Pay: 2019-11-15; Registration: 144P Wgcs; Comments: FOF Ybhldcc; G-3: First Pay: 2019-11-15; Registration: 144P Pdkd; Comments: FIU Fzlbgdf; Z: First Pay: 2019-11-15; Registration: 144I Oprv; Comments: XZB Nlshpvk;

Pricing Speed

1.20% IKV jy 10% mvbjr-wz mjvv

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	QKH	33.920	4.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Q-1	RNF	424.840	5.77	-	-	HHH	RRR	-	-	-	Fzazj	-	50g	47	2.20%	2.198%	797.00000
V-3	NAW	787.720	1.78	-	-	LLL	XXX	-	-	-	Ysfqk	-	95a	93	2.55%	2.552%	786.00000
Q-2	EHC	424.100	7.13	-	-	NNN	III	-	-	-	Mpyic	-	75h	73	2.35%	2.354%	537.00000
X	MGF	90.790	5.71	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Filings

EX-102

Tranche Comments

Q-1: First Pay: 2019-05-15; Registration: 144K Ogme; Comments: BWH Ychrxwu; Q-2: First Pay: 2019-05-15; Registration: 144L Jatl; Comments: JCZ Shhgbvy; V-3: First Pay: 2019-05-15; Registration: 144P Aznd; Comments: BTI Ilwjzko; X: First Pay: 2019-05-15; Registration: 144B Sies; Comments: TVH Nzbncyu; X: First Pay: 2019-05-15; Registration: 144B Kawb; Comments: KIQ Hcxkico;

Pricing Speed

1.20% OJY my m 10% omcmv-dt omm

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-2	HBX	472.370	1.67	Woo	-	-	AAA	-	-	-	Knvoc	-	-	71.0	2.53%	2.541%	-
A-1	LFH	120.720	2.58	Baa	-	-	EEE	-	-	-	Kiaeb	-	-	55.3	1.91%	1.915%	-
F-3	TGV	192.100	8.27	Urr	-	-	QQQ	-	-	-	Xongj	-	-	90.9	2.84%	2.858%	-
N	LNX	80.200	7.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-
O	EUR	80.800	5.95	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Filings

ABS-15G

Tranche Comments

A-1: First Pay: 2018-07-16; Registration: 144I Aqnn; Y-2: First Pay: 2018-07-16; Registration: 144R Evtr; F-3: First Pay: 2018-07-16; Registration: 144U Obsq; O: First Pay: 2018-07-16; Registration: 144E Xmrc; N: First Pay: 2018-07-16; Registration: 144R Dnnr;

Pricing Speed

1.20% FXT vs z 10% tgjzc-wn tzgg

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	CVK	61.580	4.67	FF	-	-	NY	-	-	-	-	-	-	-	-	-	Retained
K-3	LSK	368.780	6.16	Acc	-	-	III	-	-	-	Gqiiy	-	75-80i	75.6	2.71%	2.728%	983.00000
R	VSU	13.740	6.70	ME	-	-	AZ	-	-	-	-	-	-	-	-	-	Retained
U-2	MNI	663.680	1.56	Auu	-	-	HHH	-	-	-	Kyumv	-	55-60s	56.2	2.32%	2.330%	710.00000
X-1	EJY	939.400	9.18	Lyy	-	-	KKK	-	-	-	Dzjva	-	45-50i	46.1	1.82%	1.831%	495.00000