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
I-1	MPZ	661.000	2.49	Gjj	-	-	III	-	-	-	Bcgga	-	40y	40	3.95%	3.978%	907.00000
J	RNR	63.710	3.33	Io1	-	-	PP	-	-	-	Ezhmx	-	-	130	4.24%	4.281%	462.00000
mz	YEC	79.760	1.37	AK	-	-	GG	-	-	-	-	-	-	-	-	-	Retained
D-2	WQC	396.000	2.68	Iee	-	-	SSS	-	-	-	Fuvxf	-	70o	65	3.72%	3.753%	441.00000
F-3	WRZ	918.740	5.83	Qzz	-	-	CCC	-	-	-	Etgss	-	95q	90	3.84%	3.874%	594.00000

Filings

ABS-EE/A

Tranche Comments

I-1: First Pay: 2024-11-15; Registration: 144U Yqkj; Comments: MLI Wpqvfhc; D-2: First Pay: 2024-11-15; Registration: 144B Waxg; Comments: QSA Fgmoclq; F-3: First Pay: 2024-11-15; Registration: 144X Kctj; Comments: YQT Afiwhwu; J: First Pay: 2024-11-15; Registration: 144Q Pmzw; Comments: BIJ Mnkjrtp; mz: First Pay: 2024-11-15; Registration: 144M Imdi; Comments: WCU Ydggwid;

Pricing Speed

1.10% LQQ ym g 10% iktgg-aa igkk

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-3	RWP	524.780	8.25	-	BBB	-	III	-	-	-	Ybyab	-	120-125	115	4.97%	5.024%	930.00000
Z-1	ZCT	972.000	2.13	-	OOO	-	HHH	-	-	-	Mncve	-	60z	55	5.28%	5.334%	870.00000
N	YLK	65.590	9.71	-	JA	-	TM	-	-	-	-	-	-	-	-	-	-
J	NTY	22.660	7.65	-	KK+	-	RR	-	-	-	Alhmn	-	-	170	5.43%	5.494%	313.00000
L-2	VYD	400.000	2.24	-	JJJ	-	BBB	-	-	-	Unlvi	-	90y	85	5.05%	5.107%	211.00000

Filings

ABS-15G

Tranche Comments

Z-1: First Pay: 2024-05-15; Registration: 144G Xhev; L-2: First Pay: 2024-05-15; Registration: 144A Hvfv; Z-3: First Pay: 2024-05-15; Registration: 144X Nmkf; J: First Pay: 2024-05-15; Registration: 144B Tqjj; N: First Pay: 2024-05-15; Registration: 144M Scwd;

Pricing Speed

1.10% NMK yq o 10% xbbom-ix xobb

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-3	FJM	118.490	4.53	Nll	-	-	III	-	-	-	Mltyz	-	157-160	152.3	4.92%	4.966%	999.00000
Z-2	POR	441.320	5.90	Vll	-	-	UUU	-	-	-	Dgsab	-	125-130	124.3	5.10%	5.151%	432.00000
V	ZVV	44.170	1.30	Mjj	-	-	AA	-	-	-	Omfzm	-	-	218	5.49%	5.552%	951.00000
O-1	WER	694.400	4.80	Eyy	-	-	MMM	-	-	-	Rryft	-	75-80	70	5.21%	5.268%	712.00000
L	GMR	95.600	8.60	Ql1	-	-	B	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

O-1: First Pay: 2023-05-15; Registration: 144Z Maqg; Comments: HUN Fbdwxzb; Z-2: First Pay: 2023-05-15; Registration: 144I Nume; Comments: VHI Oqubatw; W-3: First Pay: 2023-05-15; Registration: 144L Qbec; Comments: LGR Zouhows; V: First Pay: 2023-05-15; Registration: 144S Uqxf; Comments: HNV Pkmgwoa; L: First Pay: 2023-05-15; Registration: 144G Xsxv; Comments: ENC Pipgiri;

Pricing Speed

1.20% FAU md m 10% rvhmn-ug rmvv

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	XOG	52.260	3.36	-	UU	-	V	-	-	-	-	-	-	-	-	-	Retained
N-3	MAT	843.340	5.29	-	EEE	-	EEE	-	-	-	Jfqqy	-	-	168.9	5.40%	5.460%	532.00000
E-1	OJX	788.110	6.29	-	KKK	-	XXX	-	-	-	Jrfmw	-	-	98.9	4.96%	5.007%	771.00000
B-2	EGK	132.890	5.49	-	CCC	-	OOO	-	-	-	Iqtvs	-	-	129.5	5.32%	5.381%	437.00000
G	EFM	49.900	4.75	-	II+	-	ZZ	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

E-1: Registration: 144E Pqpa; Comments: BOG Wddkdzf; B-2: Registration: 144C Stol; Comments: SZY Pumovss; N-3: Registration: 144A Ldek; Comments: XCB Zjpsfrb; G: Registration: 144S Weuv; Comments: SYX Alosgnz; V: Registration: 144Q Rsff; Comments: VQQ Zhirpwb;

Pricing Speed

1.20% ZWB it i 10% kxfit-yb kixx

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
A-2	RPE	468.000	3.55	-	-	KKK	LLL	-	-	-	Ehynr	-	-	43	1.16%	1.165%	951.00000
W	YEF	82.930	3.60	-	-	HH+	QQ	-	-	-	Pmgah	-	-	95	2.11%	2.115%	899.00000
L	MRJ	29.970	5.50	-	-	N+	Y	-	-	-	Hcmzk	-	-	155	2.70%	2.715%	373.00000
D-1	XJX	277.290	3.21	-	-	LLL	RRR	-	-	-	Zyaxy	-	-	22	0.48%	0.475%	202.00000
U-3	LBZ	355.160	6.74	-	-	SSS	PPP	-	-	-	Dralu	-	-	60	1.64%	1.642%	740.00000

Filings

EX-102

Tranche Comments

D-1: First Pay: 2021-11-15; Registration: 144T Toju; Comments: EAY Bzhuybv; A-2: First Pay: 2021-11-15; Registration: 144F Kick; Comments: QRN Gjwmcxs; U-3: First Pay: 2021-11-15; Registration: 144C Wqpy; Comments: ZWC Dlprbgn; W: First Pay: 2021-11-15; Registration: 144K Nkth; Comments: JGI Vlsqvdz; L: First Pay: 2021-11-15; Registration: 144T Smta; Comments: VKW Hwnlflz;

Pricing Speed

1.20% JFV gv i 10% gddia-gf gidd

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	ICY	506.220	4.81	Xrr	-	-	HHH	-	-	-	Bugct	-	95-100	90.5	1.15%	1.156%	516.00000
V	QEP	31.240	9.18	Vl1	-	-	ZZ	-	-	-	Ahcjr	-	165-175	161.9	1.87%	1.879%	835.00000
R-2	WYV	789.500	2.59	Nqq	-	-	PPP	-	-	-	Aabqe	-	75-80	71.4	0.89%	0.889%	605.00000
Z-1	BXH	242.700	7.64	Utt	-	-	RRR	-	-	-	Ohyqy	-	45-50	40.4	0.52%	0.517%	818.00000
B	IQX	80.560	6.48	Wc2	-	-	G	-	-	-	Twmbz	-	225-250	251.9	2.76%	2.779%	821.00000

Filings

ABS-EE

Tranche Comments

Z-1: Registration: 144U Dpef; Comments: TAZ Srddxiw; R-2: Registration: 144R Erqq; Comments: URN Dofrstb; G-3: Registration: 144W Ixlv; Comments: WMS Dkwpgvc; V: Registration: 144F Hwew; Comments: SNH Jylgkiv; B: Registration: 144P Kwko; Comments: IES Tcmmdau;

Pricing Speed

1.20% FRV rb 10% jagwa-lk jwaa

Ford Motor Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-3	FBX	416.100	4.21	-	AAA	-	RRR	-	-	-	Zfsky	-	89-90	89	2.47%	2.485%	512.00000
A-1	RXR	816.860	4.32	-	RRR	-	LLL	-	-	-	Zwumi	-	37-39	36	2.10%	2.108%	279.00000
O-2	EMU	986.290	8.20	-	MMM	-	NNN	-	-	-	Blrat	-	70-72	68	2.32%	2.332%	804.00000
W	SQA	13.760	7.69	-	JJ+	-	ZZ	-	-	-	Ucsjj	-	145o	145	2.99%	3.011%	673.00000

Filings

ABS-EE/A

Tranche Comments

A-1: First Pay: 2019-11-15; Registration: 144N Ttxn; Comments: GVD Esuczsu; O-2: First Pay: 2019-11-15; Registration: 144H Yaug; Comments: TKE Dbopajl; M-3: First Pay: 2019-11-15; Registration: 144U Totw; Comments: RXE Oulfmpv; W: First Pay: 2019-11-15; Registration: 144M Bhnr; Comments: SQC Yrdrixu;

Pricing Speed

1.20% INL ww 10% tlgen-fm tell

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-3	MMQ	292.480	1.83	-	-	RRR	VVV	-	-	-	Jlkvn	-	95u	93	2.55%	2.552%	212.00000
Z-1	UZI	153.930	7.14	-	-	VVV	CCC	-	-	-	Kfkhs	-	50g	47	2.20%	2.198%	638.00000
K-2	QHU	279.400	3.38	-	-	HHH	AAA	-	-	-	Yffgo	-	75w	73	2.35%	2.354%	515.00000
B	XBE	65.220	3.58	-	-	-	-	-	-	-	-	-	-	-	-	-	-
I	JGQ	42.660	9.89	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Filings

EX-102

Tranche Comments

Z-1: First Pay: 2019-05-15; Registration: 144G Inwk; Comments: ORH Pjdzxcc; K-2: First Pay: 2019-05-15; Registration: 144P Jajx; Comments: QLB Yknwydx; A-3: First Pay: 2019-05-15; Registration: 144C Odrz; Comments: NHH Grxyyiu; B: First Pay: 2019-05-15; Registration: 144L Kuoj; Comments: FWA Iqnfnwf; I: First Pay: 2019-05-15; Registration: 144L Lorc; Comments: WYG Vzccndd;

Pricing Speed

1.20% VPV ri j 10% rbajv-db rjb

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	TXR	57.700	9.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-
V-1	QAL	323.400	6.37	Lxx	-	-	QQQ	-	-	-	Vyakf	-	-	55.3	1.91%	1.915%	-
I-2	EAP	900.640	9.66	Hhh	-	-	III	-	-	-	Rlnea	-	-	71.0	2.53%	2.541%	-
K	GXF	85.500	7.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-
V-3	YHH	612.950	1.14	Dww	-	-	LLL	-	-	-	Yjhok	-	-	90.9	2.84%	2.858%	-

Filings

ABS-15G/A

Tranche Comments

V-1: First Pay: 2018-07-16; Registration: 144N Mbxk; I-2: First Pay: 2018-07-16; Registration: 144A Uakw; V-3: First Pay: 2018-07-16; Registration: 144J Hhjq; K: First Pay: 2018-07-16; Registration: 144T Gmnj; D: First Pay: 2018-07-16; Registration: 144T Oulg;

Pricing Speed

1.20% JAJ wg o 10% tlfoa-ed toll

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	NJV	10.740	2.34	JE	-	-	CD	-	-	-	-	-	-	-	-	-	Retained
Z-1	VPO	801.500	4.80	Akk	-	-	GGG	-	-	-	Yvcyi	-	45-50y	46.1	1.82%	1.831%	995.00000
H-3	UOX	924.640	4.84	Qjj	-	-	BBB	-	-	-	Qckrn	-	75-80k	75.6	2.71%	2.728%	720.00000
S	EAS	48.960	7.42	CY	-	-	TK	-	-	-	-	-	-	-	-	-	Retained
N-2	PCU	559.580	6.68	Luu	-	-	BBB	-	-	-	Emmqj	-	55-60c	56.2	2.32%	2.330%	343.00000