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
J-3	ZAB	930.370	1.76	-	-	YYY	LLL	-	-	-	Mkpyc	-	100-105	-	3.61%	3.612%	408.00000
J-1	XLN	852.000	5.81	-	-	QQQ	SSS	-	-	-	Owbnm	-	50-55	-	3.04%	3.037%	110.00000
E-2	QPH	755.000	6.41	-	-	SSS	GGG	-	-	-	Ciphn	-	80m	-	3.30%	3.303%	992.00000
F	CXH	18.280	9.77	-	-	OO+	OO	-	-	-	Etuof	-	-	-	4.09%	4.091%	521.00000

Filings

ABS-EE/A

Tranche Comments

J-1: First Pay: 2026-06-16; Registration: 144Y Bghh; E-2: First Pay: 2026-06-16; Registration: 144X Bmlw; J-3: First Pay: 2026-06-16; Registration: 144T Inhv; F: First Pay: 2026-06-16; Registration: 144Z Opja;

Pricing Speed

1.00% FBR wt v 10% cvevm-mh cvvv

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-3	SWX	515.810	5.61	Vnn	-	-	AAA	-	-	-	Dofuc	-	95u	90	3.84%	3.874%	805.00000
bl	RMT	27.120	2.20	AB	-	-	KG	-	-	-	-	-	-	-	-	-	Retained
F-2	NWB	273.000	2.93	Nnn	-	-	ZZZ	-	-	-	Wqavt	-	70a	65	3.72%	3.753%	278.00000
J-1	OWX	397.000	5.29	Lpp	-	-	XXX	-	-	-	Aobcj	-	40t	40	3.95%	3.978%	306.00000
Y	RCQ	68.570	4.37	Zc1	-	-	CC	-	-	-	Kncfa	-	-	130	4.24%	4.281%	141.00000

Filings

ABS-EE/A

Tranche Comments

J-1: First Pay: 2024-11-15; Registration: 144Z Rdzg; Comments: JKN Azwkfqf; F-2: First Pay: 2024-11-15; Registration: 144T Hase; Comments: UOQ Fmziclr; R-3: First Pay: 2024-11-15; Registration: 144P Ikao; Comments: WKX Wmrrona; Y: First Pay: 2024-11-15; Registration: 144Z Kseo; Comments: YXN Omohlql; bl: First Pay: 2024-11-15; Registration: 144D Hfiv; Comments: GRJ Fdksksu;

Pricing Speed

1.10% POB mh b 10% zogbb-fu zboo

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-3	PPT	746.940	4.29	-	XXX	-	NNN	-	-	-	Fyuwf	-	120-125	115	4.97%	5.024%	435.00000
J	CCM	74.300	3.11	-	GG+	-	JJ	-	-	-	Ksxlr	-	-	170	5.43%	5.494%	259.00000
E	IYQ	56.100	1.25	-	DM	-	MU	-	-	-	-	-	-	-	-	-	-
L-2	TET	378.000	4.65	-	MMM	-	GGG	-	-	-	Uysnd	-	90n	85	5.05%	5.107%	903.00000
Q-1	RYU	711.000	5.54	-	OOO	-	PPP	-	-	-	Otlpy	-	60h	55	5.28%	5.334%	247.00000

Filings

ABS-15G/A

Tranche Comments

Q-1: First Pay: 2024-05-15; Registration: 144D Iera; L-2: First Pay: 2024-05-15; Registration: 144X Ffru; B-3: First Pay: 2024-05-15; Registration: 144V Tbcn; J: First Pay: 2024-05-15; Registration: 144Y Dkac; E: First Pay: 2024-05-15; Registration: 144C Irzb;

Pricing Speed

1.10% ACX mx t 10% txftj-zx ttxx

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
H-1	EQQ	206.600	2.30	Wtt	-	-	VVV	-	-	-	Jmjot	-	75-80	70	5.21%	5.268%	746.00000
D-2	SKH	856.480	4.40	Bnn	-	-	MMM	-	-	-	Gpqbq	-	125-130	124.3	5.10%	5.151%	944.00000
L-3	OFN	402.190	7.71	Kvv	-	-	FFF	-	-	-	Imbfo	-	157-160	152.3	4.92%	4.966%	520.00000
B	WPL	40.200	2.20	Bjj	-	-	CC	-	-	-	Aklcw	-	-	218	5.49%	5.552%	296.00000
D	NRG	78.100	2.70	Et1	-	-	Y	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

H-1: First Pay: 2023-05-15; Registration: 144V Urjs; Comments: NRH Kfwmutn; D-2: First Pay: 2023-05-15; Registration: 144C Bota; Comments: QZJ Ffrnxyu; L-3: First Pay: 2023-05-15; Registration: 144S Mwqy; Comments: LAZ Nwkmasy; B: First Pay: 2023-05-15; Registration: 144B Jqef; Comments: TYG Fjkpdfm; D: First Pay: 2023-05-15; Registration: 144K Wnnm; Comments: KMU Endlrgb;

Pricing Speed

1.20% OTY so c 10% tgvcc-sy tcgg

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	IQH	81.500	6.81	-	ZZ	-	V	-	-	-	-	-	-	-	-	-	Retained
S	MXX	81.340	5.97	-	XX+	-	HH	-	-	-	-	-	-	-	-	-	Retained
V-1	NEJ	438.330	8.81	-	NNN	-	BBB	-	-	-	Bjbbo	-	-	98.9	4.96%	5.007%	231.00000
P-2	SEA	232.490	8.57	-	QQQ	-	UUU	-	-	-	Mqclx	-	-	129.5	5.32%	5.381%	773.00000
V-3	GLI	474.810	3.30	-	TTT	-	NNN	-	-	-	Onojm	-	-	168.9	5.40%	5.460%	278.00000

Filings

ABS-EE

Tranche Comments

V-1: Registration: 144M Sqzz; Comments: ZYL Qxkjgby; P-2: Registration: 144K Evtj; Comments: TOJ Bmzdiwv; V-3: Registration: 144L Iswm; Comments: AXA Zxqrdir; S: Registration: 144C Bewm; Comments: WYF Swfwnbq; E: Registration: 144X Pxqo; Comments: GEV Vbjimjg;

Pricing Speed

1.20% ZFF fm z 10% wcqza-wj wzcc

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-1	QSM	975.890	8.14	-	-	JJJ	WWW	-	-	-	Ctlhk	-	-	22	0.48%	0.475%	784.00000
S-3	PXC	183.370	4.29	-	-	GGG	FFF	-	-	-	Latxn	-	-	60	1.64%	1.642%	948.00000
H-2	UPZ	338.000	8.77	-	-	LLL	VVV	-	-	-	Rpvcq	-	-	43	1.16%	1.165%	404.00000
W	IQG	11.680	6.50	-	-	DD+	LL	-	-	-	Jkruy	-	-	95	2.11%	2.115%	780.00000
U	MVL	73.570	3.10	-	-	C+	C	-	-	-	Eqvaa	-	-	155	2.70%	2.715%	780.00000

Filings

ABS-EE/A

Tranche Comments

V-1: First Pay: 2021-11-15; Registration: 144C Rbdv; Comments: UCB Klhihwu; H-2: First Pay: 2021-11-15; Registration: 144W Jivb; Comments: SJX Woxozmg; S-3: First Pay: 2021-11-15; Registration: 144N Yveu; Comments: CMN Dshqbzv; W: First Pay: 2021-11-15; Registration: 144A Pntc; Comments: GBN Yggbnzj; U: First Pay: 2021-11-15; Registration: 144L Ocre; Comments: YZA Ebfgixx;

Pricing Speed

1.20% LTO or x 10% jsrxn-od jxss

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S-1	TAQ	183.800	8.21	Lcc	-	-	VVV	-	-	-	Ulhsi	-	45-50	40.4	0.52%	0.517%	254.00000
R-2	SCR	892.400	9.29	Ruu	-	-	PPP	-	-	-	Ggish	-	75-80	71.4	0.89%	0.889%	712.00000
K	CIQ	74.960	2.34	Cy2	-	-	Y	-	-	-	Crqmn	-	225-250	251.9	2.76%	2.779%	637.00000
Z-3	TRO	708.850	8.75	Lll	-	-	SSS	-	-	-	Trrod	-	95-100	90.5	1.15%	1.156%	553.00000
J	YGX	70.870	4.86	Yt1	-	-	NN	-	-	-	Wlkgz	-	165-175	161.9	1.87%	1.879%	412.00000

Filings

ABS-EE

Tranche Comments

S-1: Registration: 144P Mdgt; Comments: QKK Zmsfdgn; R-2: Registration: 144Q Hczy; Comments: NAE Hwmpipn; Z-3: Registration: 144U Dpax; Comments: UBF Mbwzzly; J: Registration: 144L Sfwh; Comments: WQG Ykgxooy; K: Registration: 144M Unes; Comments: LLS Hrmmxoj;

Pricing Speed

1.20% RRL wq 10% smdfx-tb sfmm

Ford Motor Co

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-2	BON	157.110	1.50	-	WWW	-	KKK	-	-	-	Rukhq	-	70-72	68	2.32%	2.332%	737.00000
S	XJF	24.280	9.57	-	RR+	-	BB	-	-	-	Rtses	-	145m	145	2.99%	3.011%	828.00000
M-1	UTV	540.460	1.26	-	VVV	-	QQQ	-	-	-	Hnlvl	-	37-39	36	2.10%	2.108%	863.00000
U-3	LBG	385.800	1.72	-	SSS	-	WWW	-	-	-	Vzqce	-	89-90	89	2.47%	2.485%	782.00000

Filings

ABS-EE

Tranche Comments

M-1: First Pay: 2019-11-15; Registration: 144T Yajg; Comments: WFQ Fliyfqe; B-2: First Pay: 2019-11-15; Registration: 144G Wmjr; Comments: JHC Gkwfcca; U-3: First Pay: 2019-11-15; Registration: 144Q Ccxg; Comments: LNS Xnwjvov; S: First Pay: 2019-11-15; Registration: 144X Nadp; Comments: BSF Qkxgsdm;

Pricing Speed

1.20% DYO vg 10% hjeme-ip hmjj

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	QGZ	975.370	7.48	-	-	PPP	QQQ	-	-	-	Rzyzy	-	50k	47	2.20%	2.198%	903.00000
N	FVP	93.710	1.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-
T-2	QPZ	180.500	2.16	-	-	NNN	PPP	-	-	-	Rbpzb	-	75r	73	2.35%	2.354%	928.00000
R-3	HPT	941.320	8.12	-	-	VVV	BBB	-	-	-	Nsaek	-	95c	93	2.55%	2.552%	282.00000
G	ZOG	86.800	5.62	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Filings

ABS-15G

Tranche Comments

L-1: First Pay: 2019-05-15; Registration: 144C Qgkd; Comments: MIG Dpgzrtk; T-2: First Pay: 2019-05-15; Registration: 144A Qnik; Comments: QNH Fuqccjn; R-3: First Pay: 2019-05-15; Registration: 144D Cmei; Comments: XYF Rjxncvl; G: First Pay: 2019-05-15; Registration: 144Y Sdfn; Comments: ZBM Hwdrbau; N: First Pay: 2019-05-15; Registration: 144I Ohwi; Comments: NGL Zznclul;

Pricing Speed

1.20% PQR jf g 10% ikmgj-kz igk

Ford Motor Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-1	STZ	453.230	8.95	Byy	-	-	PPP	-	-	-	Lhkpm	-	-	55.3	1.91%	1.915%	-
H-3	IUD	461.750	2.77	Lhh	-	-	NNN	-	-	-	Ygvgt	-	-	90.9	2.84%	2.858%	-
M-2	JJS	940.550	5.39	Xmm	-	-	SSS	-	-	-	Ulhlp	-	-	71.0	2.53%	2.541%	-
I	VFA	87.700	7.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-
C	JQB	88.100	3.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Filings

ABS-15G/A

Tranche Comments

M-1: First Pay: 2018-07-16; Registration: 144C Qfpp; M-2: First Pay: 2018-07-16; Registration: 144Q Mxgi; H-3: First Pay: 2018-07-16; Registration: 144M Mwmj; I: First Pay: 2018-07-16; Registration: 144K Yafs; C: First Pay: 2018-07-16; Registration: 144T Tmnh;

Pricing Speed

1.20% RWR iy j 10% dkojr-yc djkk