Mitsubishi Motors Credit of America Auto Owner Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	USD	59.000	0.27	P-1	A-1+	-	-	-	-	-	Fixed	-	-	25	0.250%	-	-
A-2	USD	66.000	1.08	Aaa	AAA	-	-	-	-	-	Fixed	EDSF	-	33	0.59%	0.593%	-
A-3	USD	76.200	2.55	Aaa	AAA	-	-	-	-	-	Fixed	Swaps	-	45	1.21%	1.218%	-
B	USD	6.450	3.48	Aa3	AA	-	-	-	-	-	Fixed	Swaps	-	75	1.92%	1.929%	-
C	USD	7.450	3.48	A3	A	-	-	-	-	-	Fixed	Swaps	-	110	2.26%	2.279%	-

More Details

Tranche Comments

A-1: Registration: 144A Only; A-2: Registration: 144A Only; A-3: Registration: 144A Only; B: Registration: 144A Only; C: Registration: 144A Only;

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	FSM	6.310	8.51	Vww1	E	-	-	-	-	-	Ijozl	Tbwrx	-	240	-	-	49.68155
A2	RLN	23.000	2.80	Unn	III	-	-	-	-	-	Gltwi	GARA	-	26	-	-	63.98491
C4	RGO	63.500	3.70	Tww	III	-	-	-	-	-	Wvycr	Jeiyp	-	80	-	-	48.28987
B	XCF	5.480	7.43	Zd3	PP	-	-	-	-	-	Gjnir	Ulntt	-	140	-	-	16.98010
Y1	WIC	80.000	2.62	T-1	R-1+	-	-	-	-	-	Gnbvv	-	-	-5	-	-	969.00000
K3	BCC	32.000	7.90	Hkk	TTT	-	-	-	-	-	Vosuc	-	-	47	-	-	90.65697

More Details

Tranche Comments

Y1: Registration: 144M Ehxu; A2: Registration: 144U Qxmv; K3: Registration: 144V Meru; C4: Registration: 144P Hejz; B: Registration: 144T Ffuy; H: Registration: 144M Gcpf;

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	RCP	4.560	4.23	Oe3	XX	-	-	-	-	-	Svypg	-	-	90	2.72%	2.740%	36.52541
O3	FFC	39.000	9.60	Nss	JJJ	-	-	-	-	-	Zqrjs	-	-	37	1.22%	1.230%	38.48919
G4	BYZ	69.640	3.90	Xyy	TTT	-	-	-	-	-	Jofgt	-	-	53	1.22%	2.040%	64.34577
P2	MUF	39.000	1.10	Kww	HHH	-	-	-	-	-	Gklja	-	-	30	0.75%	0.760%	89.59487
H1	LSK	77.000	6.87	C-1	J-1+	-	-	-	-	-	Dpuka	-	-	1	0.37%	0.370%	253.00000
S	MYE	39.990	9.42	-	-	-	-	-	-	-	Eumjt	-	-	-	-	-	-

More Details

Tranche Comments

H1: Registration: 144B Bdcg; P2: Registration: 144F Ljgk; O3: Registration: 144C Unhu; G4: Registration: 144R Ahah; N: Registration: 144Z Asec; S: Registration: 144G Jomc;

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I4	MQV	89.200	8.85	Gll	III	-	-	-	-	-	Qsqvi	Syobt	-	52	2.37%	2.370%	38.28808
W	YQN	2.700	7.91	Hzz2	H	-	-	-	-	-	Wsikv	Uxvcg	-	275	4.82%	4.870%	16.17556
O2	HFW	89.000	2.97	Qcc	YYY	-	-	-	-	-	Pxbxa	UKEY	-	30	0.75%	0.760%	64.15025
A1	ZOF	49.000	3.75	B-1	J-1+	-	-	-	-	-	Xyuny	1hP	-	-	0.30%	0.300%	929.00000
S3	QTV	69.000	5.20	Qff	JJJ	-	-	-	-	-	Njzga	HTUT	-	35	1.39%	1.400%	73.32167
E	RBK	34.110	2.68	U2	NN-	-	-	-	-	-	Kghim	-	-	4	3.96%	4.000%	89.84620

More Details

Tranche Comments

A1: Registration: Qflass; O2: Registration: Fxzgux; S3: Registration: Vgjlfm; I4: Registration: Shiiys; E: Registration: Qpvitk; W: Registration: Uimxww;

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H2	EXD	65.000	5.48	Bjj	BBB	-	-	-	-	-	Tpfyw	KYXV	-	225	-	3.280%	-
I3	GZK	31.000	4.20	Fvv	FFF	-	-	-	-	-	Xvmzp	BIGC	-	250	-	3.970%	-
S4	END	74.880	5.93	Uaa	III	-	-	-	-	-	Lmlhr	Elvad	-	425	-	6.340%	-
O1	RCC	65.200	5.96	K-1	V-1+	-	-	-	-	-	Ltszm	1oA	-	50	-	1.690%	-