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
U1	XOY	69.000	8.95	N-1	F-1+	-	-	-	-	-	Zziwr	-	-	-5	-	-	710.00000
U	XJI	7.520	3.16	Fy3	ZZ	-	-	-	-	-	Ssfyv	Ydhwc	-	140	-	-	48.58779
U2	LBF	35.000	1.10	Uuu	VVV	-	-	-	-	-	Bzkmk	RREQ	-	26	-	-	79.82077
X	VZW	8.280	6.96	Hff1	V	-	-	-	-	-	Kokai	Kxykh	-	240	-	-	36.88552
A3	TVO	21.000	6.50	Ajj	QQQ	-	-	-	-	-	Hvoax	-	-	47	-	-	85.17889
P4	OPK	70.700	9.70	Mbb	BBB	-	-	-	-	-	Aabik	Iwelx	-	80	-	-	56.90196

More Details

Tranche Comments

U1: Registration: 144H Ucoq; U2: Registration: 144P Wjtw; A3: Registration: 144X Akbf; P4: Registration: 144R Qsgy; U: Registration: 144C Dqus; X: Registration: 144V Pfhr;

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J1	AGD	53.000	8.38	I-1	M-1+	-	-	-	-	-	Alrmy	-	-	1	0.37%	0.370%	995.00000
E2	NZI	52.000	2.70	Yee	CCC	-	-	-	-	-	Uwzra	-	-	30	0.75%	0.760%	48.67621
A	MIL	93.370	4.60	-	-	-	-	-	-	-	Lrvjp	-	-	-	-	-	-
A4	UKR	82.400	2.90	Spp	VVV	-	-	-	-	-	Zuomz	-	-	53	1.22%	2.040%	46.72498
J3	EPI	88.000	1.20	Vdd	SSS	-	-	-	-	-	Hyglm	-	-	37	1.22%	1.230%	60.11280
R	FGE	6.340	3.56	Bn3	BB	-	-	-	-	-	Rmmps	-	-	90	2.72%	2.740%	76.56757

More Details

Tranche Comments

J1: Registration: 144L Etkm; E2: Registration: 144N Pmuh; J3: Registration: 144R Urlc; A4: Registration: 144S Ratr; R: Registration: 144D Tpqn; A: Registration: 144F Hhbs;

Refinancing

Yes

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	RKB	77.680	6.72	E2	CC-	-	-	-	-	-	Zgssz	-	-	4	3.96%	4.000%	38.53058
P	XKB	5.300	1.72	Vqq2	J	-	-	-	-	-	Xgaxw	Jrtfq	-	275	4.82%	4.870%	93.64453
A3	ENJ	36.000	2.81	Vrr	ZZZ	-	-	-	-	-	Qfxom	KVAB	-	35	1.39%	1.400%	40.13469
E4	EHU	55.600	1.30	Xzz	JJJ	-	-	-	-	-	Wrccf	Ouqhy	-	52	2.37%	2.370%	36.44328
O2	IBT	11.000	6.62	Saa	UUU	-	-	-	-	-	Ytxnz	OANE	-	30	0.75%	0.760%	27.90958
R1	XFJ	14.000	7.56	J-1	B-1+	-	-	-	-	-	Guher	1xJ	-	-	0.30%	0.300%	776.00000

More Details

Tranche Comments

R1: Registration: Rhjzpd; O2: Registration: Pfllej; A3: Registration: Sowiwx; E4: Registration: Gmokpl; W: Registration: Uuzgem; P: Registration: Ambtpy;

Refinancing

Yes

Mitsubishi Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T2	SRS	99.000	7.81	Gzz	QQQ	-	-	-	-	-	Tlwmo	OWIE	-	225	-	3.280%	-
M1	ORT	93.700	4.21	R-1	O-1+	-	-	-	-	-	Zvsrr	1tK	-	50	-	1.690%	-
S3	FHE	64.000	5.52	Kff	EEE	-	-	-	-	-	Pptrq	MRWI	-	250	-	3.970%	-
D4	HPA	61.760	1.84	Axx	GGG	-	-	-	-	-	Okpau	Aztbg	-	425	-	6.340%	-