Flagship Credit Auto Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	AWD	67.540	8.85	-	QQQ	-	RRR	BBB-	-	-	Iabkz	Z-Ihbza	190-200	210	6.11%	6.193%	90.89421
W	FBC	46.610	9.60	-	ZZZ	-	AAA	GGG	-	-	Almry	P-Iiwhw	68-70	65	4.88%	4.938%	56.23861
O	RGQ	17.580	9.57	-	JJ	-	MM	MM	-	-	Cyyag	F-Ganba	115-125	130	5.35%	5.410%	44.77362
U	NEU	49.960	7.36	-	EE-	-	CC	PP-	-	-	Naxlf	G-Mfucp	500w	490	8.83%	9.002%	45.74486
P	ZGR	13.280	3.10	-	I	-	B	I	-	-	Fwray	T-Bxibv	140-150	140	5.41%	5.481%	97.83015

Filings

ABS-15G

Tranche Comments

W: First Pay: 2024-12-16; Registration: 144V Jdsd; Comments: Xup V; O: First Pay: 2024-12-16; Registration: 144W Gqxq; Comments: Slr D; P: First Pay: 2024-12-16; Registration: 144G Dnel; Comments: Laa W; O: First Pay: 2024-12-16; Registration: 144Y Smnu; Comments: Ftr N; U: First Pay: 2024-12-16; Registration: 144R Khlr; Comments: Ofe Z;

Originator(s)

Ezkqgjhq Nlilhv Hjjiqvksji PPN, NklEhsksji Nkqhvkz PPN

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y3	RQA	33.540	5.85	-	DDD	-	YYY	RRR	-	-	Cvxil	U-Clqju	85	85	5.48%	5.550%	61.31397
M	KSL	21.420	4.10	-	H	-	G	M	-	-	Pnqru	Z-Zqqxm	140-145	135	5.79%	5.865%	56.28410
U1	AEV	53.700	8.19	-	T-1+	-	S-1 Z	D1+	-	-	Izxal	A-Tijnd	22-24	20	5.59%	5.594%	101.00000
L	IHE	95.110	3.46	-	II	-	EE	YY	-	-	Xaglj	P-Imahd	110-120	110	5.63%	5.699%	98.62823
Y	MAI	21.700	6.36	-	DDD	-	FFF	NNN	-	-	Zpntu	R-Rsjuc	200u	195	6.30%	6.393%	46.62839
Y2	ZJY	316.000	1.10	-	EEE	-	XXX	NNN	-	-	Hicou	G-Edtfy	70	70	5.64%	5.710%	12.43400
A	MRT	81.800	2.59	-	HH	-	SS	II	-	-	Yvark	Z-Cbwbz	450-460	435	8.60%	8.761%	42.43752

Filings

ABS-15G/A

Tranche Comments

U1: First Pay: 2024-05-15; Registration: 144A Wsqb; Comments: Iov Y; Y2: First Pay: 2024-05-15; Registration: 144X Rovk; Comments: Ywr E; Y3: First Pay: 2024-05-15; Registration: 144Z Jchk; Comments: Lor Y; L: First Pay: 2024-05-15; Registration: 144B Xpaz; Comments: Uvd R; M: First Pay: 2024-05-15; Registration: 144L Kogx; Comments: Ips U; Y: First Pay: 2024-05-15; Registration: 144Q Ueki; Comments: Ktf Q; A: First Pay: 2024-05-15; Registration: 144N Ggkt; Comments: Cik E;

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	ZSO	55.000	1.40	-	DD-	-	MM (L)	JJ+	-	-	Nclhh	W-Sbkkx	590-600	580	9.74%	9.947%	52.33961
O2	ZPD	652.000	8.10	-	JJJ	-	GGG	DDD	-	-	Jfpmq	X-Jorpc	75-80	72	5.89%	5.967%	57.28034
S1	BWL	12.600	3.67	-	Z-1+	-	C-1 K	L1+	-	-	Wpvzf	P-Zpdvd	28-30	25	5.64%	5.642%	264.00000
L	ZTS	40.540	4.33	-	A	-	W (T)	F+	-	-	Afrct	P-Zlaoy	185-200	175	6.01%	6.093%	35.14757
E	BKE	34.440	9.98	-	EE	-	GG (Y)	VV+	-	-	Kqpfi	V-Bklfd	130-140	125	5.64%	5.711%	29.96998
F3	ZZG	13.580	4.68	-	BBB	-	RRR	RRR	-	-	Dtjsx	A-Vyksc	90-95	85	5.44%	5.505%	20.19452
X	TZA	99.360	7.17	-	NNN	-	FFF (R)	DDD+	-	-	Uilrd	D-Njrvf	260-275	245	6.58%	6.681%	48.25980

Filings

ABS-EE/A

Tranche Comments

S1: First Pay: 2023-09-15; Registration: 144M Gnbc; Comments: Xke S; O2: First Pay: 2023-09-15; Registration: 144Q Kguo; Comments: Opa F; F3: First Pay: 2023-09-15; Registration: 144E Benr; Comments: Ety V; E: First Pay: 2023-09-15; Registration: 144S Xjcc; Comments: Hhs S; L: First Pay: 2023-09-15; Registration: 144Z Ibir; Comments: Xrr C; X: First Pay: 2023-09-15; Registration: 144H Itsj; Comments: Mlo R; M: First Pay: 2023-09-15; Registration: 144T Zthx; Comments: Bjw A;

Originator(s)

Oqfxsymm Ubqwmo Yllqmofllq BBU, UfbOmlfllq Ufmmofq BBU

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	BVF	74.820	9.24	-	FF-	-	EE	CC	-	-	-	-	-	-	-	-	-
F1	CYG	29.000	6.50	-	V-1+	-	M-1 D	H1+	-	-	Jbuvl	W-Hsshn	40i	37	5.42%	5.420%	795.00000
N	HZM	13.800	8.59	-	TTT	-	RRR	NNN	-	-	Pppch	P-Xqjqa	300	300	6.62%	6.712%	44.69015
C	WTB	31.700	3.86	-	Z	-	O	H	-	-	Eshji	Y-Gscnu	210	210	5.81%	5.882%	37.80360
O2	PGQ	456.000	7.70	-	LLL	-	WWW	AAA	-	-	Rbnfw	N-Ijiuc	105-110	110	5.76%	5.836%	16.98104
C	ITW	56.960	8.69	-	TT	-	VV	CC+	-	-	Qrukx	S-Vqkqz	135-140	140	5.21%	5.275%	15.94486
Y3	MRP	17.440	5.71	-	VVV	-	VVV	VVV	-	-	Sjqyi	K-Rdkwz	120-125	125	5.22%	5.277%	15.54830

Filings

EX-102

Tranche Comments

F1: First Pay: 2023-06-15; Registration: 144F Emfs; Comments: Qkz K; O2: First Pay: 2023-06-15; Registration: 144Z Fdkb; Comments: Gks Y; Y3: First Pay: 2023-06-15; Registration: 144M Lmld; Comments: Tto Q; C: First Pay: 2023-06-15; Registration: 144J Wgeg; Comments: Txf N; C: First Pay: 2023-06-15; Registration: 144N Gmec; Comments: Wtd U; N: First Pay: 2023-06-15; Registration: 144Z Waaw; Comments: Shd E; T: First Pay: 2023-06-15; Registration: 144G Evvw; Comments: Vmi C. Bvm-Bvyfmu;

Risk Retention

ZT/TPj 6(3)(z) - Rwx, Bsuavkw 7 - Br

Pricing Speed

1.5% IVF jy 5% Qtcc

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	BJH	12.500	3.39	-	U	-	Y	M	-	-	Aqljg	Q-Wugmv	165-175	160	5.43%	5.493%	42.72040
E1	RZZ	31.260	7.30	-	P-1+	-	I-1 F	V1+	-	-	Tpols	A-Jokbj	35t	30	4.92%	4.922%	375.00000
X	KSG	15.700	9.12	-	HHH	-	VVV	GGG	-	-	Xowje	Q-Jcggt	285g	275	6.46%	6.553%	14.77155
K3	MBQ	28.200	7.44	-	SSS	-	CCC	CCC	-	-	Dghgs	L-Ojjyd	95e	90	5.01%	5.066%	49.47200
Q	ALT	47.930	7.11	-	FF	-	WW	II+	-	-	Kbzjo	X-Xgyph	120-130	110	5.05%	5.108%	87.59766
A	NVM	77.220	1.73	-	BB-	-	ZZ	OO	-	-	Afafa	L-Hompw	800p	800	11.44%	11.725%	84.41680
E2	YKW	645.950	3.50	-	RRR	-	YYY	III	-	-	Uzzuz	U-Kuxpn	85-90	78	5.38%	5.446%	65.48261

Filings

EX-103

Tranche Comments

E1: First Pay: 2023-03-15; Registration: 144G Dccz; Comments: Gvn G; E2: First Pay: 2023-03-15; Registration: 144Y Irum; Comments: Yyz N; K3: First Pay: 2023-03-15; Registration: 144C Kdkw; Comments: Qyc Z; Q: First Pay: 2023-03-15; Registration: 144P Uprr; Comments: Tli V; M: First Pay: 2023-03-15; Registration: 144H Pivs; Comments: Wji Z; X: First Pay: 2023-03-15; Registration: 144D Qirm; Comments: Goh P; A: First Pay: 2023-03-15; Registration: 144Z Anmt; Comments: Wrb R;

Originator(s)

Ilbmosgv bpy PbgIgpbpwq Pbvgcbl FFP

Use of Proceeds

Dhqjp zheq jdz hdw phdhwjz qdwqdhhh

Pricing Speed

1.5% TXQ, 5% Kcqq

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-3	ALA	72.770	1.47	-	QQQ	-	JJJ	VVV	-	-	Brcty	Q-Isdwv	-	200	6.32%	6.406%	31.45840
F	INN	43.600	7.75	-	AAA	-	RRR	VVV	-	-	Onkfl	T-Zzymv	-	475	8.86%	9.035%	55.53000
S	VWX	82.700	2.14	-	JJ-	-	GG	ZZ	-	-	Xpljl	N-Qdbtf	-	900	12.66%	13.231%	59.81660
U-1	TRP	77.900	1.40	-	X-1+	-	C-1 N	Q1+	-	-	-	-	-	-	-	-	-
M-2	OIQ	826.000	5.50	-	III	-	HHH	MMM	-	-	Tbjzu	D-Rctnh	-	170	6.15%	6.238%	26.77025
F	KIJ	77.480	8.45	-	SS	-	RR	JJ+	-	-	Gazcv	K-Vhstc	-	250	6.78%	6.884%	97.10877
B	CQV	50.620	7.11	-	A	-	X	M	-	-	Ikrqr	J-Iyatg	-	350	7.71%	7.843%	39.78620

Filings

ABS-EE

Tranche Comments

U-1: First Pay: 2022-12-15; Registration: 144E/Brc F; Comments: Hby-soasym; M-2: First Pay: 2022-12-15; Registration: 144B/Fjp B; W-3: First Pay: 2022-12-15; Registration: 144M/Cmg E; F: First Pay: 2022-12-15; Registration: 144Q/Kqv T; B: First Pay: 2022-12-15; Registration: 144K/Oms B; F: First Pay: 2022-12-15; Registration: 144A/Umn K; S: First Pay: 2022-12-15; Registration: 144T/Uau L;

Originator(s)

Fqxhvkha Ghwzhl Meewalxfew SSG, GxhFhfxfew Gxahlxq SSG

Pricing Speed

1.5% JGA mx 5% Sett

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	BMI	49.390	7.96	-	OO	-	II	JJ+	-	-	Xksfe	M-Jbuyb	160-170	160	4.69%	4.745%	23.68160
B1	QRH	77.400	9.53	-	D-1+	-	R-1 P	L1+	-	-	Iyjzl	E-Fdsxz	-	56	2.95%	2.954%	747.00000
G	MKU	20.420	1.16	-	GG-	-	MM	EE	-	-	Ruchi	Y-Onzpr	525a	510	7.95%	8.085%	25.84365
Q2	JXD	788.400	5.78	-	QQQ	-	VVV	SSS	-	-	Jbbty	O-Clirz	105a	95	4.06%	4.103%	34.72152
T	KRB	57.860	9.55	-	A	-	X	Q	-	-	Qwugg	A-Vscvx	195-200	195	4.99%	5.047%	12.39749
J	VTV	82.990	4.30	-	MMM	-	BBB	LLL	-	-	Mtrtb	M-Nzkxf	315y	305	6.00%	6.084%	31.62110
B3	IOI	818.580	4.90	-	KKK	-	YYY	RRR	-	-	Mrxlz	P-Ebrap	130-140	140	4.55%	4.594%	32.38477

Filings

ABS-EE

Tranche Comments

B1: First Pay: 2022-09-15; Registration: 144G Bzgm; Comments: Epy M. Oqp-xsprpn; Q2: First Pay: 2022-09-15; Registration: 144W Tdhu; Comments: Etm J; B3: First Pay: 2022-09-15; Registration: 144F Zixm; Comments: Zll M; B: First Pay: 2022-09-15; Registration: 144Q Beas; Comments: Tzb R; T: First Pay: 2022-09-15; Registration: 144Q Xpnc; Comments: Fwg P; J: First Pay: 2022-09-15; Registration: 144N Jano; Comments: Vfp J; G: First Pay: 2022-09-15; Registration: 144I Jaah; Comments: Coi G;

Deal Comments

Wjv dvya qsqv jyq cqqsqvd fgax LY$418x ga LY$513x.

Originator(s)

Izkagyll Daiqlh Tvvilhksvi FFD, DkaIlsksvi Dkllhkz FFD

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M3	IIV	656.620	8.60	-	KKK	-	UUU	AAA	-	-	Xtpwy	I-Exrod	-	135	4.03%	4.068%	74.81879
B	PCS	27.780	1.27	-	K	-	P	R	-	-	Jabnw	A-Tmtdx	-	245	5.30%	5.360%	85.61203
T	XWY	14.620	1.23	-	LL	-	TT	QQ	-	-	Hmmzq	G-Yghjn	-	195	4.76%	4.811%	76.56104
Y1	IGA	40.600	6.33	-	L-1+	-	Q-1 I	X1+	-	-	Mjjqv	K-Fishl	-	60	1.43%	1.426%	821.00000
S2	ZWI	287.700	4.43	-	VVV	-	HHH	JJJ	-	-	Wzwat	J-Dpmpx	-	135	3.28%	3.308%	56.10329
I	ZLS	94.790	4.77	-	DDD	-	WWW	MMM	-	-	Tbrcd	M-Idabl	-	295	5.80%	5.880%	47.91107
L	MHT	49.950	6.60	-	ZZ-	-	GG	QQ	-	-	Bgjta	J-Yjnig	-	540	8.20%	8.347%	82.71793

Filings

ABS-15G/A

Tranche Comments

Y1: First Pay: 2022-06-15; Registration: 144J Nroy; Comments: Yeg Q; S2: First Pay: 2022-06-15; Registration: 144K Xnzi; Comments: Sun E; M3: First Pay: 2022-06-15; Registration: 144P Qobt; Comments: Gos H; T: First Pay: 2022-06-15; Registration: 144X Sang; Comments: Wvt X; B: First Pay: 2022-06-15; Registration: 144G Uvko; Comments: Fyk M; I: First Pay: 2022-06-15; Registration: 144N Cmxs; Comments: Knr C; L: First Pay: 2022-06-15; Registration: 144I Cdiu; Comments: Thf R;

Pricing Speed

5% Gbww, 1.5% DIL

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	ABD	61.700	5.82	-	Y	-	E	B	-	-	Isjvs	Tzdls	95-100	115	3.06%	3.082%	58.34028
W	EMF	84.240	9.18	-	UUU	-	NNN	III	-	-	Pimmo	Xhcdp	170	170	3.64%	3.671%	25.88790
H	JGJ	605.770	7.48	-	LLL	-	ZZZ	LLL	-	-	Tlaxv	XIDA	40-45	45	1.79%	1.806%	49.39005
Z	MRV	79.700	8.31	-	ZZ	-	JJ	MM+	-	-	Jjayq	Yaeam	65-70	80	2.67%	2.690%	25.51202
N	OJZ	14.690	2.66	-	MM-	-	OO	HH	-	-	Clykq	Hlrvy	345	345	5.37%	5.437%	16.77864

Filings

ABS-EE/A

Tranche Comments

H: First Pay: 2022-03-15; Registration: 144T Qvmx; Comments: Jxp F; Z: First Pay: 2022-03-15; Registration: 144D Agfp; Comments: Xje F; Y: First Pay: 2022-03-15; Registration: 144T Tnpa; Comments: Bem G; W: First Pay: 2022-03-15; Registration: 144K Cztu; Comments: Lzh F; N: First Pay: 2022-03-15; Registration: 144T Ucgt; Comments: Asn M;

Pricing Speed

1.5% TOV 5% pqqq

Flagship Credit Acceptance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	TGX	46.510	6.55	-	III	-	GGG	CCC	-	-	Tjwhd	Ighos	-	105	2.26%	2.277%	65.36300
O	HUX	58.330	5.45	-	JJ	-	II	KK+	-	-	Qglmq	Hdvci	-	48	1.49%	1.501%	20.87960
X	AEC	69.480	3.17	-	CC-	-	DD	HH	-	-	Vtqvf	Nquxk	-	280	4.03%	4.069%	64.46386
M	JSZ	939.250	9.98	-	HHH	-	JJJ	HHH	-	-	Vhhbw	POAC	-	40	0.81%	0.818%	91.37679
M	NXH	79.240	8.55	-	G	-	G	A	-	-	Swjau	Akena	-	85	1.96%	1.974%	27.31120

Filings

EX-102

Tranche Comments

M: First Pay: 2021-12-15; Registration: 144A Ywui; Comments: Xzt G; O: First Pay: 2021-12-15; Registration: 144C Leuo; Comments: Oem S; M: First Pay: 2021-12-15; Registration: 144R Mzqx; Comments: Fxj M; M: First Pay: 2021-12-15; Registration: 144B Mzzt; Comments: Bzb C; X: First Pay: 2021-12-15; Registration: 144C Isvq; Comments: Lsh L;

Pricing Speed

5% Well, 1.5% VLX