| Class | Size ($MM) | % of Pool | Enhancement | WAL | Coupon | Spread | Legal Final | S&P | Moody's | Fitch |
|---|---|---|---|---|---|---|---|---|---|---|
| Class A-1 | 330.0 | 19.6% | 5.25% | 0.29 | 4.60% | +9 I-curve | 2025-12-15 | — | P-1 | F1+ |
| Class A-2a | 407.8 | 24.2% | 5.25% | 1.08 | 4.59% | +32 I-curve | 2027-10-15 | AAA | Aaa | AAA |
| Class A-2b | 125.0 | 7.4% | 5.25% | 1.08 | floating | +32 SOFR | 2027-10-15 | AAA | Aaa | AAA |
| Class A-3 | 532.8 | 31.7% | 5.25% | 2.41 | 4.61% | +41 I-curve | 2029-08-15 | AAA | Aaa | AAA |
| Class A-4 | 104.4 | 6.2% | 5.25% | 3.57 | 4.66% | +48 I-curve | 2030-09-15 | AAA | Aaa | AAA |
| Class B | 47.4 | 2.8% | 2.25% | 3.65 | 4.88% | +70 I-curve | 2030-09-15 | AA | Aa2 | AA |
| Class Cretained | 31.6 | 1.9% | 0.25% | 1.54 | — | — | 2032-05-15 | — | — | — |
Enhancement: subordinate notes, overcollateralization and reserve beneath the class, as a share of the pool net of any yield supplement (the adjusted pool, as the issuers and rating agencies measure it); the Class A notes share losses pari passu, so each carries the same figure. Spread: basis points over the benchmark named beside it, from the pricing term sheet — the interpolated curve for fixed-rate classes, 30-day average SOFR for floaters; the two are not comparable. A class marked retained was kept by the depositor, as the prospectus states.
| Sponsor | Ford Motor Credit Company LLC |
|---|---|
| Servicer | Ford Motor Credit Company LLC |
| Depositor / Transferor | Ford Credit Auto Receivables Two LLC |
| Indenture Trustee | The Bank of New York Mellon |
| Owner Trustee | U.S. Bank Trust National Association |
| Asset Rep. Reviewer | Clayton Fixed Income Services LLC |
| Underwriters | Barclays Capital, RBC Capital Markets, Credit Agricole Securities, Goldman Sachs, Drexel Hamilton, U.S. Bancorp Investments |
| FCAOT 2024-D | FCAOT 2024-C | FCAOT 2024-B | FCAOT 2024-A | FCAOT 2023-C | FCAOT 2023-B | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2024-11-22 | 2024-09-20 | 2024-06-24 | 2024-03-19 | 2023-11-21 | 2023-06-26 | 424B5 |
| Pool balance | $1,683.4MM | $1,688.8MM | $1,999.5MM | $1,696.7MM | $1,443.4MM | $1,719.4MM | 424B5 |
| WA Credit Score | 754−1 | 756 | 755 | 756 | 753 | 748 | 424B5 |
| WA APR | 4.79%0.00pp | 4.74% | 4.65% | 4.79% | 4.92% | 4.79% | 424B5 |
| WA original term mo | 64.9+0.5 | 64.8 mo | 64.8 mo | 63.7 mo | 63.6 mo | 64.4 mo | 424B5 |
| % new vehicles | 94.2% | 93.9% | 93.6% | 92.5% | 91.2% | 89.9% | 424B5 |
| Geo top-3 | TX 16.1% CA 8.6% FL 8.5% | TX 16.1% FL 8.6% CA 8.4% | TX 16.0% CA 8.5% FL 8.4% | TX 16.0% CA 9.1% FL 8.6% | TX 16.0% CA 9.6% FL 8.4% | TX 16.6% CA 9.8% FL 8.9% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 5.25%0.00pp | 5.25% | 5.25% | 5.25% | 5.25% | 5.25% | calc |
| Enhancement, target | 7.25% | 7.25% | 7.25% | 7.25% | 7.25% | 7.25% | calc |
| Subordinate notes | 5.0%0.0pp | 5.0% | 5.0% | 5.0% | 5.0% | 5.0% | calc |
| OC (initial) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 424B5 |
| OC target | 2.00% | 2.00% | 2.00% | 2.00% | 2.00% | 2.00% | 424B5 |
| OC floor | 2.00% | 2.00% | 2.00% | 2.00% | 2.00% | 2.00% | 424B5 |
| Reserve account | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 424B5 |
| YSOC | 6.20% | 6.50% | 7.87% | 6.94% | 8.84% | 8.17% | 424B5 |
| Pricing | |||||||
| AAA spread | +41 bps−17bps A-3 · 2.4y | +58 bps A-3 · 2.5y | +56 bps A-3 · 2.4y | +57 bps A-3 · 2.4y | +86 bps A-3 · 2.4y | +80 bps A-3 · 2.5y | FWP |
| Terms | |||||||
| Tranches | 7 | 7 | 7 | 7 | 7 | 7 | FWP |
Enhancement: subordinate notes, overcollateralization and the reserve account as a share of the cutoff-date pool — the losses the pool can absorb before the AAA term notes are touched. AAA spread: the pricing spread over the interpolated curve for the fixed-rate AAA class whose weighted-average life is nearest two years, with that class and its WAL shown; floating-rate classes are never used. Source: 424B5 = final prospectus, FWP = pricing term sheet, calc = derived from the above. Deltas are against the peer median; green means more protection, or a cheaper price for it, for the noteholder.
OC shown net of any yield-supplement overcollateralization (YSOC); YSOC is a yield mechanism for subvented low-APR pools and is reported separately. OC target is a % of the pool balance — current (amortizing) for greater-of/sum-of structures, original (cut-off) for flat structures; OC floor is a % of the original pool balance.
| FCAOT 2024-D | HAROT 2024-4 | NAROT 2024-B | TAOT 2024-D | GMCAR 2024-4 | HART 2024-C | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2024-11-22 | 2024-10-24 | 2024-10-23 | 2024-10-17 | 2024-10-16 | 2024-10-16 | 424B5 |
| Pool balance | $1,683.4MM | $2,159.2MM | $1,397.8MM | $1,841.9MM | $1,346.6MM | $1,859.5MM | 424B5 |
| WA Credit Score | 754−16 | 768 | 783 | 770 | 782 | 769 | 424B5 |
| WA APR | 4.79%−1.17pp | 4.88% | 4.63% | 5.96% | 6.73% | 5.97% | 424B5 |
| WA original term mo | 64.9−1.8 | 61.2 mo | — | 65.4 mo | 69.0 mo | 68.0 mo | 424B5 |
| % new vehicles | 94.2% | 86.2% | 10.0% | 90.0% | 87.7% | 96.7% | 424B5 |
| Geo top-3 | TX 16.1% CA 8.6% FL 8.5% | CA 17.5% TX 9.9% FL 6.9% | TX 17.1% FL 8.8% CA 6.2% | TX 17.3% CA 15.6% PA 4.5% | TX 15.3% FL 7.2% MI 5.3% | TX 12.7% FL 10.6% CA 8.9% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 5.25%+1.00pp | 2.75% | 4.25% | 2.75% | 6.10% | 7.55% | calc |
| Enhancement, target | 7.25% | — | 4.25% | 3.60% | 6.60% | 8.05% | calc |
| Subordinate notes | 5.0%+2.5pp | 0.0% | 0.0% | 2.5% | 4.4% | 4.8% | calc |
| OC (initial) | 0.00% | 2.50% | 4.00% | 0.00% | 1.50% | 2.50% | 424B5 |
| OC target | 2.00% | — | 4.00% | 0.85% | 2.00% | 3.00% | 424B5 |
| OC floor | 2.00% | — | 4.00% | 0.85% | 2.00% | 3.00% | 424B5 |
| Reserve account | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 424B5 |
| YSOC | 6.20% | n.a. | 6.85% | 4.99% | 3.04% | 4.98% | 424B5 |
| Pricing | |||||||
| AAA spread | +41 bps−10bps A-3 · 2.4y | +48 bps A-3 · 2.3y | +47 bps A-3 · 2.2y | +51 bps A-3 · 2.5y | +53 bps A-3 · 2.5y | +53 bps A-3 · 2.4y | FWP |
| Terms | |||||||
| Tranches | 7 | 4 | 5 | 6 | 8 | 7 | FWP |
Enhancement: subordinate notes, overcollateralization and the reserve account as a share of the cutoff-date pool — the losses the pool can absorb before the AAA term notes are touched. AAA spread: the pricing spread over the interpolated curve for the fixed-rate AAA class whose weighted-average life is nearest two years, with that class and its WAL shown; floating-rate classes are never used. Source: 424B5 = final prospectus, FWP = pricing term sheet, calc = derived from the above. Deltas are against the peer median; green means more protection, or a cheaper price for it, for the noteholder.
OC shown net of any yield-supplement overcollateralization (YSOC); YSOC is a yield mechanism for subvented low-APR pools and is reported separately. OC target is a % of the pool balance — current (amortizing) for greater-of/sum-of structures, original (cut-off) for flat structures; OC floor is a % of the original pool balance.
Anchor expectations in empirical base rates from the sponsor's prior series and FICO-tier peer set.
Left: per-series cumulative NET loss at matched seasoning 10-D (10-D servicer distribution reports). IQR band uses a fixed cohort of all peer series with ≥18 months of data (170 series across 9 issuers). Right: portfolio-level 60+ DQ rate aggregated across all active deals per issuer (calendar time, last 3 years), from ABS-EE loan-level data ABS-EE.
Ford Motor Credit Company LLC — ticker FCAOT.
Peer tier: prime.
Open the performance page ↗ for
FICO sub-band and new/used stratification.