Free Writing Prospectus
Filed Pursuant to Rule 433
Dated January 18, 2012
Registration Statement Nos. 333-167489 and
333-167489-04
ABS NEW ISSUE: |
| $1.6BN+ Ford Credit Auto Owner Trust (FORDO) 2012-A PRICED |
JT-LEADS: |
| JPM, RBS, WFS |
CO-MGRS: |
| Banco do Brasil, Bradesco, Lloyds, PNC |
SELLING GROUP: |
| Loop, CL King |
CL |
| SIZE-mm |
| M/S |
| WAL |
| WIN |
| E.FIN |
| L.FIN |
| BNCH |
| +SPD |
| %YLD |
| $PX |
| %CPN |
| |
A1 |
| $ | 340.40 |
| P-1/A-1+ |
| 0.29 |
| 1-7 |
| 8/12 |
| 2/13 |
| IntL |
| -15 |
| 0.44878 |
| 100.00 |
| 0.44878 |
|
A2 |
| $ | 454.50 |
| Aaa/AAA |
| 1.05 |
| 7-19 |
| 8/13 |
| 9/14 |
| EDSF |
| +9 |
| 0.626 |
| 99.99458 |
| 0.62 |
|
A3 |
| $ | 547.80 |
| Aaa/AAA |
| 2.30 |
| 19-39 |
| 4/15 |
| 8/16 |
| ISWPS |
| +23 |
| 0.843 |
| 99.99654 |
| 0.84 |
|
A4 |
| $ | 157.16 |
| Aaa/AAA |
| 3.62 |
| 39-49 |
| 2/16 |
| 6/17 |
| ISWPS |
| +35 |
| 1.160 |
| 99.97450 |
| 1.15 |
|
B |
| $ | 47.36 |
| Aa1/AA+ |
| 4.23 |
| 49-52 |
| 5/16 |
| 8/17 |
| ISWPS |
| +95 |
| 1.893 |
| 99.97734 |
| 1.88 |
|
C |
| $ | 31.57 |
| Aa3/A+ |
| 4.31 |
| 52-52 |
| 5/16 |
| 11/17 |
| ISWPS |
| +145 |
| 2.413 |
| 99.99613 |
| 2.40 |
|
D |
| $ | 31.57 |
| A3/BBB+ |
| 4.31 |
| 52-52 |
| 5/16 |
| 7/18 |
| ISWPS |
| +200 |
| 2.963 |
| 99.98038 |
| 2.94 |
|
EXPECTED SETTLE: |
| 1/25/2012 |
FIRST PAYMENT DATE: |
| 2/15/2012 |
CLEAN UP CALL: |
| AT 5% |
ERISA ELIGIBLE: |
| YES |
OFFERING TYPE: |
| A1 is 144A, All other classes are Public |
BBG TICKER: |
| FORDO 2012-A |
BILL & DELIVER: |
| RBS |
IMPORTANT NOTICE (ALL CLASSES, EXCEPT A1) The issuer has filed a registration statement (including a base prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest in this offering, you should read the base prospectus in that registration statement and other documents the issuer has filed with the SEC for more complete information about the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC Website at www.sec.gov. Alternatively, RBS will arrange to send you the base prospectus at no charge if you request it by calling 1-866-884-2071 or emailing offeringmaterials@rbs.com.