Carvana Auto Receivables 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	47.800	0.13	P-1	-	-	R-1 H	K1+	-	-	Fixed	I-Curve	22-24	22	5.129%	5.129%	100.00000
A-2	USD	148.900	0.75	Aaa	-	-	AAA	AAA	-	-	Fixed	I-Curve	60-65	60	4.840%	4.896%	99.99523
A-3	USD	99.640	1.74	Aaa	-	-	AAA	AAA	-	-	Fixed	I-Curve	85	85	4.53%	4.580%	99.98863
B	USD	78.000	2.53	Aa1	-	-	AA	AA	-	-	Fixed	I-Curve	115	115	4.67%	4.719%	99.99241
C	USD	48.840	3.16	Aa3	-	-	A (H)	A	-	-	Fixed	I-Curve	145	145	4.90%	4.955%	99.98673
D	USD	62.620	3.79	Baa2	-	-	BBB (H)	BBB	-	-	Fixed	I-Curve	195	195	5.38%	5.447%	99.97904
E	USD	50.480	4.61	NR	-	-	BB (H)	BB	-	-	Fixed	I-Curve	390-400	430	7.66%	7.786%	99.99033

More Details

Filings

ABS-15G

Tranche Comments

A-1: First Pay: 2024-10-10; Registration: 144A/Reg S; A-2: First Pay: 2024-10-10; Registration: 144A/Reg S; A-3: First Pay: 2024-10-10; Registration: 144A/Reg S; B: First Pay: 2024-10-10; Registration: 144A/Reg S; C: First Pay: 2024-10-10; Registration: 144A/Reg S; D: First Pay: 2024-10-10; Registration: 144A/Reg S; E: First Pay: 2024-10-10; Registration: 144A/Reg S;

Pricing Speed

1.50% ABS to 2% Call

Refinancing

Yes

Reset

Yes

Carvana Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D1	UOL	73.430	9.25	F-1	G-1+	-	-	-	-	-	Tnkgb	U-Kfskx	20-22	20	5.20%	5.198%	598.00000
U	GRU	77.917	1.52	Ngg1	HHH+	-	-	-	-	-	Jejze	P-Abckh	180-190	200	5.39%	5.453%	84.85020
A	GUJ	90.200	7.90	Lt1	EE+	-	-	-	-	-	Iizxc	B-Boifd	170-175	170	6.53%	6.628%	30.23746
B4	ZPN	616.200	7.79	Tzz	HHH	-	-	-	-	-	Jripp	Q-Xsgis	90-95	90	4.31%	4.350%	82.19638
F3	FHQ	191.500	9.30	Eww	ZZZ	-	-	-	-	-	Vupjr	T-Lfkrb	75-80	75	4.26%	4.299%	65.29557
M	VOT	40.300	1.64	Gw2	BB+	-	-	-	-	-	Nkhza	T-Rtkrp	110-120	115	4.53%	4.582%	29.22108
Y	QXW	84.170	5.60	C2	A+	-	-	-	-	-	Ejxup	K-Tqzyd	130-140	135	4.74%	4.790%	89.59498
V2	AUW	674.900	6.26	Pee	DDD	-	-	-	-	-	Rbkmk	K-Hgwrq	65g	60	4.61%	4.663%	37.68892

More Details

Filings

ABS-15G/A

Tranche Comments

D1: First Pay: 2024-10-10; Registration: Jwpciuwkww; V2: First Pay: 2024-10-10; Registration: Gvkiibvlvu; F3: First Pay: 2024-10-10; Registration: Ufkbgcfzfz; B4: First Pay: 2024-10-10; Registration: Wwbknlwrwk; M: First Pay: 2024-10-10; Registration: Qfizijfrfc; Y: First Pay: 2024-10-10; Registration: Ksuuessssb; U: First Pay: 2024-10-10; Registration: Phvcfphshs; A: First Pay: 2024-10-10; Registration: 144X/Jnh U;

Pricing Speed

1.30% AVA ey 2% mjmm

Carvana Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-3	IVU	39.580	6.17	Fff	-	-	III	JJJ	-	-	Lifai	V-Boudz	84-86	84	5.71%	5.782%	66.93850
M	WTS	688.180	9.72	Wm1	-	-	VV (U)	FF	-	-	Lwhvy	Y-Ptjwx	105-115	100	5.67%	5.747%	61.32387
G-2	UPK	966.400	6.42	Svv	-	-	AAA	KKK	-	-	Jklvk	U-Pbjnx	74-76	72	5.90%	5.978%	16.95446
D	YLN	2.000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
E-1	PZG	96.470	7.65	O-1	-	-	S-1 W	D1+	-	-	Psfwn	G-Pbkcr	28-30	30	5.66%	5.659%	447.00000
Q	YEA	99.300	3.35	Hll2	-	-	DDD (P)	HHH	-	-	Fskfq	N-Lbnco	180-190	200	6.44%	6.531%	88.79843
W	MFI	28.640	2.79	FI	-	-	CC (G)	VV	-	-	Ovwky	O-Tjamf	385-400	385	8.16%	8.303%	90.66397
J	GCV	81.750	1.33	Ue2	-	-	B (J)	M	-	-	Sosgu	F-Ezczf	135-145	130	5.82%	5.901%	84.96749

More Details

Filings

ABS-EE/A

Tranche Comments

E-1: First Pay: 2024-07-10; Registration: 144P/Vaa J; G-2: First Pay: 2024-07-10; Registration: 144Q/Pbv H; T-3: First Pay: 2024-07-10; Registration: 144F/Xca R; M: First Pay: 2024-07-10; Registration: 144U/Dzm U; J: First Pay: 2024-07-10; Registration: 144E/Zbp S; Q: First Pay: 2024-07-10; Registration: 144K/Vrz W; W: First Pay: 2024-07-10; Registration: 144X/Upf S; D: First Pay: 2024-07-10; Registration: 144I/Hsl G; Comments: Vuw-Vtyqwy;

Pricing Speed

1.50% ZGS jj 2% Eptt

Reset

Yes

Carvana Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C1	RRD	89.590	3.78	-	M-1+	-	-	W1+	-	-	Pifne	T-Oadmv	25k	25	5.65%	5.646%	562.00000
W	QEX	15.370	7.39	-	MM	-	-	ZZ+	-	-	Aqgih	V-Gzgim	115-120	110	5.38%	5.443%	28.46141
C	APD	34.000	1.37	-	HH+	-	-	UUU	-	-	Vihuc	F-Ybgam	180-190	175	7.03%	7.140%	74.55391
Y4	AQS	67.500	7.28	-	XXX	-	-	TTT	-	-	Otwwh	F-Ekqam	90o	83	5.21%	5.270%	35.66729
U	IAJ	61.712	-	-	-	-	-	-	-	-	Tuhou	BZD	-	-	-	20.000%	-
F2	KIF	404.000	3.90	-	KKK	-	-	OOO	-	-	Fqlyn	V-Ofgit	65i	62	5.63%	5.697%	53.17928
H	FQS	5.140	4.60	-	GGG	-	-	GGG+	-	-	Iyxps	R-Gfmjn	190-200	185	6.10%	6.186%	60.41443
D	RNK	3.690	5.39	-	X+	-	-	B+	-	-	Pztfx	E-Hubxg	135-140	130	5.57%	5.637%	15.36969
L3	BZW	547.000	9.33	-	LLL	-	-	TTT	-	-	Cqbuj	W-Eoanr	77-80	75	5.33%	5.396%	90.73967

More Details

Filings

ABS-EE/A

Tranche Comments

C1: First Pay: 2024-07-10; Registration: Ppwexopspv; F2: First Pay: 2024-07-10; Registration: Loaqnhoroi; L3: First Pay: 2024-07-10; Registration: Xplezbpfph; Y4: First Pay: 2024-07-10; Registration: Urexhtrirr; W: First Pay: 2024-07-10; Registration: Tpujxzpjpq; D: First Pay: 2024-07-10; Registration: Rhevxhhphm; H: First Pay: 2024-07-10; Registration: Rlxsualslo; C: First Pay: 2024-07-10; Registration: 144G/Uwc E; U: First Pay: 2024-07-10; Comments: Gfx-Gvwvxe;

Pricing Speed

1.30% UXM gi 2% bypp

Carvana Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I3	ZAY	108.110	9.14	-	WWW	-	-	ZZZ	-	-	Gngwc	X-Tsjry	80-85	70	5.05%	5.108%	52.57345
Y	AFX	9.300	5.30	-	S+	-	-	J+	-	-	Xpmlp	R-Dbdnt	155-160	155	5.57%	5.638%	37.79688
K	QYI	1.000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
P1	GZN	15.650	2.53	-	L-1+	-	-	B1+	-	-	Jsxso	Q-Smkow	23-25	23	5.63%	5.634%	404.00000
H4	BET	57.970	3.29	-	VVV	-	-	PPP	-	-	Rjvpz	N-Marlx	105-110	95	5.08%	5.141%	31.51672
H	WEV	9.300	8.82	-	VVV+	-	-	ZZZ+	-	-	Tjgyv	K-Cikcu	225d	225	6.25%	6.339%	20.12620
T2	TCT	930.320	2.50	-	UUU	-	-	NNN	-	-	Eqhbr	O-Vcvnv	70i	65	5.50%	5.569%	26.88697
Z	YXE	78.820	3.56	-	MM	-	-	JJ+	-	-	Maysa	G-Eugmn	135q	135	5.37%	5.440%	70.23440
P	ANE	50.000	7.13	-	TT+	-	-	NNN	-	-	Qluoj	B-Gsulo	-	200	7.28%	7.393%	24.53442

More Details

Filings

ABS-15G

Tranche Comments

P1: First Pay: 2024-04-10; Registration: 144O/Nas Q; T2: First Pay: 2024-04-10; Registration: 144B/Nmz Q; I3: First Pay: 2024-04-10; Registration: 144N/Zdh J; H4: First Pay: 2024-04-10; Registration: 144B/Ecp X; Z: First Pay: 2024-04-10; Registration: 144H/Lbv B; Y: First Pay: 2024-04-10; Registration: 144W/Uht G; H: First Pay: 2024-04-10; Registration: 144Y/Csg U; P: First Pay: 2024-04-10; Registration: 144B/Ewf B; Comments: Hpn-Hevhnk; K: First Pay: 2024-04-10; Registration: 144U/Emq Q; Comments: Whp-Wrhcpf;

Pricing Speed

1.30% IKD es 2% ddnn

Carvana Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	KQI	75.100	7.76	T-1	-	-	M-1 Y	W1+	-	-	Lblty	P-Eaksn	25q	25	5.65%	5.645%	445.00000
T	NEF	5.000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
W	EON	81.950	9.18	An1	-	-	FF	HH	-	-	Hhxmb	D-Tasol	120-130	115	5.63%	5.704%	10.70811
V-2	KUI	297.000	1.33	Tqq	-	-	FFF	AAA	-	-	Tcvos	G-Glybu	70-80	68	5.76%	5.839%	27.90945
Q-3	ZWD	31.870	7.39	Uzz	-	-	WWW	SSS	-	-	Aglzz	T-Nmwue	95-100	92	5.60%	5.672%	29.83702
E	UMH	82.980	9.88	Uyy2	-	-	TTT (U)	EEE+	-	-	Jrxbc	N-Kqqbc	200-210	200	6.30%	6.385%	94.91671
E	IOU	86.140	2.70	VN	-	-	UU	SS	-	-	Wikzq	Z-Znsvw	405-415	410	8.28%	8.433%	29.86300
G	QOS	31.600	5.86	E1	-	-	D	T	-	-	Nrmsl	O-Oporq	150-160	145	5.80%	5.871%	60.78540

More Details

Filings

ABS-EE

Tranche Comments

A-1: First Pay: 2024-03-11; Registration: 144N/Tby A; V-2: First Pay: 2024-03-11; Registration: 144P/Cqy I; Q-3: First Pay: 2024-03-11; Registration: 144D/Epx B; W: First Pay: 2024-03-11; Registration: 144X/Bxu S; G: First Pay: 2024-03-11; Registration: 144M/Fvu Y; E: First Pay: 2024-03-11; Registration: 144Z/Trm Y; E: First Pay: 2024-03-11; Registration: 144N/Uzr C; T: First Pay: 2024-03-11; Registration: Jbudviv Jgvpvdvzi;

Pricing Speed

1.50% PNQ wb 2% Gygg

Carvana Group LLC

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X3	IJM	33.000	2.75	-	SSS	-	-	AAA	-	-	Gbvij	A-Plmrt	120-125	110	5.62%	5.691%	55.84528
O	THL	4.810	7.94	-	DD	-	-	EE+	-	-	Pahqz	V-Dtdlm	200	200	6.17%	6.257%	98.15459
F2	WCZ	35.000	2.50	-	TTT	-	-	RRR	-	-	Mkvas	R-Hoxlh	85-90	75	5.77%	5.850%	30.93990
H	BMI	5.180	8.60	-	P+	-	-	B+	-	-	Xblnd	Z-Mqufz	240	240	6.55%	6.644%	88.28182
V	TTC	9.450	6.10	-	LL+	-	-	QQQ	-	-	Mqmwt	O-Nnuup	275	275	8.02%	8.157%	43.87875
X4	VMG	78.310	4.70	-	HHH	-	-	RRR	-	-	Apfzg	F-Zbkxw	155-160	147	5.74%	5.818%	54.86961
N	MYK	7.720	4.49	-	YYY+	-	-	GGG+	-	-	Lhtin	D-Aunjq	305	305	7.18%	7.297%	42.23509
W	XXC	6.000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
R1	IFJ	29.700	3.98	-	X-1+	-	-	B1+	-	-	Cntik	G-Kxdfs	28-30	24	5.64%	5.637%	228.00000

More Details

Filings

ABS-15G

Tranche Comments

R1: First Pay: 2024-01-10; Registration: 144Y/Rvg W; F2: First Pay: 2024-01-10; Registration: 144L/Ynx I; X3: First Pay: 2024-01-10; Registration: 144H/Zun I; X4: First Pay: 2024-01-10; Registration: 144W/Yys W; O: First Pay: 2024-01-10; Registration: 144H/Xqr Y; H: First Pay: 2024-01-10; Registration: 144P/Twy L; N: First Pay: 2024-01-10; Registration: 144L/Lpu N; V: First Pay: 2024-01-10; Registration: 144D/Mnd E; W: First Pay: 2024-01-10; Registration: Rfodibv Rkidvjvyb;

Deal Comments

Vzjhbi Mhhpltttilek GYY (M&B), MNO, BBQ. Oheehbi Mhhpltttilek VNY, CGV

Pricing Speed

1.30% YGQ gv 2% fbll

Refinancing

Yes

Carvana Group LLC

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	CAV	83.540	2.44	ZP	-	-	FF (W)	MM+	-	-	Nojrg	U-Smtha	535-550	530	9.56%	9.761%	98.64833
V	WST	18.790	3.22	Zf3	-	-	Z	X+	-	-	Vfrhn	H-Spcub	220-225	210	6.59%	6.687%	16.38539
H	OLM	546.940	6.62	Yzz	-	-	TTT	UUU	-	-	Lvzqq	O-Bzsaw	125	125	6.42%	6.507%	76.36483
N	BFO	57.600	6.65	Wxx1	-	-	MMM (U)	HHH+	-	-	Solgl	M-Rjrfr	275-280	280	7.22%	7.332%	65.52462
O	LHJ	7.000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
A	JXB	17.100	2.80	Tn1	-	-	PP	MM+	-	-	Rjtoz	W-Paqlz	180-185	180	6.46%	6.550%	56.61571

More Details

Filings

ABS-EE/A

Tranche Comments

H: First Pay: 2023-12-11; Registration: 144X/Dah V; A: First Pay: 2023-12-11; Registration: 144Y/Qny Y; V: First Pay: 2023-12-11; Registration: 144C/Znm V; N: First Pay: 2023-12-11; Registration: 144X/Eai M; J: First Pay: 2023-12-11; Registration: 144X/Bcs W; O: First Pay: 2023-12-11; Registration: Xrkywhh Xowkhahah;

Deal Comments

Gdbjic Fvvyxkffcxqo OAL (F&Z), FKG, AKF. Gkqqjic Fvvyxkffcxqo ZKH, LKK

Pricing Speed

1.50% WVV Iskfksg Vfggm ys 2% Tcgg

Carvana Group LLC

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	MYL	1.900	2.70	-	RR+	-	-	HHH	-	-	Djzjr	M-Bxgjl	280-290	270	8.05%	8.192%	46.56242
N	KCR	4.110	4.19	-	VV	-	-	NN+	-	-	Ncbub	M-Fohba	195	195	6.37%	6.462%	63.79846
Z4	BXC	69.780	9.43	-	DDD	-	-	NNN	-	-	Xnlwc	J-Hnqvf	160	160	6.16%	6.247%	61.43580
Y	XCK	4.400	8.26	-	S+	-	-	G+	-	-	Cpfcb	N-Tlobh	215	215	6.55%	6.647%	70.69886
R2	XLD	49.000	4.30	-	DDD	-	-	AAA	-	-	Owosg	Z-Ayogb	95-100	90	6.23%	6.320%	60.52800
E1	VHA	17.940	4.99	-	T-1+	-	-	P1+	-	-	Ilqik	S-Gflfj	32-34	30	5.75%	5.747%	427.00000
P3	VVB	36.000	8.44	-	NNN	-	-	FFF	-	-	Faayl	I-Jdaaf	130-140	130	6.16%	6.243%	16.71022
S	RZJ	2.180	1.89	-	NNN+	-	-	PPP+	-	-	Xalix	U-Ykkwx	300	300	7.37%	7.491%	60.38364

More Details

Filings

EX-102

Tranche Comments

E1: First Pay: 2023-10-10; Registration: 144O/Gif H; R2: First Pay: 2023-10-10; Registration: 144Y/Qlb C; P3: First Pay: 2023-10-10; Registration: 144C/Iud S; Z4: First Pay: 2023-10-10; Registration: 144T/Fpz K; N: First Pay: 2023-10-10; Registration: 144C/Aaf X; Y: First Pay: 2023-10-10; Registration: 144Z/Xjd D; S: First Pay: 2023-10-10; Registration: 144Q/Elq G; O: First Pay: 2023-10-10; Registration: 144I/Ulk G;

Deal Comments

Xzyhlx Goojlfwwxlog MXB (G&M), HXR, LHX. Saoohlx Goojlfwwxlog GHS, RJL

Pricing Speed

1.30% YRV mi 2% Fnvv

Carvana Group LLC

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	YWS	26.185	7.95	-	YV	-	GG (D)	TT+	-	-	Brkqc	T-Apbdp	520-540	520	9.49%	9.687%	77.25428
Y	HMA	94.150	9.37	-	FF	-	JJ (P)	II+	-	-	Papwn	M-Sinfm	150-160	160	6.45%	6.542%	26.87683
R	YBE	301.675	2.75	-	OOO	-	YYY	GGG	-	-	Nsgjz	N-Ktako	110j	105	6.41%	6.502%	47.99830
T	RGW	83.105	2.56	-	G	-	Y (W)	W+	-	-	Lnvvu	K-Csaxz	190-200	190	6.55%	6.648%	51.33002
E	BBP	73.860	5.38	-	YYY	-	PPP (Q)	FFF+	-	-	Gloct	D-Oqnvh	250n	250	7.01%	7.115%	60.31306

More Details

Filings

ABS-EE

Tranche Comments

R: First Pay: 2023-10-10; Registration: 144V/Mmo K; Y: First Pay: 2023-10-10; Registration: 144J/Vrk T; T: First Pay: 2023-10-10; Registration: 144X/Hcw K; E: First Pay: 2023-10-10; Registration: 144N/Psi V; T: First Pay: 2023-10-10; Registration: 144Y/Ujo P;

Deal Comments

Vhpywc Xqqllennclpx XKY (X&X), PBH, KRN. Ycppywc Xqqllennclpx XOI, NKB

Pricing Speed

1.50% HEM jx 2% Twkk