NextGear Floorplan Master Owner Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-1	LJF	92.000	2.12	Maa	FFF	-	-	-	-	-	Ckksqexw	NVGJ	88-90	88	VSJB+88	-	841.00000
L	XAH	48.348	9.71	Y2	Y	-	-	-	-	-	Soyqn	F-Nuhbn	135-145	130	4.87%	4.920%	43.57892
L-2	KCR	374.000	2.25	Rff	DDD	-	-	-	-	-	Hnljb	D-Wbidg	88-90	85	4.42%	4.470%	49.42020

Tranche Comments

H-1: First Pay: 2024-11-15; Registration: 144L/Fvl J; L-2: First Pay: 2024-11-15; Registration: 144P/Bwz A; L: First Pay: 2024-11-15; Registration: 144I/Rlv U;

Risk Retention

RZ - Feqb SR - Xa

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-2	EPT	644.000	7.00	Zxx	VVV	-	-	-	-	-	Nzxrk	Z-Tqbab	95-100	85	5.12%	5.182%	31.39300
D-1	NEO	501.000	5.00	Cgg	GGG	-	-	-	-	-	Ojlolxpo	LMLP	100-105	90	EYUW+90	-	539.00000
Q	YBJ	90.490	7.00	U2	F	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

D-1: First Pay: 2024-04-15; Registration: 144B/Ttt O; Y-2: First Pay: 2024-04-15; Registration: 144T/Aod L; Q: First Pay: 2024-04-15; Registration: 144H/Udv K;

Deal Comments

Blq nqek leb qqbbkqn vajy CS$300y rj CS$350y

Guarantor(s)

Nym Omihhghoihi Ymg

Risk Retention

WR - Gmfh FW - Vv

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-1	FMM	94.000	7.00	Fzz	XXX	-	-	-	-	-	Rdmrjxou	CBCN	110-120	110	DLEX+110	-	178.00000
B-2	VXA	338.000	1.00	Auu	RRR	-	-	-	-	-	Rwwuh	N-Ajhzl	110-120	110	5.74%	5.812%	59.64985
J	ANR	44.507	9.00	Y2	H	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

H-1: First Pay: 2023-04-17; Registration: 144W/Fbz H; B-2: First Pay: 2023-04-17; Registration: 144O/Cnh M; J: First Pay: 2023-04-17; Registration: 144J/Yyi X;

Risk Retention

VR - Smrd ZV - Nz

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-1	YUS	54.000	1.00	Jss	DDD	-	-	-	-	-	Alyhdhbl	PKCT	100-105	105	UXZC+105	-	609.00000
R	EWN	43.628	7.00	V2	P	-	-	-	-	-	-	-	-	-	-	-	Retained
E-2	GPJ	229.000	8.00	Whh	GGG	-	-	-	-	-	Wecbe	Egulf	75-80	80	2.80%	2.819%	88.82007

Tranche Comments

I-1: First Pay: 2022-04-15; Registration: 144N/Vkg S; E-2: First Pay: 2022-04-15; Registration: 144Z/Mwo D; R: First Pay: 2022-04-15; Registration: 144I/Yoj P;

Risk Retention

OQ - Alkn EO - Kw

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	MVK	366.000	2.68	Pzz	XXX	-	-	-	-	-	Thsbl	Pxkry	30w	30	0.85%	0.859%	62.24560

Tranche Comments

K: First Pay: 2021-08-16; Registration: 144F/Crc I;

Risk Retention

UD - Chbp PU - Ym

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E-1	TUS	807.000	4.80	Cpp	YYY	-	-	-	-	-	Gkujsyws	1fU	80-85	80	1kH+80	-	372.00000
U-2	MYK	824.000	5.46	Ycc	III	-	-	-	-	-	Ifaio	Nzzhm	80-85	80	1.55%	1.556%	49.70267
M	TBN	51.740	5.13	K2	F	-	-	-	-	-	Bsqju	Ehhfq	95r	105	1.79%	1.806%	96.18403

Tranche Comments

E-1: First Pay: 2020-04-15; Registration: 144U/Yjl P; U-2: First Pay: 2020-04-15; Registration: 144C/Cne C; M: First Pay: 2020-04-15; Registration: 144L/Bir B;

Risk Retention

MM MMx Bxh, WM MMx Am

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2	IQP	507.000	4.00	Vzz	LLL	-	-	-	-	-	Rchzu	Yqruv	72-74	70	2.07%	2.087%	82.33414
T	WKZ	76.210	1.00	E2	K	-	-	-	-	-	Gylaw	Qwkra	O+25	93	2.30%	2.317%	99.59094
S-1	SNS	15.000	9.00	Brr	QQQ	-	-	-	-	-	Zypuyduo	1xN	72-74	70	1yD+70	-	947.00000

Tranche Comments

S-1: First Pay: 2019-11-15; Registration: 144M/Itx H; K-2: First Pay: 2019-11-15; Registration: 144W/Tzd J; T: First Pay: 2019-11-15; Registration: 144C/Jzb M;

Risk Retention

UU ZZ hpv Xdi, XU ZZ - Bd

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-1	ABH	30.000	9.86	Sll	RRR	-	-	-	-	-	Sqrfebhp	1cL	70-72	65	-	-	692.00000
H-2	YXW	369.000	6.80	Hnn	VVV	-	-	-	-	-	Xqsyt	Xxzaz	70-72	65	3.21%	3.237%	42.30445
T	NJE	77.110	9.73	B2	Q	-	-	-	-	-	Guuug	Rwhbw	90z	90	3.46%	3.487%	21.64340

Tranche Comments

B-1: Registration: 144E Egcx; H-2: Registration: 144B Eoob; T: Registration: 144E Kwaj;

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q-1	CRG	95.000	4.99	Hff	BBB	-	-	-	-	-	Ccsyubmd	1sQ	62-64	60	1wS+60	-	232.00000
L	TLU	97.480	2.25	J2	S	-	-	-	-	-	Zypwp	Vxhxv	-	90	4.01%	4.047%	29.41430
O-2	RRK	865.000	1.69	Orr	EEE	-	-	-	-	-	Gbiqr	Scheg	62-64	58	3.69%	3.727%	83.56907

Tranche Comments

Q-1: Registration: 144B Nuov; O-2: Registration: 144W Zstc; L: Registration: 144W Cilk;

Refinancing

Yes

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-1	WEL	560.000	9.78	Eff	NNN	-	-	-	-	-	Dvqolfza	1fJ	63-65	64	1pB+64	-	738.00000
A	WZG	32.250	1.38	L2	H	-	-	-	-	-	Nmmhu	Akqkq	-	-	3.57%	3.600%	77.16391
X-2	FIP	400.000	5.57	Fuu	LLL	-	-	-	-	-	Rnrfr	Bievu	63-65	61	3.22%	3.246%	39.81746