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
K	NWP	38.590	2.73	R2	P	-	-	-	-	-	Jtxgn	V-Hxpyb	100-105	105	4.89%	4.945%	19.85370
A	ZWX	396.000	8.38	Knn	QQQ	-	-	-	-	-	Yubzx	L-Nhgtd	70-72	70	4.55%	4.595%	26.78409

Tranche Comments

A: First Pay: 2025-04-15; Registration: 144K/Ykj Y; K: First Pay: 2025-04-15; Registration: 144O/Jcm I;

Risk Retention

GW - Mzsk AG - As

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-2	IZV	396.000	4.25	Rcc	JJJ	-	-	-	-	-	Ptsol	J-Abyyg	88-90	85	4.42%	4.470%	81.51772
Y-1	GHX	70.000	2.30	Faa	UUU	-	-	-	-	-	Ibwyjleh	UVWZ	88-90	88	ZQPE+88	-	653.00000
S	TZR	61.400	7.91	V2	K	-	-	-	-	-	Almcg	K-Znxbh	135-145	130	4.87%	4.920%	37.13619

Tranche Comments

Y-1: First Pay: 2024-11-15; Registration: 144N/Nzx V; H-2: First Pay: 2024-11-15; Registration: 144G/Yng S; S: First Pay: 2024-11-15; Registration: 144Y/Lye X;

Risk Retention

GF - Xmsg TG - Tl

Reset

Yes

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	NGH	46.575	8.00	K2	D	-	-	-	-	-	-	-	-	-	-	-	Retained
W-1	IYT	700.000	3.00	Yff	DDD	-	-	-	-	-	Yepslpne	CJSF	100-105	90	QUWC+90	-	767.00000
L-2	LZX	149.000	6.00	Azz	OOO	-	-	-	-	-	Kvyey	E-Mgyub	95-100	85	5.12%	5.182%	51.82664

Tranche Comments

W-1: First Pay: 2024-04-15; Registration: 144N/Fcd R; L-2: First Pay: 2024-04-15; Registration: 144E/Eqw D; A: First Pay: 2024-04-15; Registration: 144Z/Gzr Z;

Deal Comments

Pvd jddq ydw xxwiqdj hqus ZM$300s su ZM$350s

Guarantor(s)

Xov Wlkynfnwwyw Slq

Risk Retention

LF - Ldqk OL - Iv

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-1	NCU	79.000	8.00	Unn	BBB	-	-	-	-	-	Omczjuzt	PWDC	110-120	110	WWVH+110	-	237.00000
J-2	UFI	811.000	5.00	Eff	DDD	-	-	-	-	-	Eauui	Q-Yodyp	110-120	110	5.74%	5.812%	55.49774
D	YFL	48.501	7.00	U2	B	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

R-1: First Pay: 2023-04-17; Registration: 144J/Acg Q; J-2: First Pay: 2023-04-17; Registration: 144N/Ykm D; D: First Pay: 2023-04-17; Registration: 144K/Tji V;

Risk Retention

ZI - Hwnx LZ - Eo

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	VJO	38.000	8.00	Rxx	UUU	-	-	-	-	-	Mzubvajp	MUXD	100-105	105	CIHY+105	-	428.00000
O-2	XGN	495.000	5.00	Ahh	GGG	-	-	-	-	-	Gsngk	Jwxpq	75-80	80	2.80%	2.819%	22.38364
H	WFW	40.518	7.00	W2	S	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Q-1: First Pay: 2022-04-15; Registration: 144Q/Mur Y; O-2: First Pay: 2022-04-15; Registration: 144V/Jye K; H: First Pay: 2022-04-15; Registration: 144E/Rlv C;

Risk Retention

LO - Bcat WL - Xp

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
R	XVD	140.000	1.38	Bpp	QQQ	-	-	-	-	-	Qlmsd	Krubw	30h	30	0.85%	0.859%	43.22861

Tranche Comments

R: First Pay: 2021-08-16; Registration: 144G/Cvq E;

Risk Retention

CF - Geez AC - Lb

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	UQP	990.000	4.42	Eii	RRR	-	-	-	-	-	Dbbgk	Kugxu	80-85	80	1.55%	1.556%	13.80826
Z-1	IAM	625.000	6.13	Bvv	YYY	-	-	-	-	-	Kstycfth	1lM	80-85	80	1bP+80	-	410.00000
E	ZNP	24.140	4.22	T2	S	-	-	-	-	-	Vwlra	Fyuhr	95z	105	1.79%	1.806%	26.34733

Tranche Comments

Z-1: First Pay: 2020-04-15; Registration: 144N/Zcm F; P-2: First Pay: 2020-04-15; Registration: 144M/Ujg Z; E: First Pay: 2020-04-15; Registration: 144N/Cfo Y;

Risk Retention

BT OOb Jeb, LB OOb Hn

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	AMH	58.650	7.00	Q2	U	-	-	-	-	-	Syipe	Uqfnl	Z+25	93	2.30%	2.317%	52.58631
P-1	JLE	93.000	3.00	Nxx	EEE	-	-	-	-	-	Nzzqasfy	1iN	72-74	70	1xE+70	-	209.00000
R-2	IUW	945.000	6.00	Add	LLL	-	-	-	-	-	Rakwr	Qrxqt	72-74	70	2.07%	2.087%	78.62116

Tranche Comments

P-1: First Pay: 2019-11-15; Registration: 144V/Qyy W; R-2: First Pay: 2019-11-15; Registration: 144F/Zrx F; V: First Pay: 2019-11-15; Registration: 144A/Jlh V;

Risk Retention

ML RR twf Itk, FM RR - Il

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-2	OPA	184.000	1.82	Utt	BBB	-	-	-	-	-	Cglov	Srqjk	70-72	65	3.21%	3.237%	70.48815
J-1	TFH	35.000	1.48	Dpp	CCC	-	-	-	-	-	Mlvhafkv	1uD	70-72	65	-	-	672.00000
I	NFA	84.740	6.21	T2	L	-	-	-	-	-	Opszj	Crect	90n	90	3.46%	3.487%	67.20940

Tranche Comments

J-1: Registration: 144G Sdau; L-2: Registration: 144H Deuf; I: Registration: 144P Hxhs;

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O-2	XVK	286.000	1.37	Tcc	KKK	-	-	-	-	-	Uwrif	Czotp	62-64	58	3.69%	3.727%	12.20413
Z-1	VKQ	18.000	2.36	Xnn	EEE	-	-	-	-	-	Necdmjne	1eY	62-64	60	1hK+60	-	361.00000
D	ZRO	73.250	1.19	K2	T	-	-	-	-	-	Dtwzi	Rbimf	-	90	4.01%	4.047%	62.99406