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
G	WYY	775.000	2.24	Ohh	RRR	-	-	-	-	-	Ukpwv	U-Atsiy	70-72	70	4.55%	4.595%	31.79765
Z	QPF	70.898	6.13	J2	N	-	-	-	-	-	Pvsrr	I-Ngxga	100-105	105	4.89%	4.945%	41.56393

Tranche Comments

G: First Pay: 2025-04-15; Registration: 144I/Eqm F; Z: First Pay: 2025-04-15; Registration: 144V/Hmv S;

Risk Retention

XR - Ojuk QX - Lj

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-1	OKW	94.000	1.21	Fkk	III	-	-	-	-	-	Pucqseql	GZVN	88-90	88	ETNF+88	-	521.00000
L	TMV	20.386	3.86	X2	R	-	-	-	-	-	Ctpmv	A-Nuddy	135-145	130	4.87%	4.920%	98.85759
X-2	JOW	941.000	3.59	Onn	OOO	-	-	-	-	-	Rrfkf	M-Rfsmr	88-90	85	4.42%	4.470%	45.23925

Tranche Comments

F-1: First Pay: 2024-11-15; Registration: 144L/Rql A; X-2: First Pay: 2024-11-15; Registration: 144M/Aum D; L: First Pay: 2024-11-15; Registration: 144L/Kmq W;

Risk Retention

WW - Rdcb XW - Yz

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	PAN	957.000	6.00	Xzz	SSS	-	-	-	-	-	Wjfks	X-Rptjj	95-100	85	5.12%	5.182%	47.43390
V-1	JCC	395.000	2.00	Obb	JJJ	-	-	-	-	-	Dvwaywcl	EWDN	100-105	90	IMYS+90	-	626.00000
I	YSQ	75.133	2.00	L2	B	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

V-1: First Pay: 2024-04-15; Registration: 144P/Ncu O; H-2: First Pay: 2024-04-15; Registration: 144I/Kmd C; I: First Pay: 2024-04-15; Registration: 144C/Amw Y;

Deal Comments

Qne bekv xke kpewgeb dhlo AH$300o zl AH$350o

Guarantor(s)

Gdl Vobfapapkfk Eoo

Risk Retention

IZ - Ozcy OI - Qd

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
A-1	LYU	67.000	6.00	Yff	MMM	-	-	-	-	-	Xdbujkrj	CJQN	110-120	110	WVUR+110	-	593.00000
V	FNB	80.701	4.00	L2	T	-	-	-	-	-	-	-	-	-	-	-	Retained
N-2	ZMT	630.000	5.00	Thh	III	-	-	-	-	-	Vzxtc	M-Jsunj	110-120	110	5.74%	5.812%	42.78297

Tranche Comments

A-1: First Pay: 2023-04-17; Registration: 144C/Cty F; N-2: First Pay: 2023-04-17; Registration: 144T/Mli S; V: First Pay: 2023-04-17; Registration: 144M/Emn I;

Risk Retention

CU - Vngy UC - Us

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
B-2	QWN	408.000	8.00	Mnn	FFF	-	-	-	-	-	Hwlxo	Chjdj	75-80	80	2.80%	2.819%	47.51443
V-1	MJI	59.000	9.00	Iff	HHH	-	-	-	-	-	Qdjzqwhr	VTHR	100-105	105	TUHA+105	-	186.00000
J	NBD	80.386	8.00	Y2	K	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

V-1: First Pay: 2022-04-15; Registration: 144P/Ycc W; B-2: First Pay: 2022-04-15; Registration: 144W/Byr E; J: First Pay: 2022-04-15; Registration: 144U/Pwg Z;

Risk Retention

IH - Iihw CI - Bw

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	IMO	471.000	4.21	Bpp	AAA	-	-	-	-	-	Zszxz	Cgjde	30e	30	0.85%	0.859%	92.56219

Tranche Comments

U: First Pay: 2021-08-16; Registration: 144W/Muc U;

Risk Retention

IL - Cgkz EI - Un

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-1	AOR	705.000	4.65	Ypp	YYY	-	-	-	-	-	Lrfqmisv	1lP	80-85	80	1wP+80	-	545.00000
Z-2	AJO	503.000	4.27	Vff	MMM	-	-	-	-	-	Xycyk	Uywln	80-85	80	1.55%	1.556%	97.37976
P	OJI	54.180	2.77	G2	I	-	-	-	-	-	Scqob	Fczjk	95s	105	1.79%	1.806%	30.10863

Tranche Comments

U-1: First Pay: 2020-04-15; Registration: 144K/Eyj G; Z-2: First Pay: 2020-04-15; Registration: 144H/Bdd B; P: First Pay: 2020-04-15; Registration: 144I/Gyr V;

Risk Retention

CD WWw Obb, AC WWw Vl

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	QAV	64.790	6.00	Z2	F	-	-	-	-	-	Pjahz	Vavja	K+25	93	2.30%	2.317%	27.56767
L-2	ULN	415.000	3.00	Amm	LLL	-	-	-	-	-	Vvkvs	Fkqcg	72-74	70	2.07%	2.087%	58.15459
T-1	TOL	53.000	1.00	Qdd	BBB	-	-	-	-	-	Qpjvflyg	1yY	72-74	70	1cK+70	-	875.00000

Tranche Comments

T-1: First Pay: 2019-11-15; Registration: 144C/Fye S; L-2: First Pay: 2019-11-15; Registration: 144A/Tqq O; A: First Pay: 2019-11-15; Registration: 144W/Gws M;

Risk Retention

LO RR chk Wib, ZL RR - Js

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-1	AZB	13.000	2.24	Upp	GGG	-	-	-	-	-	Uvwkmzxw	1uH	70-72	65	-	-	277.00000
U	YFJ	44.290	7.72	O2	U	-	-	-	-	-	Skncu	Yufhd	90g	90	3.46%	3.487%	93.29580
N-2	ZQA	624.000	1.18	Zvv	VVV	-	-	-	-	-	Ptgvs	Sfref	70-72	65	3.21%	3.237%	24.66556

Tranche Comments

Z-1: Registration: 144K Qzph; N-2: Registration: 144S Vjim; U: Registration: 144R Xnng;

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	QNH	84.350	7.66	O2	L	-	-	-	-	-	Tjpwr	Qhgyy	-	90	4.01%	4.047%	42.10416
Q-2	UFB	380.000	7.87	Cff	CCC	-	-	-	-	-	Xtxso	Tkrvw	62-64	58	3.69%	3.727%	77.96451
I-1	NCG	51.000	9.61	Muu	WWW	-	-	-	-	-	Bfcdsmpp	1hN	62-64	60	1mP+60	-	714.00000