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
L-1	RNE	13.000	8.74	Bxx	RRR	-	-	-	-	-	Dwoeqxel	EKQF	88-90	88	GYNW+88	-	129.00000
P-2	AHC	378.000	3.68	Euu	MMM	-	-	-	-	-	Azvxt	D-Puwxh	88-90	85	4.42%	4.470%	81.38257
F	FHF	78.285	3.33	F2	D	-	-	-	-	-	Bbbqt	X-Aalmm	135-145	130	4.87%	4.920%	14.93975

Tranche Comments

L-1: First Pay: 2024-11-15; Registration: 144C/Wyc N; P-2: First Pay: 2024-11-15; Registration: 144V/Ixo W; F: First Pay: 2024-11-15; Registration: 144V/Kah D;

Risk Retention

UB - Vjxr IU - Cw

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	LVB	19.121	9.00	J2	R	-	-	-	-	-	-	-	-	-	-	-	Retained
I-1	UHG	327.000	7.00	Kcc	EEE	-	-	-	-	-	Wrdplodv	BULW	100-105	90	IBWA+90	-	653.00000
J-2	ZNJ	493.000	2.00	Fnn	FFF	-	-	-	-	-	Nmfsb	X-Rycpa	95-100	85	5.12%	5.182%	14.50083

Tranche Comments

I-1: First Pay: 2024-04-15; Registration: 144C/Khp V; J-2: First Pay: 2024-04-15; Registration: 144W/Uoq A; B: First Pay: 2024-04-15; Registration: 144O/Tdx F;

Deal Comments

Fyk kkab can swnghkk jzcp CJ$300p pc CJ$350p

Guarantor(s)

Pfo Ykvwwlwkfwf Qkb

Risk Retention

RX - Wzfv PR - Dy

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-2	FMH	851.000	8.00	Hgg	XXX	-	-	-	-	-	Wrknb	D-Enwbk	110-120	110	5.74%	5.812%	76.53138
H-1	TGE	15.000	8.00	Qyy	YYY	-	-	-	-	-	Dflsjavk	GKQN	110-120	110	SMBR+110	-	398.00000
J	AWU	46.659	4.00	V2	D	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

H-1: First Pay: 2023-04-17; Registration: 144U/Pzn I; C-2: First Pay: 2023-04-17; Registration: 144E/Vxa I; J: First Pay: 2023-04-17; Registration: 144Z/Fod L;

Risk Retention

TG - Hktq GT - Wj

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-1	OLW	91.000	9.00	Lbb	TTT	-	-	-	-	-	Tuqdjoyf	ICKA	100-105	105	ACNV+105	-	206.00000
O-2	JMO	145.000	8.00	Jdd	OOO	-	-	-	-	-	Qymfv	Xdzab	75-80	80	2.80%	2.819%	39.90469
V	NBX	74.401	2.00	W2	C	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

L-1: First Pay: 2022-04-15; Registration: 144J/Bcb K; O-2: First Pay: 2022-04-15; Registration: 144X/Yxj S; V: First Pay: 2022-04-15; Registration: 144L/Gpw D;

Risk Retention

IB - Dqnz FI - Ag

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	PSY	611.000	5.11	Sll	NNN	-	-	-	-	-	Foghj	Rtbob	30s	30	0.85%	0.859%	51.40332

Tranche Comments

Q: First Pay: 2021-08-16; Registration: 144B/Rcp K;

Risk Retention

CF - Xhve JC - Go

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	YCJ	178.000	6.33	Rnn	NNN	-	-	-	-	-	Zqyzxokx	1pW	80-85	80	1nB+80	-	206.00000
X	NAU	48.780	7.49	V2	M	-	-	-	-	-	Iatkj	Iwvag	95k	105	1.79%	1.806%	48.95192
H-2	KVA	624.000	6.29	Dbb	CCC	-	-	-	-	-	Otyfv	Ovcqs	80-85	80	1.55%	1.556%	31.95115

Tranche Comments

U-1: First Pay: 2020-04-15; Registration: 144Q/Iml I; H-2: First Pay: 2020-04-15; Registration: 144A/Miv Y; X: First Pay: 2020-04-15; Registration: 144P/Zxj P;

Risk Retention

AZ RRx Bqw, KA RRx Hd

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	VUB	38.000	2.00	Itt	QQQ	-	-	-	-	-	Dplfxiwr	1zN	72-74	70	1pZ+70	-	869.00000
K	VGQ	78.940	1.00	U2	M	-	-	-	-	-	Ivuvk	Vufix	R+25	93	2.30%	2.317%	91.13791
J-2	MKY	344.000	2.00	Ejj	EEE	-	-	-	-	-	Sazso	Wxeky	72-74	70	2.07%	2.087%	48.31046

Tranche Comments

B-1: First Pay: 2019-11-15; Registration: 144U/Qqh D; J-2: First Pay: 2019-11-15; Registration: 144N/Kcw R; K: First Pay: 2019-11-15; Registration: 144H/Aun P;

Risk Retention

UJ RR qdw Mfs, XU RR - Cy

Cox Enterprises Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	HEB	22.390	3.34	D2	H	-	-	-	-	-	Bykmf	Azauk	90f	90	3.46%	3.487%	39.72900
L-2	RRO	448.000	9.32	Sff	JJJ	-	-	-	-	-	Duowv	Bjdvk	70-72	65	3.21%	3.237%	51.20728
W-1	IVA	27.000	4.77	Snn	HHH	-	-	-	-	-	Wkkpbxdp	1dP	70-72	65	-	-	681.00000

Tranche Comments

W-1: Registration: 144J Nvlc; L-2: Registration: 144P Sgrh; F: Registration: 144Q Obzk;

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	AXT	62.900	6.25	C2	A	-	-	-	-	-	Cfgmr	Geibu	-	90	4.01%	4.047%	80.66750
Y-1	YQY	59.000	9.72	Zgg	QQQ	-	-	-	-	-	Qpdrvraj	1dY	62-64	60	1dB+60	-	157.00000
X-2	TER	577.000	1.94	Zff	EEE	-	-	-	-	-	Zkxnf	Aqmhs	62-64	58	3.69%	3.727%	16.57573

Tranche Comments

Y-1: Registration: 144L Zzov; X-2: Registration: 144V Iond; E: Registration: 144W Zjxx;

Cox Enterprises Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-2	JPW	691.000	3.64	Akk	VVV	-	-	-	-	-	Jcvze	Iqrgt	63-65	61	3.22%	3.246%	57.79422
N	NZC	12.470	2.24	M2	K	-	-	-	-	-	Jwtnk	Mnfhj	-	-	3.57%	3.600%	87.96834
T-1	JWB	886.000	2.37	Lhh	XXX	-	-	-	-	-	Bhpvqzrb	1jF	63-65	64	1dR+64	-	211.00000