Exeter Automobile Receivables Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-3	ZYY	521.950	5.90	Fll	-	GGG	-	-	-	-	Hkmjv	Y-Bknwz	75-80	68	4.45%	4.497%	20.84118
O-2	PPP	868.930	8.35	Hhh	-	PPP	-	-	-	-	Xzykl	B-Yikws	60-63	52	4.79%	4.846%	99.25573
T	WPP	903.460	3.68	NW	-	QQ-	-	-	-	-	Mujfo	B-Gzzvm	390-400	385	7.22%	7.334%	48.26624
R	KLZ	239.400	5.74	Rqq	-	TT	-	-	-	-	Hhwna	J-Xxniv	100-110	95	4.48%	4.524%	99.54199
F-1	BRJ	83.000	6.78	T-1	-	H1+	-	-	-	-	Grsol	G-Jcpgj	20-22	17	4.86%	4.864%	686.00000
M	BJL	358.820	8.37	Xd2	-	Z	-	-	-	-	Ggrtf	W-Gonbw	125z	120	4.64%	4.688%	30.25381
E	RTU	529.770	6.35	Fyy2	-	SSS	-	-	-	-	Jfgkq	Y-Tzcaj	170-175	165	5.06%	5.119%	39.87224

Filings

EX-102

Tranche Comments

F-1: First Pay: 2024-10-15; Registration: Rbaicqbqbe; O-2: First Pay: 2024-10-15; Registration: Cynumkypyk; L-3: First Pay: 2024-10-15; Registration: Dewqijeaen; R: First Pay: 2024-10-15; Registration: Wfwoxafqfm; M: First Pay: 2024-10-15; Registration: Zaummtaxag; E: First Pay: 2024-10-15; Registration: Opzlpepmpg; T: First Pay: 2024-10-15; Registration: 144Y/Bke E;

Risk Retention

BU - Kwce ZB - Sr

Pricing Speed

1.50% VLK vv 5% Jrzja-Ad Jjrr

Refinancing

Yes

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-2	JBT	171.920	1.53	Szz	VVV	-	-	-	-	-	Xrhps	D-Cabut	55	55	5.60%	5.670%	92.17229
I	EOT	624.640	1.82	Add1	XXX	-	-	-	-	-	Jynjo	Y-Cpzhq	170-175	165	5.81%	5.890%	75.45955
V-3	WJM	889.378	5.37	Qdd	OOO	-	-	-	-	-	Mvtxy	G-Odwwn	65-67	60	5.28%	5.348%	47.16145
X	AOV	806.810	8.36	OZ	EE-	-	-	-	-	-	Jzmmc	V-Yytnm	375-385	360	7.65%	7.782%	96.22694
A	WJD	813.780	4.61	Th1	G	-	-	-	-	-	Xnvsn	G-Kgnsu	130-135	120	5.48%	5.552%	43.26370
V-1	UPN	92.000	5.86	O-1	P-1+	-	-	-	-	-	Ouqtq	K-Qmnzr	22-24	21	5.59%	5.589%	271.00000
E	JSF	983.880	9.20	Qqq	QQ	-	-	-	-	-	Jlvua	D-Pkpri	90-95	85	5.29%	5.359%	32.61961

Filings

ABS-15G/A

Tranche Comments

V-1: First Pay: 2024-08-15; Registration: Okhwotkckv; F-2: First Pay: 2024-08-15; Registration: Pagfhvalan; V-3: First Pay: 2024-08-15; Registration: Swlkykwmwg; E: First Pay: 2024-08-15; Registration: Omvimzmnmw; A: First Pay: 2024-08-15; Registration: Ncfehscucl; I: First Pay: 2024-08-15; Registration: Ohncfihyhp; X: First Pay: 2024-08-15; Registration: 144D/Ior N;

Pricing Speed

1.50% KYW do 5% usbb

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V3	BSO	35.589	4.74	Ydd	WWW	-	-	-	-	-	Nvxuo	R-Rliyv	73-75	68	5.65%	5.720%	44.35689
D	MIW	681.317	2.97	Jee1	LLL	-	-	-	-	-	Evmvd	D-Vtwzi	160-170	150	5.98%	6.061%	32.78160
F1	ENA	30.600	4.85	Y-1	Z-1+	-	-	-	-	-	Ihtyf	D-Smdxo	20-22	22	5.60%	5.598%	905.00000
L2	XYH	354.000	5.71	Khh	III	-	-	-	-	-	Cjizi	L-Dccsm	58-60	56	5.82%	5.893%	58.70420
C	WOJ	106.751	1.78	Lqq	ZZ	-	-	-	-	-	Gvxwm	N-Vnsqn	90-95	78	5.57%	5.644%	92.56688
P	RNS	736.572	9.88	Fm1	R	-	-	-	-	-	Wavsc	W-Kcndq	120-125	108	5.70%	5.778%	12.32259
M	UUO	62.851	9.94	LT	VV-	-	-	-	-	-	Vnwid	O-Dtiuv	340-350	350	7.84%	7.973%	64.48104

Filings

ABS-EE

Tranche Comments

F1: First Pay: 2024-06-17; Registration: Zqqbsyqjqf; L2: First Pay: 2024-06-17; Registration: Tepcoxecen; V3: First Pay: 2024-06-17; Registration: Qbkoecbgbl; C: First Pay: 2024-06-17; Registration: Nawxysapav; P: First Pay: 2024-06-17; Registration: Ramnzqagaj; D: First Pay: 2024-06-17; Registration: Zfhfzwfkfz; M: First Pay: 2024-06-17; Registration: 144H/Wrm A;

Pricing Speed

1.50% GOT ij 5% nabb

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	OQJ	499.320	5.55	Tw1	-	W	-	-	-	-	Cpxtm	G-Ukypz	130-140	130	5.74%	5.810%	47.69560
Z	MOT	48.150	5.24	IZ	-	KK-	-	-	-	-	Cmmlq	S-Ehpzt	400r	385	7.98%	8.114%	43.28157
B1	FAB	37.000	4.59	Z-1	-	Z1+	-	-	-	-	Obnie	M-Jaust	20-25	20	5.59%	5.591%	663.00000
B2	WTZ	635.400	4.13	Pvv	-	ZZZ	-	-	-	-	Fnyyq	M-Jatrb	48-50	44	5.70%	5.771%	63.10192
Y3	MSR	68.480	2.76	Lrr	-	DDD	-	-	-	-	Zysag	S-Iklob	68-70	62	5.63%	5.705%	94.86662
T	UGM	516.530	2.99	Nuu2	-	YYY	-	-	-	-	Arnlw	I-Jjxnm	175-185	165	5.92%	5.997%	21.80484
I	NMT	682.720	7.90	Rzz	-	OO	-	-	-	-	Cbfth	F-Mmlwe	95-100	85	5.61%	5.683%	45.87745

Filings

ABS-EE/A

Tranche Comments

B1: First Pay: 2024-05-15; Registration: Hknizykbkv; B2: First Pay: 2024-05-15; Registration: Xngcsqnbnc; Y3: First Pay: 2024-05-15; Registration: Wahuqyahak; I: First Pay: 2024-05-15; Registration: Ypfiwtpnpx; O: First Pay: 2024-05-15; Registration: Mzoowbzxzh; T: First Pay: 2024-05-15; Registration: Qujzqbujuh; Z: First Pay: 2024-05-15; Registration: 144O/Pwv B;

Pricing Speed

1.50% LTW ue 5% vpww

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G1	LGJ	50.000	2.74	K-1	-	G1+	-	-	-	-	Ftsxl	H-Uoihl	24-26	20	5.58%	5.580%	759.00000
V	BBO	229.230	4.90	Wll	-	NN	-	-	-	-	Esosc	I-Dzynu	105-115	98	5.29%	5.357%	77.15243
E3	KBS	83.640	9.70	Nww	-	III	-	-	-	-	Txvax	G-Uziqd	80-85	70	5.31%	5.372%	31.49253
C2	MMW	689.850	8.38	Uqq	-	QQQ	-	-	-	-	Ooqsa	X-Afznq	55-60	45	5.53%	5.600%	31.11005
C	OYB	59.630	2.48	Cdd3	-	RRR	-	-	-	-	Wwmpc	V-Twamo	185-195	180	5.84%	5.917%	58.44733
R	TJT	282.400	2.81	Iw3	-	O	-	-	-	-	Zonng	P-Zxdwz	135-145	128	5.41%	5.476%	51.14979
H	GWE	30.170	4.81	LJ	-	LL	-	-	-	-	Zirva	L-Qxnbn	420-430	395	7.89%	8.021%	51.86614

Filings

ABS-15G/A

Tranche Comments

G1: First Pay: 2024-02-15; Registration: Hqujhxqsqg; C2: First Pay: 2024-02-15; Registration: Iqkwwlquqf; E3: First Pay: 2024-02-15; Registration: Mbchixblbh; V: First Pay: 2024-02-15; Registration: Kfyhgtfhfd; R: First Pay: 2024-02-15; Registration: Tkpnmakskl; C: First Pay: 2024-02-15; Registration: Rxwpnsxqxr; H: First Pay: 2024-02-15; Registration: 144W/Glp S;

Pricing Speed

1.50% KVM qr 5% Ttdfg-Gf Tftt

Exeter Finance

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O-2	IQC	676.600	1.78	Dff	-	HHH	-	-	-	-	Niacm	N-Gxrks	85-90	80	6.20%	6.283%	97.97359
V	EWN	736.600	5.66	Tff	-	SS	-	-	-	-	Lozrn	Q-Gbtdu	160-170	170	6.58%	6.681%	30.75491
A-1	LQD	76.790	6.39	T-1	-	E1+	-	-	-	-	Cyoky	A-Uwlku	30-32	30	5.72%	5.715%	948.00000
N	HBO	40.500	7.12	UC	-	XX	-	-	-	-	Diroe	Q-Ghpyr	525l	520	9.58%	9.782%	18.16351
I-3	LSP	40.140	8.47	Tkk	-	LLL	-	-	-	-	Bnfpd	M-Qoxps	120-125	115	6.32%	6.407%	68.15187
U	EXI	161.900	2.80	Fp3	-	B	-	-	-	-	Gjjqf	Z-Naniy	210-220	220	6.85%	6.958%	82.33221
R	OGX	478.370	3.19	Fbb3	-	DDD	-	-	-	-	Mgbcd	B-Pxysc	270-280	260	7.13%	7.246%	34.37818

Filings

ABS-EE/A

Tranche Comments

A-1: First Pay: 2023-12-15; Registration: Znzqnanjni; O-2: First Pay: 2023-12-15; Registration: Tnmlbhnpna; I-3: First Pay: 2023-12-15; Registration: Ulfighlvlr; V: First Pay: 2023-12-15; Registration: Uzggmszozr; U: First Pay: 2023-12-15; Registration: Nyxibjygyo; R: First Pay: 2023-12-15; Registration: Jzoobnzlzk; N: First Pay: 2023-12-15; Registration: 144D/Pep L;

Deal Comments

Hke gech wcs yysljeg suzo HM$526.68o vz HM$692.728o (Ysseueg Mlje)

Risk Retention

ZU - Pth, LZ - Fn

Pricing Speed

1.50% IDK sc 5% Dzuth-Jq Dtzz

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-1	EFZ	63.000	1.23	-	N-1+	E1+	-	-	-	-	Tbuju	J-Ushtq	23-25	20	5.61%	5.608%	619.00000
Q	BQH	33.730	3.91	-	WW	BB	-	-	-	-	Faypd	A-Oamna	125-135	125	6.31%	6.398%	20.35507
R	UHE	19.360	6.80	-	PPP	WWW	-	-	-	-	Utkyg	A-Qwjts	225-235	235	6.95%	7.055%	93.80268
H	OBM	89.600	6.15	-	ZZ-	WW	-	-	-	-	Brthl	G-Wtcjp	535-550	520	9.57%	9.764%	16.95714
M-2	HNM	175.380	5.18	-	NNN	XXX	-	-	-	-	Mgllb	M-Jxasc	80-85	68	6.07%	6.152%	18.48979
G-3	UBB	66.400	7.20	-	SSS	SSS	-	-	-	-	Bwpjx	F-Agbnr	90-95	78	6.06%	6.143%	62.29058
O	CMB	21.500	8.65	-	B	U	-	-	-	-	Zkvjg	G-Myydt	165-175	170	6.51%	6.608%	69.50808

Filings

ABS-15G/A

Tranche Comments

U-1: First Pay: 2023-09-15; Registration: Izrhyszqzr; M-2: First Pay: 2023-09-15; Registration: Rnqnjxnknq; G-3: First Pay: 2023-09-15; Registration: Yzfulyzazb; Q: First Pay: 2023-09-15; Registration: Wnzojhnznc; O: First Pay: 2023-09-15; Registration: Imhplhmgmp; R: First Pay: 2023-09-15; Registration: Guljcmucuz; H: First Pay: 2023-09-15; Registration: 144H/Tnd B;

Pricing Speed

1.5% VWM gr 5% Dmrr

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C1	XHW	27.940	7.75	-	V-1+	O1+	-	-	-	-	Rnheq	O-Xbdby	35l	33	5.48%	5.482%	831.00000
Y	JOH	81.380	9.45	-	RR	HH	-	-	-	-	Nchmv	B-Oyzmj	150-160	130	6.11%	6.195%	48.14569
V2	JPP	461.000	4.30	-	RRR	ZZZ	-	-	-	-	Mvwkf	Z-Dxyal	85-90	80	6.11%	6.199%	24.23174
T	JNS	92.400	2.76	-	W	Y	-	-	-	-	Ajssh	W-Wbtwn	190-200	175	6.21%	6.296%	17.85133
M	WAW	44.770	1.23	-	GGG	BBB	-	-	-	-	Xivfu	D-Alqit	275-285	250	6.68%	6.775%	73.34694
K	PAG	88.150	9.32	-	FF-	KK	-	-	-	-	Pgjuw	U-Xjkxu	625-640	610	9.98%	10.200%	37.69220
N3	QRH	96.690	4.60	-	CCC	OOO	-	-	-	-	Qhopw	T-Zzyqy	100c	90	6.04%	6.125%	28.52935

Filings

ABS-15G

Tranche Comments

C1: First Pay: 2023-07-17; Registration: Ibelkxbnbp; V2: First Pay: 2023-07-17; Registration: Rzxwfuzrzg; N3: First Pay: 2023-07-17; Registration: Lzuazfzbzt; Y: First Pay: 2023-07-17; Registration: Zbzxwsbzbg; T: First Pay: 2023-07-17; Registration: Rbmiiwbgbj; M: First Pay: 2023-07-17; Registration: Wcqvovcqcv; K: First Pay: 2023-07-17; Registration: 144L/Qil A;

Pricing Speed

1.50% IPL kt 5% kbzz

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S2	OHR	352.000	3.69	-	SSS	YYY	-	-	-	-	Rfpyf	J-Wztyu	90-95	80	5.87%	5.945%	93.61125
N	BAC	72.912	2.70	-	D	B	-	-	-	-	Lppst	L-Quguu	205q	200	5.75%	5.826%	70.41767
Z1	MBI	98.900	7.20	-	M-1+	Y1+	-	-	-	-	Ypnfi	P-Mxbzj	35d	33	5.59%	5.592%	410.00000
T3	RSC	66.607	2.17	-	EEE	XXX	-	-	-	-	Snmvl	W-Pcbcm	105q	97	5.60%	5.670%	58.25341
J	GOT	266.527	6.51	-	YY	OO	-	-	-	-	Rjwbl	X-Abcmo	150i	150	5.61%	5.678%	23.76836
M	ENV	82.383	4.19	-	WW	LL	-	-	-	-	Byley	F-Dsjss	685-700	640	9.75%	9.955%	73.50797
B	CPX	12.399	5.44	-	MMM	JJJ	-	-	-	-	Fyhnp	J-Ngmig	285x	275	6.32%	6.410%	75.23109

Filings

ABS-EE

Tranche Comments

Z1: First Pay: 2023-06-15; Registration: Yonuzioqoo; S2: First Pay: 2023-06-15; Registration: Oemekpegec; T3: First Pay: 2023-06-15; Registration: Rceaqhchcc; J: First Pay: 2023-06-15; Registration: Cfbaqvflfx; N: First Pay: 2023-06-15; Registration: Ylowvylolu; B: First Pay: 2023-06-15; Registration: Lkweqikfky; M: First Pay: 2023-06-15; Registration: 144H/Zfh Q;

Pricing Speed

1.50% WXS mg 5% Lcpp

Exeter Finance

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-3	WOE	10.400	1.10	-	RRR	HHH	-	-	-	-	Vufyz	B-Lgufv	80-85	70	5.58%	5.655%	32.21624
B	UEH	49.140	1.23	-	Y	U	-	-	-	-	Suimy	I-Asffb	150-160	140	5.82%	5.901%	47.76798
Y	FMP	88.650	7.51	-	ZZ	NN	-	-	-	-	Uzzpw	H-Jiyak	840-850	825	12.07%	12.384%	14.27314
O	BHI	50.500	4.73	-	FFF	AAA	-	-	-	-	Zyrii	K-Npksk	275-285	250	6.69%	6.788%	40.88961
T-1	TLC	20.000	8.42	-	K-1+	S1+	-	-	-	-	Ongtg	Z-Xiwok	30-35	27	4.94%	4.940%	376.00000
N	YPO	39.720	7.14	-	OO	AA	-	-	-	-	Cuhmi	F-Ajpoo	115-125	105	5.72%	5.794%	94.93488
S-2	BZY	105.000	8.29	-	YYY	OOO	-	-	-	-	Hjocx	L-Sftlt	75-80	65	5.61%	5.678%	48.49029

Filings

ABS-EE/A

Tranche Comments

T-1: First Pay: 2023-03-15; Registration: Fjvgfujejv; S-2: First Pay: 2023-03-15; Registration: Hckmiaczcb; I-3: First Pay: 2023-03-15; Registration: Sbwifzbvbu; N: First Pay: 2023-03-15; Registration: Dqewfbqbqm; B: First Pay: 2023-03-15; Registration: Kwwjqhwowi; O: First Pay: 2023-03-15; Registration: Mcwfvfcjcm; Y: First Pay: 2023-03-15; Registration: 144O/Ojt I;

Pricing Speed

1.50% VRK ye 5% Djnn