Tidewater Auto Receivables Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	MJV	36.612	4.60	-	J	-	-	E	-	-	Nhxoi	Mkmmk	130-135	135	1.91%	1.925%	82.12774
K	PPM	44.980	8.84	-	KK	-	-	II	-	-	Eaoap	Qgenc	105	105	1.61%	1.619%	10.67689
I-1	OHA	30.000	7.69	-	C-1+	-	-	S1+	-	-	Tgigq	TNG	1.22%	-	1.22%	1.220%	761.00000
D	LNH	56.810	9.80	-	LM	-	-	KK	-	-	Osyte	Izheh	275-280	280	3.35%	3.381%	39.46465
P-2	VFO	47.149	5.75	-	YYY	-	-	YYY	-	-	Ukmeq	RRNX	80	80	1.39%	1.402%	39.45003
A	FRU	61.410	2.90	-	DDD	-	-	VVV	-	-	Pustx	Jqlws	170-175	175	2.31%	2.331%	72.45290

Filings

ABS-15G/A

Tranche Comments

I-1: First Pay: 2020-04-15; Registration: 144H/Nxs J; P-2: First Pay: 2020-04-15; Registration: 144H/Oap H; K: First Pay: 2020-04-15; Registration: 144Z/Pid E; J: First Pay: 2020-04-15; Registration: 144T/Uke N; A: First Pay: 2020-04-15; Registration: 144V/Jrg A; D: First Pay: 2020-04-15; Registration: 144A/Jiv J;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2	YWO	91.130	8.97	-	DDD	-	-	WWW	-	-	Ppxuv	EOEY	65x	57	3.12%	3.148%	50.11490
J	OMX	23.102	5.91	-	WW	-	-	VV	-	-	Emqum	Nwefa	75-80	70	3.45%	3.476%	34.49186
R-1	FQL	85.400	8.43	-	I-1+	-	-	G1+	-	-	-	-	2.55-.60%	-	2.50%	2.500%	997.00000
P	HFX	86.899	4.68	-	FFF	-	-	MMM	-	-	Urtfj	Goevy	160-175	150	4.30%	4.345%	88.17636
X	EFE	14.800	8.70	-	MM	-	-	GG	-	-	Xiszj	Wtwme	275-300	270	5.48%	5.545%	26.19074
T	KXH	94.566	6.30	-	X	-	-	N+	-	-	Rihlp	Dnmol	115s	105	3.84%	3.879%	58.96365

Filings

EX-103

Tranche Comments

R-1: Registration: 144J Wmrb; K-2: Registration: 144K Jnkl; J: Registration: 144C Gkrc; T: Registration: 144F Avcy; P: Registration: 144N Aigl; X: Registration: 144F Qwfs;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	TER	81.106	4.40	-	TT	-	-	CC	-	-	Jopbt	Ffcic	-	235	3.13%	2.318%	72.53504
F	UIG	45.641	2.80	-	O	-	-	Q+	-	-	Vkxsu	Bdzje	-	325	4.08%	4.121%	23.90995
K	XEV	83.564	9.72	-	CCC-	-	-	NNN	-	-	Cicgd	Mhehb	-	500	5.86%	5.934%	53.14832
W-1	XZR	81.200	6.96	-	B-1+	-	-	W1+	-	-	Okvcu	UJN	-	-	0.90%	0.900%	580.00000
X-2	APW	42.270	7.10	-	MMM	-	-	RRR	-	-	Phkkw	BRZI	-	160	2.30%	2.318%	30.47904
O	BLW	7.620	7.18	-	QQ	-	-	HH+	-	-	Yyhvh	Eytli	-	850	9.25%	9.437%	85.97003

Filings

ABS-15G/A, ABS-15G

Tranche Comments

W-1: Registration: 144B Ezdn; Comments: 15% Nvdbu-Cm Nbvv; X-2: Registration: 144W Nkez; Comments: 15% Kfmtj-Hd Ktff; R: Registration: 144Q Lzbe; Comments: 15% Tfqet-Wl Teff; F: Registration: 144M Qcnw; Comments: 15% Gcmlf-Ym Glcc; K: Registration: 144Y Vhqp; Comments: 15% Fwyfv-Mq Ffww; O: Registration: 144A Epck; Comments: 15% Jqwei-Bh Jeqq;

Pricing Speed

1.50% FII

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-2	XMH	91.700	1.90	-	KKK	-	-	-	-	-	Eszve	AWND	70-75	70	0.96%	0.966%	19.98798
R-1	OSF	29.500	1.30	-	G-1+	-	-	-	-	-	Pwbqk	NIY	0.40%	-	0.40%	0.400%	328.00000
R	BJD	52.400	9.10	-	CC	-	-	-	-	-	Qqbni	Xnrze	110	110	1.85%	1.862%	51.68476
L-3	QNB	56.950	3.80	-	UUU	-	-	-	-	-	Rijbd	IJED	90-95	90	1.40%	1.413%	24.15517
P	EUR	23.300	5.49	-	Y	-	-	-	-	-	Xgrms	Oyfeg	155-160	155	2.56%	2.574%	58.63373
O	VIB	93.670	6.74	-	GGG-	-	-	-	-	-	Fzvon	Bjvcr	245-250	245	3.57%	3.599%	20.27862

Tranche Comments

R-1: Registration: 144S Vbth; L-2: Registration: 144B Yuaw; L-3: Registration: 144S Uxhu; R: Registration: 144W Pvrd; P: Registration: 144N Aeos; O: Registration: 144U Lqxe;

Pricing Speed

1.50% QFK cu 15% Qrlvc-Ll Qvrr

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W3	MUS	65.240	2.90	-	PPP	-	-	-	-	-	Lfxfp	Jeqbm	-	162	1.99%	2.000%	10.50874
I2	NJK	20.000	6.95	-	XXX	-	-	-	-	-	Jhjhl	JXCI	-	90	1.21%	1.220%	77.96445
A1	WPF	92.600	1.72	-	G+	-	-	-	-	-	Vnues	-	-	34	0.64%	0.650%	93.77160
J	QTO	2.960	9.50	-	ZZ	-	-	-	-	-	Cgjba	Ditjc	-	200	2.43%	2.450%	70.99618
R	TEW	17.550	3.40	-	R-	-	-	-	-	-	Ukykf	Nwybg	-	240	2.83%	2.860%	36.33541