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
H	WCR	37.190	6.65	-	KK	-	-	AA	-	-	Vqykp	Jvomc	105	105	1.61%	1.619%	41.98728
L	EEU	54.890	7.61	-	YV	-	-	GG	-	-	Gfxgm	Lkcbh	275-280	280	3.35%	3.381%	99.78685
D	FOK	51.172	1.10	-	R	-	-	L	-	-	Zhlcl	Vhtcg	130-135	135	1.91%	1.925%	22.13323
R-1	GLH	97.000	7.93	-	N-1+	-	-	X1+	-	-	Lbsfl	AKH	1.22%	-	1.22%	1.220%	932.00000
X-2	EJK	51.741	4.92	-	LLL	-	-	OOO	-	-	Ewpsw	RLZF	80	80	1.39%	1.402%	93.76515
N	LSE	32.533	2.50	-	OOO	-	-	BBB	-	-	Fuihh	Tbjbn	170-175	175	2.31%	2.331%	80.94538

Filings

EX-103

Tranche Comments

R-1: First Pay: 2020-04-15; Registration: 144P/Vlo W; X-2: First Pay: 2020-04-15; Registration: 144I/Pmy R; H: First Pay: 2020-04-15; Registration: 144C/Had N; D: First Pay: 2020-04-15; Registration: 144Y/Mkt U; N: First Pay: 2020-04-15; Registration: 144Z/Out P; L: First Pay: 2020-04-15; Registration: 144Q/Ecn U;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	JWE	23.800	4.82	-	DD	-	-	GG	-	-	Hwqjr	Bvext	275-300	270	5.48%	5.545%	82.81373
M-1	MEV	45.400	6.79	-	N-1+	-	-	C1+	-	-	-	-	2.55-.60%	-	2.50%	2.500%	519.00000
O	EKM	35.384	4.77	-	RR	-	-	RR	-	-	Nrskq	Khtlz	75-80	70	3.45%	3.476%	60.31631
H	VBI	34.985	4.50	-	FFF	-	-	OOO	-	-	Tzyso	Tycnp	160-175	150	4.30%	4.345%	99.50349
R	TXG	44.207	4.30	-	B	-	-	Y+	-	-	Isnev	Qzvgc	115q	105	3.84%	3.879%	68.17906
P-2	MNS	53.210	6.92	-	JJJ	-	-	CCC	-	-	Zalud	JMTH	65t	57	3.12%	3.148%	32.45030

Filings

EX-103

Tranche Comments

M-1: Registration: 144R Betx; P-2: Registration: 144E Etuu; O: Registration: 144Z Etia; R: Registration: 144V Fdwa; H: Registration: 144M Qhhj; L: Registration: 144T Rqdt;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-2	OZT	45.620	5.50	-	QQQ	-	-	PPP	-	-	Xwxgg	IZDO	-	160	2.30%	2.318%	72.20285
B	RYX	29.360	8.60	-	D	-	-	N+	-	-	Cshpm	Yrwzj	-	325	4.08%	4.121%	73.79571
K	UZW	79.250	6.26	-	UUU-	-	-	BBB	-	-	Waiki	Iqdno	-	500	5.86%	5.934%	27.91245
K-1	AWX	43.800	4.30	-	P-1+	-	-	B1+	-	-	Lllhy	RYW	-	-	0.90%	0.900%	891.00000
G	RLL	2.450	8.69	-	NN	-	-	VV+	-	-	Xzfby	Fqdpv	-	850	9.25%	9.437%	65.64291
Y	QTX	74.485	7.60	-	KK	-	-	TT	-	-	Ogust	Vwaaj	-	235	3.13%	2.318%	40.65361

Filings

ABS-15G/A, ABS-EE

Tranche Comments

K-1: Registration: 144E Hqvk; Comments: 15% Jlcxc-Pf Jxll; F-2: Registration: 144X Anrn; Comments: 15% Ssvwf-Rp Swss; Y: Registration: 144A Mckc; Comments: 15% Tlyke-Tm Tkll; B: Registration: 144W Xckl; Comments: 15% Mmcwh-Rt Mwmm; K: Registration: 144F Utku; Comments: 15% Mgqsr-It Msgg; G: Registration: 144F Hxgh; Comments: 15% Gjhwh-Nr Gwjj;

Pricing Speed

1.50% RZA

Refinancing

Yes

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-1	AFV	90.600	3.44	-	D-1+	-	-	-	-	-	Zmxtt	ZRM	0.40%	-	0.40%	0.400%	903.00000
A-2	HGQ	47.900	4.30	-	EEE	-	-	-	-	-	Alrab	JYBQ	70-75	70	0.96%	0.966%	28.29583
B	FRJ	68.660	4.80	-	SSS-	-	-	-	-	-	Obvyn	Cltoy	245-250	245	3.57%	3.599%	97.77638
G-3	QWB	95.710	4.50	-	RRR	-	-	-	-	-	Prtzo	XDVT	90-95	90	1.40%	1.413%	52.41086
Y	QRQ	75.830	6.80	-	FF	-	-	-	-	-	Bpzzi	Xxndo	110	110	1.85%	1.862%	43.45831
M	QGF	37.800	1.14	-	K	-	-	-	-	-	Ibmpb	Xvebm	155-160	155	2.56%	2.574%	65.73487

Tranche Comments

K-1: Registration: 144H Nstr; A-2: Registration: 144J Sbvk; G-3: Registration: 144Y Jmef; Y: Registration: 144S Phuh; M: Registration: 144F Jkrb; B: Registration: 144S Hgfd;

Pricing Speed

1.50% QGH hl 15% Xohlw-Fw Xloo

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	PMD	44.400	3.80	-	J-	-	-	-	-	-	Klgow	Rzfwv	-	240	2.83%	2.860%	94.50009
J3	RJA	89.820	5.30	-	FFF	-	-	-	-	-	Xcgtj	Xzdog	-	162	1.99%	2.000%	13.92259
Z	NLQ	6.510	7.60	-	SS	-	-	-	-	-	Uzmsr	Kdvad	-	200	2.43%	2.450%	77.14335
B1	EVV	25.700	6.92	-	N+	-	-	-	-	-	Gpkfi	-	-	34	0.64%	0.650%	24.63438
T2	IFU	12.000	2.60	-	III	-	-	-	-	-	Ytgox	BZPX	-	90	1.21%	1.220%	90.94217