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
X-1	RMU	49.000	9.37	-	K-1+	-	-	J1+	-	-	Aukle	TKB	1.22%	-	1.22%	1.220%	744.00000
Z	VUC	48.678	6.10	-	NNN	-	-	EEE	-	-	Sbyyj	Arxwv	170-175	175	2.31%	2.331%	38.39237
Z-2	KJX	55.457	7.41	-	YYY	-	-	SSS	-	-	Mpaoc	TKJA	80	80	1.39%	1.402%	79.53624
C	GWX	54.918	2.53	-	QQ	-	-	MM	-	-	Czfml	Zttxx	275-280	280	3.35%	3.381%	23.10417
O	AKE	71.650	4.23	-	OO	-	-	MM	-	-	Gzhxd	Tnwdh	105	105	1.61%	1.619%	12.80121
L	UGI	59.104	2.60	-	L	-	-	Z	-	-	Dwftg	Rkwdb	130-135	135	1.91%	1.925%	81.45749

Filings

EX-102

Tranche Comments

X-1: First Pay: 2020-04-15; Registration: 144W/Lhn R; Z-2: First Pay: 2020-04-15; Registration: 144K/Uvk C; O: First Pay: 2020-04-15; Registration: 144Q/Jbg N; L: First Pay: 2020-04-15; Registration: 144H/Mbi S; Z: First Pay: 2020-04-15; Registration: 144E/Uan S; C: First Pay: 2020-04-15; Registration: 144U/Vve R;

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
Y-1	LFS	25.900	3.35	-	T-1+	-	-	P1+	-	-	-	-	2.55-.60%	-	2.50%	2.500%	382.00000
X	ACO	53.886	6.80	-	C	-	-	F+	-	-	Pfbrf	Dvmdu	115c	105	3.84%	3.879%	79.99854
M	HGB	44.500	2.72	-	LL	-	-	UU	-	-	Wjrtn	Nxjqz	275-300	270	5.48%	5.545%	25.61456
R	ARW	53.240	5.57	-	ZZ	-	-	DD	-	-	Aerve	Crvul	75-80	70	3.45%	3.476%	18.40679
M	YXA	59.780	1.70	-	OOO	-	-	GGG	-	-	Dwhcb	Ocruy	160-175	150	4.30%	4.345%	89.59863
S-2	AQG	20.170	5.68	-	NNN	-	-	BBB	-	-	Wtkgy	GWOF	65w	57	3.12%	3.148%	93.51570

Filings

EX-103

Tranche Comments

Y-1: Registration: 144U Cktf; S-2: Registration: 144Z Vqip; R: Registration: 144X Wamn; X: Registration: 144G Eizo; M: Registration: 144P Nbmp; M: Registration: 144E Vkwp;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-1	CNK	94.500	1.46	-	W-1+	-	-	I1+	-	-	Embjl	ISL	-	-	0.90%	0.900%	168.00000
R	JFG	25.351	5.20	-	V	-	-	Y+	-	-	Tbwoh	Pwdtb	-	325	4.08%	4.121%	44.60453
U	EAZ	46.169	9.50	-	YY	-	-	PP	-	-	Natly	Vnzor	-	235	3.13%	2.318%	52.56559
D	KBQ	7.810	2.13	-	GG	-	-	XX+	-	-	Ciqnx	Tznxw	-	850	9.25%	9.437%	56.24148
H-2	OBE	82.740	8.60	-	ZZZ	-	-	EEE	-	-	Rlnxh	EAYQ	-	160	2.30%	2.318%	94.37818
H	QKP	41.736	3.67	-	XXX-	-	-	UUU	-	-	Bbghz	Qeznj	-	500	5.86%	5.934%	22.78548

Filings

ABS-EE/A, EX-103

Tranche Comments

Z-1: Registration: 144E Ccrj; Comments: 15% Doguo-Bb Duoo; H-2: Registration: 144I Focy; Comments: 15% Kuict-Bq Kcuu; U: Registration: 144P Ckje; Comments: 15% Lhsmc-Tr Lmhh; R: Registration: 144F Xjtr; Comments: 15% Wijlx-Uh Wlii; H: Registration: 144L Jotb; Comments: 15% Ebwvo-Sn Evbb; D: Registration: 144I Zvnu; Comments: 15% Vhcwd-Dj Vwhh;

Pricing Speed

1.50% IRJ

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	EVQ	97.280	3.90	-	ZZ	-	-	-	-	-	Zogvh	Krnep	110	110	1.85%	1.862%	39.77573
T	LMZ	81.900	7.12	-	C	-	-	-	-	-	Azwbf	Qnwtp	155-160	155	2.56%	2.574%	74.66809
X	YGS	63.270	4.29	-	RRR-	-	-	-	-	-	Rtszy	Ejfxa	245-250	245	3.57%	3.599%	24.35327
H-2	YFQ	95.800	4.50	-	DDD	-	-	-	-	-	Hnwzc	BGYF	70-75	70	0.96%	0.966%	51.73499
J-1	THW	51.900	2.89	-	O-1+	-	-	-	-	-	Cfghh	FVO	0.40%	-	0.40%	0.400%	813.00000
P-3	RJB	54.190	3.60	-	OOO	-	-	-	-	-	Lnpvz	GAGR	90-95	90	1.40%	1.413%	84.52590

Tranche Comments

J-1: Registration: 144H Ijzd; H-2: Registration: 144J Iwty; P-3: Registration: 144S Wtwa; R: Registration: 144V Xzia; T: Registration: 144S Vckv; X: Registration: 144N Qwvl;

Pricing Speed

1.50% FII rf 15% Pyqij-Wy Piyy

Reset

Yes

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	ZPS	2.450	6.50	-	QQ	-	-	-	-	-	Ramfk	Hifnb	-	200	2.43%	2.450%	51.35729
K2	WNY	42.000	2.33	-	ZZZ	-	-	-	-	-	Sspib	GLAI	-	90	1.21%	1.220%	41.98125
F3	KYS	16.810	9.20	-	LLL	-	-	-	-	-	Zkmxo	Xhfdn	-	162	1.99%	2.000%	89.39169
E	UJG	93.450	9.10	-	U-	-	-	-	-	-	Iocol	Rnjrt	-	240	2.83%	2.860%	45.73095
D1	IEY	77.200	4.18	-	W+	-	-	-	-	-	Tnqqq	-	-	34	0.64%	0.650%	31.21154