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
B	KRH	56.795	6.30	-	V	-	-	M	-	-	Vfotu	Fbkuw	130-135	135	1.91%	1.925%	89.50316
B-2	FVX	72.385	3.83	-	TTT	-	-	BBB	-	-	Hqkmm	XTOD	80	80	1.39%	1.402%	95.51189
F-1	JBB	80.000	1.56	-	Z-1+	-	-	N1+	-	-	Yqipt	HQR	1.22%	-	1.22%	1.220%	483.00000
A	NTO	87.436	2.57	-	VH	-	-	CC	-	-	Oaqey	Odjgn	275-280	280	3.35%	3.381%	61.94762
P	JFQ	24.800	7.37	-	JJ	-	-	YY	-	-	Ozvrl	Okxng	105	105	1.61%	1.619%	49.98649
T	ENC	87.284	1.30	-	AAA	-	-	TTT	-	-	Sjtmk	Ibryr	170-175	175	2.31%	2.331%	74.52791

Filings

ABS-15G/A

Tranche Comments

F-1: First Pay: 2020-04-15; Registration: 144O/Dyg Q; B-2: First Pay: 2020-04-15; Registration: 144N/Apl N; P: First Pay: 2020-04-15; Registration: 144U/Uwq C; B: First Pay: 2020-04-15; Registration: 144Q/Ysc T; T: First Pay: 2020-04-15; Registration: 144C/Umg A; A: First Pay: 2020-04-15; Registration: 144W/Kvd H;

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	BCX	12.300	1.97	-	H-1+	-	-	K1+	-	-	-	-	2.55-.60%	-	2.50%	2.500%	502.00000
Z	UQB	60.406	1.70	-	H	-	-	U+	-	-	Xsgnu	Vvmhs	115w	105	3.84%	3.879%	25.13991
L	UVX	99.474	7.72	-	QQQ	-	-	EEE	-	-	Kcwzi	Wwwfs	160-175	150	4.30%	4.345%	38.43963
N-2	MAA	40.390	5.59	-	AAA	-	-	FFF	-	-	Oowpm	VBNI	65d	57	3.12%	3.148%	24.89220
H	NSF	11.300	7.45	-	AA	-	-	GG	-	-	Krqzf	Nxbma	275-300	270	5.48%	5.545%	71.49235
O	TPG	73.935	4.99	-	DD	-	-	TT	-	-	Ltwit	Uytom	75-80	70	3.45%	3.476%	82.16028

Filings

ABS-EE

Tranche Comments

K-1: Registration: 144Z Gqnq; N-2: Registration: 144U Kqha; O: Registration: 144Q Bxqb; Z: Registration: 144P Fchj; L: Registration: 144D Jsqe; H: Registration: 144G Xnjw;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-2	TRN	16.520	4.20	-	PPP	-	-	WWW	-	-	Xqxyz	UCJJ	-	160	2.30%	2.318%	88.28998
Q	PKW	89.795	2.60	-	C	-	-	R+	-	-	Pcfej	Mbetm	-	325	4.08%	4.121%	21.31609
G-1	NKC	73.100	2.12	-	Q-1+	-	-	G1+	-	-	Tbogs	FBO	-	-	0.90%	0.900%	829.00000
D	HOJ	59.835	5.40	-	SS	-	-	LL	-	-	Qlfhc	Oxqcz	-	235	3.13%	2.318%	58.45814
K	BSX	8.460	7.81	-	RR	-	-	QQ+	-	-	Empud	Eqngl	-	850	9.25%	9.437%	53.42874
V	OKE	43.254	6.10	-	OOO-	-	-	KKK	-	-	Qwzww	Pniji	-	500	5.86%	5.934%	65.66339

Filings

ABS-EE/A, ABS-15G

Tranche Comments

G-1: Registration: 144C Stly; Comments: 15% Qvbrq-Kq Qrvv; B-2: Registration: 144A Bagm; Comments: 15% Mqwzw-Zp Mzqq; D: Registration: 144G Lean; Comments: 15% Bbwwi-Tv Bwbb; Q: Registration: 144W Azlk; Comments: 15% Vtgvv-Nh Vvtt; V: Registration: 144H Fiaz; Comments: 15% Gjoob-Ow Gojj; K: Registration: 144H Nbay; Comments: 15% Zlosl-Lu Zsll;

Pricing Speed

1.50% XUY

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-1	OHI	35.400	7.50	-	K-1+	-	-	-	-	-	Yvacp	UPA	0.40%	-	0.40%	0.400%	538.00000
P	HWA	97.100	6.19	-	Y	-	-	-	-	-	Wnhxj	Jfinp	155-160	155	2.56%	2.574%	18.79573
L-3	QQG	63.480	5.40	-	WWW	-	-	-	-	-	Frnao	COWJ	90-95	90	1.40%	1.413%	38.14527
I	GSB	41.290	5.70	-	OO	-	-	-	-	-	Aprxo	Gggwh	110	110	1.85%	1.862%	67.51131
G	ZHW	86.830	9.24	-	RRR-	-	-	-	-	-	Ygpkx	Giddu	245-250	245	3.57%	3.599%	84.15153
B-2	JRD	27.300	7.60	-	QQQ	-	-	-	-	-	Rhoqg	GIUF	70-75	70	0.96%	0.966%	60.72546

Tranche Comments

I-1: Registration: 144E Bofz; B-2: Registration: 144J Xqxb; L-3: Registration: 144U Djjm; I: Registration: 144P Vtun; P: Registration: 144T Nfnp; G: Registration: 144D Rqku;

Pricing Speed

1.50% DTY rm 15% Syekd-Yo Skyy

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M3	OBH	59.340	7.40	-	SSS	-	-	-	-	-	Zsknd	Ahfha	-	162	1.99%	2.000%	11.19388
R2	XYQ	72.000	6.75	-	CCC	-	-	-	-	-	Foias	XXUN	-	90	1.21%	1.220%	49.66759
K	GAJ	27.940	6.20	-	Y-	-	-	-	-	-	Gcwwr	Shdqz	-	240	2.83%	2.860%	74.13809
E	CEO	4.740	2.10	-	SS	-	-	-	-	-	Tocnf	Wrgho	-	200	2.43%	2.450%	51.82033
G1	HFS	43.500	1.92	-	D+	-	-	-	-	-	Ttfhk	-	-	34	0.64%	0.650%	58.62803