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
L-2	JMA	72.696	6.59	-	JJJ	-	-	LLL	-	-	Lgxiy	PYTT	80	80	1.39%	1.402%	47.53129
C	UOS	97.940	8.52	-	KK	-	-	AA	-	-	Fgitu	Iympc	105	105	1.61%	1.619%	76.73926
Q	MYP	52.849	4.30	-	I	-	-	I	-	-	Qjaty	Kleuj	130-135	135	1.91%	1.925%	62.61191
X-1	WHE	73.000	3.71	-	X-1+	-	-	L1+	-	-	Ziweb	BOS	1.22%	-	1.22%	1.220%	389.00000
X	ZQY	80.262	8.70	-	LLL	-	-	SSS	-	-	Umtof	Fowvp	170-175	175	2.31%	2.331%	19.58307
U	TQK	28.838	7.36	-	QD	-	-	XX	-	-	Wcvim	Jhorq	275-280	280	3.35%	3.381%	56.29396

Filings

EX-102

Tranche Comments

X-1: First Pay: 2020-04-15; Registration: 144Y/Tcb J; L-2: First Pay: 2020-04-15; Registration: 144K/Wrq P; C: First Pay: 2020-04-15; Registration: 144O/Wuw Q; Q: First Pay: 2020-04-15; Registration: 144Y/Wrj O; X: First Pay: 2020-04-15; Registration: 144L/Pvb I; U: First Pay: 2020-04-15; Registration: 144M/Vry B;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	XZC	75.100	9.56	-	T-1+	-	-	H1+	-	-	-	-	2.55-.60%	-	2.50%	2.500%	261.00000
T	FQS	79.800	1.62	-	WW	-	-	SS	-	-	Czxvd	Vkelb	275-300	270	5.48%	5.545%	21.92622
L	AFX	82.223	3.60	-	AA	-	-	OO	-	-	Omlee	Nihwk	75-80	70	3.45%	3.476%	24.29894
P	ERK	56.745	8.78	-	SSS	-	-	CCC	-	-	Mlwkf	Fduec	160-175	150	4.30%	4.345%	34.70441
R-2	XQO	92.970	5.86	-	III	-	-	XXX	-	-	Ppiiu	KLLM	65y	57	3.12%	3.148%	24.56900
X	HYR	78.951	4.70	-	C	-	-	D+	-	-	Avinq	Imvzm	115k	105	3.84%	3.879%	17.96885

Filings

EX-103

Tranche Comments

A-1: Registration: 144T Dejq; R-2: Registration: 144L Thne; L: Registration: 144L Sxnj; X: Registration: 144L Ckpt; P: Registration: 144W Vira; T: Registration: 144R Tmoc;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-2	RUS	22.740	1.50	-	JJJ	-	-	ZZZ	-	-	Aqtur	EZKT	-	160	2.30%	2.318%	75.72283
Q	LGY	67.134	7.30	-	FF	-	-	AA	-	-	Wnoov	Fvrnw	-	235	3.13%	2.318%	80.11862
V	YTE	20.327	1.50	-	S	-	-	U+	-	-	Ztbgy	Vnzkn	-	325	4.08%	4.121%	19.73605
H	EFX	66.933	8.17	-	SSS-	-	-	MMM	-	-	Ncmuh	Bfkzk	-	500	5.86%	5.934%	88.46979
P	PAB	8.960	9.89	-	II	-	-	PP+	-	-	Zwqke	Pnrzh	-	850	9.25%	9.437%	66.26177
Y-1	TYR	42.600	1.91	-	K-1+	-	-	C1+	-	-	Pnvcj	XFP	-	-	0.90%	0.900%	643.00000

Filings

ABS-EE, ABS-EE

Tranche Comments

Y-1: Registration: 144Z Cwrh; Comments: 15% Rjkot-Eu Rojj; G-2: Registration: 144K Lemm; Comments: 15% Ktckw-Dg Kktt; Q: Registration: 144D Zhnv; Comments: 15% Rxicq-Xm Rcxx; V: Registration: 144U Gity; Comments: 15% Yyurc-Gr Yryy; H: Registration: 144P Ehlx; Comments: 15% Ncuzz-Ge Nzcc; P: Registration: 144H Cacg; Comments: 15% Nvgwo-Uf Nwvv;

Pricing Speed

1.50% PBN

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	ETM	32.940	6.96	-	MMM-	-	-	-	-	-	Ripeo	Zcmvs	245-250	245	3.57%	3.599%	93.59143
F-2	CWM	80.600	6.10	-	SSS	-	-	-	-	-	Cjcng	CZIT	70-75	70	0.96%	0.966%	29.16834
H	NPX	41.200	3.35	-	F	-	-	-	-	-	Tahau	Joaqn	155-160	155	2.56%	2.574%	82.56339
W-1	YXL	51.700	6.33	-	S-1+	-	-	-	-	-	Cfxvb	IXO	0.40%	-	0.40%	0.400%	612.00000
N-3	GXS	79.840	3.30	-	GGG	-	-	-	-	-	Krqtm	QXWD	90-95	90	1.40%	1.413%	85.38148
Y	PRZ	85.360	2.60	-	GG	-	-	-	-	-	Eltxf	Eefyn	110	110	1.85%	1.862%	37.20832

Tranche Comments

W-1: Registration: 144M Ivfu; F-2: Registration: 144Q Jiqt; N-3: Registration: 144M Mxjs; Y: Registration: 144X Fhtq; H: Registration: 144C Okhi; S: Registration: 144M Fsaz;

Pricing Speed

1.50% JDN rz 15% Bgled-Wv Begg

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S3	OQF	39.330	3.10	-	MMM	-	-	-	-	-	Pnmyk	Ujrjj	-	162	1.99%	2.000%	65.11028
W2	AJX	23.000	5.99	-	KKK	-	-	-	-	-	Hwyke	GOVQ	-	90	1.21%	1.220%	21.54967
H	BSN	22.300	7.90	-	O-	-	-	-	-	-	Jmnuk	Qewel	-	240	2.83%	2.860%	75.58461
J1	IWQ	62.300	4.61	-	R+	-	-	-	-	-	Yfopn	-	-	34	0.64%	0.650%	43.39547
I	WFP	1.480	4.80	-	GG	-	-	-	-	-	Cicuv	Rtgxc	-	200	2.43%	2.450%	18.38380