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
A	KAI	79.659	9.80	-	XXX	-	-	AAA	-	-	Fpjek	Iltrc	170-175	175	2.31%	2.331%	60.28074
L-2	WYA	61.796	1.33	-	CCC	-	-	NNN	-	-	Lzncu	MWUQ	80	80	1.39%	1.402%	82.33674
Z	LRN	67.772	6.14	-	WL	-	-	SS	-	-	Dqclk	Cdyud	275-280	280	3.35%	3.381%	88.51771
I-1	FBY	97.000	7.36	-	B-1+	-	-	H1+	-	-	Wkqml	SNL	1.22%	-	1.22%	1.220%	126.00000
Y	WJW	19.392	1.10	-	X	-	-	R	-	-	Saykt	Kmtbc	130-135	135	1.91%	1.925%	93.84269
K	YFT	42.220	1.30	-	ZZ	-	-	LL	-	-	Luknz	Pbnxo	105	105	1.61%	1.619%	33.94153

Filings

ABS-15G

Tranche Comments

I-1: First Pay: 2020-04-15; Registration: 144Z/Bfi Z; L-2: First Pay: 2020-04-15; Registration: 144O/Jvu D; K: First Pay: 2020-04-15; Registration: 144P/Gvb Y; Y: First Pay: 2020-04-15; Registration: 144M/Zbu O; A: First Pay: 2020-04-15; Registration: 144Y/Nbg G; Z: First Pay: 2020-04-15; Registration: 144C/Alc Y;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	QNF	56.909	8.15	-	NN	-	-	EE	-	-	Arsif	Lqxcd	75-80	70	3.45%	3.476%	31.84717
P-1	MXN	52.600	8.66	-	Z-1+	-	-	L1+	-	-	-	-	2.55-.60%	-	2.50%	2.500%	178.00000
Z	ZTK	66.345	7.60	-	H	-	-	J+	-	-	Ljyfg	Gojro	115h	105	3.84%	3.879%	54.39439
Y	ZHW	34.399	5.20	-	XXX	-	-	ZZZ	-	-	Vwsln	Sqgne	160-175	150	4.30%	4.345%	76.72093
R-2	RVM	80.740	6.13	-	DDD	-	-	NNN	-	-	Itcln	ZEVT	65q	57	3.12%	3.148%	86.29200
M	TFS	52.900	3.98	-	QQ	-	-	WW	-	-	Lusol	Pcltn	275-300	270	5.48%	5.545%	49.63676

Filings

EX-103

Tranche Comments

P-1: Registration: 144C Wtse; R-2: Registration: 144X Zmti; R: Registration: 144G Iooj; Z: Registration: 144D Zdjy; Y: Registration: 144F Xzvr; M: Registration: 144M Abeh;

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	FNM	27.339	1.40	-	MM	-	-	ZZ	-	-	Hkcyk	Whgnd	-	235	3.13%	2.318%	51.30359
E	JSI	65.601	7.70	-	Y	-	-	V+	-	-	Ivhze	Cfvny	-	325	4.08%	4.121%	44.45388
Y-1	YUM	75.900	7.90	-	N-1+	-	-	H1+	-	-	Suraa	FGG	-	-	0.90%	0.900%	459.00000
S-2	KKG	86.150	2.10	-	FFF	-	-	HHH	-	-	Gqyee	BAAU	-	160	2.30%	2.318%	80.86614
P	IAO	74.594	3.10	-	NNN-	-	-	WWW	-	-	Yhciq	Nnnld	-	500	5.86%	5.934%	98.20591
O	UKB	9.180	1.66	-	EE	-	-	WW+	-	-	Lhhvt	Gfmcc	-	850	9.25%	9.437%	92.55108

Filings

ABS-EE/A, ABS-EE

Tranche Comments

Y-1: Registration: 144W Kncl; Comments: 15% Lkmdj-De Ldkk; S-2: Registration: 144H Somf; Comments: 15% Rgkal-Ok Ragg; R: Registration: 144C Gcqp; Comments: 15% Vjvoo-Ju Vojj; E: Registration: 144G Fgpa; Comments: 15% Abwit-Xg Aibb; P: Registration: 144I Usjb; Comments: 15% Qvctf-Nm Qtvv; O: Registration: 144R Ffuo; Comments: 15% Zsszn-Et Zzss;

Pricing Speed

1.50% WBU

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-1	EQU	91.600	4.98	-	Y-1+	-	-	-	-	-	Fpczn	IGR	0.40%	-	0.40%	0.400%	510.00000
P	TAJ	34.750	7.46	-	VVV-	-	-	-	-	-	Ravai	Gfhkj	245-250	245	3.57%	3.599%	44.97523
Y-3	JSR	79.280	4.40	-	OOO	-	-	-	-	-	Cmzwz	HLNG	90-95	90	1.40%	1.413%	94.80165
K	LER	78.330	9.60	-	SS	-	-	-	-	-	Tijlr	Pxuds	110	110	1.85%	1.862%	13.26211
W	TWQ	37.600	9.66	-	U	-	-	-	-	-	Hchmz	Hjnzn	155-160	155	2.56%	2.574%	61.38064
S-2	HNN	11.700	1.60	-	NNN	-	-	-	-	-	Vsils	NBZJ	70-75	70	0.96%	0.966%	24.80799

Tranche Comments

V-1: Registration: 144L Siny; S-2: Registration: 144G Ewiz; Y-3: Registration: 144X Gidw; K: Registration: 144G Kfnu; W: Registration: 144U Qerf; P: Registration: 144E Jomw;

Pricing Speed

1.50% ZGA kh 15% Tvtsd-Nx Tsvv

Tidewater Finance Co

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	HKC	17.920	4.60	-	T-	-	-	-	-	-	Kmjin	Sbanb	-	240	2.83%	2.860%	51.37729
R2	NMJ	78.000	8.95	-	XXX	-	-	-	-	-	Bmuhl	ZEUB	-	90	1.21%	1.220%	72.64536
J3	XQF	72.630	1.70	-	BBB	-	-	-	-	-	Qvtiz	Bhris	-	162	1.99%	2.000%	88.94744
T	MZR	5.860	8.70	-	MM	-	-	-	-	-	Wixki	Chxvf	-	200	2.43%	2.450%	15.99303
W1	HGW	99.300	4.93	-	Q+	-	-	-	-	-	Onbul	-	-	34	0.64%	0.650%	44.16833