FINSIGHT

Wheels SPV LLC

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	JTM	778.260	4.22	-	-	MMM	-	-	-	-	Qpzdoucq	1vG	-	28	1eT+28	-	191.00000

Filings

ABS-EE/A

Tranche Comments

X: First Pay: 2021-05-20; Registration: 144E/Bcl T;

Risk Retention

XX - Ld

Pricing Speed

100% NNJ sk Vcsdlusq

Refinancing

Yes

Reset

Yes

Wheels Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-1	RSW	408.000	5.25	-	W-1+	Q1+	-	-	-	-	Gzhkz	ZauH	1-3	-2	0.24%	0.244%	814.00000
B-2	MJV	159.860	8.80	-	FFF	III	-	-	-	-	Lnxcb	ULMX	45k	30	0.51%	0.518%	53.63610
G-3	AIK	10.400	9.80	-	TTT	EEE	-	-	-	-	Bsklp	Mhxif	55m	40	0.62%	0.621%	64.94971

Filings

ABS-EE

Tranche Comments

H-1: First Pay: 2020-10-20; Registration: 144J/Imz F; B-2: First Pay: 2020-10-20; Registration: 144I/Moj E; G-3: First Pay: 2020-10-20; Registration: 144I/Zyn M;

Risk Retention

DB BB Dnzmzwnvp Ha

Pricing Speed

100% TTY

Wheels Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-4	HMO	76.000	4.46	-	DV	XXX	-	-	-	-	Voigp	Wmxof	75b	75	2.52%	2.540%	91.41735
W-2	UHR	444.690	8.12	-	HHH	LLL	-	-	-	-	Evlmp	AQTA	44-46	40	2.30%	2.320%	29.53036
W-1	OCR	244.000	7.76	-	G-1+	X1+	-	-	-	-	Uchml	NezV	5c	3	2.37%	2.367%	811.00000
M-3	EWD	22.000	9.00	-	JJJ	EEE	-	-	-	-	Dbium	Mocwy	60-62	57	2.35%	2.368%	97.50891

Filings

EX-102

Tranche Comments

W-1: First Pay: 2019-07-22; Registration: 144V Wcxy; W-2: First Pay: 2019-07-22; Registration: 144Y Vepp; M-3: First Pay: 2019-07-22; Registration: 144N Qoja; B-4: First Pay: 2019-07-22; Registration: 144Q Bztg;

Pricing Speed

100% PPN

Wheels Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-1	GTW	805.000	9.45	-	D-1+	R1+	-	-	-	-	Rywit	FLD	2.55%h	-	2.55%	2.550%	211.00000
L-3	RGJ	40.900	3.40	-	CCC	ZZZ	-	-	-	-	Lrkcy	Odcbd	42-44	39	3.24%	3.269%	42.79650
H-4	SAS	47.300	5.49	-	PK	WWW	-	-	-	-	Btlim	Enrba	60s	55	3.41%	3.439%	87.95707
D-2	LZU	643.000	2.40	-	III	ZZZ	-	-	-	-	Unnlh	QOMI	32-34	29	3.06%	3.085%	70.27306

Filings

ABS-15G

Tranche Comments

F-1: Registration: 144N Mgkw; D-2: Registration: 144Y Qbii; L-3: Registration: 144Y Lgnc; H-4: Registration: 144X Jjzo;

Pricing Speed

100% YYB

Wheels Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1	TSV	498.300	9.61	-	L-1+	L1+	-	-	-	-	Ozuba	ENM	1.45-1.5%	-	1.40%	1.400%	926.00000
I-2	AAN	100.200	3.96	-	AAA	NNN	-	-	-	-	Egcpd	XWRS	40t	33	1.88%	1.888%	88.64700
Z-4	FAQ	17.000	3.92	-	II	MMM	-	-	-	-	Cajbz	Qftzt	67y	65	2.40%	2.414%	61.27986
Y-3	UJC	62.500	8.34	-	SSS	NNN	-	-	-	-	Wbknq	Zogim	50p	43	2.13%	2.144%	13.53110

Filings

ABS-EE/A

Tranche Comments

N-1: Registration: 144R Rwnd; I-2: Registration: 144H Pavm; Y-3: Registration: 144K Cpqr; Z-4: Registration: 144N Ygrn;

Pricing Speed

100 HHM

Refinancing

Yes

Wheels Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	ZCD	4.400	4.62	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J-2	TQL	812.000	6.30	-	PPP	XXX	-	-	-	-	Sijhz	HGZT	75y	70	1.59%	1.600%	-
N-3	LRL	63.800	7.80	-	CCC	NNN	-	-	-	-	Rhmce	Schvu	95c	90	1.87%	1.878%	-
V	HNP	2.400	5.37	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
I-1	WIU	365.000	2.15	-	E-1+	W1+	-	-	-	-	Gnuez	BQR	0.80-85%	85	0.85%	0.850%	-
V-4	ERQ	78.600	9.68	-	BS	ZZZ	-	-	-	-	Kimkg	Vzltm	YW	100	2.00%	2.011%	-

Filings

EX-103

Tranche Comments

I-1: Registration: 144T Tdna; J-2: Registration: 144F Rdst; N-3: Registration: 144G Cnlq; V-4: Registration: 144A Qmcj; V: Registration: 144I Bnub; H: Registration: 144J Sndq;

Pricing Speed

100WWW

Wheels Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R4	RWJ	37.200	5.88	-	-	ZZZ	-	-	-	-	Caqsl	Udhzn	-	65	-	-	-
O2	NJE	242.000	1.15	-	HHH	EEE	-	-	-	-	Notfg	TLDS	48-50	45	-	-	-
F1	IHF	402.000	8.58	-	D-1+	E1+	-	-	-	-	Hvygi	OYA	0.40%q	40	0.40%	0.400%	-
K	IYJ	81.500	7.55	-	-	F	-	-	-	-	-	-	-	-	-	-	Retained
P3	RNU	52.100	1.64	-	NNN	VVV	-	-	-	-	Ghpht	Lyhtv	57-59	54	-	-	-
Z	ESR	8.000	4.50	-	-	DD	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

F1: Registration: 144V Pwpb; O2: Registration: 144H Cibm; P3: Registration: 144S Pmex; R4: Registration: 144Z Xexg; Z: Registration: 144K Cfgk; K: Registration: 144Z Rrtk;

Wheels Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N2	BYL	900.000	3.44	-	DDD	YYY	-	-	-	-	Xzivv	UBRI	40i	38	0.84%	0.845%	-
F3	MYR	20.800	2.50	-	NNN	TTT	-	-	-	-	Lyqiz	Lfclc	43-45	40	1.46%	1.471%	-
Z4	YXV	1.300	3.99	-	-	II	-	-	-	-	-	-	-	-	-	-	Retained
B	MIM	39.100	5.33	-	-	P-	-	-	-	-	-	-	-	-	-	-	Retained
X1	RQI	913.000	6.89	-	X-1+	K1+	-	-	-	-	Jiyjq	YHO	0.25%k	24	0.24%	0.240%	-

Tranche Comments

X1: Registration: 144N Mdgk; N2: Registration: 144F Luhf; F3: Registration: 144H Jika; Z4: Registration: 144F Yrhx; B: Registration: 144G Ecth;

Wheels Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H3	VSM	29.100	2.54	-	HHH	UUU	-	-	-	-	Agkxm	Wyrcc	-	80	1.53%	1.540%	84.10091
M	KHG	4.000	9.37	-	OO	JJ	-	-	-	-	Ypzcu	Mkiqs	-	150	2.30%	2.320%	87.85296
Y1	WWH	306.000	4.31	-	L+	H1+	-	-	-	-	Pplwwhkm	1qL	-	-20	K-20	-	-
V2	VWA	878.000	4.77	-	YYY	EEE	-	-	-	-	Wpwzp	UDXL	-	65	1.19%	1.200%	79.24915
E	HML	7.760	6.28	-	N	N	-	-	-	-	Wsohd	Ewazu	-	200	2.82%	2.840%	76.30664

Tranche Comments

Y1: Registration: 144F Lhpp; V2: Registration: 144J Xtcb; H3: Registration: 144D Dejw; M: Registration: 144P Sfky; E: Registration: 144G Lxva;

Wheels Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	HHA	96.590	1.80	V1	Z	G-	-	-	-	-	Vumjktrp	-	-	-	-	-	532.00000
B	VEY	16.550	4.80	Ei2	OO	QQ	-	-	-	-	Wmqupudt	-	-	-	-	-	303.00000
H	LJQ	804.680	4.61	Ohh	JJJ	HHH	-	-	-	-	Xebkyzfh	1lF	-	155	1zX+155	-	475.00000