FWP 1 d201209dfwp.htm FWP FWP

FREE WRITING PROSPECTUS

Dated August 30, 2021

  

Filed Pursuant to Rule 433

Registration No. 333-239650

Registration No. 333-239650-06

**FULL PXING DETAILS** Carvana Auto Receivables Trust 2021-N3 (CRVNA 2021-N3)

ACTIVE BOOKRUNNERS (A-1 - N): Wells Fargo (str), BNP Paribas, Citi

ACTIVE BOOKRUNNERS (R): Wells Fargo (str), Baird, Credit Suisse

PASSIVE BOOKRUNNERS (A-1 - N): Credit Suisse, DB

CO-MANAGER: Baird

 

CLS    AMT(MM)      Offered(MM)      WAL*     P.WIN*     Exp.Ratings(S/K/D)   L.FINAL      BENCH    SPREAD      CPN%     YLD%     $PRICE  

A-1

   $ 154.340      $ 146.623        0.83       01-30     AAA/AAA/AAA     06/2028      EDSF      +21        .35     .360   $ 99.99197  

A-2

   $ 57.130      $ 54.273        3.50       30-58     AAA/AAA/AAA     06/2028      IntS      +50        1.11     1.114   $ 99.99512  

B

   $ 56.490      $ 53.665        1.48       08-59     AA/AA+/AA     06/2028      EDSF      +45        .66     .663   $ 99.99693  

C

   $ 53.340      $ 50.673        2.13       16-59     A/A+/A(H)     06/2028      IntS      +70        1.02     1.030   $ 99.98361  

D

   $ 52.500      $ 49.875        2.85       25-59     BBB/BBB+/BBB(H)     06/2028      IntS      +110        1.58     1.589   $ 99.98951  

E

   $ 46.200      $ 43.890        3.91       36-59     NR/BB/BB     06/2028      IntS      +250        3.16     3.189   $ 99.97060  

**N

   $ 18.900      $ 17.955        0.69 **      04-13 **    NR/BB/BB(L)     06/2028      EDSF      +240        2.53     2.547   $ 99.99756  

**R [Privately Placed]

 

 

*

Based on 1.5 ABS Pricing Speed to 2% Call

**

Based on Case 2 assumptions outlined in the Class N and Certificate PPMs attached

-Deal Summary-

Rated Notes Issued Amount: $438.900MM *No Grow*

 

1


Rated Notes Offered Amount: $416.954MM *No Grow*

Exp. Pricing: PRICED

Exp. Settle: 9/9/2021

Offering Format: A-1 - D: Public | E, N and R: 144A/Reg. S

First Pay Date: 10/12/2021

ERISA: A-1 - D: Yes | E, N and R: No

Exp. Ratings: S/K/D

Min Denoms: A-1 - D: $1k x $1k

E: $1.25mm x $1k

N: $750k x $1k

R: [Privately Placed]

BBG Ticker: CRVNA 2021-N3

B&D: Wells Fargo

-Available Information-

 

*

Preliminary Prospectus, Preliminary Class E OM, Preliminary Class N OM, Preliminary Certificate PPM, FWP, CDI File and SSS File (attached). Investor presentation and performance data file are available on DealRoadshow

 

*

Intex Deal Name: wscrvna2021_n3 Password: K7YX

 

*

Link: https://dealroadshow.finsight.com/ Passcode: CRVNA2021N3

———————————————————————————————————————-

If this communication relates to an offering of US registered securities (i) a registration statement has been filed with the SEC, (ii) before investing you should read the filed documents, and (iii) you may obtain these documents from your sales representative, by calling 1-800-326-5897 or visiting www.sec.gov. If this communication relates to a securities offering exempt from US registration, you should contact your sales representative for the complete disclosure package.

For information regarding Wells Fargo, see https://www.wellsfargo.com/com/disclaimer/wfid3.

In Japan, see: https://www.wellsfargo.com/com/disclaimer/wfsjb4.

 

2