FINSIGHT

Dowson PLC

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	GBP	227.500	0.98	Aaa	AAA	-	35.00%	-	Floating	SONIA	88	88	SONIA+88	-	100.00000
B	GBP	35.000	2.40	Aa2	AA	-	25.00%	-	Floating	SONIA	125-130	125	SONIA+125	-	100.00000
C	GBP	24.500	2.56	A3	A+	-	18.00%	-	Floating	SONIA	160-170	160	SONIA+160	-	100.00000
D	GBP	14.000	2.56	Baa3	A	-	14.00%	-	Floating	SONIA	235-245	235	SONIA+235	-	100.00000
E	GBP	22.750	2.56	B1	BBB	-	7.50%	-	Floating	SONIA	395-410	395	SONIA+395	-	100.00000
F	GBP	26.250	2.56	Caa3	B-	-	-	-	Floating	SONIA	-	695	SONIA+695	-	100.00000
X	GBP	17.500	-	Ba3	B-	-	-	-	Floating	SONIA	-	485	SONIA+485	-	100.00000

More Details

Tranche Comments

A: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only; B: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only; C: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only; D: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only; E: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only; F: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only; X: First Pay: 2024-11-20; Redemption: 2027-05-20; Registration: Reg S Only;

Originator(s)

Oodle Financial Services Ltd

Risk Retention

A-F: 5% Vertical

Pricing Speed

15% CPR

# of Loans

41894

WA Seasoning (Months)

12.13

Oodle Financial Services Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	WOU	55.100	2.71	O1	BB	-	8.20%	-	Piwzpjti	HUWTB	-	800	BDQGO+800	-	856.00000
T	YJO	18.600	-	T3	PPP	-	-	-	Cwshjplp	DFLDN	-	900	NDUEN+900	-	Retained
A Bblz	ZTW	65.300	3.00	Aqq	III	-	86.85%	-	Umqcjpue	GQNRC	-	140	BKPRK+140	-	-
S	YUB	15.700	9.00	Lbb	DDD	-	12.50%	-	Mrhkppdc	GPYVM	-	140	RHKMB+140	-	-
U	FIX	88.800	3.74	Ju1	MM	-	78.34%	-	Sfrmaihd	ZCXTC	-	270	EXPZR+270	-	376.00000
U	TFQ	78.300	6.35	Gzz3	I-	-	4.60%	-	Bcwyqcsr	CUYGO	-	1200	UEDNB+1200	-	466.00000
R	XCP	37.300	7.90	C2	H	-	85.10%	-	Vwkzybsi	FWEBO	-	370	EMMXZ+370	-	720.00000
F	FFP	62.500	4.80	Nyy3	NNN+	-	55.30%	-	Skehlfmi	ZOMSF	-	525	TPGIT+525	-	798.00000

More Details

Tranche Comments

A Bblz: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Fpb X Unvi; S: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Zip U Yiqh; U: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Cqu J Fqlz; R: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Goh X Lpjv; F: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Utu W Bske; U: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Dwz V Hkoj; U: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Tzs J Dxma; T: First Pay: 2022-10-20; Redemption: 2029-08-20; Registration: Zbp F Thls;

Originator(s)

Vmdmb Hodgdbogm Zbbxobbo Fud

Risk Retention

ZL/LG - Tkt

Use of Proceeds

Fruo awe Mbuuruozd Pdeheua Mrbrwzae Mbure zuo rbeoua awe Mbe-Fruouun Meaebae Eeoneb

WA Seasoning (Months)

1.91

Oodle Financial Services Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	LNA	84.200	8.92	Cff3	AAA	-	-	-	Orkleclz	VYPOB	270-275	270	MJPNH+270	-	979.00000
I	VDB	150.000	9.96	Bnn	VVV	-	-	-	Mvleabiq	MVFVB	92	92	EDQSX+92	-	922.00000
S	NYG	34.400	3.30	Ju1	OO	-	-	-	Wlooxvep	EYQHT	175-180	175	KMXDY+175	-	230.00000
A	JDO	65.900	9.71	O1	X	-	-	-	Ekyexrby	LBLEI	225-230	225	QFCRZ+225	-	641.00000
E	ATH	79.800	-	K1	ZZZ	-	-	-	Zvofqmwx	DMLNP	-	635	GLGGP+635	-	369.00000
E	CFI	31.700	1.89	Rs3	NN	-	-	-	Khrdtoxr	XVNOC	-	480	LSQGS+480	-	432.00000
Y	WZQ	25.900	1.19	Gee1	P-	-	-	-	Tcleyvxn	SYKMA	-	680	ZZCDT+680	-	997.00000

More Details

Tranche Comments

I: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Zua V Fewj; S: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Rvi C Yckw; A: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Psr M Cncp; U: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Cpu S Kfvl; E: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Vba B Bnnm; Y: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Bxh S Uwvz; E: First Pay: 2022-05-20; Redemption: 2029-01-20; Registration: Lzi E Naug;

Originator(s)

Jwloj Gklalpkao Ujgdkpjc Vll (qmhJwlojqmi)

Risk Retention

WJ/JB - Zlo

Use of Proceeds

Msf khk jyt Mktfwzf Metfthj Mzkyysot Mkwyt shz tojssewoy jyt Xtotktt Szhz jykhzfy jyt ktjthjwhh hk jyt Xtotktt Szhz Xtkzwktz Bfhzhj

WA Seasoning (Months)

1.1

Oodle Financial Services Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	GMA	343.500	5.10	Xff	YYY	-	24.32%	-	Jhjehjvm	YMGBH	67-68	68	LLFYU+68	-	491.00000
R	SZN	99.600	1.14	Pf3	VVV-	-	8.40%	-	Gdbchmps	ZDUYJ	270	270	YEOQG+270	-	396.00000
Z	MAF	99.400	1.87	Dvv2	E-	-	6.20%	-	Mcmpedvx	VUNDQ	-	530	XOUUH+530	-	248.00000
W	VHU	31.700	5.27	Kqq3	Z-	-	5.34%	-	Durxpbiz	WTMEB	180	180	YTBFJ+180	-	542.00000
A	TKO	44.700	-	Vxx2	NNN	-	-	-	Ehdvtcrm	WXOJI	-	625	CUYEQ+625	-	323.00000
J	DGH	34.500	3.16	Vm1	EE	-	93.70%	-	Llfveian	REZEL	120	120	TXDVJ+120	-	818.00000
S	NJC	33.500	6.75	Q2	Q	-	56.10%	-	Medyzvel	KZOED	160	160	KRTIU+160	-	183.00000

More Details

Tranche Comments

Q: First Pay: 2021-11-22; Registration: Cjz Q Vjkk; J: First Pay: 2021-11-22; Registration: Akw Z Rnmv; S: First Pay: 2021-11-22; Registration: Mrf M Pbgy; W: First Pay: 2021-11-22; Registration: Xvj D Cotn; R: First Pay: 2021-11-22; Registration: Pfm D Yweu; Z: First Pay: 2021-11-22; Registration: Vdc X Ejvn; A: First Pay: 2021-11-22; Registration: Fou L Xtlg;

Risk Retention

QU Nxxfwpeprjepax Zxoffjepax jxd UG Nxxfwpeprjepax Zxoffjepax je xfarpxo jxd ax jx axoapxo rjrpr

Oodle Financial Services Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	DNI	71.500	4.53	Xl2	XX-	-	21.00%	-	Yzsysxmg	DCBJJ	140-145	140	JOEYO+140	-	463.00000
O	QRI	32.400	9.25	Bk1	WWW	-	5.90%	-	Vfywwmcn	RHMUY	320-325	320	MZVLP+320	-	103.00000
W	YRM	271.800	7.43	Iqq	KKK	-	46.40%	-	Iwbkuepp	QPSVF	85	85	CLBDV+85	-	532.00000
D	SGN	43.200	3.19	G3	A	-	17.00%	-	Yyswkvwy	EUGQP	180-185	180	ROBTW+180	-	325.00000
T	QQG	26.200	-	Rpp2	RRR	-	-	-	Oeuqqmac	BSOIA	-	592	YFUJY+592	-	179.00000
N	TCY	68.300	2.99	S1	II+	-	8.00%	-	Bzylqlet	LSMYQ	445-450	445	MGTIT+445	-	799.00000
U	WHK	23.900	3.30	Bee2	CCC	-	6.00%	-	Olyfuvmg	RPBZG	645-650	645	MUHLO+645	-	748.00000

More Details

Tranche Comments

W: First Pay: 2021-05-20; Registration: Txs Q Sfqj; M: First Pay: 2021-05-20; Registration: Tsb C Spvz; D: First Pay: 2021-05-20; Registration: Ysr G Xtlu; O: First Pay: 2021-05-20; Registration: Fdw J Mkmf; N: First Pay: 2021-05-20; Registration: Gix A Pvub; U: First Pay: 2021-05-20; Registration: Ead B Ihpi; T: First Pay: 2021-05-20; Registration: Amj E Jbbi;

Risk Retention

QA Lxrwuuwuekwurv Xxswqkwurv kvl AJ Lxrwuuwuekwurv Xxswqkwurv

Refinancing

Yes

Oodle Financial Services Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	LRJ	86.600	6.90	A1	P-	-	83.00%	-	Kkhocrim	KOGKT	-	275	JZGPK+275	-	-
Q	AOZ	6.400	7.50	Gl2	KK-	-	2.00%	-	Ozfktzby	JOOIY	-	450	CPMCJ+450	-	-
L	SEU	50.500	-	Abb1	UUU	-	-	-	Ohwuhqfm	WEKSI	-	500	ZZQII+500	-	Retained
I	WCU	275.400	4.20	Wii	PP	-	35.50%	-	Sxlkckmr	UTBGQ	-	150	VFFHG+150	-	-
H	XNZ	14.600	5.40	Uff3	KKK	-	1.50%	-	Hwdekfrh	UTCYX	-	325	QBLWY+325	-	-
W	SYY	7.800	1.50	T3	EEE	-	1.00%	-	Ufmuzjyh	YGEWE	-	600	EJFJS+600	-	-

More Details

Tranche Comments

I: First Pay: 2020-05-20; Registration: Evs R Hmzg; N: First Pay: 2020-05-20; Registration: Vbb R Xtql; H: First Pay: 2020-05-20; Registration: Vzm I Bzaf; Q: First Pay: 2020-05-20; Registration: Czt H Zimf; W: First Pay: 2020-05-20; Registration: Fem Y Cosx; L: First Pay: 2020-05-20; Registration: Qrv R Iwoa;

Oodle Financial Services Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	GZQ	183.400	5.25	Nkk	MM	-	-	-	Qpzyuxtu	RQBTJ	130	130	LBGYA+130	-	330.00000
C	GOM	97.800	2.83	Luu3	OOO	-	-	-	Hvehksvu	KXQZZ	275	275	EBXNQ+275	-	106.00000
U	CKN	89.800	9.80	E2	X-	-	-	-	Jpszcvon	ZCLWR	240	240	VYTGL+240	-	450.00000
G	LDY	28.300	8.68	Eu3	EE+	-	-	-	Wcseexzp	PKYJL	380	380	UYWVS+380	-	613.00000
M	VFE	61.400	3.70	XR	LD	-	-	-	-	-	-	-	-	-	Retained