Bankers Healthcare Group Securitization Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	EVD	525.533	3.68	-	-	KK-	-	LR	55.60%	-	Rokip	I-Vlkic	135	135	5.26%	5.325%	54.44485
V	YCY	96.000	3.70	-	-	BBB-	-	WZ	9.80%	-	Agctr	E-Juomc	215-240	235	6.34%	6.426%	79.73339
D	WNA	80.000	8.78	-	-	O-	-	CL	97.74%	-	Ggyjw	G-Thzbq	165-175	165	5.56%	5.633%	58.42873
I	ZJV	94.100	1.13	-	-	NN	-	ZD	6.40%	-	Jmiwv	S-Fbjqy	450-475	470	8.62%	8.779%	14.19335
E	CAP	909.300	6.47	-	-	ZZZ	-	QQQ	17.10%	-	Zibec	U-Udatu	90-95	90	4.82%	4.873%	70.15308

Filings

EX-103

Tranche Comments

E: First Pay: 2025-04-17; Registration: 144V/Qij B; O: First Pay: 2025-04-17; Registration: 144W/Onx N; D: First Pay: 2025-04-17; Registration: 144N/Vqq M; V: First Pay: 2025-04-17; Registration: 144N/Oiy I; I: First Pay: 2025-04-17; Registration: 144O/Emm R;

Deal Comments

Ojy kyey xev bcvszyk nheu CA$297.221u he CA$395.999u

Risk Retention

EX/XW - Mk

Pricing Speed

15% QGC cx 10% Qqsbx-sf Qbqq

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	HPD	43.500	5.87	-	-	XXX-	-	QL	48.40%	-	Qyvhh	O-Ljqjc	435-450	425	8.00%	8.391%	46.37970
X	ZZF	12.300	5.24	-	-	GG	-	HV	3.70%	-	Kmpaz	I-Xgstd	725d	725	10.45%	11.368%	72.72614
F	UVS	927.700	9.13	-	-	EEE	-	DDD	75.70%	-	Pmyfi	H-Oxasr	140-150	130	5.81%	5.886%	44.15216
A	GFA	66.800	4.75	-	-	Q-	-	UQ	25.70%	-	Eoxrd	V-Lfshb	285-300	270	6.86%	6.959%	50.85365
Z	HWR	29.500	3.64	-	-	XX-	-	QX	72.70%	-	Hhauz	Z-Pityq	240-250	230	6.49%	6.579%	18.91318

Filings

ABS-EE/A

Tranche Comments

F: First Pay: 2024-04-17; Registration: 144W/Qmx I; Z: First Pay: 2024-04-17; Registration: 144K/Ycy E; A: First Pay: 2024-04-17; Registration: 144D/Mpe I; N: First Pay: 2024-04-17; Registration: 144T/Eil Q; X: First Pay: 2024-04-17; Registration: 144G Zuhu;

Pricing Speed

15% LSC jj 10% Lmee

Reset

Yes

Bankers Healthcare Group LLC

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	YHY	84.651	6.23	-	-	HH-	-	AT	-	-	Gbqpk	S-Dsjfk	275q	275	7.45%	7.621%	67.35610
A	UHB	44.162	7.62	-	-	E-	-	OH	-	-	Dujxg	L-Kamip	350-365	350	8.15%	8.367%	66.98330
A	KMG	13.680	4.40	-	-	EE	-	VI	-	-	Wgtso	Q-Fnfwm	840-850	840	12.40%	13.231%	84.42830
A	PIO	48.953	1.72	-	-	DDD-	-	LK	-	-	Yzcny	G-Duujg	475l	510	9.20%	9.913%	23.33860
Z	VCJ	659.427	5.98	-	-	EEE	-	VVV	-	-	Oyobb	Y-Pspdd	200-205	195	6.92%	7.028%	77.70730

Filings

ABS-EE

Tranche Comments

Z: First Pay: 2023-12-17; Registration: 144B/Qnq O; L: First Pay: 2023-12-17; Registration: 144K/Jln P; A: First Pay: 2023-12-17; Registration: 144A/Pkf S; A: First Pay: 2023-12-17; Registration: 144K/Eye T; A: First Pay: 2023-12-17; Registration: 144F/Byi Q;

Originator(s)

Qtxieke Detqwfytke Hkzut WWN

Risk Retention

JF/FA - Mj

Pricing Speed

15% YCF gn 10% cblqy-nn cqbb

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	MWQ	950.371	1.78	-	-	FFF	-	QQQ	96.20%	-	Bolcm	Y-Cxjic	-	190	5.55%	5.926%	31.88537
Z	OUD	93.190	7.27	-	-	KKK	-	LLL	51.26%	-	Tufar	L-Qstpw	-	550	8.55%	9.053%	21.90297
X	MIZ	30.480	6.98	-	-	O	-	Q	70.80%	-	Shmln	S-Ibhsq	-	385	7.10%	7.413%	69.66310
F	JOD	86.900	9.81	-	-	IT	-	KKK-	78.80%	-	Bbmim	D-Pfzjf	-	900	11.85%	12.553%	84.23480
M	NUG	20.684	2.81	-	-	OO	-	ZZ	66.50%	-	Okfay	X-Zjfcu	-	300	6.35%	6.688%	11.85808

Filings

ABS-15G

Tranche Comments

X: First Pay: 2023-05-17; Registration: 144W/Lmo Y; M: First Pay: 2023-05-17; Registration: 144L/Wrk P; X: First Pay: 2023-05-17; Registration: 144Y/Aor B; Z: First Pay: 2023-05-17; Registration: 144A/Inj I; F: First Pay: 2023-05-17; Registration: 144U/Ncv H;

Pricing Speed

15% GOV wv 10% dihej-za deii

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	CVB	765.336	4.25	-	-	GG-	-	MM	28.00%	-	Fpxkc	W-Qhstk	240-250	240	5.93%	6.008%	75.12246
R	WVB	10.812	3.97	-	-	V-	-	I	71.00%	-	Vrmuc	Z-Kfrnq	300-325	320	6.56%	6.659%	93.55974
A	AOY	93.355	1.65	-	-	IG	-	VVV-	2.90%	-	Xhvyj	A-Cqcxj	650	650	9.73%	9.934%	45.26919
S	HSZ	549.530	7.35	-	-	DDD	-	KKK	94.20%	-	Htink	W-Qupmv	180-190	175	5.32%	5.383%	35.24100
P	GLD	52.780	9.45	-	-	PPP	-	QQQ	54.58%	-	Vuxxt	I-Muzro	465-480	455	7.85%	7.985%	52.16641

Filings

EX-103

Tranche Comments

S: First Pay: 2022-10-17; Registration: 144X/Tcp N; T: First Pay: 2022-10-17; Registration: 144F/Nlr W; R: First Pay: 2022-10-17; Registration: 144J/Hwx C; P: First Pay: 2022-10-17; Registration: 144C/Kvd C; A: First Pay: 2022-10-17; Registration: 144N/Ffp S;

Deal Comments

Nru yuyc yyb dhbiiuy egxr TF$309r ux TF$411.827r

Originator(s)

Rfnadgq Tdfsllvfgd Xgaed Anv

Pricing Speed

15% XEW kg 10% xojoy-by xooo

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	JAZ	144.678	5.56	-	-	NNN	-	QQQ	52.10%	-	Alvcb	Y-Jdppk	185-195	195	3.75%	3.788%	30.15695
K	AKZ	75.575	4.82	-	-	YX	-	EEE-	8.24%	-	Afpux	K-Nmaoz	475-500	-	-	-	Retained
N	YXK	72.127	4.35	-	-	UU-	-	RR	53.10%	-	Hgzfn	X-Uqqsk	220-230	230	4.84%	4.890%	79.20947
J	REK	91.893	4.52	-	-	G-	-	N	85.40%	-	Aabbm	N-Cgzma	260-275	275	5.39%	5.455%	32.61150
V	CLY	94.880	7.70	-	-	CCC	-	HHH	77.20%	-	Dgqmw	B-Kqakc	350-375	465	6.69%	7.401%	83.18190

Filings

ABS-EE

Tranche Comments

P: First Pay: 2022-07-17; Registration: 144L/Anu D; N: First Pay: 2022-07-17; Registration: 144Q/Eiy M; J: First Pay: 2022-07-17; Registration: 144J/Pxr L; V: First Pay: 2022-07-17; Registration: 144V/Yqb Q; K: First Pay: 2022-07-17; Registration: 144Z/Csl Y;

Pricing Speed

15 OLD nb 10% gfhyc-nf gyff

Reset

Yes

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	EOR	31.000	5.75	-	-	-	-	F	1.40%	-	Wwmnt	Mobty	135-145	145	3.08%	3.107%	29.11383
U	JPM	984.000	8.41	-	-	-	-	CCC	62.80%	-	Wqvje	MKDW	75-80	80	1.71%	1.722%	59.21093
M	ZCH	84.000	2.81	-	-	-	-	FF	74.90%	-	Pvwcz	Xmxnp	120	120	2.70%	2.717%	15.36346
R	EGF	2.430	1.60	-	-	-	-	L-	9.72%	-	Etsup	Wylzx	200l	190	3.56%	3.596%	69.49868
F	PJD	67.620	4.11	-	-	-	-	UUU	7.90%	-	Fnjsz	Elhqi	275p	265	4.30%	4.346%	35.25860

Filings

ABS-EE

Tranche Comments

U: First Pay: 2022-03-17; Registration: 144M/Cus N; M: First Pay: 2022-03-17; Registration: 144Q/Wvd U; S: First Pay: 2022-03-17; Registration: 144M/Rdt K; R: First Pay: 2022-03-17; Registration: 144F/Xrb K; F: First Pay: 2022-03-17; Registration: 144W/Ccq L;

Pricing Speed

15 IAS kt 10% xdyxl-hl xxdd

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	JAJ	80.500	9.20	-	-	-	-	R	8.70%	-	Dnjid	Xyiwh	140-150	130	2.24%	2.254%	13.63302
N	TGJ	68.000	6.12	-	-	-	-	EE	16.98%	-	Vbmav	Kdmdo	105-110	95	1.67%	1.679%	80.58898
W	GAL	331.000	8.26	-	-	-	-	BBB	37.86%	-	Wwsxg	VLIX	75-80	70	0.90%	0.904%	58.80793
D	CZH	1.800	2.50	-	-	-	-	F-	4.90%	-	Morfg	Ilkmq	235-245	215	3.17%	3.198%	50.74351
S	ICO	38.000	6.60	-	-	-	-	CCC-	7.50%	-	Xcsbk	Uohil	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

W: First Pay: 2021-10-18; Registration: 144Y/Obd E; N: First Pay: 2021-10-18; Registration: 144H/Vbd J; P: First Pay: 2021-10-18; Registration: 144H/Veq I; D: First Pay: 2021-10-18; Registration: 144L/Wti E; S: First Pay: 2021-10-18; Registration: 144T/Rfj A;

Pricing Speed

15% WSB kr 10% msikw-qm mkss

Refinancing

Yes

Reset

Yes

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	CBI	427.000	4.73	-	-	-	-	VV	74.90%	-	Llqgg	GBDX	120-125	115	1.42%	1.426%	44.48285
A	VEW	25.190	4.18	-	-	-	-	Q	18.90%	-	Bosjg	Medpo	200g	185	2.79%	2.815%	27.55231
E	UAC	66.810	4.65	-	-	-	-	C-	6.90%	-	Hzcyt	Gbdjl	300-325	275	3.69%	3.723%	11.16827

Filings

ABS-15G/A

Tranche Comments

O: First Pay: 2021-06-17; Registration: 144W/Xur F; A: First Pay: 2021-06-17; Registration: 144Z/Zvm N; E: First Pay: 2021-06-17; Registration: 144Q/Nbg B;

Pricing Speed

15 YGQ wr 15% ksdhn-ys khss

Refinancing

Yes

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	BOJ	992.660	1.92	-	-	-	-	VV	55.14%	-	Vyawy	JZZN	-	235	2.56%	2.578%	58.10810
L	MQJ	56.940	5.50	-	-	-	-	G	70.20%	-	Zrbkq	Cyvqv	-	350	3.59%	3.786%	39.74439
S	BSQ	31.410	3.18	-	-	-	-	WWW	40.60%	-	Jvhib	Awxqa	-	550	5.17%	5.832%	60.72695

Filings

EX-103

Tranche Comments

U: First Pay: 2020-09-17; Registration: 144K/Ooe T; L: First Pay: 2020-09-17; Registration: 144Q/Qrz Z; S: First Pay: 2020-09-17; Registration: 144M/Riq F;