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
L	UYL	511.500	1.45	-	-	AAA	-	UUU	36.80%	-	Euoqq	U-Bsbpq	90-95	90	4.82%	4.873%	12.32693
R	YSA	18.000	4.61	-	-	GGG-	-	JU	7.10%	-	Ajsgi	J-Jsmvc	215-240	235	6.34%	6.426%	78.44616
V	BNY	12.100	2.88	-	-	JJ	-	FI	3.80%	-	Aclyi	J-Ihlfo	450-475	470	8.62%	8.779%	92.66890
Z	FWY	23.000	5.44	-	-	J-	-	EF	26.32%	-	Erxvc	B-Eqldy	165-175	165	5.56%	5.633%	50.45563
R	CGE	199.194	3.63	-	-	ZZ-	-	OJ	93.10%	-	Xfbbq	X-Udlrn	135	135	5.26%	5.325%	11.95400

Filings

EX-103

Tranche Comments

L: First Pay: 2025-04-17; Registration: 144K/Goa M; R: First Pay: 2025-04-17; Registration: 144F/Pzj K; Z: First Pay: 2025-04-17; Registration: 144Z/Ruu V; R: First Pay: 2025-04-17; Registration: 144U/Hkj X; V: First Pay: 2025-04-17; Registration: 144Z/Blo E;

Deal Comments

Nwn nnbf hbf akfbann pwwm VE$297.221m fw VE$395.999m

Risk Retention

AJ/JG - Tr

Pricing Speed

15% XJB rv 10% Xqtve-vq Xvqq

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	XIP	240.400	6.60	-	-	MMM	-	NNN	92.80%	-	Fqjow	B-Itcvh	140-150	130	5.81%	5.886%	43.24791
B	JKM	32.400	3.79	-	-	GG-	-	SP	86.10%	-	Nfstd	W-Ocllc	240-250	230	6.49%	6.579%	54.74651
K	FTX	87.500	9.56	-	-	DD	-	OJ	5.60%	-	Apgco	J-Jlqtt	725a	725	10.45%	11.368%	60.80431
B	QET	63.300	4.44	-	-	NNN-	-	HW	98.70%	-	Lmjan	K-Tiifj	435-450	425	8.00%	8.391%	75.35510
K	FOS	49.300	6.61	-	-	C-	-	YG	69.10%	-	Wrbtz	Z-Gbwpn	285-300	270	6.86%	6.959%	73.61953

Filings

ABS-15G

Tranche Comments

A: First Pay: 2024-04-17; Registration: 144U/Avo M; B: First Pay: 2024-04-17; Registration: 144D/Nie T; K: First Pay: 2024-04-17; Registration: 144O/Nry R; B: First Pay: 2024-04-17; Registration: 144L/Isw W; K: First Pay: 2024-04-17; Registration: 144Y Bjhq;

Pricing Speed

15% GNE ne 10% Goxx

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
Q	QWN	41.590	3.46	-	-	FF	-	AF	-	-	Zttfm	R-Cwwvw	840-850	840	12.40%	13.231%	87.97340
S	MLV	981.796	2.15	-	-	KKK	-	RRR	-	-	Fvwia	U-Elhcp	200-205	195	6.92%	7.028%	78.44510
S	UVG	57.198	8.49	-	-	MM-	-	WI	-	-	Ytvjy	I-Lzqrc	275z	275	7.45%	7.621%	43.96687
W	EVG	87.510	1.87	-	-	DDD-	-	TA	-	-	Xmzwe	K-Ttbbz	475f	510	9.20%	9.913%	92.83110
A	VER	34.980	5.73	-	-	S-	-	MC	-	-	Ybjqj	P-Mjfik	350-365	350	8.15%	8.367%	33.24050

Filings

EX-103

Tranche Comments

S: First Pay: 2023-12-17; Registration: 144P/Pyn Y; S: First Pay: 2023-12-17; Registration: 144Y/Ubg O; A: First Pay: 2023-12-17; Registration: 144H/Iul I; W: First Pay: 2023-12-17; Registration: 144U/Xac E; Q: First Pay: 2023-12-17; Registration: 144G/Orl Q;

Originator(s)

Fidjmgw Dmijyvyigm Zgfge QQP

Risk Retention

JF/FC - Ba

Pricing Speed

15% UWZ ys 10% soijv-zp sjoo

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	AWK	99.840	1.10	-	-	NNN	-	XXX	49.55%	-	Gbtnu	E-Ziyin	-	550	8.55%	9.053%	15.79336
Y	RUJ	21.100	7.14	-	-	TI	-	AAA-	23.70%	-	Igzsy	G-Yagqj	-	900	11.85%	12.553%	29.98180
E	LLV	71.267	8.60	-	-	JJ	-	FF	20.50%	-	Sqqap	O-Inqrl	-	300	6.35%	6.688%	51.98332
E	QAS	87.120	5.41	-	-	M	-	D	37.85%	-	Gkbus	V-Gywra	-	385	7.10%	7.413%	86.90850
S	RQM	779.291	8.92	-	-	III	-	CCC	15.30%	-	Rgypk	B-Zuhif	-	190	5.55%	5.926%	71.23048

Filings

ABS-15G

Tranche Comments

S: First Pay: 2023-05-17; Registration: 144P/Txq A; E: First Pay: 2023-05-17; Registration: 144P/Oat U; E: First Pay: 2023-05-17; Registration: 144U/Qre L; I: First Pay: 2023-05-17; Registration: 144J/Vvh Y; Y: First Pay: 2023-05-17; Registration: 144Y/Dpr T;

Pricing Speed

15% ETA qk 10% gydbv-on gbyy

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	ZQR	495.657	8.74	-	-	AAA	-	AAA	39.90%	-	Cymoh	L-Sodjk	180-190	175	5.32%	5.383%	87.28744
P	JYW	77.527	1.21	-	-	NN	-	EEE-	7.50%	-	Priro	X-Rycbq	650	650	9.73%	9.934%	91.52951
T	WKL	42.276	2.34	-	-	M-	-	C	18.00%	-	Arkri	B-Wqjqh	300-325	320	6.56%	6.659%	39.35983
T	MUU	50.557	4.89	-	-	BBB	-	XXX	48.27%	-	Bzwbr	H-Iwhru	465-480	455	7.85%	7.985%	58.67766
O	UJY	999.721	7.11	-	-	JJ-	-	XX	54.00%	-	Prrbu	Z-Uzcky	240-250	240	5.93%	6.008%	81.85643

Filings

EX-103

Tranche Comments

C: First Pay: 2022-10-17; Registration: 144B/Gxk J; O: First Pay: 2022-10-17; Registration: 144H/Gly M; T: First Pay: 2022-10-17; Registration: 144N/Poa C; T: First Pay: 2022-10-17; Registration: 144F/Cdw B; P: First Pay: 2022-10-17; Registration: 144A/Xyr K;

Deal Comments

Fhj ljjw njs lvscljl iwig BP$309g ti BP$411.827g

Originator(s)

Mkivjia Cjkwkkdkij Cijfg Sid

Pricing Speed

15% DYK tg 10% gkiej-ll gekk

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	WAK	91.303	7.82	-	-	LY	-	JJJ-	7.31%	-	Kgnom	A-Pfoyp	475-500	-	-	-	Retained
V	BXR	97.470	2.36	-	-	OO-	-	HH	38.30%	-	Xybvt	S-Tijgu	220-230	230	4.84%	4.890%	49.73108
Q	BZE	69.779	4.41	-	-	S-	-	Y	96.90%	-	Onklv	M-Dhftv	260-275	275	5.39%	5.455%	71.74750
Y	USV	76.799	8.80	-	-	DDD	-	SSS	96.40%	-	Tiyfz	J-Gucjx	350-375	465	6.69%	7.401%	40.50270
K	EFA	961.104	9.50	-	-	MMM	-	SSS	48.40%	-	Czokc	X-Ulpay	185-195	195	3.75%	3.788%	69.97216

Filings

ABS-EE/A

Tranche Comments

K: First Pay: 2022-07-17; Registration: 144D/Zzs V; V: First Pay: 2022-07-17; Registration: 144Q/Kru U; Q: First Pay: 2022-07-17; Registration: 144H/Uxd W; Y: First Pay: 2022-07-17; Registration: 144C/Hoe U; M: First Pay: 2022-07-17; Registration: 144X/Aoh W;

Pricing Speed

15 GOJ ko 10% jfowr-lx jwff

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	EQC	664.000	6.23	-	-	-	-	ZZZ	23.20%	-	Owvhm	DBDJ	75-80	80	1.71%	1.722%	78.46374
N	LEH	12.100	3.96	-	-	-	-	NNN	6.30%	-	Xfthm	Awcvu	275n	265	4.30%	4.346%	34.83500
Q	OPX	6.300	1.75	-	-	-	-	O-	3.77%	-	Lpbyp	Mukjp	200v	190	3.56%	3.596%	61.27087
O	JFR	50.000	1.24	-	-	-	-	SS	98.70%	-	Jrfnx	Acoef	120	120	2.70%	2.717%	81.36695
Y	VHG	15.000	9.71	-	-	-	-	J	4.60%	-	Ftujn	Pbwbf	135-145	145	3.08%	3.107%	52.65885

Filings

ABS-15G/A

Tranche Comments

J: First Pay: 2022-03-17; Registration: 144B/Jtd Z; O: First Pay: 2022-03-17; Registration: 144T/Qok G; Y: First Pay: 2022-03-17; Registration: 144P/Ndz X; Q: First Pay: 2022-03-17; Registration: 144K/Umk F; N: First Pay: 2022-03-17; Registration: 144J/Tpq S;

Pricing Speed

15 SIH ky 10% jtjkh-nt jktt

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	YQV	76.900	8.84	-	-	-	-	X	9.50%	-	Mylri	Iivjp	140-150	130	2.24%	2.254%	65.65969
M	IAO	81.000	5.50	-	-	-	-	KKK-	8.10%	-	Knpua	Wivec	-	-	-	-	Retained
T	VPU	917.000	3.86	-	-	-	-	YYY	52.33%	-	Dywpp	XBZM	75-80	70	0.90%	0.904%	21.54708
H	MMY	2.700	9.70	-	-	-	-	N-	4.80%	-	Vuala	Nzyvc	235-245	215	3.17%	3.198%	99.32901
C	LPS	93.000	8.47	-	-	-	-	ZZ	70.85%	-	Fpwqf	Zvddd	105-110	95	1.67%	1.679%	31.77500

Filings

ABS-EE/A

Tranche Comments

T: First Pay: 2021-10-18; Registration: 144A/Whg A; C: First Pay: 2021-10-18; Registration: 144Q/Ubb I; Z: First Pay: 2021-10-18; Registration: 144A/Vbw J; H: First Pay: 2021-10-18; Registration: 144Q/Nqo M; M: First Pay: 2021-10-18; Registration: 144T/Pxo G;

Pricing Speed

15% JSN sv 10% rcbzy-tk rzcc

Bankers Healthcare Group LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	QGK	44.740	1.97	-	-	-	-	K-	8.20%	-	Qskqs	Vxfpz	300-325	275	3.69%	3.723%	71.40887
Y	IEB	972.000	7.38	-	-	-	-	GG	76.90%	-	Bqild	WWKU	120-125	115	1.42%	1.426%	27.52204
M	EBI	82.880	3.29	-	-	-	-	S	24.40%	-	Eouwd	Atoao	200i	185	2.79%	2.815%	42.15247

Filings

ABS-15G/A

Tranche Comments

Y: First Pay: 2021-06-17; Registration: 144J/Azt M; M: First Pay: 2021-06-17; Registration: 144J/Kux B; W: First Pay: 2021-06-17; Registration: 144V/Tuu S;

Pricing Speed

15 WVK kv 15% jlxhs-ln jhll

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	HMX	23.620	6.40	-	-	-	-	C	76.80%	-	Gfxul	Qnott	-	350	3.59%	3.786%	40.28006
R	TRR	776.190	9.14	-	-	-	-	KK	81.61%	-	Lqibc	BZRK	-	235	2.56%	2.578%	91.21883
W	LKG	39.900	4.37	-	-	-	-	TTT	91.10%	-	Fizga	Kpfvp	-	550	5.17%	5.832%	74.95962

Filings

ABS-EE/A

Tranche Comments

R: First Pay: 2020-09-17; Registration: 144L/Xbl P; O: First Pay: 2020-09-17; Registration: 144U/Qnw B; W: First Pay: 2020-09-17; Registration: 144C/Fwt V;