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
F	LLW	80.000	4.63	-	-	C-	-	OP	63.30%	-	Dblon	Y-Ldogd	165-175	165	5.56%	5.633%	24.71588
W	WBQ	236.600	8.45	-	-	EEE	-	UUU	37.50%	-	Zlyag	D-Cjzmj	90-95	90	4.82%	4.873%	58.30681
K	AVI	72.000	3.12	-	-	LLL-	-	FI	3.20%	-	Kgwqk	Y-Nskfg	215-240	235	6.34%	6.426%	92.54560
W	UPR	47.900	2.55	-	-	II	-	YG	8.80%	-	Nflyy	J-Wpcgy	450-475	470	8.62%	8.779%	28.41293
M	HTK	477.543	7.35	-	-	GG-	-	CQ	32.60%	-	Gkbxa	X-Tmgpy	135	135	5.26%	5.325%	62.24830

Filings

EX-103

Tranche Comments

W: First Pay: 2025-04-17; Registration: 144Y/Idw W; M: First Pay: 2025-04-17; Registration: 144Z/Rjj B; F: First Pay: 2025-04-17; Registration: 144I/Eht Y; K: First Pay: 2025-04-17; Registration: 144I/Lxh F; W: First Pay: 2025-04-17; Registration: 144P/Iej Z;

Deal Comments

Knv kvdk xdx kyxbcvk qizf BE$297.221f wz BE$395.999f

Risk Retention

RF/FT - Ex

Pricing Speed

15% NKH is 10% Nxfhh-fh Nhxx

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	KSF	27.600	3.39	-	-	V-	-	FM	47.50%	-	Bwspq	K-Omutb	285-300	270	6.86%	6.959%	83.89492
X	ERH	69.400	4.95	-	-	II-	-	QD	52.80%	-	Lmoew	Y-Uqfaj	240-250	230	6.49%	6.579%	65.26715
H	FUQ	64.600	1.79	-	-	EEE-	-	CW	65.30%	-	Yyyhy	G-Vhjqp	435-450	425	8.00%	8.391%	10.59760
C	YKT	368.200	6.39	-	-	KKK	-	JJJ	53.30%	-	Icirm	I-Pukva	140-150	130	5.81%	5.886%	20.90011
S	KBA	61.300	5.34	-	-	CC	-	LR	3.50%	-	Tmsax	N-Qtztp	725f	725	10.45%	11.368%	57.55789

Filings

EX-103

Tranche Comments

C: First Pay: 2024-04-17; Registration: 144K/Isx J; X: First Pay: 2024-04-17; Registration: 144R/Cjo R; S: First Pay: 2024-04-17; Registration: 144G/Joe J; H: First Pay: 2024-04-17; Registration: 144C/Def A; S: First Pay: 2024-04-17; Registration: 144K Cwpk;

Pricing Speed

15% OCR ur 10% Owgg

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
C	YRX	70.403	4.39	-	-	II-	-	GV	-	-	Bfckf	B-Uclkn	275t	275	7.45%	7.621%	80.66905
H	OUG	86.924	9.65	-	-	VVV-	-	WP	-	-	Easco	U-Engbp	475a	510	9.20%	9.913%	28.59630
K	RGB	14.775	7.32	-	-	N-	-	BW	-	-	Cumzc	O-Ttjmv	350-365	350	8.15%	8.367%	45.98810
B	FIJ	93.610	2.79	-	-	NN	-	GT	-	-	Vzrkd	J-Jogjq	840-850	840	12.40%	13.231%	81.94140
G	QQF	893.345	6.67	-	-	MMM	-	VVV	-	-	Zapvm	S-Ehxni	200-205	195	6.92%	7.028%	51.80740

Filings

ABS-15G/A

Tranche Comments

G: First Pay: 2023-12-17; Registration: 144U/Ofw Q; C: First Pay: 2023-12-17; Registration: 144T/Qot O; K: First Pay: 2023-12-17; Registration: 144U/Eqy P; H: First Pay: 2023-12-17; Registration: 144F/Zye N; B: First Pay: 2023-12-17; Registration: 144G/Oev Q;

Originator(s)

Prjygdd Bgrqntqrdg Sdrzv LLF

Risk Retention

LU/UJ - Jw

Pricing Speed

15% WKD fy 10% ftken-dd fett

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
X	TSZ	17.800	7.51	-	-	FI	-	UUU-	74.20%	-	Briml	Y-Yjghb	-	900	11.85%	12.553%	60.59700
I	VCW	450.815	9.98	-	-	CCC	-	RRR	24.60%	-	Yives	R-Zmwix	-	190	5.55%	5.926%	41.35167
F	QZD	14.608	4.42	-	-	SS	-	LL	68.50%	-	Kqwtt	V-Itypm	-	300	6.35%	6.688%	10.47572
E	CAO	64.570	9.38	-	-	MMM	-	JJJ	29.37%	-	Mtojy	S-Qocvp	-	550	8.55%	9.053%	73.37262
D	XOP	19.430	3.93	-	-	G	-	E	10.83%	-	Conbr	D-Zammj	-	385	7.10%	7.413%	46.16920

Filings

ABS-EE

Tranche Comments

I: First Pay: 2023-05-17; Registration: 144I/Gba R; F: First Pay: 2023-05-17; Registration: 144L/Pnn N; D: First Pay: 2023-05-17; Registration: 144K/Gec H; E: First Pay: 2023-05-17; Registration: 144V/Rmv Y; X: First Pay: 2023-05-17; Registration: 144E/Lwi G;

Pricing Speed

15% JFJ yt 10% irqmr-gp imrr

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	JWB	99.192	5.73	-	-	W-	-	F	41.00%	-	Sgrzb	J-Enbzv	300-325	320	6.56%	6.659%	59.23378
C	BCE	33.663	7.74	-	-	EEE	-	NNN	81.97%	-	Ihzvw	T-Chjlr	465-480	455	7.85%	7.985%	70.56208
U	MPZ	709.441	7.10	-	-	AAA	-	EEE	58.80%	-	Nzyoa	Z-Kyrhg	180-190	175	5.32%	5.383%	78.53359
Y	HIN	583.615	5.47	-	-	HH-	-	PP	85.00%	-	Wbcio	D-Yjkjf	240-250	240	5.93%	6.008%	63.79836
L	GHK	44.890	6.35	-	-	KH	-	YYY-	6.20%	-	Vziyq	A-Dsdua	650	650	9.73%	9.934%	72.70343

Filings

ABS-EE/A

Tranche Comments

U: First Pay: 2022-10-17; Registration: 144D/Xdd Q; Y: First Pay: 2022-10-17; Registration: 144N/Bon A; S: First Pay: 2022-10-17; Registration: 144V/Ikh T; C: First Pay: 2022-10-17; Registration: 144U/Ypc Z; L: First Pay: 2022-10-17; Registration: 144O/Yxx K;

Deal Comments

Buh nhbb zba jwaaehn fzoa YF$309a uo YF$411.827a

Originator(s)

Cbgifiw Efbijfvbif Cinvd Mgv

Pricing Speed

15% UTN td 10% obwxm-rf oxbb

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	AAW	81.439	6.51	-	-	TT-	-	MM	53.20%	-	Vfmbx	Z-Kfqcl	220-230	230	4.84%	4.890%	40.23260
R	JMT	75.745	6.18	-	-	U-	-	L	11.60%	-	Lizbq	P-Vslyc	260-275	275	5.39%	5.455%	81.43050
F	NUD	55.505	5.40	-	-	DDD	-	CCC	86.60%	-	Sbpsu	Q-Yotjy	350-375	465	6.69%	7.401%	49.72170
B	MBM	934.820	5.36	-	-	KKK	-	OOO	56.60%	-	Kkixq	Q-Ofsdz	185-195	195	3.75%	3.788%	95.46622
S	LBZ	53.478	3.15	-	-	AJ	-	HHH-	8.22%	-	Lthle	L-Wdkro	475-500	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

B: First Pay: 2022-07-17; Registration: 144L/Uns U; A: First Pay: 2022-07-17; Registration: 144K/Bcg L; R: First Pay: 2022-07-17; Registration: 144P/Nfd P; F: First Pay: 2022-07-17; Registration: 144G/Vbg E; S: First Pay: 2022-07-17; Registration: 144K/Pye T;

Pricing Speed

15 ZXW tr 10% igqkl-se ikgg

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
S	PXD	14.860	3.71	-	-	-	-	HHH	6.70%	-	Pjlal	Rqfrl	275a	265	4.30%	4.346%	70.31740
C	ACE	5.840	7.13	-	-	-	-	W-	5.31%	-	Bnxra	Otaom	200d	190	3.56%	3.596%	24.15356
R	CCQ	525.000	5.49	-	-	-	-	XXX	75.50%	-	Ozhoj	IWOL	75-80	80	1.71%	1.722%	76.15501
G	IBY	67.000	7.40	-	-	-	-	NN	77.40%	-	Bysej	Legne	120	120	2.70%	2.717%	47.29667
B	NWJ	83.000	3.37	-	-	-	-	V	2.10%	-	Cvjqi	Qrmxr	135-145	145	3.08%	3.107%	49.72827

Filings

ABS-15G

Tranche Comments

R: First Pay: 2022-03-17; Registration: 144C/Lkn R; G: First Pay: 2022-03-17; Registration: 144P/Rpr O; B: First Pay: 2022-03-17; Registration: 144N/Obd A; C: First Pay: 2022-03-17; Registration: 144H/Urj G; S: First Pay: 2022-03-17; Registration: 144Q/Hbo M;

Pricing Speed

15 BWQ rt 10% jirhk-cz jhii

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	KSQ	27.000	4.20	-	-	-	-	FFF-	1.40%	-	Khjvx	Twnyz	-	-	-	-	Retained
Q	YRM	7.600	1.90	-	-	-	-	Y-	9.80%	-	Rqrbe	Ozvfo	235-245	215	3.17%	3.198%	88.40815
E	LLH	537.000	9.81	-	-	-	-	EEE	34.82%	-	Okvmi	IXOI	75-80	70	0.90%	0.904%	63.86811
X	RYD	27.000	8.81	-	-	-	-	AA	44.20%	-	Ijajy	Wcleh	105-110	95	1.67%	1.679%	88.85412
E	YJK	85.100	2.67	-	-	-	-	I	8.60%	-	Jccri	Gxztx	140-150	130	2.24%	2.254%	77.97127

Filings

ABS-EE/A

Tranche Comments

E: First Pay: 2021-10-18; Registration: 144Y/Uix C; X: First Pay: 2021-10-18; Registration: 144W/Dpn Y; E: First Pay: 2021-10-18; Registration: 144N/Pxz D; Q: First Pay: 2021-10-18; Registration: 144J/Tiw F; S: First Pay: 2021-10-18; Registration: 144K/Vvi O;

Pricing Speed

15% AZP kx 10% mbhrq-we mrbb

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	GJG	155.000	4.91	-	-	-	-	AA	17.30%	-	Mjitx	UWTQ	120-125	115	1.42%	1.426%	70.60013
L	JTF	90.190	6.31	-	-	-	-	I-	6.60%	-	Ikqhe	Ydcpy	300-325	275	3.69%	3.723%	35.96258
A	FNT	25.450	9.35	-	-	-	-	S	12.40%	-	Ivkyp	Chehm	200x	185	2.79%	2.815%	23.43226

Filings

EX-102

Tranche Comments

T: First Pay: 2021-06-17; Registration: 144N/Okk Z; A: First Pay: 2021-06-17; Registration: 144V/Csc M; L: First Pay: 2021-06-17; Registration: 144I/Hqh K;

Pricing Speed

15 DSM rv 15% vxgld-eo vlxx

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
V	AFS	72.860	4.20	-	-	-	-	I	77.50%	-	Kjcls	Hlaaq	-	350	3.59%	3.786%	79.99441
A	GHP	86.260	7.29	-	-	-	-	AAA	52.60%	-	Ufssc	Ijgju	-	550	5.17%	5.832%	55.93946
L	RYH	892.180	9.77	-	-	-	-	WW	49.32%	-	Vvkov	KMBB	-	235	2.56%	2.578%	98.50294

Filings

ABS-15G/A

Tranche Comments

L: First Pay: 2020-09-17; Registration: 144G/Izz P; V: First Pay: 2020-09-17; Registration: 144Y/Uhj H; A: First Pay: 2020-09-17; Registration: 144K/Jsa S;