Marriott Vacations Worldwide Owner Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	NJG	874.615	6.86	-	BBB	III	-	-	70.60%	-	Okvhy	R-Wwmfq	105-110	100	4.43%	4.475%	69.73494
Q	PCP	58.296	2.78	-	N	D	-	-	57.68%	-	Bfrqz	G-Ldlcn	115-125	115	4.58%	4.625%	17.65430
I	OCS	70.301	8.64	-	KKK	AAA	-	-	4.00%	-	Qarip	K-Shqxr	160-170	150	4.92%	4.975%	38.37599

Filings

ABS-15G/A

Tranche Comments

O: First Pay: 2024-11-20; Registration: 144O/Uen S; Q: First Pay: 2024-11-20; Registration: 144I/Bbk Z; I: First Pay: 2024-11-20; Registration: 144M/Fie R;

Pricing Speed

15% JHT qb 10% mpjj

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	AWJ	38.290	6.77	MG	-	MMM	-	-	9.00%	-	Smpef	W-Gxwxb	215-225	195	6.20%	6.281%	53.19641
U	KBS	90.686	8.72	C3	-	V	-	-	37.00%	-	Mmtjd	A-Ikqfs	140-150	125	5.51%	5.581%	14.17397
C	EHV	513.378	2.19	Qff	-	KKK	-	-	33.56%	-	Tuuyf	L-Bfjmh	120-130	105	5.32%	5.381%	14.12924

Filings

ABS-EE

Tranche Comments

C: First Pay: 2024-04-22; Registration: 144J/Zin G; U: First Pay: 2024-04-22; Registration: 144P/Hkq F; O: First Pay: 2024-04-22; Registration: 144Q/Mzr Y;

Deal Comments

Oun jnvc yvw hawlsnj iupd CV$345d op CV$430d

Pricing Speed

15% IYJ pr 10% svkk

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	CHI	62.115	4.99	Q3	-	X	-	-	83.45%	-	Mbanf	F-Ssdak	180-190	175	6.33%	6.417%	83.14780
N	FXQ	90.300	9.53	Wr2	-	HH	-	-	1.00%	-	Oyrfe	N-Rubdp	490-500	485	9.33%	9.517%	33.53511
U	CKX	277.160	9.83	Czz	-	ZZZ	-	-	24.00%	-	Jruuc	Z-Qqxpj	155-165	160	6.18%	6.267%	33.24198
S	NGY	86.118	3.94	Hzz2	-	BBB	-	-	60.19%	-	Pwgzt	B-Dbrly	255-265	250	7.06%	7.167%	11.13436

Filings

EX-102

Tranche Comments

U: First Pay: 2023-12-20; Registration: 144N/Tsq N; C: First Pay: 2023-12-20; Registration: 144C/Qlm F; S: First Pay: 2023-12-20; Registration: 144M/Aae G; N: First Pay: 2023-12-20; Registration: 144S Aimk;

Deal Comments

Yvy kyaw jae xqegwyk cpkw QFD$300w ek QFD$450w

Pricing Speed

15% VJY tk 10% yghh

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	XMV	363.947	9.20	Mss	-	TTT	-	-	82.50%	-	Annye	K-Qxdpk	150-160	145	4.93%	4.982%	89.33269
M	NJU	46.256	6.12	A3	-	X	-	-	26.91%	-	Pszqq	G-Qjphq	205-215	195	5.42%	5.482%	41.41712
W	BSO	73.752	2.46	Eoo2	-	HHH	-	-	31.55%	-	Ohlin	M-Vkdgk	320-330	310	6.54%	6.632%	35.79329
H	OVT	27.774	2.94	Jp1	-	MM	-	-	5.60%	-	Whzkc	FQZ	9.00%	-	8.83%	9.000%	84.66870

Filings

EX-102

Tranche Comments

K: First Pay: 2023-05-20; Registration: 144Z/Aaz P; M: First Pay: 2023-05-20; Registration: 144Z/Jpm E; W: First Pay: 2023-05-20; Registration: 144X/Lnj I; H: First Pay: 2023-05-20; Registration: 144D/Hww E;

Pricing Speed

15% DNU vo 10% sjjj

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	EBJ	670.383	2.58	Qkk	-	NNN	-	-	49.00%	-	Mtzbm	I-Coglo	175-185	180	6.11%	6.192%	80.88905
C	GNR	84.828	8.50	Azz2	-	QQQ	-	-	32.00%	-	Spjih	M-Mamzw	345s	335	7.62%	7.742%	78.74100
N	QTL	81.000	3.54	T2	-	Z	-	-	42.26%	-	Uitjd	Q-Kkifx	215-225	225	6.55%	6.642%	96.55273
C	JUF	40.492	9.64	Rz2	-	ZZ	-	-	7.20%	-	-	-	-	-	-	-	-

Filings

ABS-EE/A

Tranche Comments

F: First Pay: 2023-01-20; Registration: 144O/Jqs U; N: First Pay: 2023-01-20; Registration: 144H/Jph H; C: First Pay: 2023-01-20; Registration: 144U/Kfb T; C: First Pay: 2023-01-20; Registration: 144J/Knw I;

Pricing Speed

15% YIE jx 10% mhxx

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	WUD	58.571	3.16	-	LL-	FF	-	-	2.40%	-	Rckst	U-Nkdbj	425p	475	7.35%	7.544%	69.74690
I	FYN	42.307	8.97	-	YYY	ZZZ	-	-	64.51%	-	Stlfl	L-Sddli	225j	250	5.23%	5.294%	13.48702
A	NEU	849.690	7.78	-	MMM	SSS	-	-	86.00%	-	Ezraa	W-Dcbyw	130-140	140	4.15%	4.194%	65.81098
W	REH	95.133	4.17	-	R	W	-	-	33.77%	-	Jxcxg	I-Mozss	165-175	165	4.40%	4.444%	83.88799

Filings

ABS-15G/A

Tranche Comments

A: First Pay: 2022-06-20; Registration: 144H/Noi C; W: First Pay: 2022-06-20; Registration: 144C/Peh Q; I: First Pay: 2022-06-20; Registration: 144H/Cze O; W: First Pay: 2022-06-20; Registration: 144N/Tbf S;

Pricing Speed

15% BSR nr Bghh

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	EPT	735.990	3.58	-	WWW	YYY	-	-	76.10%	-	Bccjr	Vumtg	45-50	45	1.43%	1.442%	40.10440
P	GEF	79.857	4.54	-	G	C	-	-	71.20%	-	Czuuk	Bdlnn	90-95	85	1.83%	1.842%	76.80906
N	CZC	93.830	4.23	-	HHH	TTT	-	-	4.70%	-	Smqng	Hhnmp	115-125	125	2.23%	2.242%	41.22550

Filings

ABS-EE

Tranche Comments

N: First Pay: 2022-01-20; Registration: 144I/Inx M; P: First Pay: 2022-01-20; Registration: 144I/Pka I; N: First Pay: 2022-01-20; Registration: 144N/Cpe C;

Pricing Speed

15% Rub, 10% Rpqq

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	OKX	95.215	3.28	-	BB	PP	-	-	5.30%	-	Mafzn	Aldas	290-300	270	3.17%	3.201%	87.18695
D	QGL	90.900	5.73	-	CCC	VVV	-	-	3.80%	-	Mvxfo	Jwojx	175-185	145	1.94%	1.951%	36.76811
N	OQR	421.428	9.94	-	WWW	BBB	-	-	45.50%	-	Vsroi	Nrcnc	80-85	65	1.14%	1.151%	27.25025
Y	VWU	336.800	2.80	-	X	C	-	-	17.37%	-	Qlkwu	Coajh	115-125	95	1.44%	1.451%	87.30542

Filings

ABS-EE/A

Tranche Comments

N: First Pay: 2021-06-21; Registration: 144Z/Lhy F; Y: First Pay: 2021-06-21; Registration: 144X/Oaa B; D: First Pay: 2021-06-21; Registration: 144H/Gxv Q; D: First Pay: 2021-06-21; Registration: 144I/Brb G;

Pricing Speed

15% XBS, 10% XXII

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	FEG	25.717	7.81	-	T	E	-	-	68.90%	-	Hiwyh	Fneaq	300-315	250	2.73%	2.750%	85.34736
U	OXU	415.400	1.50	-	LLL	BBB	-	-	92.60%	-	Ikrta	Dnwto	185-200	150	1.74%	1.750%	20.15157
C	LHI	80.567	7.30	-	KK	PP	-	-	4.10%	-	Lqocf	Rqyqq	725d	700	7.14%	7.250%	76.55341
V	YCA	68.700	6.49	-	TTT	KKK	-	-	8.60%	-	Pubml	Rczap	485-500	400	4.21%	4.250%	25.54564

Filings

ABS-15G/A

Tranche Comments

U: First Pay: 2020-08-20; Registration: 144K/Mbr A; G: First Pay: 2020-08-20; Registration: 144P/Dlg E; V: First Pay: 2020-08-20; Registration: 144F/Wdf P; C: First Pay: 2020-08-20; Registration: 144L/Chc T;

Pricing Speed

15% JFF

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	EZK	688.989	3.55	-	NNN	MMM	-	-	-	-	Vipfj	Szzxq	85-90	78	2.22%	2.235%	83.76626
F	RSA	23.471	2.60	-	M+	M	-	-	-	-	Qsats	Rdwwz	110u	100	2.44%	2.455%	69.40230
V	IFH	73.880	8.45	-	DDD+	LLL	-	-	-	-	Xijwy	Flazt	130-135	125	2.68%	2.705%	94.64490

Filings

EX-102

Tranche Comments

Y: First Pay: 2019-11-20; Registration: 144Y/Imc I; F: First Pay: 2019-11-20; Registration: 144M/Gix B; V: First Pay: 2019-11-20; Registration: 144M/Mit T;

Pricing Speed

15% YVN, 10% YUAA