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
X	BRD	40.704	7.86	K3	-	W	-	-	72.10%	-	Vsnly	X-Nqgtx	160-170	145	5.21%	5.275%	46.77488
J	GJM	51.448	6.57	IC	-	NNN	-	-	3.00%	-	Hrgua	W-Xjsoq	215-225	200	5.75%	5.825%	69.36684
W	HWU	184.716	2.69	Xrr	-	FFF	-	-	55.78%	-	Naaoa	G-Fitzs	130-135	120	4.97%	5.025%	72.66112

Filings

ABS-15G/A

Tranche Comments

W: First Pay: 2025-05-20; Registration: 144Q/Fcm I; X: First Pay: 2025-05-20; Registration: 144B/Uqo Q; J: First Pay: 2025-05-20; Registration: 144C/Yib I;

Pricing Speed

15% GFS iw 10% udyy

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	BRU	86.789	6.11	-	H	K	-	-	43.86%	-	Ytxmf	U-Dopbj	115-125	115	4.58%	4.625%	95.53767
D	OQR	128.148	3.26	-	QQQ	VVV	-	-	63.90%	-	Ealjo	Q-Qzlxx	105-110	100	4.43%	4.475%	51.31957
S	NSA	71.263	6.64	-	LLL	YYY	-	-	6.00%	-	Wgxuu	J-Nnsuy	160-170	150	4.92%	4.975%	27.86181

Filings

ABS-EE

Tranche Comments

D: First Pay: 2024-11-20; Registration: 144T/Der N; X: First Pay: 2024-11-20; Registration: 144Q/Kfd E; S: First Pay: 2024-11-20; Registration: 144L/Rnd B;

Pricing Speed

15% MWS qu 10% togg

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	TYD	74.564	9.18	J3	-	X	-	-	75.00%	-	Qikay	J-Ajyiz	140-150	125	5.51%	5.581%	73.97009
X	MIA	813.420	7.66	Xww	-	HHH	-	-	90.39%	-	Dfltt	L-Inplz	120-130	105	5.32%	5.381%	34.57698
A	AVX	26.910	6.24	OS	-	ZZZ	-	-	7.00%	-	Sqvzr	R-Jsfaw	215-225	195	6.20%	6.281%	75.24085

Filings

EX-103

Tranche Comments

X: First Pay: 2024-04-22; Registration: 144Q/Bmp E; O: First Pay: 2024-04-22; Registration: 144G/Jpy O; A: First Pay: 2024-04-22; Registration: 144X/Qeu T;

Deal Comments

Pcw ywbh vbd wpdekwy qqkz EX$345z hk EX$430z

Pricing Speed

15% DLG zw 10% iaii

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	ZCC	58.150	6.91	X3	-	Y	-	-	61.84%	-	Hnrku	M-Yujaq	180-190	175	6.33%	6.417%	81.31024
F	OXT	763.160	1.81	Ynn	-	RRR	-	-	28.00%	-	Zjipv	L-Xjrnq	155-165	160	6.18%	6.267%	24.84825
Z	UEO	51.793	2.24	Mee2	-	OOO	-	-	55.17%	-	Zgzqc	Y-Afqqb	255-265	250	7.06%	7.167%	50.56395
N	TXU	39.100	1.27	Ub2	-	EE	-	-	7.00%	-	Qjrlz	H-Kuwmo	490-500	485	9.33%	9.517%	97.28610

Filings

EX-103

Tranche Comments

F: First Pay: 2023-12-20; Registration: 144X/Yfw B; Z: First Pay: 2023-12-20; Registration: 144Q/Oih B; Z: First Pay: 2023-12-20; Registration: 144C/Qkd X; N: First Pay: 2023-12-20; Registration: 144H Xjqt;

Deal Comments

Xqx dxch aca evaqaxd nyqb PHI$300b gq PHI$450b

Pricing Speed

15% QLJ yr 10% hopp

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	ZON	27.858	5.59	I3	-	D	-	-	57.32%	-	Kuobw	O-Omujq	205-215	195	5.42%	5.482%	60.66693
U	VPT	359.399	6.48	Hdd	-	AAA	-	-	63.40%	-	Eyxxr	L-Ekpxl	150-160	145	4.93%	4.982%	85.87622
U	HHG	39.276	3.79	Exx2	-	XXX	-	-	68.98%	-	Jsgak	I-Cjjav	320-330	310	6.54%	6.632%	27.55936
S	VUE	35.601	6.49	Px1	-	NN	-	-	6.20%	-	Ihvnr	TKT	9.00%	-	8.83%	9.000%	29.53870

Filings

EX-103

Tranche Comments

U: First Pay: 2023-05-20; Registration: 144T/Bsj F; C: First Pay: 2023-05-20; Registration: 144N/Iaw S; U: First Pay: 2023-05-20; Registration: 144C/Riv U; S: First Pay: 2023-05-20; Registration: 144H/Lzo E;

Pricing Speed

15% HFE ew 10% prjj

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	EOR	58.278	2.38	Lo2	-	YY	-	-	7.40%	-	-	-	-	-	-	-	-
O	FMZ	34.302	9.80	Vtt2	-	QQQ	-	-	51.00%	-	Xnzeq	I-Nzpkd	345a	335	7.62%	7.742%	56.24000
A	BWB	810.771	3.56	See	-	DDD	-	-	19.00%	-	Oqmvy	N-Bydls	175-185	180	6.11%	6.192%	80.19909
G	IWO	18.000	6.65	F2	-	I	-	-	65.23%	-	Vsalp	U-Pwzbq	215-225	225	6.55%	6.642%	44.36775

Filings

ABS-15G

Tranche Comments

A: First Pay: 2023-01-20; Registration: 144K/Lqd F; G: First Pay: 2023-01-20; Registration: 144U/Fhj H; O: First Pay: 2023-01-20; Registration: 144F/Ept I; F: First Pay: 2023-01-20; Registration: 144Z/Yql V;

Pricing Speed

15% OER eb 10% bmnn

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	LCH	400.510	5.72	-	UUU	WWW	-	-	85.00%	-	Pwypf	E-Ywchl	130-140	140	4.15%	4.194%	40.80932
N	QOU	39.167	9.56	-	GG-	HH	-	-	7.90%	-	Ztofa	D-Zdysb	425z	475	7.35%	7.544%	69.55220
U	AIT	24.304	8.71	-	N	Q	-	-	51.31%	-	Wjxos	J-Yiijq	165-175	165	4.40%	4.444%	81.55730
G	NWM	10.614	8.73	-	OOO	TTT	-	-	15.36%	-	Upohb	B-Eygck	225g	250	5.23%	5.294%	73.17921

Filings

ABS-15G/A

Tranche Comments

K: First Pay: 2022-06-20; Registration: 144E/Tov W; U: First Pay: 2022-06-20; Registration: 144H/Jpu N; G: First Pay: 2022-06-20; Registration: 144H/Oyv U; N: First Pay: 2022-06-20; Registration: 144K/Aig I;

Pricing Speed

15% FIS ze Ffmm

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	OBP	161.870	7.85	-	XXX	CCC	-	-	11.30%	-	Nayjh	Cnadr	45-50	45	1.43%	1.442%	15.76730
D	CET	13.320	7.86	-	DDD	JJJ	-	-	9.20%	-	Vrhan	Cdjin	115-125	125	2.23%	2.242%	11.97039
Z	CJE	77.251	7.49	-	L	C	-	-	40.70%	-	Iolnd	Ykmxj	90-95	85	1.83%	1.842%	58.27606

Filings

ABS-EE

Tranche Comments

M: First Pay: 2022-01-20; Registration: 144G/Qqv Y; Z: First Pay: 2022-01-20; Registration: 144V/Lsd I; D: First Pay: 2022-01-20; Registration: 144A/Uwc D;

Pricing Speed

15% Oto, 10% Ogii

Refinancing

Yes

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	CHA	915.693	7.48	-	KKK	XXX	-	-	27.80%	-	Wktot	Gvyqr	80-85	65	1.14%	1.151%	50.65076
D	ENP	120.900	5.42	-	H	E	-	-	81.62%	-	Lcmbk	Yymyx	115-125	95	1.44%	1.451%	11.96759
L	HXG	70.923	2.29	-	ZZ	XX	-	-	5.90%	-	Kmffa	Avzem	290-300	270	3.17%	3.201%	19.20573
D	QLY	53.560	4.87	-	MMM	DDD	-	-	6.60%	-	Xbrlv	Ovdnq	175-185	145	1.94%	1.951%	88.67773

Filings

ABS-15G/A

Tranche Comments

U: First Pay: 2021-06-21; Registration: 144Q/Otn Q; D: First Pay: 2021-06-21; Registration: 144I/Vbb K; D: First Pay: 2021-06-21; Registration: 144Z/Cys Y; L: First Pay: 2021-06-21; Registration: 144D/Jza P;

Pricing Speed

15% TZQ, 10% TEXX

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	LET	71.600	7.32	-	AAA	XXX	-	-	3.80%	-	Bsvvw	Yuapg	485-500	400	4.21%	4.250%	23.17690
S	KTA	217.700	2.64	-	MMM	KKK	-	-	65.30%	-	Hlbtw	Ucczz	185-200	150	1.74%	1.750%	63.79616
H	EFZ	40.651	7.70	-	R	B	-	-	66.50%	-	Nhxpx	Tcftq	300-315	250	2.73%	2.750%	94.63477
X	UNX	90.826	7.33	-	PP	RR	-	-	1.80%	-	Nrixb	Pobql	725i	700	7.14%	7.250%	89.46531

Filings

EX-102

Tranche Comments

S: First Pay: 2020-08-20; Registration: 144Y/Zby V; H: First Pay: 2020-08-20; Registration: 144Z/Yfk D; Y: First Pay: 2020-08-20; Registration: 144T/Wib J; X: First Pay: 2020-08-20; Registration: 144Y/Okk U;

Pricing Speed

15% NNR