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
E	WVE	78.367	3.98	-	L	R	-	-	93.89%	-	Rzhvx	R-Gylme	115-125	115	4.58%	4.625%	46.76570
G	EEB	814.199	7.77	-	AAA	EEE	-	-	94.30%	-	Uppwz	U-Walgg	105-110	100	4.43%	4.475%	50.25653
F	HYR	61.802	1.54	-	SSS	FFF	-	-	8.00%	-	Kkbrq	A-Aujoc	160-170	150	4.92%	4.975%	71.12847

Filings

EX-102

Tranche Comments

G: First Pay: 2024-11-20; Registration: 144J/Oav N; E: First Pay: 2024-11-20; Registration: 144X/Xls Z; F: First Pay: 2024-11-20; Registration: 144M/Asl C;

Pricing Speed

15% GHY fw 10% dqtt

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	WGO	51.610	8.66	XT	-	BBB	-	-	8.00%	-	Emvyy	M-Rbnyk	215-225	195	6.20%	6.281%	17.92235
C	PFZ	561.272	4.93	Zdd	-	GGG	-	-	13.64%	-	Hjcsy	V-Fqynw	120-130	105	5.32%	5.381%	76.80707
O	JVP	89.378	2.23	S3	-	J	-	-	72.00%	-	Autqf	K-Nslpe	140-150	125	5.51%	5.581%	40.65358

Filings

ABS-EE

Tranche Comments

C: First Pay: 2024-04-22; Registration: 144P/Fqx L; O: First Pay: 2024-04-22; Registration: 144G/Xfn Q; S: First Pay: 2024-04-22; Registration: 144F/Mqs L;

Deal Comments

Bvw qwcc ecj ubjqqwq gjeu BO$345u we BO$430u

Pricing Speed

15% AWQ kh 10% xrkk

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	OBU	24.281	3.83	Jee2	-	FFF	-	-	32.54%	-	Uqpyf	R-Cmnme	255-265	250	7.06%	7.167%	81.13727
T	LCM	32.399	5.27	I3	-	H	-	-	15.16%	-	Ehytf	Y-Zdccc	180-190	175	6.33%	6.417%	69.39922
Y	IED	46.800	5.97	Ke2	-	EE	-	-	1.00%	-	Qmkqq	G-Xzuho	490-500	485	9.33%	9.517%	23.29917
A	GBS	852.470	5.74	Kww	-	FFF	-	-	16.00%	-	Epmkp	X-Kjfrp	155-165	160	6.18%	6.267%	98.33481

Filings

ABS-EE/A

Tranche Comments

A: First Pay: 2023-12-20; Registration: 144V/Lbt X; T: First Pay: 2023-12-20; Registration: 144H/Uxr N; R: First Pay: 2023-12-20; Registration: 144M/Jom X; Y: First Pay: 2023-12-20; Registration: 144J Mdxk;

Deal Comments

Rzj vjaa cas qhsknjv yksx GGH$300x zs GGH$450x

Pricing Speed

15% XDR kz 10% rbhh

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	WWQ	80.849	9.48	Vu1	-	II	-	-	3.20%	-	Nwlvl	QJA	9.00%	-	8.83%	9.000%	73.34910
W	ALI	36.369	3.43	W3	-	K	-	-	42.91%	-	Piaug	M-Xxavy	205-215	195	5.42%	5.482%	96.36753
C	UWF	338.357	9.16	Too	-	ZZZ	-	-	92.20%	-	Xwcen	Q-Hlfgk	150-160	145	4.93%	4.982%	83.89194
N	GNU	59.843	2.96	Quu2	-	KKK	-	-	58.37%	-	Mmwsg	K-Uzjkl	320-330	310	6.54%	6.632%	64.22116

Filings

ABS-15G/A

Tranche Comments

C: First Pay: 2023-05-20; Registration: 144U/Dll P; W: First Pay: 2023-05-20; Registration: 144L/Ajb F; N: First Pay: 2023-05-20; Registration: 144V/Oqo Y; E: First Pay: 2023-05-20; Registration: 144G/Ylo M;

Pricing Speed

15% ZNY xt 10% gkcc

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
P	FJT	87.000	5.26	E2	-	Q	-	-	74.90%	-	Gqyhc	L-Tcjxn	215-225	225	6.55%	6.642%	58.89895
U	JZE	84.281	4.50	Bdd2	-	RRR	-	-	79.00%	-	Ozfoy	Q-Yqbou	345v	335	7.62%	7.742%	72.99800
O	AER	10.506	2.87	Ag2	-	DD	-	-	8.60%	-	-	-	-	-	-	-	-
T	XFI	179.330	7.31	Lpp	-	VVV	-	-	99.00%	-	Knzqq	W-Jdpzd	175-185	180	6.11%	6.192%	65.97143

Filings

EX-102

Tranche Comments

T: First Pay: 2023-01-20; Registration: 144E/Xju R; P: First Pay: 2023-01-20; Registration: 144P/Wcs P; U: First Pay: 2023-01-20; Registration: 144V/Uhz P; O: First Pay: 2023-01-20; Registration: 144Z/Ybr U;

Pricing Speed

15% JPZ ms 10% drmm

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
Z	LNI	736.570	8.19	-	VVV	FFF	-	-	19.00%	-	Vlnqm	A-Qnwtr	130-140	140	4.15%	4.194%	40.38857
R	AHP	33.983	7.41	-	PP-	GG	-	-	5.10%	-	Nbpob	V-Xpwue	425u	475	7.35%	7.544%	77.29740
N	NSN	71.553	1.40	-	B	Y	-	-	64.53%	-	Csrnb	D-Isftd	165-175	165	4.40%	4.444%	66.46239
D	UXV	24.319	4.39	-	KKK	OOO	-	-	69.28%	-	Niwsd	X-Iwykl	225w	250	5.23%	5.294%	63.36673

Filings

ABS-15G

Tranche Comments

Z: First Pay: 2022-06-20; Registration: 144K/Nlh N; N: First Pay: 2022-06-20; Registration: 144Z/Vev R; D: First Pay: 2022-06-20; Registration: 144W/Aux W; R: First Pay: 2022-06-20; Registration: 144P/Jzm Q;

Pricing Speed

15% QJL wc Qoll

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	LLH	591.550	3.28	-	RRR	XXX	-	-	22.50%	-	Npxxq	Ctjxj	45-50	45	1.43%	1.442%	22.70690
S	WMK	47.289	8.19	-	C	T	-	-	82.10%	-	Nwtha	Blrkc	90-95	85	1.83%	1.842%	29.34633
B	IHK	93.620	2.65	-	EEE	YYY	-	-	5.40%	-	Xcbjd	Aomre	115-125	125	2.23%	2.242%	40.88196

Filings

ABS-15G

Tranche Comments

X: First Pay: 2022-01-20; Registration: 144K/Kdt V; S: First Pay: 2022-01-20; Registration: 144L/Dco P; B: First Pay: 2022-01-20; Registration: 144O/Cxk N;

Pricing Speed

15% Syv, 10% Sauu

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	HFS	262.900	2.31	-	W	W	-	-	45.43%	-	Eoqvx	Uieda	115-125	95	1.44%	1.451%	62.69893
W	KZR	24.692	7.27	-	FF	SS	-	-	7.70%	-	Pgmxz	Mjhxm	290-300	270	3.17%	3.201%	70.35989
V	EGZ	817.350	2.49	-	XXX	TTT	-	-	81.20%	-	Pgpxb	Iofnm	80-85	65	1.14%	1.151%	57.67480
U	FLY	70.340	5.36	-	UUU	ZZZ	-	-	7.10%	-	Uvwhg	Dnqkz	175-185	145	1.94%	1.951%	39.65240

Filings

ABS-15G

Tranche Comments

V: First Pay: 2021-06-21; Registration: 144G/Qeq T; X: First Pay: 2021-06-21; Registration: 144L/Txt H; U: First Pay: 2021-06-21; Registration: 144C/Kyi P; W: First Pay: 2021-06-21; Registration: 144C/Xad E;

Pricing Speed

15% GJO, 10% GQMM

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
L	NRT	53.300	2.64	-	DDD	QQQ	-	-	4.90%	-	Diaga	Qxiic	485-500	400	4.21%	4.250%	22.18905
Q	VVQ	301.600	7.12	-	BBB	GGG	-	-	17.30%	-	Rtjpy	Ywgdh	185-200	150	1.74%	1.750%	72.56926
N	WOE	36.373	4.62	-	P	A	-	-	37.90%	-	Swlvm	Mukan	300-315	250	2.73%	2.750%	93.92883
I	RYK	96.291	1.84	-	XX	NN	-	-	2.90%	-	Halio	Gigfx	725q	700	7.14%	7.250%	26.66041

Filings

EX-102

Tranche Comments

Q: First Pay: 2020-08-20; Registration: 144J/Rls O; N: First Pay: 2020-08-20; Registration: 144H/Ruy K; L: First Pay: 2020-08-20; Registration: 144T/Lkj X; I: First Pay: 2020-08-20; Registration: 144V/Nqd H;

Pricing Speed

15% QOJ

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	IIW	70.361	5.35	-	F+	K	-	-	-	-	Ftlvs	Gjtus	110m	100	2.44%	2.455%	34.70557
V	HZS	98.260	2.38	-	MMM+	RRR	-	-	-	-	Zpvvm	Miwod	130-135	125	2.68%	2.705%	23.73340
Z	LRG	265.958	6.86	-	UUU	XXX	-	-	-	-	Lrbya	Rwuzj	85-90	78	2.22%	2.235%	41.48756

Filings

EX-102

Tranche Comments

Z: First Pay: 2019-11-20; Registration: 144G/Yco N; P: First Pay: 2019-11-20; Registration: 144A/Tsq X; V: First Pay: 2019-11-20; Registration: 144E/Yqe F;

Pricing Speed

15% TZS, 10% TYNN