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
Z	UNV	835.601	9.59	-	CCC	SSS	-	-	43.90%	-	Gmqks	V-Gizms	105-110	100	4.43%	4.475%	38.76790
X	KBV	30.604	6.39	-	N	W	-	-	58.99%	-	Bgmmv	B-Ywnym	115-125	115	4.58%	4.625%	15.74970
A	FIH	50.762	8.66	-	UUU	JJJ	-	-	1.00%	-	Xcvfj	B-Dzdxo	160-170	150	4.92%	4.975%	32.35382

Filings

EX-103

Tranche Comments

Z: First Pay: 2024-11-20; Registration: 144M/Vfd Q; X: First Pay: 2024-11-20; Registration: 144L/Bbe J; A: First Pay: 2024-11-20; Registration: 144B/Hjd B;

Pricing Speed

15% EAM nf 10% hsjj

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	JOX	90.862	7.57	F3	-	L	-	-	64.00%	-	Aigqp	D-Bxirf	140-150	125	5.51%	5.581%	35.56492
I	IBL	40.660	1.81	NQ	-	QQQ	-	-	3.00%	-	Wkufz	Y-Zkhll	215-225	195	6.20%	6.281%	40.77894
D	XYH	538.822	7.79	Xtt	-	BBB	-	-	43.18%	-	Atqyk	G-Ppukr	120-130	105	5.32%	5.381%	65.28688

Filings

ABS-EE/A

Tranche Comments

D: First Pay: 2024-04-22; Registration: 144E/Kmc A; F: First Pay: 2024-04-22; Registration: 144M/Aqv Y; I: First Pay: 2024-04-22; Registration: 144D/Zqt G;

Deal Comments

Eyn gnwd jwj qvjgwng bbbd PX$345d db PX$430d

Pricing Speed

15% FNK ed 10% zrcc

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	CFL	162.930	3.50	Cmm	-	HHH	-	-	83.00%	-	Cuqzv	Q-Jstlf	155-165	160	6.18%	6.267%	16.75821
H	YOQ	62.200	5.63	Cz2	-	KK	-	-	6.00%	-	Qswhu	Z-Jgjqb	490-500	485	9.33%	9.517%	58.16570
O	MMZ	50.353	5.56	X3	-	D	-	-	18.70%	-	Stahz	S-Cdkiv	180-190	175	6.33%	6.417%	53.82740
Q	POF	90.172	2.61	Kgg2	-	FFF	-	-	31.10%	-	Xhtpe	J-Jwhiu	255-265	250	7.06%	7.167%	76.86952

Filings

ABS-EE/A

Tranche Comments

M: First Pay: 2023-12-20; Registration: 144F/Nww R; O: First Pay: 2023-12-20; Registration: 144O/Cyu F; Q: First Pay: 2023-12-20; Registration: 144V/Oza A; H: First Pay: 2023-12-20; Registration: 144C Ytri;

Deal Comments

Wky vykd hkj upjccyv qhuc PBM$300c pu PBM$450c

Pricing Speed

15% IXG ku 10% mzbb

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	XWI	94.157	4.95	S3	-	C	-	-	65.48%	-	Oojvi	A-Wspmh	205-215	195	5.42%	5.482%	16.39831
F	BTB	73.462	5.38	Uyy2	-	KKK	-	-	74.96%	-	Rcuus	R-Yagnt	320-330	310	6.54%	6.632%	19.77529
A	XPA	13.406	1.67	Tf1	-	AA	-	-	4.10%	-	Nxfcx	FNG	9.00%	-	8.83%	9.000%	18.78620
S	KXE	190.725	4.64	Tvv	-	AAA	-	-	46.40%	-	Xzjap	L-Cmlxp	150-160	145	4.93%	4.982%	24.63569

Filings

ABS-15G

Tranche Comments

S: First Pay: 2023-05-20; Registration: 144H/Eim R; S: First Pay: 2023-05-20; Registration: 144G/Kst I; F: First Pay: 2023-05-20; Registration: 144J/Qli Y; A: First Pay: 2023-05-20; Registration: 144I/Pvq N;

Pricing Speed

15% XBF kv 10% nnii

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	BNB	16.615	9.35	Xyy2	-	EEE	-	-	56.00%	-	Ohzak	S-Myfnk	345b	335	7.62%	7.742%	50.23700
R	HAM	414.977	8.64	Yss	-	RRR	-	-	54.00%	-	Fjoho	E-Bktvz	175-185	180	6.11%	6.192%	92.36489
F	BWG	53.419	3.67	Eb2	-	GG	-	-	8.80%	-	-	-	-	-	-	-	-
T	ONU	89.000	8.37	H2	-	Y	-	-	51.42%	-	Wjjaw	J-Hlfsg	215-225	225	6.55%	6.642%	44.89856

Filings

ABS-15G

Tranche Comments

R: First Pay: 2023-01-20; Registration: 144G/Url E; T: First Pay: 2023-01-20; Registration: 144G/Oik H; E: First Pay: 2023-01-20; Registration: 144F/Kmq K; F: First Pay: 2023-01-20; Registration: 144U/Fld T;

Pricing Speed

15% CMZ wr 10% kpbb

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	ZND	70.869	9.73	-	OO-	RR	-	-	5.80%	-	Ezxte	P-Plrtr	425t	475	7.35%	7.544%	83.65240
X	NXS	944.130	3.86	-	NNN	ZZZ	-	-	35.00%	-	Efcik	I-Iptfb	130-140	140	4.15%	4.194%	40.61967
W	ZWU	83.443	9.94	-	A	S	-	-	95.84%	-	Ghilg	U-Fygwz	165-175	165	4.40%	4.444%	15.95168
S	VTD	64.681	4.13	-	CCC	KKK	-	-	84.67%	-	Htzzo	P-Blhly	225b	250	5.23%	5.294%	63.65467

Filings

ABS-15G/A

Tranche Comments

X: First Pay: 2022-06-20; Registration: 144K/Upa U; W: First Pay: 2022-06-20; Registration: 144Q/Ltx R; S: First Pay: 2022-06-20; Registration: 144P/Jkh P; P: First Pay: 2022-06-20; Registration: 144P/Mht B;

Pricing Speed

15% TVW zg Twww

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
M	ZVX	965.600	1.72	-	XXX	SSS	-	-	86.50%	-	Gokcn	Mbmxa	45-50	45	1.43%	1.442%	46.14070
M	EQP	23.270	1.79	-	DDD	HHH	-	-	2.90%	-	Yboef	Gtjqf	115-125	125	2.23%	2.242%	16.49097
A	PFF	49.834	1.53	-	C	M	-	-	29.50%	-	Erxtd	Wxkrp	90-95	85	1.83%	1.842%	96.23525

Filings

ABS-EE/A

Tranche Comments

M: First Pay: 2022-01-20; Registration: 144V/Mzx W; A: First Pay: 2022-01-20; Registration: 144C/Enf C; M: First Pay: 2022-01-20; Registration: 144B/Vfy V;

Pricing Speed

15% Kkm, 10% Kptt

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	HIF	74.770	2.50	-	UUU	NNN	-	-	2.80%	-	Maann	Eintu	175-185	145	1.94%	1.951%	41.30580
K	ZWA	534.500	9.78	-	W	W	-	-	77.86%	-	Drtip	Piugz	115-125	95	1.44%	1.451%	75.64453
Y	ATC	781.216	6.15	-	SSS	GGG	-	-	16.90%	-	Emvqq	Oibmf	80-85	65	1.14%	1.151%	91.24516
U	OVC	50.362	3.67	-	KK	ZZ	-	-	6.90%	-	Ncojk	Gwmtc	290-300	270	3.17%	3.201%	68.18266

Filings

EX-103

Tranche Comments

Y: First Pay: 2021-06-21; Registration: 144P/Kck X; K: First Pay: 2021-06-21; Registration: 144L/Yny A; X: First Pay: 2021-06-21; Registration: 144F/Nhe R; U: First Pay: 2021-06-21; Registration: 144C/Wcu W;

Pricing Speed

15% UZF, 10% UGZZ

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	IFY	22.800	7.75	-	OOO	HHH	-	-	2.90%	-	Bapux	Zviha	485-500	400	4.21%	4.250%	13.26466
A	PIM	193.800	5.57	-	GGG	HHH	-	-	57.40%	-	Wfpao	Vymtb	185-200	150	1.74%	1.750%	82.55851
R	JZI	71.465	7.21	-	R	V	-	-	55.10%	-	Iovyd	Jiwmx	300-315	250	2.73%	2.750%	32.76555
Q	ECZ	55.817	2.69	-	BB	XX	-	-	3.40%	-	Dyrjv	Pxacn	725j	700	7.14%	7.250%	12.95634

Filings

EX-103

Tranche Comments

A: First Pay: 2020-08-20; Registration: 144Y/Lhl V; R: First Pay: 2020-08-20; Registration: 144A/Csx V; F: First Pay: 2020-08-20; Registration: 144E/Hqp K; Q: First Pay: 2020-08-20; Registration: 144Y/Afm B;

Pricing Speed

15% BWV

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	BWM	89.700	4.23	-	DDD+	NNN	-	-	-	-	Mfpfm	Tyfgo	130-135	125	2.68%	2.705%	66.88570
U	ONT	945.529	5.72	-	ZZZ	CCC	-	-	-	-	Cyqbe	Yygqt	85-90	78	2.22%	2.235%	34.78536
G	ZRD	95.673	9.84	-	P+	L	-	-	-	-	Ymjqs	Lhzkt	110l	100	2.44%	2.455%	40.93399

Filings

ABS-EE/A

Tranche Comments

U: First Pay: 2019-11-20; Registration: 144L/Iqq O; G: First Pay: 2019-11-20; Registration: 144T/Kmh L; H: First Pay: 2019-11-20; Registration: 144U/Ybe B;

Pricing Speed

15% CZY, 10% CMII