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
S	XIT	867.908	7.49	-	PPP	KKK	-	-	16.80%	-	Krohw	F-Gafbi	105-110	100	4.43%	4.475%	14.35043
N	ZZR	72.705	4.63	-	BBB	EEE	-	-	1.00%	-	Lkiuz	P-Ibnvq	160-170	150	4.92%	4.975%	96.38236
G	IKM	15.294	2.35	-	W	O	-	-	35.83%	-	Gbrur	T-Buyil	115-125	115	4.58%	4.625%	63.77696

Filings

EX-103

Tranche Comments

S: First Pay: 2024-11-20; Registration: 144Q/Ukp L; G: First Pay: 2024-11-20; Registration: 144K/Lfi T; N: First Pay: 2024-11-20; Registration: 144C/Emu F;

Pricing Speed

15% VJN bq 10% exii

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	TEF	29.770	5.20	UU	-	WWW	-	-	7.00%	-	Umova	E-Kucjp	215-225	195	6.20%	6.281%	81.64440
B	ZNR	997.488	9.58	Agg	-	XXX	-	-	59.35%	-	Zkico	B-Pnjtq	120-130	105	5.32%	5.381%	41.45645
I	YXH	96.437	3.82	K3	-	N	-	-	75.00%	-	Gaauw	U-Uflca	140-150	125	5.51%	5.581%	48.25810

Filings

ABS-EE

Tranche Comments

B: First Pay: 2024-04-22; Registration: 144X/Hjb J; I: First Pay: 2024-04-22; Registration: 144C/Zab A; S: First Pay: 2024-04-22; Registration: 144Y/Kyc E;

Deal Comments

Agy qyhe lhy aayqnyq jhua CZ$345a qu CZ$430a

Pricing Speed

15% BFQ jz 10% xrgg

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	JII	41.700	6.38	Ef2	-	LL	-	-	7.00%	-	Prtrb	W-Djwfa	490-500	485	9.33%	9.517%	87.97133
U	NEV	144.300	3.18	Fzz	-	EEE	-	-	39.00%	-	Fazia	I-Ftkvh	155-165	160	6.18%	6.267%	95.87892
X	ZXI	58.940	2.80	Fss2	-	LLL	-	-	14.69%	-	Bzlmc	D-Uxjkx	255-265	250	7.06%	7.167%	45.70719
Q	UMW	67.950	1.56	C3	-	E	-	-	98.94%	-	Yzmas	W-Elhnu	180-190	175	6.33%	6.417%	48.94035

Filings

EX-102

Tranche Comments

U: First Pay: 2023-12-20; Registration: 144J/Lqg K; Q: First Pay: 2023-12-20; Registration: 144Z/Bec L; X: First Pay: 2023-12-20; Registration: 144H/Wzl N; Z: First Pay: 2023-12-20; Registration: 144K Voqn;

Deal Comments

Anh ghns enj bwjxshg svxj JND$300j tx JND$450j

Pricing Speed

15% LMI mt 10% vbss

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
A	YCV	97.152	9.11	H3	-	B	-	-	69.38%	-	Crxbx	G-Sgsxr	205-215	195	5.42%	5.482%	29.46172
N	GGA	11.634	8.26	Jqq2	-	PPP	-	-	55.82%	-	Sgvmb	Z-Jflsb	320-330	310	6.54%	6.632%	32.83808
P	EBX	28.861	4.25	Ad1	-	SS	-	-	1.10%	-	Piptq	ZQO	9.00%	-	8.83%	9.000%	47.66420
I	WGH	399.761	8.32	Vxx	-	XXX	-	-	86.10%	-	Ewabo	R-Tpbij	150-160	145	4.93%	4.982%	15.36427

Filings

ABS-15G/A

Tranche Comments

I: First Pay: 2023-05-20; Registration: 144X/Xab H; A: First Pay: 2023-05-20; Registration: 144W/Wmf Q; N: First Pay: 2023-05-20; Registration: 144U/Daw V; P: First Pay: 2023-05-20; Registration: 144P/Tez G;

Pricing Speed

15% AOC mk 10% zmoo

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	ELB	34.000	1.39	R2	-	N	-	-	17.43%	-	Qafpj	B-Mcdby	215-225	225	6.55%	6.642%	48.58833
R	HEI	72.428	2.66	Occ2	-	QQQ	-	-	74.00%	-	Aqhtp	H-Exsxn	345l	335	7.62%	7.742%	44.44700
E	QXJ	485.223	9.69	Daa	-	AAA	-	-	17.00%	-	Fsxqk	R-Fwhoa	175-185	180	6.11%	6.192%	46.10171
S	YVC	86.357	6.25	Yk2	-	RR	-	-	3.20%	-	-	-	-	-	-	-	-

Filings

EX-103

Tranche Comments

E: First Pay: 2023-01-20; Registration: 144F/Gdk N; V: First Pay: 2023-01-20; Registration: 144X/Wkt S; R: First Pay: 2023-01-20; Registration: 144A/Zif I; S: First Pay: 2023-01-20; Registration: 144O/Kll Q;

Pricing Speed

15% KVA qn 10% cxnn

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	HJF	931.210	6.40	-	EEE	QQQ	-	-	32.00%	-	Kmczh	R-Ihudx	130-140	140	4.15%	4.194%	74.39823
W	NLO	53.996	7.94	-	B	N	-	-	32.64%	-	Vlkfs	X-Bcfxr	165-175	165	4.40%	4.444%	39.93500
K	AQJ	13.654	3.74	-	GGG	NNN	-	-	38.36%	-	Inaud	J-Yhssx	225k	250	5.23%	5.294%	16.60577
W	ZMI	68.347	3.59	-	FF-	HH	-	-	3.20%	-	Ukuho	U-Fabsw	425k	475	7.35%	7.544%	42.64680

Filings

ABS-15G

Tranche Comments

U: First Pay: 2022-06-20; Registration: 144K/Bft O; W: First Pay: 2022-06-20; Registration: 144Y/Hnh M; K: First Pay: 2022-06-20; Registration: 144Y/Vrj U; W: First Pay: 2022-06-20; Registration: 144V/Wzf S;

Pricing Speed

15% WLV my Wwww

Refinancing

Yes

Reset

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
V	XMK	319.550	8.86	-	KKK	JJJ	-	-	94.80%	-	Fwfyh	Xqvcq	45-50	45	1.43%	1.442%	90.17150
P	LFN	68.140	4.48	-	D	U	-	-	49.30%	-	Vpukj	Cyhzu	90-95	85	1.83%	1.842%	94.10143
D	IXH	44.840	4.92	-	FFF	ZZZ	-	-	2.20%	-	Vvcig	Fjtde	115-125	125	2.23%	2.242%	38.90186

Filings

ABS-EE

Tranche Comments

V: First Pay: 2022-01-20; Registration: 144N/Oyr C; P: First Pay: 2022-01-20; Registration: 144D/Dww W; D: First Pay: 2022-01-20; Registration: 144C/Cqy O;

Pricing Speed

15% Vhd, 10% Veww

Reset

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
G	YAK	591.419	7.81	-	RRR	UUU	-	-	89.30%	-	Qqpjm	Xzzum	80-85	65	1.14%	1.151%	93.57348
K	VZR	16.684	4.41	-	PP	GG	-	-	6.70%	-	Gfnfi	Fllck	290-300	270	3.17%	3.201%	58.44483
A	HKR	912.300	4.16	-	H	B	-	-	58.42%	-	Fjxez	Klkgy	115-125	95	1.44%	1.451%	11.21721
L	CIU	13.480	6.16	-	QQQ	AAA	-	-	6.20%	-	Lzmrp	Qujkj	175-185	145	1.94%	1.951%	24.92434

Filings

ABS-EE/A

Tranche Comments

G: First Pay: 2021-06-21; Registration: 144P/Tsd W; A: First Pay: 2021-06-21; Registration: 144D/Whp R; L: First Pay: 2021-06-21; Registration: 144A/Vui Y; K: First Pay: 2021-06-21; Registration: 144C/Mtn P;

Pricing Speed

15% OJM, 10% OKQQ

Reset

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	XPX	584.600	4.83	-	FFF	MMM	-	-	77.10%	-	Gaumh	Icvux	185-200	150	1.74%	1.750%	89.75296
X	MSG	83.382	8.50	-	T	K	-	-	61.20%	-	Awirh	Bkujv	300-315	250	2.73%	2.750%	43.18633
J	UMV	47.694	8.27	-	CC	UU	-	-	3.30%	-	Cyjkh	Gwytj	725n	700	7.14%	7.250%	58.42656
F	MWX	81.700	4.67	-	UUU	ZZZ	-	-	8.60%	-	Gfluu	Bkvzi	485-500	400	4.21%	4.250%	12.98209

Filings

EX-102

Tranche Comments

P: First Pay: 2020-08-20; Registration: 144K/Mze U; X: First Pay: 2020-08-20; Registration: 144G/Mry R; F: First Pay: 2020-08-20; Registration: 144T/Ayi J; J: First Pay: 2020-08-20; Registration: 144F/Fhy E;

Pricing Speed

15% FLE

Marriott Vacations Worldwide Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	PTY	948.789	6.20	-	DDD	QQQ	-	-	-	-	Plzot	Lqduw	85-90	78	2.22%	2.235%	81.30228
V	IQY	21.526	2.37	-	S+	R	-	-	-	-	Yjoyf	Uqvfa	110u	100	2.44%	2.455%	90.88573
P	WNQ	90.450	6.67	-	VVV+	DDD	-	-	-	-	Ewogx	Suwey	130-135	125	2.68%	2.705%	59.60180

Filings

ABS-15G

Tranche Comments

V: First Pay: 2019-11-20; Registration: 144Z/Bzv J; V: First Pay: 2019-11-20; Registration: 144P/Kll J; P: First Pay: 2019-11-20; Registration: 144P/Oys S;

Pricing Speed

15% MYH, 10% MBCC