Exhibit 99.1

 

LOGO

 

 

 

GRANT THORNTON LLP

1301 International Parkway, Suite 200

Fort Lauderdale, FL 33323

 

D +1 954 768 9900

F +1 954 768 9908

  

 

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

 

  

Board of Directors and Management of Holiday Inn Club Vacations Incorporated and Wilson Resort Finance, LLC, THOR 2026-A LLC, and Wells Fargo Securities, LLC:

 

  

We have performed the procedures enumerated below, on certain information with respect to attributes of Holiday Inn Club Vacations Incorporated and Wilson Resort Finance, LLC’s (collectively, the “Company”) timeshare loans as of February 28, 2026 (the “Subject Matter”), related to THOR 2026-A LLC’s (the “Issuer”) issuance of Timeshare Loan-Backed Notes, Series 2026-A (the “Securitization Transaction”). The Company is responsible for the Data File (as defined herein) accurately representing the information included in the underlying asset documents and the disclosed assumptions and methodologies.

 

   The Company has agreed to and acknowledged that the procedures performed are appropriate to meet the intended purpose of assisting specified parties in evaluating the Subject Matter. This report may not be suitable for any other purpose. Additionally, the Issuer and Wells Fargo Securities, LLC (collectively, and together with the Company, the “Specified Parties”) have agreed to and acknowledged that the procedures performed are appropriate for their purposes. The procedures performed may not address all the items of interest to a user of this report and may not meet the needs of all users of this report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes.
   Consequently, we make no representation regarding the appropriateness of the procedures enumerated below either for the purpose for which this report has been requested or for any other purpose.
   The procedures we performed on the timeshare loans and our findings are as follows.
   For the purposes of all agreed-upon procedures, we were instructed by the Company that:
  

(i) differences of less than or equal to $1.00, 0.01 (numbers and years) or 0.01%, as applicable, were in agreement.

  

(ii)  differences in the Condo Association, Obligor State and Obligor Country that are as a result of abbreviations or punctuation were considered in agreement.

   Unless otherwise indicated, the following are defined for the purposes of our procedures:
  

the phrase “compared” means we checked the information for agreement between sources, with any findings being reported unless a deviation tolerance is otherwise noted. If applicable, such compared amounts and percentages are deemed to be in agreement if differences were attributable to rounding.

 

 

GT.COM

  
 

 

Grant Thornton LLP is a U.S. member firm of Grant Thornton International Ltd (GTIL). GTIL and each of its member firms are separate legal entities and are not a worldwide partnership.


LOGO       2

 

  

the phrase “recomputed” means, if applicable, we recalculated the number through mathematical calculation using the applicable information in the Data File as the inputs, with any findings being reported unless a deviation tolerance is otherwise noted. If applicable, such recomputed amounts and percentages are deemed to be in agreement if differences were attributable to rounding.

  

the phrase “Source Documents” means a record containing details of a particular transaction or characteristic. Source Documents may include, but are not limited to, Promissory Notes, Purchase Agreements, Closing Disclosures, Timeshare Loan Servicing Systems (“TLSS”), Membership Agreements, Financing Agreements, Equity Forms, Purchase Proposals, Company Communications, and Electronic downloads from the Credit Agency’s website.

   Due diligence agreed-upon procedures
   On March 5, 2026, and with updates through March 25, 2026, the Company provided us with a computer readable data file (the “Data File”) containing certain characteristics of the timeshare loans (the “Timeshare Loans”) included in the Securitization Transaction. We performed the procedures indicated below on the Timeshare Loans.
   As instructed by the Company, Grant Thornton selected 100 Timeshare Loans on a random basis from the Data File. For each of the selected Timeshare Loans (the “Sample Timeshare Loans”) listed on Appendix A, we performed comparisons for certain characteristics (as identified in Exhibit 1) to certain available source documents (the “Source Documents”). When more than one Source Document was available for a Sample Characteristic, we used the highest priority Source Document available for each selection based on the order provided in the Source Documents column in the Characteristics table within Exhibit 1.
   The procedures we performed on the Sample Timeshare Loans are listed below:
   Exhibit 1
   Characteristics:

 

    

Sample

Characteristic

  

Sample

Characteristic

Column Title / Data

File Field

  

Source Documents

1    Original Principal Balance    Loan Amount SUM    Promissory Note, Purchase Agreement, Membership Agreement, and Financing Agreement
2    Current Principal Balance    Principal Balance SUM    TLSS and Company Communications
3    Condo Association    Condo Association    Promissory Note, Closing Disclosure, Purchase Agreement, and Financing Agreement


LOGO       3

 

    

Sample

Characteristic

  

Sample

Characteristic

Column Title / Data

File Field

  

Source Documents

4    Current Term    Current Term SUM    Promissory Note, Membership Agreement, and Financing Agreement
5    Term Paid    Term Paid    TLSS and Company Communications
6    Current Rate    Current Rate SUM    Promissory Note, Financing Agreement, and TLSS
7    Obligor State    Adr State Cd    Promissory Note, Financing Agreement, TLSS, and Company Communications
8    Obligor Country    Adr Location    Promissory Note and Financing Agreement
9    Down Payment Amount    Total Down Payment Amt SUM    Closing Disclosure, Purchase Agreement, Financing Agreement, Equity Form, and Purchase Proposal
10    FICO Score    Credit Score SUM    Electronic download from the Credit Agency’s website for the respective day the original FICO score was obtained
11    Payment Status    Aging    TLSS
12    Payment Type    Payment Type    TLSS
13    Days Delinquent    Acc Dlq Days SUM    TLSS

 

   The Company instructed us to use the following methodology:
   For characteristics 1-4 and 6-12, we compared and agreed to the corresponding information as set forth in the provided Source Documents. For characteristic 5, we compared and/or recomputed and agreed to the corresponding information as set forth in the provided Source Documents. For characteristic 13, we recomputed and agreed to the corresponding information as set forth in the provided Source Documents.
   For “Term Paid” (characteristic 5), we were instructed by the Company to subtract any payments that were made after the cutoff date of February 28, 2026.
   For “FICO Score” (characteristic 10), we were instructed by the Company that the Company does not have FICO scores for Timeshare Loans with owners who reside outside of the United States, Timeshare Loans with no credit history, Timeshare Loans that originated prior to July 2008, or for Timeshare Loans which originated in Mexico.


LOGO       4

 

   For “Payment Type” (characteristic 12), we were instructed by the Company to use the following methodology:
  

The TLSS value of “Credit Card” was deemed equal to the Data File value of “Auto Credit”.

  

The TLSS value of “Lockbox” was deemed equal to the Data File value of “Coupon”.

  

The TLSS value of “ACH Payments” was deemed equal to the Data File value of “Auto Debit”.

   For “Days Delinquent” (characteristic 13), we were instructed by the Company to recompute such characteristic using the following methodology:
  

Subtract the date of delinquency from the Timeshare Loan Servicing System from the February 28, 2026 cut-off date.

  

We noted no discrepancies between the Data File and the Source Documents.

   We were engaged by the Company to perform this agreed-upon procedures engagement and conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants. We were not engaged to and did not conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the Subject Matter. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.
   Our agreed-upon procedures engagement was not conducted for the purpose of the following:
  

addressing the conformity of the origination of the assets to stated underwriting or credit extension guidelines, standards, criteria, or other requirements;

  

addressing the value of collateral securing any such assets being securitized;

  

addressing the compliance of the originator of the assets with federal, state, and local laws and regulations;

  

satisfying any criteria for due diligence published by a nationally recognized statistical rating organization (“NRSRO”);

  

addressing any other factor or characteristic of the assets that would be material to the likelihood that the issuer of the asset-backed security will pay interest and principal in accordance with applicable terms and conditions, including but not limited to whether the characteristics have implications on the future performance of the assets, underwritten value of the assets, credit quality of the assets, likelihood of return to investors or any other implications related to the assets or the related asset-backed securities;

  

forming any conclusions; and

  

any other terms or requirements of the transaction that do not appear in this report.

   We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.


LOGO       5

 

  

This report is intended solely for the information and use of the Specified Parties. It is

not intended to be, and should not be, used by anyone other than these Specified

Parties, including investors and rating agencies, who are not identified as Specified

Parties but who may have access to this report as required by law or regulation.

   /s/ GRANT THORNTON LLP
  

Fort Lauderdale, Florida

April 9, 2026


      6

 

Appendix A


APPENDIX A

Sample Timeshare Loans

 

Sample

Timeshare

Loan

Number

   Timeshare
Loan
Number
   Sample
Timeshare Loan

Number
   Timeshare
Loan
Number
   Sample
Timeshare Loan

Number
   Timeshare
Loan
Number
   Sample
Timeshare Loan

Number
   Timeshare
Loan
Number
1    [REDACTED]    26    [REDACTED]    51    [REDACTED]    76    [REDACTED]
2    [REDACTED]    27    [REDACTED]    52    [REDACTED]    77    [REDACTED]
3    [REDACTED]    28    [REDACTED]    53    [REDACTED]    78    [REDACTED]
4    [REDACTED]    29    [REDACTED]    54    [REDACTED]    79    [REDACTED]
5    [REDACTED]    30    [REDACTED]    55    [REDACTED]    80    [REDACTED]
6    [REDACTED]    31    [REDACTED]    56    [REDACTED]    81    [REDACTED]
7    [REDACTED]    32    [REDACTED]    57    [REDACTED]    82    [REDACTED]
8    [REDACTED]    33    [REDACTED]    58    [REDACTED]    83    [REDACTED]
9    [REDACTED]    34    [REDACTED]    59    [REDACTED]    84    [REDACTED]
10    [REDACTED]    35    [REDACTED]    60    [REDACTED]    85    [REDACTED]
11    [REDACTED]    36    [REDACTED]    61    [REDACTED]    86    [REDACTED]
12    [REDACTED]    37    [REDACTED]    62    [REDACTED]    87    [REDACTED]
13    [REDACTED]    38    [REDACTED]    63    [REDACTED]    88    [REDACTED]
14    [REDACTED]    39    [REDACTED]    64    [REDACTED]    89    [REDACTED]
15    [REDACTED]    40    [REDACTED]    65    [REDACTED]    90    [REDACTED]
16    [REDACTED]    41    [REDACTED]    66    [REDACTED]    91    [REDACTED]
17    [REDACTED]    42    [REDACTED]    67    [REDACTED]    92    [REDACTED]
18    [REDACTED]    43    [REDACTED]    68    [REDACTED]    93    [REDACTED]
19    [REDACTED]    44    [REDACTED]    69    [REDACTED]    94    [REDACTED]
20    [REDACTED]    45    [REDACTED]    70    [REDACTED]    95    [REDACTED]
21    [REDACTED]    46    [REDACTED]    71    [REDACTED]    96    [REDACTED]
22    [REDACTED]    47    [REDACTED]    72    [REDACTED]    97    [REDACTED]
23    [REDACTED]    48    [REDACTED]    73    [REDACTED]    98    [REDACTED]
24    [REDACTED]    49    [REDACTED]    74    [REDACTED]    99    [REDACTED]
25    [REDACTED]    50    [REDACTED]    75    [REDACTED]    100    [REDACTED]