| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| T-2 | AVU | 907.351 | 5.73 | - | Mpp | - | AAA | - | YYY | 84.00% | 67.4% | Vpvhr | L | SQO-2 | 90 | 4.91% | 4.918% | 47.38656 |
| I-D | GXZ | 17.141 | 8.52 | - | Vc3 | - | VVV | - | WWW | 84.76% | 98.3% | Owtvv | U | 130 | 130 | 6.01% | 5.331% | 675.45240 |
| U | BNK | 55.516 | 8.99 | - | XD | - | YYY | - | RRR+ | 7.80% | 19.4% | Tchhp | B | 325 | 400 | 4.00% | 8.031% | 51.23831 |
| A | GKO | 3.522 | 4.13 | - | ON | - | ZZZ- | - | OOO | 5.30% | 40.9% | Oswnv | X | 405 | 525 | 4.00% | 9.281% | 67.69037 |
| N-3 | OJI | 909.761 | 7.91 | - | Oss | - | FFF | - | BBB | 42.00% | 78.5% | Ubwrg | B | 92 | 92 | 5.64% | 4.947% | 578.54846 |
| E-1 | VVP | 4.950 | 6.78 | - | Nrr | - | UUU | - | OOO | 82.00% | 96.6% | - | - | - | - | - | - | - |
| X | KSJ | 55.264 | 8.44 | - | DK | - | QQ- | - | CC- | 78.80% | 74.4% | Jljsx | X | 160 | 180 | 6.51% | 5.831% | 984.67810 |
| H | FHC | 77.980 | 6.65 | - | CI | - | H- | - | F- | 91.66% | 41.8% | Agsoz | Q | 190 | 230 | 6.86% | 6.331% | 507.40833 |
Tranche Comments
E-1: First Pay: 2025-04-17; Registration: Sybmepyryp; Comments: Ubzxzwczz;
T-2: First Pay: 2025-04-17; Registration: Lolnvooeoa;
N-3: First Pay: 2025-04-17; Registration: Qyobaeyayf;
I-D: First Pay: 2025-04-17; Registration: Fpagobpipe;
X: First Pay: 2025-04-17; Registration: Kkhqpykskm;
H: First Pay: 2025-04-17; Registration: Dfanwwfyfa;
U: First Pay: 2025-04-17; Registration: 144P/Uwf P;
A: First Pay: 2025-04-17; Registration: 144L/Yoz S;
Originator(s)
Huqnmb Gvmbxah Umbt QV, Vqnabvmt Zamx Vvvmva Jmbmbta 2 QQU, Umbt un Vgaqmtm, Gvmqruud Huqvnmna Ummmvmx QQU
Risk Retention
Qrm, X-Bjskr
Cut-Off Balance ($mm)
207.931996
WA Term to Maturity (Months)
50
WA U/W NOI Debt Yield
11.1%