| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A-1 | LNC | 62.545 | 6.32 | - | Uii | - | SSS | - | JJJ | 73.00% | 10.8% | Poqak | B | 80p | 80 | 4.76% | 4.737% | 25.47370 |
| D-W | TVW | 279.129 | 7.13 | - | Wr2 | - | AAA | - | III | 47.00% | 39.3% | Chbih | Q | 135x | 140 | 6.03% | 5.667% | 449.50330 |
| B-J | NXY | 913.541 | - | - | Hpp | - | MMM | - | YYY | - | - | Lssfb | Z | - | 175 | 0.835% | 6.031% | Retained; Int. Only |
| B-5 | FGL | 343.840 | 7.90 | - | Zbb | - | YYY | - | MMM | 15.00% | 58.7% | Noacp | J | 95x | 100 | 5.62% | 5.260% | 391.76200 |
| J-HR | EWY | 79.945 | 5.95 | - | Muu | - | VVV | - | JJJ | 57.00% | 86.8% | Ozokp | B | 95e | 100 | 5.64% | 5.160% | 339.19360 |
Tranche Comments
A-1: First Pay: 2025-04-17; Registration: Rpoabxptps;
B-J: Registration: Zkyighkuky;
J-HR: First Pay: 2025-04-17; Registration: Fuqgsmueuv;
B-5: First Pay: 2025-04-17; Registration: Dlafgklklw;
D-W: First Pay: 2025-04-17; Registration: Cehbsneceh;
Originator(s)
Ovxn fj Lfajvqv, Bfjgvx Ukvxwaz Ovxn, MJBfjgvx Vbvga Ovxn, Yawwg Uvjgf Ovxn, Vvkv Zavw Ngkvka Utxuvxg Mxq
WA Term to Maturity (Months)
932
WA U/W NOI Debt Yield
14.1%