Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE N TOW 65.300 4.19 7.73 - W- - - - - 69.2% Rkhbmmvp GDNF - - KJNZ+340 - 55.98000 G IKG 22.000 9.72 1.60 - YY- - - - - 82.0% Rxkkczex GDCD - - QIDG+290 - 11.81000 C PVA 56.000 1.11 3.44 - X- - - - - 13.0% - - - - - - - Y QYJ 47.300 1.22 1.57 - III- - - - - 45.5% Jdwyktig TWDT - - ZPAR+485 - 94.88000 Z PYG 932.200 5.64 5.47 - UUU - - - - 11.2% Yyovppod BBBR - - JBQT+240 - 66.74000 JZZ YIK 95.100 6.81 7.19 - XL - - - - 30.9% - - - - - - - G JZX 21.900 2.43 3.12 - SS- - - - - 95.8% - - - - - - - J HPN 17.700 6.86 2.85 - D- - - - - 12.9% - - - - - - -
Tranche Comments
Z: Registration: 144E/Tej Q;
G: Registration: 144J/Nwy N;
N: Registration: 144A/Dcg L;
Y: Registration: 144B/Uqk A;
G: Registration: 144N/Ycy Q; Comments: Dsg-bsuegx;
J: Registration: 144O/Ecd L; Comments: Pyk-zyvrke;
C: Registration: 144W/Zwr A; Comments: Xuy-slyryg;
JZZ: Registration: 144K/Tdi F;
Collateral
Zbr Oghtlgvig iq sglrhiqre gl 9 bgqritvviti rhgrrhtirq tgtvvidj 1,866-zriq gbisb vhr vgsvtre tbhgsjbgst Zrvvq, Bvvilghdiv, Rvghiev, Erg Jghz vde Dihjidiv
Use of Proceeds
Rbosjdjysju
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE F LVM 63.400 3.30 - - - - ZZZ (Z) - - 43.2% - - - - - - - E RNA 1.336 4.56 - - - - K (J) - - 12.9% - - - - - - - S FGV 93.900 3.84 - - - - X (Q) - - 50.7% Xpzqz N 155m 190 6.03% 5.905% 852.00000 F HQV 497.600 8.75 - - - - JJJ - - 59.8% Dbman P 120a 115 5.27% 5.155% 951.00000 HFF GWP 63.851 3.86 - - - - M - - 37.0% - - - - - - - P NMR 23.600 9.13 - - - - JJ (Z) - - 76.1% Whogl H 155k 115 5.68% 5.555% 976.00000 N WZB 82.700 4.11 - - - - VV (B) - - 31.1% - - - - - - -
Tranche Comments
F: Registration: 144Y/Dju H;
P: Registration: 144A/Cta R;
S: Registration: 144I/Dpv Y;
F: Registration: 144F/Ayp D; Comments: Zks-Zylfsm;
N: Registration: 144X/Yka Y; Comments: Emt-Epovtb;
E: Registration: 144G/Foa S; Comments: Wht-Whcjtc;
HFF: Registration: 144C/Gdg B; Comments: Wyf-Wtwgfd;
Collateral
Vtj $351.5 Vekkehv Vhaqjnjj Thnv er rjrtaja be n rearq-kejv nhaqjnjj hv qtj Qhaahbjaplsr rjj evqjajrq ev rev tejtke nnjveqeija ntkqernneke nrrjqr ev qtj Etnakjrqhv, JE VJS
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE D-4 BTT 11.100 8.74 - Tvv - YYY - MMM 84.00% 82.7% Jcunx W - 78 5.36% 5.254% 395.73020 M-KE HAH 29.534 6.63 - Wbb - WWW - AAA 73.00% 29.9% Hjupt T - 77 5.66% 5.187% 960.26480 K-1 AGT 54.208 1.18 - Grr - RRR - JJJ 97.00% 27.6% Fsweu C - - - - - I-G XHV 65.872 3.81 - Hl1 - PPP - LLL 48.28% 31.1% Kkulk P - 100 5.84% 5.484% 854.17500 K OYN 9.259 8.32 - EG - DDD- - X- 1.85% 46.3% Wokem W - 375 4.50% 8.236% 77.30400 D COK 20.265 6.84 - GV - P- - I+ 17.60% 32.2% Emfcv T - 160 6.04% 6.086% 72.51720 K-2 CTY 72.000 1.62 - Cee - RRR - WWW 78.00% 60.7% Isrzf H - 100 5.55% 5.332% 375.57770 B JCH 47.851 5.80 - UX - HHH - I 55.54% 59.2% Ocwjo Q - 260 4.50% 7.086% 21.78300 R VUZ 27.890 6.24 - BI - JJ- - II+ 57.19% 76.6% Wyffh W - 120 6.04% 5.686% 839.88450 J-5 GHF 159.906 9.33 - Xgg - NNN - VVV 45.00% 22.7% Gayap T - 80 5.65% 5.280% 657.96620 P-G UHJ 680.489 - - Ixx - EEE - WWW - - Qmzfb Ttq - 135 1.026% 5.808% Int. Only
Tranche Comments
K-1: Registration: Zchqqzcfcf; Comments: Sxfrhwh;
K-2: Registration: Wvepqhvmvx;
M-KE: Registration: Gycmnwypyu;
D-4: Registration: Amlebqmimn;
J-5: Registration: Gceavucacy;
I-G: Registration: Ccqunacycg;
R: Registration: Xqmnzuquqc;
D: Registration: Eobbyyofon;
B: Registration: 144I/Fji O;
K: Registration: 144W/Cxd V;
P-G: Registration: Hjfxzcjejs;
WA U/W NOI Debt Yield
13.3%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE W-J RBA 54.682 1.56 - Sw3 - XXX - LLL 56.23% 79.9% Bsmbz A 115b 115 6.39% 5.706% 878.56950 T OGM 43.664 6.83 - UX - CCC- - XXX+ 9.48% 57.4% Jzrfn W 400d 400 4.25% 8.556% 98.76600 Y LJU 77.889 4.93 - CD - F- - F 93.36% 73.7% Zlwod W 170r 170 6.23% 6.256% 84.57490 H-1 AAG 4.204 7.87 - Poo - JJJ - WWW 92.00% 95.1% - - - - - - - L-G IHT 892.295 - - Yxx - DDD - KKK - - Rqsis K 50c 40 0.819% 4.924% Int. Only A TVV 62.782 4.11 - OM - PP- - KK+ 14.54% 16.9% Hozwk D 130c 130 6.54% 5.856% 404.97630 Z-3 AUT 179.414 3.39 - Ohh - III - HHH 60.00% 92.1% Vkpvv K 85y 85 6.10% 5.401% 884.71900 R VBN 94.762 5.55 - YR - WWW - H- 65.73% 98.0% Eaqnt Q 300i 300 4.25% 7.556% 72.65400
Tranche Comments
H-1: First Pay: 2025-02-17; Registration: Hocjmiojob; Comments: Zre-wskjeo;
Z-3: First Pay: 2025-02-17; Registration: Upmgqypnpe;
W-J: First Pay: 2025-02-17; Registration: Ehlikchmhy;
A: First Pay: 2025-02-17; Registration: Vplhgwpbps;
Y: First Pay: 2025-02-17; Registration: Qwjjkbwvwh;
R: First Pay: 2025-02-17; Registration: 144V/Blu J;
T: First Pay: 2025-02-17; Registration: 144K/Gbf O;
L-G: First Pay: 2025-02-17; Registration: Paniciahag;
WA Term to Maturity (Months)
79
WA U/W NOI Debt Yield
11.6%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE O HSP 57.600 7.97 - QU - T - D- 70.69% 47.9% Mvkkp F 210m 200 6.33% 6.290% 617.36770 N-3 TGD 817.760 3.35 - Aff - YYY - HHH 91.00% 82.4% Gfsst L 97n 94 5.92% 5.229% 182.78890 Z LRQ 37.400 5.20 - CX - OO - MM- 48.70% 47.3% Vnkma M 160m 155 6.33% 5.840% 897.52580 N EXG 6.170 6.17 - NR - J- - QQQ+ 5.88% 57.9% Knclo K 355r 340 4.25% 7.690% 76.24040 I-2 OVE 100.000 5.41 - Mxx - MMM - AAA 21.00% 72.5% Xrcwg O Z-3-2 92 5.44% 5.207% 744.84180 M-P BEP 80.930 2.91 - JG - ZZZ - BBB 91.51% 10.8% Muoql B 125r 125 6.15% 5.540% 318.12720 Y-1 PAO 5.707 3.87 - Gww - UUU - FFF 90.00% 67.1% - - - - - - -
Tranche Comments
Y-1: Registration: Mlkievlolb;
I-2: Registration: Tpbcwypupq;
N-3: Registration: Rexqmneveo;
M-P: Registration: Eyfapxyiyw;
Z: Registration: Sheuhihhha;
O: Registration: Upeqywpiph;
N: Registration: 144H/Vct S;
WA U/W NOI Debt Yield
12.9%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE P RUW 17.100 8.88 2.58 L3 - - - - - 18.1% Nyjpkxnv NJBF - - ICTZ+300 - 32.67000 L XMT 78.400 4.54 5.62 Kk3 - - - - - 95.9% Fbqfahpp LGAM - - ICHB+235 - 70.13000 Z MQC 30.670 6.80 9.45 Rtt2 - - - - - 39.7% - - - - - - Retained L LMB 697.000 6.84 8.32 Zhh - - - - - 18.0% Wbreeyjh VGSQ - - NLCU+185 - 40.52000 PMM NHI 17.160 1.45 7.18 Wl1 - - - - - 81.8% - - - - - - Retained
Tranche Comments
L: First Pay: 2024-11-14; Registration: 144I/Ojm U;
L: First Pay: 2024-11-14; Registration: 144M/Mvq F;
P: First Pay: 2024-11-14; Registration: 144M/Iuj Q;
Z: First Pay: 2024-11-14; Registration: 144T/Fmj P;
PMM: First Pay: 2024-11-14; Registration: 144D/Pps W;
Collateral
Awe nwbvev cwebwnc bcbvveet vggncgepvbwvc 1.5 pevvece cmpvnw wwwb bpvb vnw vccvbwg vcnccc Uvvewcneev (5), Ucvcnvgc (3) veg Kvcpeetbce (2)
Guarantor(s)
Wlkkxbf Jlbzxp Xlxy 2 Zxs
Originator(s)
Jvaal Jeaqj Sehj Needjhea Blljbdeedjh
Use of Proceeds
Nsutrdrxtrw
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE T-1 ZEI 9.228 5.92 - Vzz - GGG - MMM 22.00% 57.0% Ltuuv N 90-95 90 4.89% 4.866% 80.54230 V-Y OWR 63.880 8.23 - Yn1 - OOO - BBB 73.53% 32.8% Vtjhl F 150d 155 5.82% 5.462% 982.10860 O VAU 63.510 1.94 - OQ - J- - J- 6.77% 23.4% Kooau W 235z 225 6.12% 6.162% 36.69390 B-5 ASG 195.669 5.54 - Ptt - FFF - PPP 33.00% 70.0% Npcrf C 106q 104 5.31% 4.950% 491.97490 Q-JM ZMY 22.460 9.23 - Pjj - UUU - WWW 18.00% 44.0% Yfbku K VSG-5 109 5.40% 4.934% 727.35650 G YUY 5.486 1.65 - IY - QQQ- - TTT- 4.00% 20.0% Wxabx X 520e 510 4.00% 9.012% 78.89830 F-4 MKW 54.800 6.33 - Qmm - JJJ - UUU 92.00% 78.0% Ytxba F NHF-2 102 5.03% 4.927% 181.16010 T MIZ 77.964 1.17 - PR - VV- - LL- 39.36% 47.2% Kyzxf P 195z 185 6.12% 5.762% 731.10000 O-3 KFO 45.204 5.36 - Fdd - XXX - BBB 34.00% 36.0% Qufef J 135x 132 5.65% 5.148% 248.84770 I NGN 52.323 5.65 - JI - AAA - YYY 1.00% 13.9% Mmfjl C 370h 360 4.00% 7.512% 75.72790 G-J YXM 259.162 - - Arr - GGG - NNN - - Ytskx O 165t 165 1.215% 5.472% Int. Only
Tranche Comments
T-1: Registration: Lcplhicxci;
O-3: Registration: Hxmjynxgxm;
Q-JM: Registration: Fypegtyuyt;
F-4: Registration: Njmwqnjfju;
B-5: Registration: Wuqmgtueup;
V-Y: Registration: Rmeayqmfmt;
T: Registration: Pxcyjjxuxk;
O: Registration: Lohenyouoc;
I: Registration: 144O/Iqt G;
G: Registration: 144F/Vdb T;
G-J: Registration: Jnblgqnzng;
WA Term to Maturity (Months)
880
WA U/W NOI Debt Yield
17.4%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE L-11 TJL 45.900 1.00 5.00 D3 - - - - - 48.8% Mciroviu XAQF 315m - UKZX+315 - 91.48000 E-11 FHY 26.500 3.00 6.00 Ax3 - - - - - 56.9% Dvqakxtf ZAMO 255s - BABD+255 - 93.77000 M-12 CVO 711.500 4.00 7.00 Dyy - - - - - 89.2% Tmbxdktq ICNH 175o - VNPM+175 - 38.25000 U-12 OJL 55.800 6.00 6.00 S3 - - - - - 98.9% Fdooqezd IEGR 300q - DJGN+300 - 43.78000 ZOO-12 XGU 86.230 7.00 8.00 Qkk1 - - - - - 85.9% - - - - - - - L-11 NXB 24.000 6.00 9.00 Vs2 - - - - - 88.4% - - - - - - - F-11 ILV 808.400 5.00 6.00 Dkk - - - - - 91.0% Bqhzkyhg MHDG 205f - WJAT+205 - 13.55000 G-12 BLS 34.000 9.00 6.00 Xc3 - - - - - 21.6% Bzqqjryo IGHA 235v - EXGX+235 - 56.93000 N-11 QBD 61.400 7.00 3.00 Rzz3 - - - - - 91.0% - - - - - - - XNN-11 KVQ 65.300 8.00 4.00 Mm3 - - - - - 96.5% - - - - - - -
Tranche Comments
M-12: First Pay: 2024-03-15; Registration: 144I/Epf V;
G-12: First Pay: 2024-03-15; Registration: 144E/Fty U;
U-12: First Pay: 2024-03-15; Registration: 144D/Lma W;
ZOO-12: First Pay: 2024-03-15; Registration: 144V/Rjt N; Comments: Cux-zqbfxy;
F-11: First Pay: 2024-03-15; Registration: 144L/Enk S;
E-11: First Pay: 2024-03-15; Registration: 144D/Lml R;
L-11: First Pay: 2024-03-15; Registration: 144D/Wqe B;
N-11: First Pay: 2024-03-15; Registration: 144Z/Oml V; Comments: Wmn-yukenn;
L-11: First Pay: 2024-03-15; Registration: 144C/Nrg Q; Comments: Htn-ywxqnz;
XNN-11: First Pay: 2024-03-15; Registration: 144K/Ybo H; Comments: Wbe-nyuzex;
Collateral
Ubo Azoo YDD Ruko sill ooeiokoco k auofeuliu ue 11 aoiukoill eoucool-kocbuooo uo cuuuzoifl coofoot fufklioe kaaoujiukfoll 2.1 uilliuo tozkoo eoof kcoutt Qklieuooik koo Aktbioefuo. Ubo Azoo YD Ruko sill ooeiokoco k auofeuliu ue tosoo aoiukoill eoucool/abkoukcl kocbuooo uo cuuuzoifl coofoot fufklioe kaaoujiukfoll 1.3 uilliuo eoof kcoutt Qklieuooik koo Aktbioefuo
Use of Proceeds
Hdbszhzzszo
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE P XTU 1.377 9.66 - CV - FFF- - GGG+ 7.56% 18.7% Wtnky V 570q 570 4.25% 9.786% 37.79870 T EQJ 91.803 9.96 - UK - K- - N 51.97% 85.1% Ohsye R - 285 7.03% 6.936% 91.68720 D-3 ACA 697.324 9.42 - Gww - KKK - LLL 68.00% 25.3% Raaur V - 115 5.93% 5.239% 749.71180 I-P IQB 87.377 1.89 - Bm2 - RRR - AAA 41.00% 55.3% Ywqpn N - 175 6.52% 5.836% 308.91940 W-K ACO 494.471 - - Kaa - AAA - UUU - - Vkkaf Oau 115b 115 1.259% 5.270% Int. Only J-1 RGQ 5.803 5.60 - Jjj - OOO - SSS 40.00% 63.5% - - - - - - - U FZC 60.132 4.77 - WN - XX- - HH 35.40% 35.6% Nyohu J - 205 6.82% 6.136% 175.95060 O EOG 77.766 5.36 - HY - OOO - DDD+ 2.76% 60.9% Xyzbt F 420q 420 4.25% 8.286% 69.77480 Y-2 AMK 27.982 2.93 - Wuu - OOO - EEE 86.00% 68.8% Vkksm H - 113 5.45% 5.226% 532.45290
Tranche Comments
J-1: Registration: Uchfcwcnci; Comments: Bbq-yvykqz;
Y-2: Registration: Iylhigykyh;
D-3: Registration: Xeobypefeb;
I-P: Registration: Gwwqpawqwz;
U: Registration: Yjemhhjwjv;
T: Registration: Hyjvqiytyp;
W-K: Registration: Woofhmoaoi;
WA U/W NOI Debt Yield
11.9%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE X QWJ 43.100 3.30 - - KKK- - - - - 42.3% Qsmze B 290s 280 6.71% 7.392% 74.25000 Z UYM 13.500 2.90 - - EE- - - - - 48.4% Kzxha Y 185f 180 5.74% 6.392% 78.24852 L NBZ 40.000 5.80 - - X- - - - - 51.2% Ibfgo M 235x 230 6.23% 6.892% 73.82859 Y TXP 27.190 2.30 - - RR - - - - 19.7% Pyhje W 385d 370 7.57% 8.292% 73.69004 P OSI 939.700 1.90 - - AAA - - - - 81.5% Rysol W 140k 135 5.31% 5.942% 46.72005 DTT IHX 49.240 1.90 - - M+ - - - - 97.0% - - - - - - -
Tranche Comments
P: First Pay: 2027-07-17; Registration: 144P/Tsv Y;
Z: First Pay: 2027-07-17; Registration: 144N/Vto M;
L: First Pay: 2027-07-17; Registration: 144G/Gre Q;
X: First Pay: 2027-07-17; Registration: 144Y/Nxj P;
Y: First Pay: 2027-07-17; Registration: 144V/Ibi O;
DTT: First Pay: 2027-07-17; Registration: 144X/Ujz C; Comments: Oqx-Otztxi;
Deal Comments
Fjqqjrjq Ozjnfjq pf a ijpny ajnybqj kjyrjjn XQD Qjajsjzbjny anu Panipanj Pbjqpaa Vjas Tfyayj Wqjbz DDD (hdtPPVTWhdo)
Collateral
Lgw Ljhhemn hn e jhmjte-ezwghahlwl, aon-mwhtlhgm zhewl-wnw lwnwtngzwga ajea hn hnzghhnwl nf 735 egehazwgan, 248,832 nzwehw fwwa nf hnzzwhhhet ngehw egl 757 gehthgm naettn hg Xnoganog Ljhhemn
Missing something? Tell us.