| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| C | QKO | 44.940 | 2.10 | 8.40 | - | - | XXX | - | EEE | 86.96% | - | Srojaxwk | 1dXSHI | 325n | - | 1cDHCY+304 | - | 17.98000 |
| U | ZVW | 35.000 | - | - | - | - | Z- | - | Y- | 8.11% | - | - | - | - | - | - | - | Retained |
| KK | NCA | 851.000 | 3.52 | 6.10 | - | - | QQQ | - | YYY | 42.00% | - | Buslqkjq | 1nUTOA | 180c | - | 1nXTMF+164 | - | 22.36000 |
| B | JBO | 37.500 | 2.83 | 9.31 | - | - | OO- | - | FF- | 94.80% | - | Ykdhyqhc | 1cMCXT | 210w | - | 1fJLQA+194 | - | 22.54000 |
| V | GIA | 47.440 | 1.67 | 2.40 | - | - | GGG- | - | BBB- | 16.88% | - | Rdpxjuou | 1pNNED | 400v | - | 1jJKGA+379 | - | 44.89000 |
| F | MHC | 674.000 | 7.42 | 8.82 | - | - | EEE | - | MMM | 77.00% | - | Ixhddveh | 1hJHAK | 145j | - | 1hJIFA+131 | - | 35.98000 |
| R | EBE | 55.000 | 1.30 | 4.40 | - | - | V- | - | U- | 36.10% | - | Vskuqloy | 1uIBJL | 245n | - | 1vWCEI+229 | - | 16.52000 |
| U | YWO | 33.140 | - | - | - | - | FF- | - | KK- | 4.70% | - | - | - | - | - | - | - | Retained |
| UTW | JEH | 62.881 | - | - | - | - | UD | - | UD | - | - | - | - | - | - | - | - | Retained |
Tranche Comments
F: First Pay: 2025-02-11; Registration: 144L/Mex N;
KK: First Pay: 2025-02-11; Registration: 144A/Hca H;
B: First Pay: 2025-02-11; Registration: 144F/Rko C;
R: First Pay: 2025-02-11; Registration: 144O/Fol V;
C: First Pay: 2025-02-11; Registration: 144J/Vsw W;
V: First Pay: 2025-02-11; Registration: 144L/Bxk Q;
U: First Pay: 2025-02-11; Registration: 144J/Wyb J;
U: First Pay: 2025-02-11; Registration: 144M/Vpb N;
UTW: First Pay: 2025-02-11; Registration: 144G/Ebq J;
Originator(s)
KRMK Rvmckr Rkmc XX QZ VVR, KRMK Rvmckr Rkmc XX Vmmckmd VVR, KRMK Svkdkmprcv VVR cv KRMK Rvmckr Rkmc XX OZ VVR
Risk Retention
GS - Jdwz GG/GV - Jdw
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| M | GMJ | 28.890 | 5.27 | 2.44 | CH | - | - | MMM | - | 45.24% | - | Zczyybuk | JXLW | 535x | - | 1iVTQH+535 | - | 96.68000 |
| F | UFS | 71.775 | 9.40 | 6.63 | YD | - | - | QQ (E) | - | 22.67% | - | Wphmsicj | NVLL | 355-360 | - | 1lYGXM+355 | - | 59.19000 |
| H-Z | QPF | 15.356 | 4.10 | 1.40 | WV | - | - | BBB | - | 97.63% | - | Gfddytlz | GAEG | 290-295 | - | 1yKCIY+290 | - | 84.58000 |
| S | JXV | 42.414 | 7.76 | 4.61 | IC | - | - | BBB (V) | - | 27.46% | - | Yjewrdbs | TEKU | 610y | - | 1tJBLC+610 | - | 22.16000 |
| H | YBY | 653.944 | 8.40 | 7.80 | Wdd | - | - | JJJ | - | 78.70% | - | Erqzapad | NLCE | 240y | - | 1qXKXB+230 | - | 70.48000 |
| F | PJH | 89.900 | 5.15 | 8.71 | SN | - | - | G (A) | - | 57.11% | - | Lhzhwpkl | EHHZ | 435i | - | 1dABPP+435 | - | 22.35000 |
Tranche Comments
H: Registration: 144X/Vby S;
H-Z: Registration: 144U/Ehs P;
F: Registration: 144V/Otx I;
F: Registration: 144X/Bbo F;
M: Registration: 144N/Tyj A;
S: Registration: 144M/Awo Z;
Use of Proceeds
Thzgw gqhzljp
WA U/W NOI Debt Yield
5.2%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| W | CLR | 79.239 | 8.49 | 3.22 | ZT | - | - | CC (H) | - | 34.21% | - | Zjdvvmei | 1tL | - | 180 | 1jP+180 | - | 844.00000 |
| A | AHO | 45.601 | - | - | ZA | - | - | S (E) | - | 4.70% | - | - | - | - | - | - | - | Retained |
| I | LMM | 86.267 | 4.70 | 5.17 | AJ | - | - | BBB (P) | - | 25.64% | - | Jefhjubg | 1mC | - | 300 | 1yY+300 | - | 690.00000 |
| X | JUW | 727.390 | 2.79 | 7.15 | Jff | - | - | III | - | 67.16% | - | Zfeoqrde | 1aH | - | 115 | 1cG+115 | - | 732.00000 |
| Y | WTX | 21.189 | 9.95 | 3.27 | JY | - | - | K (T) | - | 67.40% | - | Mvwsshpf | 1fP | - | 215 | 1dM+215 | - | 885.00000 |
| L | WBJ | 74.372 | - | - | WD | - | - | OO (V) | - | 15.00% | - | - | - | - | - | - | - | Retained |
| JF | RKF | 19.100 | - | - | YG | - | - | LJ | - | 2.00% | - | - | - | - | - | - | - | Retained |
| S | TSE | 93.100 | 2.20 | 6.63 | ZU | - | - | QQQ | - | 34.73% | - | Exchbike | 1oE | - | 265 | 1wD+265 | - | 651.00000 |
| F-Z | TKD | 77.343 | 2.72 | 7.91 | LG | - | - | ZZZ | - | 21.63% | - | Bmoyjkjo | 1gK | - | 150 | 1fA+150 | - | 574.00000 |
Tranche Comments
X: Registration: 144N/Jns G;
F-Z: Registration: 144A/Uzw N;
W: Registration: 144N/Wat G;
Y: Registration: 144W/Jkm D;
S: Registration: 144B/Eaf A;
I: Registration: 144L/Qzc D;
L: Registration: 144A/Eah W;
A: Registration: 144V/Xme K;
JF: Registration: 144J/Tlp E;
Cut-Off Balance ($mm)
222.755114