FINSIGHT

ACREC Ltd

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	HWB	855.000	5.80	3.25	-	-	TTT	-	CCC	62.00%	-	Phlwdixt	1cTMKS	145z	-	1uTGSE+131	-	80.33000
ZMV	ZGS	52.384	-	-	-	-	SV	-	KU	-	-	-	-	-	-	-	-	Retained
D	EGG	56.780	6.70	2.30	-	-	QQQ-	-	FFF-	49.99%	-	Lqlxeyob	1qLAGM	400k	-	1lJKWX+379	-	88.63000
A	LPB	62.286	9.60	6.50	-	-	ZZZ	-	YYY	72.89%	-	Bvfkkfph	1wQNGY	325g	-	1iELNX+304	-	87.15000
S	ACV	32.000	-	-	-	-	I-	-	D-	2.46%	-	-	-	-	-	-	-	Retained
BA	EWG	852.000	7.17	1.60	-	-	PPP	-	KKK	22.00%	-	Xembvqso	1sSBWZ	180f	-	1vADQJ+164	-	60.88000
T	YNV	29.400	6.38	1.11	-	-	SS-	-	CC-	99.70%	-	Plvcqhql	1eGXLA	210g	-	1tIGGD+194	-	65.14000
D	KYP	90.150	-	-	-	-	RR-	-	AA-	8.16%	-	-	-	-	-	-	-	Retained
I	IFE	46.000	3.30	1.96	-	-	Z-	-	S-	29.80%	-	Rfsuarqx	1rKCVG	245z	-	1rTKUM+229	-	59.24000

Filings

ABS-15G/A

Tranche Comments

L: First Pay: 2025-02-11; Registration: 144L/Ysi F; BA: First Pay: 2025-02-11; Registration: 144I/Zec F; T: First Pay: 2025-02-11; Registration: 144C/Ojo X; I: First Pay: 2025-02-11; Registration: 144T/Yzq M; A: First Pay: 2025-02-11; Registration: 144J/Xrg C; D: First Pay: 2025-02-11; Registration: 144J/Bhy U; D: First Pay: 2025-02-11; Registration: 144L/Ezu V; S: First Pay: 2025-02-11; Registration: 144I/Jvj X; ZMV: First Pay: 2025-02-11; Registration: 144N/Mvz C;

Originator(s)

KJAZ Jjfkqx Ckqk RR RZ AAJ, KJAZ Jjfkqx Ckqk RR Afqkqqb AAJ, KJAZ Zjqbqqxxwj AAJ wj KJAZ Jjfkqx Ckqk RR RZ AAJ

Risk Retention

RJ - Ltxy UR/RL - Ltx

# of Loans

# of Properties

WA U/W DSCR

1.03z

ACRE

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	CVY	405.872	3.21	4.10	Xcc	-	-	NNN	-	10.40%	-	Rlaevoma	PTZX	240b	-	1vULJN+230	-	23.66000
T	YUA	92.700	5.60	8.79	IX	-	-	P (F)	-	33.12%	-	Oxrjrwan	AZSM	435x	-	1aGZNF+435	-	84.24000
X-W	VAV	54.314	9.40	2.85	IJ	-	-	EEE	-	31.62%	-	Ibkzfdnx	QIVM	290-295	-	1vSUMK+290	-	52.44000
Y	BMO	16.405	5.88	8.79	LT	-	-	DDD (C)	-	50.40%	-	Lmkbeeed	QKPK	610z	-	1jXIBL+610	-	44.24000
B	JKM	37.740	6.27	1.62	DB	-	-	UUU	-	70.76%	-	Jdjstwzh	VXQG	535u	-	1hCPSV+535	-	10.19000
X	FPP	79.371	2.58	4.85	PN	-	-	MM (C)	-	96.30%	-	Bjdrloux	AEHE	355-360	-	1fHYNJ+355	-	35.10000

Filings

ABS-15G

Tranche Comments

R: Registration: 144F/Gmz H; X-W: Registration: 144E/Pmn F; X: Registration: 144M/Wsv L; T: Registration: 144Y/Npt Z; B: Registration: 144B/Ywx E; Y: Registration: 144X/Efk L;

Use of Proceeds

Xlreb eqkkhqy

# of Properties

WA U/W NOI Debt Yield

5.2%

Reset

Yes

ACRE

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-W	MQL	35.950	4.69	3.93	AU	-	-	PPP	-	96.63%	-	Gvxduqhq	1uU	-	150	1aZ+150	-	593.00000
G	EZI	21.904	2.71	5.16	FT	-	-	WW (L)	-	18.57%	-	Jduhehze	1bZ	-	180	1gR+180	-	318.00000
MM	JCM	88.380	-	-	WO	-	-	VW	-	3.00%	-	-	-	-	-	-	-	Retained
E	SES	40.658	-	-	FM	-	-	J (N)	-	9.40%	-	-	-	-	-	-	-	Retained
B	FYM	32.433	-	-	DZ	-	-	MM (C)	-	47.00%	-	-	-	-	-	-	-	Retained
X	OLY	530.660	2.81	3.68	Ghh	-	-	TTT	-	76.63%	-	Chdlolfq	1lM	-	115	1jP+115	-	564.00000
A	MZT	73.300	6.40	2.16	OQ	-	-	WWW	-	84.83%	-	Luwfaqbc	1xN	-	265	1pS+265	-	143.00000
X	ITC	30.158	6.26	5.31	CJ	-	-	I (O)	-	78.20%	-	Ccjpauef	1iN	-	215	1sU+215	-	710.00000
N	YVG	34.804	8.60	6.85	WZ	-	-	JJJ (P)	-	71.51%	-	Jjrpbwfh	1uY	-	300	1xY+300	-	789.00000

Filings

EX-103

Tranche Comments

X: Registration: 144P/Rvr W; B-W: Registration: 144J/Eym A; G: Registration: 144W/Iwl A; X: Registration: 144Q/Faj K; A: Registration: 144K/Mil G; N: Registration: 144N/Zcn O; B: Registration: 144I/Hyd F; E: Registration: 144F/Iai K; MM: Registration: 144K/Dra T;

Cut-Off Balance ($mm)

125.716805

# of Loans

# of Properties