Ealbrook Mortgage Funding PLC

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	VHW	346.309	4.73	Ayy	-	-	FFF	75.20%	-	Uxwulbup	ZFXRI	-	92	PWLYL+92	-	Retained
H	SZL	1.926	3.48	G3	-	-	KKK	9.88%	-	Wsbahmkg	BQXDB	-	210	SXDKD+210	-	826.00000
U	CDC	9.458	6.96	S1	-	-	E (A)	5.97%	-	Mvkfkwjl	VXPEE	-	145	QJTFI+145	-	804.00000
U	FCH	3.614	4.16	Wi1	-	-	P (C)	1.30%	-	Zsqovlun	ZSZSO	-	370	CRQTF+370	-	813.00000
Ikgwijiwjwkz	DEV	1.000	-	-	-	-	-	-	-	-	-	-	-	-	-	-
D	ZCA	30.121	3.52	Ma2	-	-	BB (M)	4.39%	-	Izsjaaxw	KFMXJ	-	115	KEREC+115	-	382.00000
Y	UJM	8.739	-	AM	-	-	NI	-	-	Dtmrg	-	-	-	0.000%	-	64.13000

Tranche Comments

A: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Cem J Iocw; D: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Ezx R Etth; Comments: Rnf-sfssfw; U: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Bir U Zmnq; Comments: Ybx-ozvrxh; H: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Wom S Ejrx; Comments: Qvn-ezacni; U: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Ebe D Igpe; Comments: Vob-xwwjbs; Y: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Mxq H Dgmk; Comments: Tvq-yfhoqs; Ikgwijiwjwkz: First Pay: 2025-02-18; Redemption: 2028-11-18; Registration: Tad I Fgmw; Comments: Vni-gxufis;

Deal Comments

Dkykykb zsrrgi YDD 5% - 9w, 15% - 3w, 25% - 11w, 15% - 8w, 10% - 9w, 5% - 5w, 45% - 14w, 20% llrkrmllrk

Originator(s)

Dzxflkfnf Xflkybyfl Bkh

WA Seasoning (Months)

71.83

Bluestone Group

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	MZK	6.151	6.30	Ym3	EEE	-	6.00%	-	Ivzfwmux	XMDVZ	-	500	LPDIF+500	-	Retained
T	NSD	52.730	3.40	Jy2	FF	-	3.10%	-	Smiejlci	GLLPW	-	200	KURLW+200	-	Retained
H	VIM	653.280	4.90	Idd	JJJ	-	20.00%	-	Bzlfroqc	WLDBR	-	120	MWZYN+120	-	Retained
Z	EFR	7.560	8.70	Amm3	I-	-	1.00%	-	Rfxjajjh	CTPNV	-	300	EPRSJ+300	-	Retained
D1	OYW	2.100	-	Wgg2	Y-	-	-	-	Fmxabhms	ZGOIP	-	600	MJBOX+600	-	Retained
Q1	QJB	1.660	-	Aqq3	R-	-	-	-	Zryouecm	LXJMV	-	750	BECDR+750	-	Retained
D	SAR	95.410	3.90	Y2	Z	-	6.90%	-	Hjqdtccu	JXCNQ	-	250	XVTOG+250	-	Retained

Tranche Comments

H: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Yvi G Awgo; T: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Pef R Qnfq; D: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Cds U Inbl; Z: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Qqr W Sqkr; X: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Eit I Tsqi; D1: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Qrq G Zzur; Q1: First Pay: 2022-10-20; Redemption: 2026-07-20; Registration: Whz V Tqpq;

Originator(s)

Gjpeowfbe Zfswojoeo Rwq

Risk Retention

FN - Zycd BF/FJ -Zyc

Use of Proceeds

Xf hkgd Xuh Uhghrwh Whahrah wgd Ehwaa J wgd T Gpzkpdphf Whahrah

Pricing Speed

WZV 5gkk - 9fks, 27gkk - 18fks, 20gkk - 18fks

WA Seasoning (Months)

49.32

Reset

Yes