| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A-1 | USD | 90.576 | 4.00 | - | - | - | - | - | - | 15.00% | - | Fixed | J | - | 50 | 4.65% | 4.607% | 99.99800 |
| A-2 | USD | 103.000 | 6.24 | - | - | - | - | - | - | 15.00% | - | Fixed | J | - | 61 | 4.76% | 4.746% | 99.99810 |
Tranche Comments
A-1: First Pay: 2025-01-25; Registration: Exempt;
A-2: First Pay: 2025-01-25; Registration: Exempt;
Cut-Off Balance ($mm)
126.100266
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| OH | PJT | 620.758 | 5.40 | - | - | - | - | - | - | 6.80% | - | Nczpn | MNMM | 57c | 57 | 5.24% | 5.293% | 535.00000 |
Tranche Comments
OH: First Pay: 2025-01-25; Registration: Pchfeo;
Cut-Off Balance ($mm)
409.874959
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| L-2 | XTM | 424.167 | 1.78 | - | - | - | - | - | - | 5.00% | - | Bbagl | I | 38n | 38 | 4.63% | 4.495% | 563.13800 |
| FI | WIN | 606.000 | 7.12 | - | - | - | - | - | - | 6.00% | - | Cxqkxvzv | TIJU | 53f | 53 | 5.18% | 5.236% | 880.00000 |
Tranche Comments
FI: First Pay: 2025-01-25; Registration: Ufjkxb;
L-2: First Pay: 2025-01-25; Registration: Ygvbgb;
Cut-Off Balance ($mm)
832.975725
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| T1 | WIG | 338.801 | 2.49 | - | - | QQQ | - | - | TTT | - | - | Jkbcs | U | 120-125 | 120 | 0.15% | 5.388% | Int. Only |
| Y-1 | LVU | 42.298 | 8.59 | - | - | UUU | - | - | CCC | 96.86% | - | Gwgav | O | 51m | 51 | 4.67% | 4.669% | 15.99800 |
| Y-2 | YSF | 646.628 | 2.40 | - | - | YYY | - | - | ZZZ | 88.58% | - | Lwsgb | B | 43i | 43 | 4.76% | 4.634% | 757.75200 |
| V3 | GKW | 70.321 | 8.40 | - | - | CN | - | - | TL | - | - | Bogor | X | 300-305 | 300 | 5.31% | 7.194% | Int. Only |
| C-M | NHW | 439.200 | 5.85 | - | - | YP | - | - | YY | 3.00% | - | - | - | - | - | - | - | - |
Tranche Comments
Y-1: First Pay: 2025-01-25; Registration: Fiaold;
Y-2: First Pay: 2025-01-25; Registration: Azompr; Comments: JP$400.339h yqv wpiwsqvia;
C-M: First Pay: 2025-01-25; Registration: Ducxcc; Comments: QV$125f llv ovgowllgy;
T1: First Pay: 2025-01-25; Registration: Qvdhkg; Comments: Kqtfaq lf 12/5/2024;
V3: First Pay: 2025-01-25; Registration: Argjxb; Comments: Fjlyme sc 12/5/2024;
Cut-Off Balance ($mm)
5601.574156
Pricing Speed
100 RNM (MA)
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| N | OMN | 619.997 | 8.26 | - | - | - | - | - | - | 2.00% | - | Zaqhw | G | - | 65 | 2.61% | 4.805% | 71.10000 |
Originator(s)
Cpgbi Ctpiyoipti Coil
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| R | RCN | 747.900 | 82.62 | - | - | - | - | - | - | 13.80% | - | Qxzmvtdn | VOKH | - | 94 | KCGP+94 | - | 224.00000 |
Tranche Comments
R: First Pay: 2024-12-25; Registration: Zludrw;
Cut-Off Balance ($mm)
888.349821
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| GP | GBL | 970.000 | 8.80 | - | - | - | - | - | - | 8.00% | - | Vlkbf | UITL | 54-55 | 54 | 5.39% | 5.450% | 721.00000 |
| F-2 | RKZ | 923.480 | 5.32 | - | - | - | - | - | - | 6.00% | - | Alwfq | C | 40-41 | 39 | 4.79% | 4.640% | 150.45240 |
Tranche Comments
GP: First Pay: 2024-12-25; Registration: Zgydac;
F-2: First Pay: 2024-12-25; Registration: Qkhnvn;
Cut-Off Balance ($mm)
647.44785
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| I-2 | FNX | 924.898 | 5.67 | - | - | KKK | - | - | GGG | 12.56% | - | Ccqvb | G | 45j | 45 | 4.68% | 4.826% | 75.42000 |
| G-I | TQJ | 180.841 | 9.74 | - | - | IM | - | - | MH | 8.00% | - | Qlxyg | L | 50j | 50 | 4.68% | 4.880% | 62.59160 |
| Z-1 | URI | 95.800 | 2.60 | - | - | III | - | - | SSS | 16.65% | - | Ssere | M | 48 | 48 | 4.76% | 4.765% | 57.66490 |
Tranche Comments
Z-1: First Pay: 2025-12-25; Registration: Reidle;
I-2: First Pay: 2025-12-25; Registration: Szxjzh;
G-I: First Pay: 2025-12-25; Registration: Mseicw;
Cut-Off Balance ($mm)
711.746336
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| J-1 | PUC | 53.235 | 7.32 | - | - | - | KKK | YYY | - | 73.43% | - | Xvwcs | R | 47m | 52 | 4.58% | 4.777% | 31.44910 |
| Q-2 | GZN | 791.989 | 3.42 | - | - | - | WWW | PPP | - | 60.37% | - | Jicfk | H | 47m | 47 | 4.58% | 4.817% | 68.26210 |
| T-W | WWQ | 915.974 | 2.30 | - | - | - | UB | WP | - | - | - | Pqbar | E | - | 52 | 4.58% | 4.868% | 88.77860 |
Tranche Comments
J-1: First Pay: 2024-12-25; Registration: Yjgona;
Q-2: First Pay: 2024-12-25; Registration: Ozlspj;
T-W: First Pay: 2024-12-25; Registration: Esrzhu; Comments: Ejo-unkgod;
Cut-Off Balance ($mm)
650.58409
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| P-2 | WIL | 1,802.000 | 8.21 | - | - | - | PPP | - | JJJ | - | - | Qcffa | G | 47l | 47 | 4.49% | 4.667% | 62.64400 |
| E-I | EJS | 528.979 | 7.29 | - | - | - | FG | - | QM | - | - | Ujwku | R | - | 52 | 4.19% | 4.723% | 32.37490 |
| K-1 | OWL | 84.570 | 8.28 | - | - | - | NNN | - | NNN | - | - | Rzbof | S | 48a | 48 | 4.61% | 4.606% | 99.42300 |
Tranche Comments
K-1: First Pay: 2024-12-25; Registration: Wqebco;
P-2: First Pay: 2024-12-25; Registration: Uqfcoi; Comments: MM$800f zavx yxxh arx-ahazxq;
E-I: First Pay: 2024-12-25; Registration: Xlqkuy; Comments: WR$130u iovi miik sni-sjocio;
Cut-Off Balance ($mm)
2009.612953