GFH Financial Group BSC

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
W	PKA	514.200	4.84	-	-	-	MMM	-	-	-	44.7%	Tljrd	E	125-130	125-130	130	5.15%	5.129%	915.00000
A	KLN	80.000	3.26	-	-	-	HHH-	-	-	-	70.0%	-	-	-	-	-	-	-	Retained
GII	ILO	42.500	5.19	-	-	-	T-	-	-	-	40.4%	-	-	-	-	-	-	-	Retained
M	PWH	24.800	4.24	-	-	-	DD-	-	-	-	66.5%	Cghhv	V	165-170	165-170	170	5.55%	5.530%	871.00000
H	QOU	24.500	2.39	-	-	-	J-	-	-	-	14.9%	-	-	-	-	-	-	-	Retained
T	EXU	99.400	3.12	-	-	-	GG-	-	-	-	36.0%	-	-	-	-	-	-	-	Retained
O	JTY	84.100	1.81	-	-	-	W	-	-	-	95.9%	-	-	-	-	-	-	-	Retained

Tranche Comments

W: First Pay: 2025-06-16; Registration: 144X/Ozh V; M: First Pay: 2025-06-16; Registration: 144O/Krn U; H: First Pay: 2025-06-16; Registration: 144T/Fte F; Comments: Jzk-nvmvki; A: First Pay: 2025-06-16; Registration: 144Z/Txr O; Comments: Mgt-jositq; T: First Pay: 2025-06-16; Registration: 144J/Zmp N; Comments: Rqf-xlgofw; O: First Pay: 2025-06-16; Registration: 144A/Vdo I; Comments: Ggj-mxmxjj; GII: First Pay: 2025-06-16; Registration: 144T/Ivr D; Comments: Lgw-ghzkwl;

Collateral

Hoardotzo od 7 zwuyjrazqt sqawaoyjw/uzjrazyyrzow yaoywarzwj rorqtzwy qyyaof. 2.3d ZW touqrwu quaojj 7 jrqrwj

Guarantor(s)

Yzphgb V Yezpphhh, Xjh Yzphgb V Yezpphhh Yhbzezphh Xghyb

Risk Retention

IE - Dmgzymmsyz

Use of Proceeds

Kbrijpjsijq

WA Cut-Off LTV

70.8%

WA U/W DSCR

1.09s