| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Z-5 | FVV | 418.630 | 3.88 | - | Mll | UUU | SSS | MMM | - | 79.00% | - | Qbjmg | Xjglj | 91z | 91 | 3.33% | 2.986% | 909.93824 |
| P-4 | JNX | 799.000 | 2.36 | - | Buu | BBB | AAA | EEE | - | 52.00% | - | Rnwyw | Ohxxl | - | 89 | 3.07% | 2.963% | 104.34260 |
| O-2 | UMQ | 28.810 | 4.71 | - | Myy | FFF | JJJ | JJJ | - | 14.00% | - | Akzyd | Sknte | 50c | 50 | 2.92% | 2.269% | 498.36431 |
| V | PKM | 75.330 | 1.37 | - | QR | IX | Y- | N (T) | - | 47.40% | - | Tygbh | Wwghw | 175x | 175 | 4.17% | 3.830% | 500.80153 |
| E | GFI | 29.640 | 4.76 | - | GN | ZP | MMM- | KKK | - | 6.10% | - | JXH | Lwqzn | 365x | 375 | - | 5.830% | 57.35327 |
| N-1 | GZM | 76.700 | 9.90 | - | Urr | DDD | MMM | HHH | - | 19.00% | - | Rotjt | Puknj | 28w | 31 | 1.91% | 1.898% | 10.78583 |
| D-EM | XTV | 22.110 | 8.88 | - | Hdd | EEE | RRR | RRR | - | 91.00% | - | Rvopg | Ukuxs | 74e | 74 | 3.12% | 2.673% | 927.64845 |
| Y-E | UKZ | 304.550 | 3.39 | - | Gy3 | SS+ | NNN | NNN | - | 99.10% | - | Qkohd | Yvzau | 114a | 114 | 3.56% | 3.220% | 869.47504 |
| T-3 | VGM | 403.000 | - | - | Ljj | OOO | LLL | TTT | - | - | - | - | - | - | - | - | - | Retained |
| T | MAX | 38.610 | 9.64 | - | SF | NN- | WW- | QQ (R) | - | 79.10% | - | Sngyn | Oxquh | 135s | 137 | 3.79% | 3.450% | 632.29176 |
Tranche Comments
N-1: First Pay: 2017-07-12; Registration: Ffkfypfmff;
O-2: First Pay: 2017-07-12; Registration: Lyikzkyiyh;
T-3: First Pay: 2017-07-12; Registration: Bfluxqfsff;
D-EM: First Pay: 2017-07-12; Registration: Mqvbuuqkqp;
P-4: First Pay: 2017-07-12; Registration: Ibwqvebqbt;
Z-5: First Pay: 2017-07-12; Registration: Oozlcloyod;
Y-E: First Pay: 2017-07-12; Registration: Fkvlgvkykp;
T: First Pay: 2017-07-12; Registration: Nzpnylzzzh;
V: First Pay: 2017-07-12; Registration: Huqvktusur;
E: First Pay: 2017-07-12; Registration: 144B/Buq X;
Cut-Off Balance ($mm)
4943.931115
WA U/W NOI Debt Yield
10.6%