2021-BNK32

Bank of America Merrill Lynch Commercial Mortgage Trust (BANK) 2021-BNK32

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	USD	8.800	2.95	-	Aaa	-	AAA	AAA	-	30.00%	-	Fixed	Swaps	20	20	0.63%	0.626%	99.99874
A-2	USD	28.200	4.98	-	Aaa	-	AAA	AAA	-	30.00%	-	Fixed	Swaps	45	45	1.99%	1.349%	102.99824
A-SB	USD	18.728	7.46	-	Aaa	-	AAA	AAA	-	30.00%	-	Fixed	Swaps	55	55	2.33%	1.894%	102.99812
A-3	USD	16.673	7.62	-	Aaa	-	AAA	AAA	-	30.00%	-	Fixed	Swaps	-	69	2.06%	2.057%	99.99883
A-4	USD	161.500	9.50	-	Aaa	-	AAA	AAA	-	30.00%	-	Fixed	Swaps	LCF-2	67	2.35%	2.231%	100.99218
A-5	USD	367.780	9.93	-	Aaa	-	AAA	AAA	-	30.00%	-	Fixed	Swaps	67	69	2.64%	2.304%	102.99620
A-S	USD	68.764	9.98	-	Aa1	-	AAA	AAA	-	22.00%	-	Fixed	Swaps	87	90	2.86%	2.520%	102.99448
B	USD	42.977	9.98	-	NR	-	AA-	AAA	-	17.00%	-	Fixed	Swaps	100	100	2.96%	2.620%	102.99388
C	USD	40.828	9.98	-	NR	-	A-	AA (H)	-	12.25%	-	Fixed	Swaps	160	160	3.37%	3.220%	100.64788
D	USD	25.787	9.98	-	NR	-	BBB	A (H)	-	9.25%	-	Fixed	Swaps	250	250	2.50%	4.120%	86.93516
E	USD	19.339	9.98	-	NR	-	BBB-	A (L)	-	7.00%	-	Fixed	Swaps	305	305	2.50%	4.670%	82.94762
X-A	USD	601.680	-	-	Aaa	-	AAA	AAA	-	-	-	Fixed	Tsy	125a	115	0.89%	2.680%	Int. Only

Hide Details

Filings

ABS-15G

Tranche Comments

A-1: Registration: Registered; A-2: Registration: Registered; A-SB: Registration: Registered; A-3: Registration: Registered; A-4: Registration: Registered; A-5: Registration: Registered; A-S: Registration: Registered; B: Registration: Registered; C: Registration: Registered; X-A: Registration: Registered;

Risk Retention

Eligible vertical interest

# of Loans

# of Properties

106

WA Cut-Off LTV

50.1%

WA U/W DSCR

3.46x

WA U/W NOI Debt Yield

12.6%

Research