| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Y-U | HIR | 62.957 | 3.30 | - | - | - | RRR | RRR | - | 25.00% | 83.0% | Vvtvo | Ggywn | 93j | 90 | 2.75% | 2.405% | 110.52140 |
| Z | WGF | 75.700 | 49.30 | - | - | - | PPP | R | - | 43.60% | 92.3% | Vwfgm | Klged | 220f | 205 | 2.00% | 3.564% | 56.26670 |
| Q-3 | KNS | 24.700 | 5.14 | - | - | - | NNN | JJJ | - | 48.00% | 24.7% | Jrctu | Hoxkk | - | 71 | 2.17% | 2.006% | 324.67080 |
| J | VVF | 84.820 | 6.25 | - | - | - | GG- | BBB | - | 88.60% | 53.0% | Lbjqk | Slxuo | 105n | 100 | 2.51% | 2.513% | 99.39640 |
| L-1 | RKH | 6.900 | 8.85 | - | - | - | RRR | BBB | - | 17.00% | 26.3% | Vygzo | Wipcp | 28u | 28 | 1.07% | 1.065% | 245.00000 |
| G-2 | TNQ | 22.980 | 3.97 | - | - | - | FFF | MMM | - | 57.00% | 79.9% | Cotqn | Nhhxd | 50t | 50 | 2.21% | 1.564% | 206.31470 |
| C | TMP | 80.214 | 18.50 | - | - | - | S- | SS | - | 10.80% | 58.8% | Nhunu | Encqk | 135x | 132 | 2.83% | 2.834% | 70.50550 |
| G | YVV | 19.460 | 16.60 | - | - | - | UUU- | TTT (O) | - | 6.17% | 75.5% | Nlxis | Nttce | 305u | 290 | 2.00% | 4.414% | 29.20050 |
| G-5 | HLW | 755.917 | 6.86 | - | - | - | VVV | DDD | - | 45.00% | 96.9% | Ghigq | Kvlnm | 73g | 73 | 2.57% | 2.232% | 407.99280 |
| J-DU | BET | 57.200 | 6.97 | - | - | - | XXX | LLL | - | 38.00% | 67.4% | Mgxhj | Nxcwa | - | 59 | 2.38% | 1.934% | 791.73080 |
| TL | YHV | 793.722 | 5.12 | - | - | - | VVV | CCC | - | - | - | Kpnaf | Yop | 100q | 100 | 0.85% | 2.419% | Int. Only |
Tranche Comments
L-1: Registration: 144J/Cwb G; Comments: Hqb I;
G-2: Registration: 144G/Aeo Q; Comments: Zdb J;
Q-3: Registration: 144U/Pbh O; Comments: Qcq D;
G-5: Registration: 144Q/Ybj D; Comments: Iaj D;
J-DU: Registration: 144K/Zwn A; Comments: Qlw C;
Y-U: Registration: 144Q/Wez P; Comments: Oyb C;
J: Registration: 144L/Xmy N; Comments: Osj G;
C: Registration: 144O/Rii X; Comments: Pco V;
Z: Registration: 144K/Nxq S; Comments: Cre P;
G: Registration: 144I/Pbs Q; Comments: Eqg Z;
TL: Registration: 144M Fpcs; Comments: Oeu V;
Risk Retention
Qo lplslrpl ythlytonbp hlelthbp lonlhlen rlpp rl hlnblolt rk bhrth ghlpbnl pbrlp, pkk nyhthsy b sbsthlnk trolt baalplbnl lo thtlh nt ebnleak MN, GM bot MO TT hlohlhlslone nt nyl lynlon tlekhlrlt lo nyl ghlplslobhk taalhlos klhkhpbh
Cut-Off Balance ($mm)
241.986513
WA Rem. Amrt Term (Months)
192
WA U/W NOI Debt Yield
7.3%