| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| E-1 | KOV | 7.500 | 5.60 | - | - | - | JJJ | LLL | - | 13.00% | 42.5% | Josfl | Vdrav | 28u | 28 | 1.07% | 1.065% | 947.00000 |
| Z-5 | VXP | 306.629 | 1.95 | - | - | - | TTT | III | - | 21.00% | 74.4% | Tkzbs | Fbauy | 73f | 73 | 2.57% | 2.232% | 111.68730 |
| D-S | EFI | 97.859 | 1.42 | - | - | - | EEE | RRR | - | 17.00% | 81.0% | Wpaol | Rqrtv | 93z | 90 | 2.75% | 2.405% | 865.37110 |
| O-3 | UIX | 63.600 | 3.25 | - | - | - | PPP | YYY | - | 58.00% | 40.4% | Qcrus | Ctmck | - | 71 | 2.17% | 2.006% | 688.76320 |
| P | KHF | 54.510 | 54.40 | - | - | - | EEE- | III (T) | - | 3.95% | 57.7% | Dfyoi | Wzryw | 305i | 290 | 2.00% | 4.414% | 30.79480 |
| I-2 | RSD | 87.730 | 8.88 | - | - | - | HHH | EEE | - | 20.00% | 93.3% | Dcytg | Dygzb | 50t | 50 | 2.21% | 1.564% | 601.29810 |
| K | GOQ | 86.360 | 11.60 | - | - | - | KKK | G | - | 49.80% | 14.1% | Cjich | Mnqip | 220c | 205 | 2.00% | 3.564% | 25.90810 |
| P-XF | NCN | 35.200 | 6.85 | - | - | - | KKK | SSS | - | 98.00% | 42.8% | Hynrk | Wzazy | - | 59 | 2.38% | 1.934% | 398.70240 |
| A | HSG | 61.678 | 63.60 | - | - | - | F- | RR | - | 86.24% | 87.1% | Klvco | Zjjcg | 135n | 132 | 2.83% | 2.834% | 72.21610 |
| S | QHZ | 10.970 | 9.41 | - | - | - | KK- | III | - | 56.40% | 82.0% | Qyxct | Fymiw | 105j | 100 | 2.51% | 2.513% | 26.11440 |
| ZP | NIH | 732.400 | 1.65 | - | - | - | HHH | MMM | - | - | - | Bzpzk | Vgu | 100x | 100 | 0.85% | 2.419% | Int. Only |
Tranche Comments
E-1: Registration: 144G/Dhs O; Comments: Gol D;
I-2: Registration: 144H/Jsr L; Comments: Bcv B;
O-3: Registration: 144L/Vpd L; Comments: Hyz F;
Z-5: Registration: 144Z/Dpv G; Comments: Fla C;
P-XF: Registration: 144O/Uhm U; Comments: Rrg X;
D-S: Registration: 144K/Kdo O; Comments: Tcb R;
S: Registration: 144I/Cbu C; Comments: Fqu J;
A: Registration: 144U/Ezp K; Comments: Yem B;
K: Registration: 144D/Qtz M; Comments: Uen D;
P: Registration: 144U/Daz C; Comments: Rxa L;
ZP: Registration: 144D Hpbx; Comments: Enn Z;
Risk Retention
Ap bleneglb khiekhpkal ibyebual epkbibyk gell gb ibkaepbb go aighi riehakb lagbl, lhh kkihunk a yakhieko hgpbb aggeleakb ep hibbi kh yakeygo VQ, NV apb VG ZZ ibpueibybpky kh kkb blkbpk bbyhiegbb ep kkb ribleyepaio hggbiepn heihulai
Cut-Off Balance ($mm)
335.548474
WA Rem. Amrt Term (Months)
355
WA U/W NOI Debt Yield
7.3%