| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| T-H | NKI | 156.900 | - | - | All | - | RRR | - | MMM | - | - | - | - | - | - | - | - | Retained; Int. Only |
| X-2 | TAA | 132.144 | 1.40 | - | Vmm | - | LLL | - | JJJ | 11.00% | 21.4% | Xgwok | Uirte | 55u | 55 | 2.51% | 1.860% | 538.54320 |
| K | VPI | 37.357 | 4.12 | - | GN | - | NN- | - | UU | 54.65% | 52.2% | Mzhxg | Tymnn | 100l | 103 | 2.98% | 2.643% | 207.44970 |
| D-DX | CWE | 76.254 | 9.49 | - | Jrr | - | MMM | - | NNN | 12.00% | 37.9% | Phvfd | Jezje | 54w | 54 | 2.49% | 2.042% | 200.48880 |
| Z-5 | OMD | 312.180 | 4.60 | - | Lpp | - | TTT | - | PPP | 84.00% | 59.9% | Yvlua | Juauy | 67n | 67 | 2.62% | 2.280% | 851.79050 |
| F-W | AUV | 310.900 | 3.35 | - | Sm1 | - | FFF | - | SSS | 91.78% | 54.9% | Hkhjy | Hcekw | 87n | 90 | 2.85% | 2.512% | 355.94080 |
| O-4 | YSV | 448.400 | 5.43 | - | Sdd | - | EEE | - | BBB | 84.00% | 97.4% | Pyorf | Hxfky | WNE-2vlf | 65 | 2.37% | 2.257% | 938.28820 |
| W-1 | TNQ | 57.103 | 5.49 | - | Sgg | - | EEE | - | LLL | 25.00% | 51.6% | Svpzy | Qomvd | 22g | 22 | 1.19% | 1.171% | 64.83240 |
| I-3 | MZE | 16.730 | 8.68 | - | Ggg | - | TTT | - | FFF | 80.00% | 25.3% | Gfguv | Wlmvi | - | 64 | 2.59% | 2.104% | 759.21930 |
| Y-W | XQL | 673.717 | - | - | UT | - | Q- | - | SSS | - | - | - | - | - | - | - | - | Retained; Int. Only |
| X-M | ACA | 69.000 | - | - | UY | - | HHH- | - | FFF- | - | - | - | - | - | - | - | - | Retained; Int. Only |
| G | FIN | 21.330 | 1.74 | - | OV | - | MMM- | - | MMM- | 1.18% | 79.7% | Tjmrt | Oianv | 330l | 350 | 2.50% | 5.113% | 39.32650 |
| S | MNO | 20.100 | 9.23 | - | YR | - | K- | - | D- | 40.32% | 48.9% | Yfvse | Emqxy | 135r | 170 | 3.11% | 3.313% | 44.11170 |
| C | KKJ | 20.695 | 3.76 | - | PT | - | LLL | - | NNN+ | 9.21% | 95.1% | Ifbpo | Fngeg | 225l | 235 | 2.50% | 3.963% | 75.19000 |
| MMH | CKR | 87.406 | 4.71 | - | RY | - | FM | - | JQ | - | - | - | - | - | - | - | - | Retained |
| B-L | YYD | 356.900 | - | - | Hdd | - | YYY | - | FFF | - | - | Qksmv | Wxu | - | 100 | 0.613% | 2.551% | Int. Only |
Tranche Comments
W-1: Registration: Nxszbsxvxc;
X-2: Registration: Dhplamhaha;
I-3: Registration: Mzvguuzbzf;
D-DX: Registration: Gtxiwntttm;
O-4: Registration: Eoqvxgokom;
Z-5: Registration: Hkcllpkikf;
T-H: Registration: Xypfiiyzya;
Y-W: Registration: Bvopvyvuvz;
F-W: Registration: Lqvoxaqoqa;
K: Registration: Cnxaxjnvny;
S: Registration: Yloecplvlj;
X-M: Registration: 144P Uenx;
C: Registration: 144Q Ytam;
G: Registration: 144F Dpio;
B-L: Registration: Oflknbfgfg;
WA Rem. Amrt Term (Months)
565
WA U/W NOI Debt Yield
13.6%