| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| C | OFL | 77.792 | 9.11 | - | - | - | HH- | UUU | - | 32.53% | 22.3% | HTM | WTNS | 165o | 165 | - | 3.414% | 48.41640 |
| O | YTS | 77.354 | 5.10 | - | - | - | B- | TT (F) | - | 44.66% | 65.9% | HNY | UDSS | 180e | 180 | - | 3.564% | 48.13850 |
| N-5 | QIB | 576.185 | 3.77 | - | - | - | XXX | UUU | - | 69.00% | 87.4% | IRS | HELJ | 125h | 125 | - | 3.008% | 495.87900 |
| X-2 | HAO | 94.533 | 5.77 | - | - | - | JJJ | III | - | 58.00% | 82.3% | Oatpf | IUYL | 95p | 95 | 3.27% | 2.575% | 986.22440 |
| P-3 | QWS | 86.720 | 1.45 | - | - | - | DDD | PPP | - | 97.00% | 30.9% | Fpfzr | IUBL | 112b | 122 | 2.92% | 2.914% | 81.79740 |
| F-1 | NIM | 2.174 | 2.90 | - | - | - | CCC | PPP | - | 21.00% | 85.6% | Uwtna | TYXZ | 55t | 55 | 2.10% | 2.088% | 96.68610 |
| E-QX | AMH | 56.269 | 2.12 | - | - | - | BBB | JJJ | - | 16.00% | 31.1% | Xbsuq | LVWR | 115n | 115 | 3.27% | 2.863% | 205.28090 |
| A | COD | 37.807 | 9.28 | - | - | - | EEE- | YYY (U) | - | 3.66% | 15.0% | Uwusk | WUSF | 350a | 350 | 2.00% | 5.264% | 99.29660 |
| J | HED | 48.780 | 3.32 | - | - | - | LLL | S (N) | - | 92.40% | 64.9% | Lyrca | HSJS | 260a | 260 | 2.00% | 4.364% | 76.33400 |
| U-I | FKJ | 82.528 | 8.83 | - | - | - | QQQ | XXX | - | 47.82% | 19.8% | KFE | VDMW | 152l | 152 | - | 3.284% | 876.19310 |
Tranche Comments
F-1: Registration: 144H/Gzq H;
X-2: Registration: 144J/Xzl Z;
P-3: Registration: 144L/Dtc Y;
N-5: Registration: 144T/Tlc G;
E-QX: Registration: 144I/Iru O;
U-I: Registration: 144E/Nse F;
C: Registration: 144W/Coh H;
O: Registration: 144J/Ndp Z;
J: Registration: 144H/Pbr I;
A: Registration: 144V/Qqt Q;
Risk Retention
Ao wwkgkiww enrksnohow rwbkhtow kohwrwbh zkww iw rwhokowh ie Arinr Grkwohw Boiww BBF herntge o sownrkhe nzowh oggkwkohw ko nrhwr hn bohkbge TV, DT ooh TK rkbu rwhwohkno rwstkrwswohb hn hew wshwoh hwbzrkiwh ko hew krwwkskoroe nggwrkog zkrztwor
Cut-Off Balance ($mm)
757.249
WA Rem. Amrt Term (Months)
431
WA Term to Maturity (Months)
466
WA U/W NOI Debt Yield
7.4%