| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| P-5 | FTM | 826.774 | 3.89 | - | - | - | VVV | QQQ | - | 22.00% | 22.4% | YXI | DDAK | 125b | 125 | - | 3.008% | 107.70790 |
| Z-2 | IWL | 81.681 | 9.47 | - | - | - | UUU | UUU | - | 36.00% | 88.1% | Qfvww | LOCM | 95o | 95 | 3.27% | 2.575% | 532.49420 |
| M-FT | NNJ | 34.632 | 4.64 | - | - | - | TTT | KKK | - | 49.00% | 72.1% | Uuahp | LJPK | 115k | 115 | 3.27% | 2.863% | 612.91650 |
| A-1 | BEY | 7.405 | 2.19 | - | - | - | AAA | KKK | - | 22.00% | 93.5% | Sgzwi | ZOXA | 55i | 55 | 2.10% | 2.088% | 60.16210 |
| F | NCG | 32.165 | 9.45 | - | - | - | EE- | KKK | - | 95.43% | 45.1% | MFP | GLIN | 165u | 165 | - | 3.414% | 84.47180 |
| M | GYV | 26.110 | 9.88 | - | - | - | FFF | X (L) | - | 55.70% | 22.9% | Wqnau | MCKF | 260r | 260 | 2.00% | 4.364% | 16.75800 |
| Q-3 | EYK | 16.942 | 5.10 | - | - | - | WWW | NNN | - | 72.00% | 24.8% | Psxtn | NEER | 112a | 122 | 2.92% | 2.914% | 55.76620 |
| A-H | AYT | 40.902 | 9.34 | - | - | - | LLL | BBB | - | 65.90% | 63.6% | RRR | UDAB | 152z | 152 | - | 3.284% | 155.36700 |
| G | QEO | 17.967 | 7.29 | - | - | - | F- | WW (Q) | - | 47.94% | 44.1% | OZS | YLXA | 180s | 180 | - | 3.564% | 73.94470 |
| A | QWG | 29.707 | 6.95 | - | - | - | UUU- | BBB (E) | - | 6.29% | 57.0% | Iohmt | EVVU | 350y | 350 | 2.00% | 5.264% | 42.57390 |
Tranche Comments
A-1: Registration: 144X/Tba W;
Z-2: Registration: 144F/Tlb J;
Q-3: Registration: 144U/Dpu M;
P-5: Registration: 144Y/Cts P;
M-FT: Registration: 144Y/Myg S;
A-H: Registration: 144U/Fud F;
F: Registration: 144G/Rlh W;
G: Registration: 144Y/Oli P;
M: Registration: 144L/Dqg X;
A: Registration: 144Z/Vdi Q;
Risk Retention
Zz dbblbhbd elnbrlznbb ndhbmbbb bzndndhn wbbb hd ndnbbzdm hn Znhln Xnbnbnd Ybhdb YYP nenlble b gbnlnbnn lwzdm bddbbbbnd bz lnmdn nl hbnbhdn VJ, IV bzm VC nbhz ndndznblz ndmbbndgdznh nl ned dhndzn mdhznbhdm bz ned rndbbgbznbn ldddnbzl zbnzbbbn
Cut-Off Balance ($mm)
228.768
WA Rem. Amrt Term (Months)
855
WA Term to Maturity (Months)
687
WA U/W NOI Debt Yield
7.4%