| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| G-GG | YED | 78.774 | 7.56 | - | - | - | XXX | DDD | - | 17.00% | 18.8% | Awgke | YKMZ | 115q | 115 | 3.27% | 2.863% | 916.53380 |
| Z | CCR | 56.190 | 7.96 | - | - | - | MMM | Y (C) | - | 67.80% | 14.9% | Btlbz | VSIH | 260l | 260 | 2.00% | 4.364% | 20.29800 |
| G-3 | EZP | 55.917 | 2.36 | - | - | - | OOO | AAA | - | 76.00% | 27.2% | Kzlrb | YNKS | 112p | 122 | 2.92% | 2.914% | 40.16160 |
| T-1 | MOG | 5.129 | 3.51 | - | - | - | PPP | JJJ | - | 90.00% | 40.9% | Evxkp | CXFQ | 55k | 55 | 2.10% | 2.088% | 31.91830 |
| D-E | MQW | 28.141 | 1.66 | - | - | - | III | BBB | - | 66.13% | 76.1% | DRZ | XWZO | 152t | 152 | - | 3.284% | 760.43060 |
| D | BUL | 29.532 | 3.91 | - | - | - | II- | VVV | - | 55.97% | 63.5% | RMJ | ZHIT | 165n | 165 | - | 3.414% | 69.84770 |
| V | VWQ | 46.426 | 1.49 | - | - | - | WWW- | FFF (R) | - | 3.63% | 18.0% | Whjic | NBOJ | 350z | 350 | 2.00% | 5.264% | 36.95580 |
| L-5 | XJT | 731.669 | 5.97 | - | - | - | JJJ | YYY | - | 91.00% | 22.8% | JYL | DHBH | 125o | 125 | - | 3.008% | 829.19700 |
| B-2 | QYX | 15.532 | 3.49 | - | - | - | CCC | GGG | - | 24.00% | 37.8% | Rawon | NITH | 95i | 95 | 3.27% | 2.575% | 106.15760 |
| O | VWA | 10.227 | 1.83 | - | - | - | U- | NN (F) | - | 84.78% | 81.1% | HWL | IZIY | 180c | 180 | - | 3.564% | 64.77250 |
Tranche Comments
T-1: Registration: 144M/Nkn Y;
B-2: Registration: 144N/Gow L;
G-3: Registration: 144O/Fxo V;
L-5: Registration: 144U/Uch A;
G-GG: Registration: 144N/Oiw E;
D-E: Registration: 144M/Elm X;
D: Registration: 144I/Con T;
O: Registration: 144Z/Xbu H;
Z: Registration: 144T/Ohn M;
V: Registration: 144Y/Mag V;
Risk Retention
Is niglgbin lsegzsstgi enrgzlgi gstnenrt wgii bn entggsnz br Iebse Degrgtn Rgbni RRH tleslll g wgssegtr swsnz gzzgiggtn gs sezne ts rgtgrzr WJ, ZW gsz WR egri entnstgss enslgenwnstr ts tln nltnst znrsegbnz gs tln eenigwgsegr szznegsl sgeslige
Cut-Off Balance ($mm)
604.218
WA Rem. Amrt Term (Months)
872
WA Term to Maturity (Months)
897
WA U/W NOI Debt Yield
7.4%