| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| N-3 | FPQ | 161.928 | 1.58 | - | Uzz | - | ZZZ | - | PPP | - | - | Yqhbl | Vdjma | ROB-2 | 82 | 3.28% | 3.169% | 497.87630 |
| J-SR | ICK | 27.769 | 5.59 | - | Lww | - | RRR | - | CCC | - | - | Nrpzg | Bwxrs | NBV-12 | 74 | 3.46% | 3.003% | 454.80911 |
| C | XHT | 43.600 | 7.89 | - | YF | - | C- | - | Q | - | - | Wjucf | Ihwou | 185f | 200 | 4.39% | 4.358% | 842.98135 |
| F-4 | AYI | 628.902 | 7.50 | - | Oqq | - | UUU | - | KKK | - | - | Xgnoo | Yuyws | 80n | 84 | 3.54% | 3.197% | 516.97905 |
| F-P | OFH | 59.708 | 7.80 | - | In3 | - | III | - | VVV | - | - | Oqjot | Evxeg | 110q | 120 | 3.91% | 3.558% | 443.34060 |
| J | YJA | 12.721 | 4.50 | - | AO | - | OO- | - | HH | - | - | Zuogd | Kgjbx | 145b | 145 | 4.16% | 3.808% | 679.99901 |
| E-R | ZBH | 279.936 | - | - | OD | - | P- | - | BBB | - | - | Vuucunpz | Ghp | - | 124.7 | 0.291% | 3.595% | Int. Only |
| U-1 | WCL | 60.640 | 4.26 | - | Jcc | - | XXX | - | PPP | - | - | Fhzfp | Hzxzy | 25v | 26 | 2.29% | 2.264% | 46.85756 |
| N-M | RYN | 154.173 | - | - | Naa | - | ZZZ | - | BBB | - | - | Hgdugnkq | Tgm | - | 135 | 1.022% | 3.645% | Int. Only |
| U-2 | ONZ | 428.907 | 7.76 | - | Qoo | - | KKK | - | DDD | - | - | Sqrub | Lbrry | 47g | 48 | 3.31% | 2.633% | 801.47660 |
| X | ORP | 32.458 | 6.63 | - | XQ | - | YYY | - | ZZZ+ | - | - | Onoxg | Mtiow | - | 315 | 4.39% | 5.508% | 53.42168 |
Tranche Comments
U-1: Registration: Wboizwbnbb;
U-2: Registration: Nxhasbxrxj;
J-SR: Registration: Zeyngwecez;
N-3: Registration: Zzbuwjzuzy;
F-4: Registration: Mmknjimymu;
N-M: Registration: Xaflglavai;
E-R: Registration: Zfliftfjfn;
F-P: Registration: Thlfcwhuhg;
J: Registration: Mhvovghvhq;
C: Registration: Jnqimcnjnk;
X: Registration: 144L Hbvd; Comments: Mpf C;
Deal Comments
Hhnronjof Jarsnj Jnxxnjazar Jnar Mosasn Ynrxzrb YW (kwvJJJMkwi) 60.0%, Jzsz Jnar Mosasn Qprxzrb Xra (kwvJJMQXkwi) 27.2% arx USH UD (kwvUSH UDkwi) 12.8%
WA U/W NOI Debt Yield
10.6%