| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| FT | TMC | 183.537 | - | - | - | NL | OOO | - | XXX | - | - | Jvshc | O | - | 200 | 1.054% | 6.191% | Int. Only |
| T-3 | KMU | 763.926 | 7.35 | - | - | OOO | KKK | - | FFF | 13.00% | - | Nrjtd | X | 170y | 165 | 6.36% | 5.668% | 956.19319 |
| W | ELT | 49.474 | 6.28 | - | - | FY | OO- | - | II- | 67.53% | - | Bjauo | Q | 285k | 295 | 6.92% | 6.958% | 99.98930 |
| K-C | UIV | 647.310 | 1.72 | - | - | VQ | OOO | - | DDD | 59.10% | - | Lvuwk | E | 240l | 240 | 7.10% | 6.408% | 963.81230 |
| K-2 | REQ | 862.000 | 9.68 | - | - | HHH | OOO | - | WWW | 74.00% | - | Bjvkc | V | K3-3 | 162 | 5.90% | 5.666% | 797.66220 |
| M | AJR | 39.963 | 2.13 | - | - | FW | K- | - | H- | 1.52% | - | Ejzxf | Y | 495e | 495 | 7.41% | 8.958% | 70.95576 |
| B-1 | JSM | 2.210 | 7.38 | - | - | EEE | UUU | - | DDD | 61.00% | - | Wafqi | L | - | 139.5 | 5.96% | 5.928% | 62.82483 |
Tranche Comments
B-1: Registration: Hemgzxeneo;
K-2: Registration: Tmyzxvmtmk;
T-3: Registration: Kwqlbewfws;
K-C: Registration: Rvbnjgvfvz;
W: Registration: Okhhavkvko;
M: Registration: Mfmylkfnfz;
FT: Registration: Jvxlqlvlvn;
WA Rem. Amrt Term (Months)
435
WA U/W NOI Debt Yield
95.7