Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
C | UZY | 33.867 | 9.53 | - | - | PY | DDD | - | ZZZ+ | 8.95% | - | Xftlg | Y | 740k | 725 | 4.00% | 11.485% | 62.33553 |
B | WGH | 27.485 | 6.87 | - | - | GA | HH- | - | BB | 44.39% | - | Ksyjw | D | 240c | 240 | 6.58% | 6.635% | 59.95370 |
L | HFS | 86.696 | 3.73 | - | - | EE | S- | - | O | 49.11% | - | Itrip | P | 325l | 315 | 7.64% | 7.385% | 29.58713 |
J-2 | JLP | 376.862 | 7.23 | - | - | KKK | KKK | - | TTT | 68.00% | - | Djssw | M | 195v | 197 | 6.93% | 6.232% | 133.50955 |
B-5 | LNV | 326.218 | 7.56 | - | - | GGG | YYY | - | MMM | 18.00% | - | Sqraf | Q | 145o | 145 | 6.05% | 5.688% | 664.87582 |
ET | EWI | 778.289 | - | - | - | OOO | AAA | - | OOO | - | - | Lwwpr | R | - | 225 | - | 6.523% | Int. Only |
N-A | PKX | 86.750 | 4.53 | - | - | QQ- | NNN | - | OOO | 64.00% | - | Zitgt | I | 200d | 200 | 6.59% | 6.236% | 508.47484 |
L | WXU | 4.875 | 1.12 | - | - | VS | FFF- | - | QQQ | 2.00% | - | Blgpx | X | 885r | 875 | 4.00% | 12.985% | 46.42130 |
Tranche Comments
J-2: Registration: Lecuffeaeb;
B-5: Registration: Wazussawav;
N-A: Registration: Ihqqophhhj;
B: Registration: Ijlvcfjwjj;
L: Registration: Wafvftacal;
C: Registration: 144Q/Ypo U; Comments: Szf Q;
L: Registration: 144K/Cjh D; Comments: Tke C;
ET: Registration: Gnfhqsnmnx;
Cut-Off Balance ($mm)
411.818365
WA Rem. Amrt Term (Months)
520
WA Term to Maturity (Months)
50
WA U/W NOI Debt Yield
13.3%