| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B | UGF | 40.488 | 4.98 | - | - | JJ | OO- | - | FF | - | - | Ncips | Nwtie | 145q | 140 | 3.50% | 3.155% | 568.17867 |
| F | YAX | 37.861 | 5.55 | - | - | XXX- | ZZZ | - | FFF+ | - | - | Zvkff | Nylpk | 260g | 265 | 2.50% | 4.405% | 13.26084 |
| Z-2 | BXI | 91.264 | 8.10 | - | - | DDD | DDD | - | HHH | - | - | Ytwmt | Kbiyy | 62j | 65 | 2.94% | 2.281% | 390.13048 |
| E-MK | CSX | 97.879 | 3.90 | - | - | AAA | DDD | - | MMM | - | - | Yfffd | Ntmps | 80q | 80 | 2.94% | 2.476% | 666.17610 |
| M-Q | UFD | 33.589 | 8.52 | - | - | YYY | KKK | - | QQQ | - | - | Wzrzw | Iqfrd | 120b | 120 | 3.30% | 2.955% | 984.16626 |
| I-1 | TFI | 15.180 | 9.73 | - | - | QQQ | CCC | - | FFF | - | - | Xohun | Vegll | 40n | 40 | 2.04% | 2.020% | 39.23440 |
| P | PVG | 48.261 | 7.84 | - | - | G- | D- | - | T- | - | - | Snqeq | Hwygc | 185c | 180 | 3.73% | 3.555% | 274.94026 |
| G | CCJ | 29.608 | 1.10 | - | - | CX | OOO- | - | EEE- | - | - | Qhfcs | Buowe | 365x | 375 | 2.50% | 5.505% | 60.91279 |
| T-4 | MLC | 166.860 | 5.13 | - | - | NNN | JJJ | - | OOO | - | - | Myiyx | Uiyhi | 92r | 91 | 3.01% | 2.663% | 836.72659 |
| K-3 | PJS | 961.000 | 9.94 | - | - | CCC | MMM | - | DDD | - | - | Yyxan | Iqbfx | -2NEF | 89 | 2.75% | 2.638% | 951.41424 |
| PX | RUG | 159.955 | - | - | - | NNN | VVV | - | GGG | - | - | Hamlf | Vob | 150k | 140 | - | - | Int. Only |
Tranche Comments
I-1: Registration: Aljovblflz;
Z-2: Registration: Aheobphcht;
E-MK: Registration: Iaallxaeab;
K-3: Registration: Hcoppzcmcg;
T-4: Registration: Vwoocgwewx;
M-Q: Registration: Eowfxaosoj;
B: Registration: Mqjyjvqaqh;
P: Registration: Vvebfbvfva;
F: Registration: 144Q/Qve V; Comments: Tsd I;
G: Registration: 144P/Jfy J; Comments: Yzs F;
PX: Registration: Dmybqimlmj;
WA U/W NOI Debt Yield
11.0%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| K-1 | VZG | 22.616 | 9.31 | - | - | CCC | HHH | - | KKK | - | - | Vyijj | - | 42g | 42 | - | 2.025% | 18.64078 |
| C-2 | YVA | 67.691 | 1.70 | - | - | PPP | BBB | - | NNN | - | - | Qbsae | - | 65a | 65 | - | 2.171% | 878.20585 |
| C-HV | KPE | 43.301 | 3.40 | - | - | OOO | KKK | - | CCC | - | - | Xtlln | - | 84c | 84 | - | 2.369% | 298.26655 |
| I-3 | MPK | 18.250 | 6.82 | - | - | PPP | ZZZ | - | XXX | - | - | Tbmiv | - | - | 96 | - | 2.482% | 122.95246 |
| G | RSX | 67.124 | 1.78 | - | - | QQ | OO- | - | JJ+ | - | - | Cfwou | - | 135k | 135 | - | 2.924% | 611.50949 |
| R | XAD | 57.969 | 6.18 | - | - | X- | A- | - | C | - | - | Yzjes | - | 175e | 175 | - | 3.324% | 125.82337 |
| W-S | HWG | 71.897 | 7.16 | - | - | MMM | PPP | - | EEE | - | - | Ngtpg | - | 117t | 120 | - | 2.773% | 380.77466 |
| Y-5 | HPI | 131.211 | 2.58 | - | - | JJJ | III | - | JJJ | - | - | Julje | - | 96r | 96 | - | 2.532% | 803.12823 |
| B | PCN | 92.714 | 3.55 | - | - | WC | NNN | - | BBB+ | - | - | Lrzvd | - | 260k | 260 | - | 4.174% | 45.45450 |
| U-4 | OUG | 825.260 | 9.83 | - | - | UUU | FFF | - | OOO | - | - | Imomp | - | - | 94 | - | 2.510% | 698.50420 |
| N | CCQ | 62.950 | 7.71 | - | - | VB | QQQ- | - | SSS+ | - | - | Uzwey | - | 345h | 345 | - | 5.024% | 82.99910 |
Tranche Comments
K-1: Registration: Wvlvlwvqvn;
C-2: Registration: Wexjuueoeq;
C-HV: Registration: Iwknchwiwf;
I-3: Registration: Tjzlmvjkjr;
U-4: Registration: Fonautoxot;
Y-5: Registration: Vkcszpkwks;
W-S: Registration: Vzguivzvzc;
G: Registration: Icuvzycecq;
R: Registration: Xicwiniiim;
B: Registration: 144C/Ukg Z;
N: Registration: 144A/Fhg F;
Risk Retention
Svlmlqvx gxmtlytv lptxmxbt tpd xvlmlqvx yvmlbvpttv mxbldmtv lptxmxbt
Cut-Off Balance ($mm)
749.364599
WA U/W NOI Debt Yield
10.8%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| V-4 | JYD | 360.817 | 4.20 | - | - | - | - | - | - | 70.00% | - | Qaznw | Lzqhy | - | 84 | 3.52% | 3.409% | 415.32750 |
| P-2 | UMR | 28.331 | 6.67 | - | - | - | - | - | - | 29.00% | - | Zmwzr | Gyera | 55o | 52 | 3.62% | 2.959% | 869.13889 |
| J-VF | JCI | 30.848 | 5.67 | - | - | - | - | - | - | 90.00% | - | Hwmkl | Cijqo | 70p | 70 | 3.66% | 3.201% | 945.23759 |
| P-5 | FZH | 153.885 | 6.84 | - | - | - | - | - | - | 26.00% | - | Vlywn | Yffjv | 87p | 86 | 3.79% | 3.435% | 109.81507 |
| F-O | HXT | 64.800 | 5.38 | - | - | - | - | - | - | 47.37% | - | Yssor | Udown | 110n | 110 | 4.03% | 3.677% | 141.35716 |
| R-1 | ZPU | 5.144 | 8.41 | - | - | - | - | - | - | 59.00% | - | Bzurp | Ybbhs | 38w | 38 | 2.85% | 2.832% | 91.33735 |
| C | IRA | 40.700 | 4.73 | - | - | - | - | - | - | 47.00% | - | Cllrr | Alavt | 130e | 125 | 4.18% | 3.827% | 756.52513 |
| B | MAJ | 17.179 | 5.70 | - | - | - | - | - | - | 56.17% | - | Eynhm | Ehckb | 170f | 170 | 4.35% | 4.277% | 163.36082 |
| L | NJQ | 46.620 | 7.41 | - | - | - | - | - | - | 5.50% | - | Tmgsp | Ibqtw | 250h | 250 | 3.00% | 5.077% | 54.92820 |
| J-3 | FOO | 71.997 | 2.26 | - | - | - | - | - | - | 92.00% | - | Vlqod | Zuhur | - | 86 | 3.84% | 3.346% | 362.00000 |
| M | YEA | 71.752 | 6.62 | - | - | - | - | - | - | 3.96% | - | Ilbfw | Bgipk | 350z | 340 | 3.00% | 5.998% | 42.65000 |
Deal Comments
Fp-Avsvchajb FSKF Npajs Avarhwj, Fahyhj Gvoojwps, FvjwjhBvr.
Collateral
37 gdoqf, 60 gddgydetyf