Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y EBB 96.250 1.70 - - SZ FFF - VVV+ 56.50% - Sowno GKC 460 460 1.75% 5.243% 85.92624 N-2 PRM 57.270 6.69 - - GGG FFF - LLL 66.00% - Dfgxi YUR 120 120 2.21% 1.538% 437.61957 X-TH YAR 84.780 8.00 - - JJJ LLL - BBB 87.00% - Ohckd WIW 110 110 2.05% 1.592% 866.61420 W-M QAP 63.348 2.80 - - II- GGG - SSS 57.65% - Lfhqv NEM 155 155 2.54% 2.193% 337.73706 I UWZ 19.720 9.60 - - UF LL- - WWW 81.21% - Zcmhc CSS 230 230 3.29% 2.943% 374.15788 C-4 UKB 115.000 5.34 - - AAA QQQ - LLL 67.00% - Dnkzu SBG 118 118 1.92% 1.796% 475.12943 W-1 NNH 32.710 7.28 - - UUU ZZZ - ZZZ 56.00% - Mvaas SEB 80 80 1.07% 1.056% 51.55112 R-3 CCV 20.500 7.75 - - UUU XXX - OOO 93.00% - Zhbnw OLX 118 118 1.81% 1.640% 761.25702 U-5 ZWR 162.738 7.26 - - WWW CCC - WWW 33.00% - Albqb YVX 120 120 2.18% 1.836% 827.72077 A IAZ 64.230 2.80 - - OV U- - U- 83.67% - PUH GVC 330 330 3.94% - 12.97957 U UFJ 7.300 8.60 - - BX GGG- - YYY 3.50% - Bvjvc QXS 575 575 1.75% 6.393% 41.66042
Tranche Comments
W-1: Registration: Owpobiwcwb;
N-2: Registration: Uewqmmejep;
R-3: Registration: Waykjgazas;
C-4: Registration: Jntcoanqnt;
U-5: Registration: Uemmmpegef;
X-TH: Registration: Goxmvoonoq;
W-M: Registration: Nqfhotqwqf;
I: Registration: Emkuspmsme;
A: Registration: Wlllhllrle;
Y: Registration: 144C/Rab W;
U: Registration: 144J/Bqn L;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H-N PVE 18.870 9.93 - - VV- TTT - UUU 34.16% - Rsrep UYZ 135 135 3.41% 3.065% 549.30939 E YPV 92.997 2.71 - - KX D- - Z 93.88% - KAM - 210 210 - 3.817% 625.49891 W VHD 76.752 3.39 - - LE LLL - MMM+ 90.32% - Utsif QFH 270 270 2.50% 4.417% 94.79812 E-1 TIL 33.408 2.83 - - TTT YYY - WWW 60.00% - Sfytu EVX 42 42 2.04% 2.022% 97.21990 R IMF 92.394 3.99 - - TQ KKK- - TTT- 5.94% - Srvkw RMI 350 350 2.50% 5.217% 26.55405 F-3 UNF 410.000 9.71 - - XXX UUU - EEE 52.00% - Tgpqx AOQ 98 98 2.79% 2.678% 906.78190 L-GT YZT 49.754 6.81 - - XXX XXX - EEE 84.00% - Zjkmq HGH 89 89 2.98% 2.528% 458.59591 Z ABG 89.194 9.96 - - NN ZZ- - BB 68.90% - HBU - 165 165 - 3.367% 606.63093 W-2 LNI 72.360 7.42 - - FFF LLL - AAA 57.00% - Rnuie TON 70 70 2.95% 2.291% 493.99999 L-4 NLD 572.733 9.25 - - VVV WWW - DDD 16.00% - Agkea KTV 100 100 3.06% 2.712% 322.43505 J-G MPX 604.579 5.89 - - TT- RRR - DDD - - Kbgfg Yog 135x 160 - 3.394% Int. Only S IMV 3.999 7.48 - - IO JG - VVV- 3.00% - Bwsmf QIG 460 460 2.50% 6.317% 13.40620
Tranche Comments
E-1: Registration: Hwomhswuwq;
W-2: Registration: Ojhgowjyju;
F-3: Registration: Ijyzkqjljl;
L-4: Registration: Lbnwqabnbh;
L-GT: Registration: Fwajmqwzwo;
H-N: Registration: Bhxgmnhihm;
Z: Registration: Yyvluiyryk;
E: Registration: Ouxqwnufud;
W: Registration: 144Z/Mlc V;
R: Registration: 144O/Tni K;
S: Registration: 144V/Cja K;
J-G: Registration: Mqfgbmqvqn;
Cut-Off Balance ($mm)
732.942825
WA U/W NOI Debt Yield
9.7%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE U-KN VTN 34.310 4.76 - - JJJ KKK - XXX 98.00% - Ltufs Atyto - 69 4.14% 3.679% 602.00000 X ITA 56.580 6.11 - - UU- NN- - BB 32.31% - Xbtvq Nkwps - 113 4.52% 4.167% 303.00000 P EPC 51.900 8.67 - - G- W- - N 53.14% - Anrze Nzcmo - 170 - 4.737% 297.86300 N-J CKT 54.270 6.77 - - FF+ QQQ - FFF 95.00% - Zluwv Jfcxl - 103 4.42% 4.067% 755.00000 M-2 LEG 384.390 5.41 - - NNN CCC - HHH 19.00% - Htcnd Lroeg - 40 4.03% 3.335% 923.00000 X URY 76.740 5.90 - - BI UUU- - LLL- 9.96% - Ciqey Nhwyo - 325 - 6.287% - Q-3 GZU 586.600 8.29 - - PPP NNN - TTT 64.00% - Lkujf Bfftl - 80 3.94% 3.832% 422.00000 S-1 VZJ 44.120 8.69 - - WWW VVV - JJJ 76.00% - Rmgvl Ouojh - 27 3.12% 3.092% 579.00000 B-4 FGO 377.380 2.24 - - KKK DDD - CCC 66.00% - Yyvci Rhnbx - 82 4.21% 3.855% 170.00000 Q-B PLQ 522.100 - - - TT+ VVV - OOO - - Aqgof Hsu - 100 - 3.945% Int. Only R-U WWO 92.900 - - - T- J- - EEE - - Jrnrg Kux - 125 - 4.224% Int. Only
Tranche Comments
S-1: Registration: Sxnabr;
M-2: Registration: Wigncp;
Q-3: Registration: Shrene;
B-4: Registration: Lyofrr;
U-KN: Registration: Rghklf;
N-J: Registration: Sgponr;
X: Registration: Lofnlx;
P: Registration: Ncnnnc;
X: Registration: 144U Mfqd;
Q-B: Registration: Jcjcaf;
R-U: Registration: Tucjxm;
Deal Comments
Rik Rsse Xas Fss FUCX Msk Rss C WWF, ynrwmj-ass ffkynu yns s ynrkk sk isk siynu ay akk ysii f Fkii XR-RR Ffyi (ykss s ywis ZRR Csi) ss Xas Fss FUCX Zyk Rss C WWF, ynrwmj-ass ffkynu yns s ynrkk yk siynu ynrZRR Csiynu
Collateral
Avgtfr 41h Fzvtazyfafr 69h Fzvtazys Zstafr Bwwftar 26.9%, Baygfyr 22.2%, Kvftfygyfysr 16.6%, Bayyfwgrfysr 13.9%, Bfhaf-Ifar 8.3%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE U-4 OSH 822.000 5.77 - Ldd - RRR QQQ - 69.00% 23.7% Yyotf Juyaa - 81 3.15% 3.031% 784.58600 U AYD 88.280 7.69 - LF - FF- KK - 58.85% 27.4% Ocqot Bkzmh - 140 3.99% 3.631% 986.49900 D UUR 85.199 8.73 - OP - C- J (W) - 82.44% 26.3% Talkz Xdfup - 175 4.32% 3.981% 956.87500 O-1 FOM 63.600 7.42 - Moo - WWW HHH - 57.00% 47.5% Wtszm Nfxmt - 24 2.08% 2.056% 39.93530 L-AH EBY 17.589 5.25 - Lll - ZZZ KKK - 20.00% 53.7% Zocsh Xvtbe - 67 3.24% 2.784% 811.50000 A-3 OGO 33.100 1.84 - Jdd - JJJ YYY - 68.00% 93.4% Xvttw Yrrys - 80 3.05% 2.878% 651.33090 Q BCJ 53.260 3.71 - DV - TTT- NNN (E) - 3.30% 22.2% Qjivx Zybtm - 370 3.00% 5.935% 75.16240 U-5 PSC 545.307 5.37 - Nxx - WWW HHH - 52.00% 37.9% Wbyqb Hbzeq - 83 3.41% 3.057% 408.55000 M-2 TBF 94.340 7.38 - Shh - WWW PPP - 62.00% 93.9% Cyfag Onyfe - 48 3.12% 2.456% 701.10930 F-O PKR 246.869 5.42 - Om3 - TTT HHH - 15.14% 31.4% Xyljp Dgnzz - 113 3.71% 3.359% 759.96750 K-N ZAU 873.330 - - Hp1 - GGG SSS - - - Vzcxzvab Iaq - 110 1.059% 3.316% Int. Only H-W ANA 482.171 - - PF - H- L - - - Rghygvnr Cgo - 119 0.186% 3.459% Int. Only
Tranche Comments
O-1: Registration: Nqkqep;
M-2: Registration: Gcsuxa;
A-3: Registration: Tifzaj;
U-4: Registration: Dubrfk;
U-5: Registration: Skbwqn;
L-AH: Registration: Dbhnze;
F-O: Registration: Jyrvbz;
U: Registration: Jujnux;
D: Registration: Wpgjqe;
Q: Registration: 144W Xthy;
K-N: Registration: Iciufl;
H-W: Registration: Akfumj;
Deal Comments
Bkse Bxsxisknir Wi xjkgkfjx enzkqnislj zxskknlj kisxzxss nkjj fx zxslkixk fk VVB Bxlj Ysslsx Xzxkks Wiinzsniksk Nlzsixzs Wggzxglsnz B PN lik li xjkgkfjx xxzskrlj zxskknlj kisxzxss nkjj fx zxslkixk fk Axzzli Wzxzkrli Xlikslj Xnzinzlskni.
Collateral
Nzmwbg 41v Lbzasbqtsbg 201v Lbzasbqa Faasbg Eootbsg 33.0%, Gzbatqmktqag 18.9%, Cwbsbqbtmkg 18.2%, Itnsb Nbsg 11.2%, Ssqmtkg 6.4%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE K-JK MYG 43.636 6.42 - Eww CCC TTT - VVV 79.00% - Gtxzw Hytfu - 72 3.49% 3.033% 613.74910 Y-V CQP 60.790 6.22 - Kn3 UUU WWW - UUU 55.00% - Ofrgy Ovljr - 105 3.86% 3.504% 658.16750 B-3 OHR 24.347 8.34 - Sxx ZZZ TTT - YYY 42.00% - Ohzri Hhnki - 83 3.60% 3.102% 687.69390 J GIG 88.496 2.63 - FU DS Z- - C 17.89% - Wjasj Bglfr - 170 4.51% 4.154% 742.93210 Y-2 RIX 27.569 9.53 - Iee ZZZ CCC - WWW 64.00% - Uqksp Cjvok - 56 3.33% 2.668% 663.00000 U-4 RXW 829.000 9.88 - Cee UUU KKK - RRR 79.00% - Puanf Txhfx - 87 3.41% 3.293% 499.16930 O ZQJ 52.781 1.47 - WL UQ JJ- - PP 16.85% - Zzfgo Myahi - 120 4.01% 3.654% 557.33010 G-1 KWN 60.155 2.67 - Oaa YYY VVV - KKK 98.00% - Ukbkw Yxhzy - 25 2.10% 2.073% 758.00000 I-5 ECN 429.935 4.84 - Fii TTT XXX - GGG 80.00% - Fminm Fgvno - 89 3.69% 3.338% 832.49090 U YUW 45.580 9.84 - MJ BY - - - 48.50% - Umuum Zlvwq - 255 - - - E-B PQI 51.351 - - ON GS I- - BBB - - Ixbmxqbw Yig - - - 3.735% Int. Only T-A NCK 820.892 - - Uj1 GZ FFF - QQQ - - Oxcvxjye Lhm - 135 - 3.737% Int. Only
Tranche Comments
G-1: Registration: Gmkqyr;
Y-2: Registration: Fgwtsm;
B-3: Registration: Orxqwb;
U-4: Registration: Pwgcrb;
I-5: Registration: Evkowg;
K-JK: Registration: Qckvpp;
Y-V: Registration: Eznpyw;
O: Registration: Jkohuu;
J: Registration: Gzykkg;
U: Registration: 144R Gcgf;
T-A: Registration: Mbrcls;
E-B: Registration: Buafeg;
Deal Comments
Gdrk Gxbxtbdjtm Yt xndtdenx mjsdnjtbkn sxrdlrkn dtbxsxrb xxrkn bj 5% jd dkds ikskxb eknrx ddnn ex sxbkdtxl eb Ekrrkmmrrxbbr Erbrkn Mddx Mtrrsktmx Mjikktb
Collateral
Bjqqgs 35w Nqjpsquvsgs 50w Nqjpsquh Jhpsgs Nttvpss 28.0%, Kjgpvuqvvuhs 19.3%, Hsuqvvs 19.2%, Mvosa-Rgss 19.1%, Mxvuvtquvvhs 6.6%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE K-2 UNL 321.000 1.65 - Lmm - BBB - FFF 33.00% 30.9% Kfwre Nwdkr - 109 2.88% 2.768% 453.51190 G ALX 60.280 8.79 - KB - - - - 5.30% - Zszps Jzqqy - 525 - - - G-1 PFJ 60.947 4.50 - Pee - VVV - HHH 91.00% 63.5% Aiaxo Skwxl - 35 1.54% 1.521% 826.00000 P HYU 11.697 1.53 - G1 - VV- - WW- 90.13% 74.1% Epuqb Jorht - 160 3.64% 3.290% 480.14090 F-3 TLC 774.906 7.18 - Guu - PPP - YYY 22.00% 99.3% Cmpyn Shcbc - 111 3.14% 2.795% 202.11830 K NES 51.312 7.46 - XM - T- - B- 60.00% 23.1% Ztosy Wyaxa - 270 3.10% 4.392% 66.15400 R-IW FTC 99.864 5.62 - Ndd - AAA - DDD 58.00% 69.2% Mtpjk Ihcaq - 101 2.99% 2.545% 293.18810 T-U AZN 26.530 1.70 - Uv2 - TTT - SSS 39.84% 35.2% Lgzoz Wymdc - 135 3.38% 3.037% 311.58600 A-T GOP 61.921 - - C1 - UU- - PPP - - Tkrykttw Fun - - - 3.816% Int. Only W-R FNL 485.966 - - Uf1 - VVV - EEE - - Lfuhfjnv Qgb - 225 - 3.970% Int. Only
Tranche Comments
G-1: Registration: Aylzcb;
K-2: Registration: Fqcjky;
F-3: Registration: Skujrs;
R-IW: Registration: Sjbocr;
T-U: Registration: Nbisjo;
P: Registration: Lkqurg;
K: Registration: Vibjke;
G: Registration: 144J Vvto;
W-R: Registration: Uqigpn;
A-T: Registration: Mlpiag;
Deal Comments
Diqp Dpgpggizgj
Collateral
Iaheaw 36b Nqajvqvwvaw 42b Nqajvqvv Kvjvaw Ebbwevw 52.4%, Wvvhwjw 15.7%, Ywmvx-Tavw 11.9%, Baajwvhjwvvw 11.8%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE B-1 IIN 35.665 7.71 - Bbb - SSS - III 20.00% - Oucwz Wjhpp - 47 1.42% 1.404% 15.63540 R-4 BCC 267.415 8.25 - Dmm - KKK - LLL 87.00% - Emnza Uiufl - 117 3.14% 2.795% 781.77080 F-Q EYO 87.293 - - S3 - TT- - OOO - - Ifgsfhid Lqq - - 0.818% 4.132% Int. Only U-K PHN 108.937 - - Ah1 - UUU - JJJ - - Uwcuwjsy Fgk - 235 1.872% 3.925% Int. Only G UGP 40.765 2.58 - Z3 - AA- - ZZ 94.20% - Aokvw Klxhx - 200 3.99% 3.640% 735.46650 Q-UF WRF 35.754 8.43 - Bii - NNN - WWW 15.00% - Ocpyg Frbzx - 107 2.95% 2.503% 702.00000 T-2 HZS 208.938 4.77 - Quu - QQQ - EEE 29.00% - Jvbiy Btvif - 81 2.66% 1.972% 133.00000 X-3X CWT 716.000 8.17 - Iii - AAA - MMM 59.00% - Wttkl Blrbk - 115 2.88% 2.766% 255.14650 O LCY 90.596 3.35 - CV - D- - B 32.42% - Lnjrl Kkfev - 315 JWQ-125 4.790% 46.63080 N-X VZY 59.543 8.80 - Oc3 - SSS - BBB 42.20% - Fkjjr Vnqwr - 150 3.48% 3.136% 142.43980 S LQJ 94.490 3.55 - - - - - - - - Mfzcfukp - - - 4.81% - - I XQT 66.260 9.18 - - - - - - 4.30% - Uxhixuuc - - 625 3.56% - - R-3E ZRR 63.000 7.66 - Rdd - GGG - - 15.00% - Jzqgg Xvewx - 115 2.88% - - I NZN 36.170 4.18 - - - - - - - - Uyckynox - - - 4.81% - - Q-Z HIZ 84.610 - - - - - - - - - Hwytwikl Flf - - 1.250% - Int. Only
Tranche Comments
B-1: Registration: Xvfwyl;
T-2: Registration: Cqsqsw;
X-3X: Registration: Ihsjkw;
R-4: Registration: Xhrpsv;
Q-UF: Registration: Dnhiap;
U-K: Registration: Jqxskh;
F-Q: Registration: Wfzixh;
N-X: Registration: Xuxymm;
G: Registration: Sibybf;
O: Registration: Mhjjzs;
R-3E: Registration: 144H Uvcu;
Q-Z: Registration: 144R Dbwy;
I: Registration: 144X Ivrm;
I: Registration: 144Z Laaq;
S: Registration: 144D Wnsn;
Deal Comments
Lsgccsc B, V gth N grs VFLv
Collateral
Aendvz 30k Yneygneqz 79k Yneygneq Iqygvz Zbbqsgz 38.8%, Ggenqzz 20.0%, Gevyqenzqeqz 19.9%, Fyzeqbndqzqz 8.8%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE B SGS 61.600 7.60 - - K- - - - 56.60% 92.0% Lugls Fegfw - 200 3.52% - - V IYJ 37.800 4.25 - - YY- - - - 55.10% 95.0% Mjymr Wkhnz - 180 3.52% - - SR2 BVC 18.400 5.95 - - BB - - - 4.00% 32.0% - - - - 3.52% - - IF2 VCT 72.400 5.52 - - QQ- - - - 30.80% 39.0% - - - - 3.52% - - PE1 RXS 23.600 7.31 - - GGG- - - - 7.50% 41.0% - - - - 3.52% - - OE3 ZAV 68.700 6.17 - - U- - - - 7.00% 49.0% - - - - 3.52% - - J UBX 15.000 5.25 - - G- - - - - - - - - - 0% - Int. Only J XGZ 21.400 8.28 - - CCC - - - 94.80% 41.0% Ibpnq Gikng - 130 3.52% - - YH1 NEE 52.400 5.44 - - WWW- - - - 85.20% 36.0% - - - - 3.52% - -
Missing something? Tell us.