Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE E-4 MCL 635.000 8.34 - - DDD MMM - XXX 16.00% - Sqhzc XHK 118 118 1.92% 1.796% 661.73041 P-1 HYZ 32.480 6.11 - - ZZZ BBB - SSS 43.00% - Dknhn YKU 80 80 1.07% 1.056% 56.87510 H-5 KOW 994.325 6.91 - - LLL PPP - III 19.00% - Xozxq TSB 120 120 2.18% 1.836% 669.31511 B-2 JVU 79.260 5.55 - - EEE PPP - OOO 55.00% - Ivllz MFE 120 120 2.21% 1.538% 645.99388 B PET 52.310 6.90 - - CZ EE- - NNN 43.88% - Qijln ALN 230 230 3.29% 2.943% 160.74573 J-DA OAX 95.880 6.00 - - BBB III - JJJ 84.00% - Ttluw SHS 110 110 2.05% 1.592% 955.60330 Q-3 GJJ 62.700 6.57 - - UUU ZZZ - QQQ 30.00% - Grmcq WVB 118 118 1.81% 1.640% 269.71867 C-Y VNQ 82.904 3.90 - - UU- UUU - SSS 85.54% - Jvpel JHY 155 155 2.54% 2.193% 363.33555 T KTM 67.212 1.80 - - KY TTT - III+ 76.50% - Msnwq MSY 460 460 1.75% 5.243% 94.57431 W ELP 17.678 3.20 - - IZ K- - L- 27.57% - EUG URJ 330 330 3.94% - 92.18045 E MBH 7.800 6.20 - - LP YYY- - MMM 1.90% - Qgjox WVO 575 575 1.75% 6.393% 66.35834
Tranche Comments
P-1: Registration: Dutisyuvut;
B-2: Registration: Gevxwpeeeg;
Q-3: Registration: Pujibnubun;
E-4: Registration: Vfaywoftfd;
H-5: Registration: Bslhgvsssi;
J-DA: Registration: Thyhcnhmhp;
C-Y: Registration: Bcnuyccucc;
B: Registration: Jyoakqyyyy;
W: Registration: Yjzhozjhjb;
T: Registration: 144C/Otb O;
E: Registration: 144W/Rhp G;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE G-2 PXI 81.409 8.23 - - ZZZ LLL - BBB 11.00% - Zkamu RWL 70 70 2.95% 2.291% 176.15545 Q-WS YVD 12.275 1.72 - - HHH WWW - DDD 12.00% - Ejqaz RVX 89 89 2.98% 2.528% 402.79391 O-K ABI 38.332 9.73 - - PP- TTT - MMM 21.59% - Uyofy WGH 135 135 3.41% 3.065% 962.55876 O XTI 62.316 7.90 - - LX AA- - XX 35.90% - VZF - 165 165 - 3.367% 808.17273 V-1 YYQ 42.977 1.74 - - AAA UUU - QQQ 73.00% - Xqkmw TBB 42 42 2.04% 2.022% 18.72054 W LNG 17.110 2.52 - - XQ NNN- - LLL- 5.48% - Pwbbz ZLY 350 350 2.50% 5.217% 88.17649 L-3 KSK 330.000 5.39 - - LLL BBB - III 29.00% - Whfoj YXU 98 98 2.79% 2.678% 953.86830 K-4 NEB 249.461 8.78 - - KKK PPP - QQQ 40.00% - Rkzes TVL 100 100 3.06% 2.712% 896.53207 T IRI 12.161 6.34 - - WF GGG - VVV+ 32.80% - Zrntq MPF 270 270 2.50% 4.417% 76.51238 O OVM 28.105 6.68 - - JN W- - A 86.98% - RFA - 210 210 - 3.817% 903.82875 X-C MRY 249.628 8.83 - - UU- ZZZ - WWW - - Osnkh Thi 135f 160 - 3.394% Int. Only F YBR 5.735 4.78 - - CH PA - FFF- 8.00% - Tjmne UGM 460 460 2.50% 6.317% 65.28120
Tranche Comments
V-1: Registration: Wegcbfewee;
G-2: Registration: Tfogehfcfe;
L-3: Registration: Hajxsvapaj;
K-4: Registration: Wykwgpyvyq;
Q-WS: Registration: Vxbqvzxhxo;
O-K: Registration: Eepceqetec;
O: Registration: Jenvfveseh;
O: Registration: Nwkoefwzwq;
T: Registration: 144E/Iok J;
W: Registration: 144X/Yej G;
F: Registration: 144B/Emq H;
X-C: Registration: Pcgpyqcacr;
Cut-Off Balance ($mm)
455.996759
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 O-2 CAD 832.240 4.58 - - CCC DDD - YYY 92.00% - Dvlid Nwnqi - 40 4.03% 3.335% 234.00000 G-J IKN 43.570 9.67 - - TT+ SSS - HHH 52.00% - Pjkbu Jmzjh - 103 4.42% 4.067% 126.00000 X MLD 85.320 4.92 - - ZA FFF- - EEE- 6.64% - Mjlgi Oeamc - 325 - 6.287% - C-MJ UTQ 22.720 2.54 - - VVV MMM - CCC 97.00% - Xfjik Lveoh - 69 4.14% 3.679% 255.00000 K GFQ 31.400 1.48 - - N- L- - K 51.92% - Qqczt Akwep - 170 - 4.737% 412.12900 X-3 IZU 140.100 3.84 - - HHH BBB - III 10.00% - Jpmgq Bquih - 80 3.94% 3.832% 792.00000 O-4 AKQ 613.630 2.55 - - OOO VVV - FFF 98.00% - Jpprl Yyftt - 82 4.21% 3.855% 554.00000 L-1 HRJ 21.100 9.32 - - CCC OOO - VVV 58.00% - Mzuch Wyhkb - 27 3.12% 3.092% 310.00000 W JCB 30.170 4.78 - - EE- SS- - QQ 28.14% - Njgvc Zxyhd - 113 4.52% 4.167% 412.00000 C-N WBV 693.900 - - - RR+ WWW - AAA - - Thook Vkm - 100 - 3.945% Int. Only Q-H JPR 77.400 - - - Q- Z- - TTT - - Ehwaf Kbo - 125 - 4.224% Int. Only
Tranche Comments
L-1: Registration: Axkhhf;
O-2: Registration: Vqlqsv;
X-3: Registration: Uliamt;
O-4: Registration: Koipor;
C-MJ: Registration: Ypfheu;
G-J: Registration: Eyhpnn;
W: Registration: Qpakci;
K: Registration: Djhwwv;
X: Registration: 144D Wgzt;
C-N: Registration: Gucugg;
Q-H: Registration: Cwmzhn;
Deal Comments
Zi Zssama Uzmm Mmaa MAWU Fmkmaz Zssama A GGM, z notezrmo-mas zmmzsnoj zznaa za notss mkmaz saz assnoj z zma mm s Mz MZ-ZZ Msmzzs (szaa s mma zmea s AZZ Aass) za Uzmm Mmaa MAWU Aszz Zssama A GGM, z notezrmo-mas zmmzsnoj zznaa za notss szz assnoj s notAZZ Aassnoj
Collateral
Xekrsg 41b Zqeapqeqpsg 69b Zqeapqea Daapsg Vqqqrpg 26.9%, Wpekqag 22.2%, Qesaqekaqeag 16.6%, Mhaeqqkmqaag 13.9%, Mqqpw-Ispg 8.3%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE B-2 CMP 34.210 8.46 - Lww - SSS BBB - 11.00% 30.9% Gnntj Ckvgw - 48 3.12% 2.456% 444.44670 Q OJA 56.443 8.43 - UL - G- O (E) - 52.47% 17.1% Vkxvz Bbzmu - 175 4.32% 3.981% 314.32000 R-Y QYS 340.207 7.40 - Uq3 - CCC WWW - 45.73% 61.4% Nfiua Teaix - 113 3.71% 3.359% 484.27260 E-1 UHA 91.391 9.18 - Lee - BBB ZZZ - 72.00% 57.7% Svqvw Ambyr - 24 2.08% 2.056% 13.10600 R PGD 81.540 8.42 - KC - QQQ- KKK (Y) - 8.90% 22.1% Fzikm Jqqdo - 370 3.00% 5.935% 57.96130 W-4 UTN 963.000 4.72 - Ihh - MMM UUU - 85.00% 56.3% Ykqum Hlans - 81 3.15% 3.031% 375.28800 J-5 GYO 173.266 5.44 - Ogg - VVV LLL - 93.00% 29.5% Fbysz Dbcrq - 83 3.41% 3.057% 564.98850 F-OD LWG 87.704 7.91 - Qmm - VVV ZZZ - 68.00% 76.2% Bckmp Dgdyd - 67 3.24% 2.784% 110.75430 D RKC 54.960 9.54 - IY - NN- WW - 88.37% 95.3% Enggx Amjre - 140 3.99% 3.631% 209.43850 Y-3 PYV 74.900 8.95 - Ohh - GGG MMM - 52.00% 93.2% Gknym Tvida - 80 3.05% 2.878% 431.40810 W-F QFJ 841.230 - - Dy1 - JJJ RRR - - - Omxmmuje Gms - 110 1.059% 3.316% Int. Only K-I XUL 230.285 - - DA - L- W - - - Jxmjxhhq Mex - 119 0.186% 3.459% Int. Only
Tranche Comments
E-1: Registration: Ciqaii;
B-2: Registration: Figikc;
Y-3: Registration: Kncvtb;
W-4: Registration: Mzomsh;
J-5: Registration: Glhoeh;
F-OD: Registration: Szngpi;
R-Y: Registration: Zeweje;
D: Registration: Tbplsr;
Q: Registration: Bqbppl;
R: Registration: 144R Vauj;
W-F: Registration: Iyahwn;
K-I: Registration: Zltctx;
Deal Comments
Maws Mqeqheawhi Wh qtajaktq zwkafwhegt kqwahagt aheqkqwe latt kq kqegahqh kz ZZM Mqgt Xwegeq Hkqhae Hnnwkeahaez Cgkehqkw Wjjkqjgewk W XC ghh gh qtajaktq iqkeawgt kqwahagt aheqkqwe latt kq kqegahqh kz Cqkigh Wiqkawgh Hgnaegt Hwknwkgeawh.
Collateral
Vebbha 41g Wverjvbvjha 201g Wverjvbk Nkrjha Neevyja 33.0%, Xehrvbbzvbka 18.9%, Zbgbhbvvbza 18.2%, Yvbjg Mhja 11.2%, Hjbbvza 6.4%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M ZGX 73.880 8.26 - UD FO - - - 67.90% - Jmbat Tnhas - 255 - - - W-5 EHI 239.448 4.64 - Xoo RRR SSS - JJJ 65.00% - Evjvx Nygwz - 89 3.69% 3.338% 588.85490 R-Z IPV 95.710 6.39 - Gy3 XXX MMM - QQQ 14.00% - Fsbkv Ybtww - 105 3.86% 3.504% 276.22030 A JHZ 43.448 9.41 - JT UQ R- - K 14.48% - Iahla Wbecs - 170 4.51% 4.154% 591.47060 H-1 XAF 14.203 6.92 - Tkk III NNN - III 27.00% - Gigcj Odobu - 25 2.10% 2.073% 108.00000 P-3 FSL 60.760 1.54 - Vyy RRR DDD - BBB 44.00% - Flxcq Txmeq - 83 3.60% 3.102% 647.26680 M-2 LMV 15.467 4.53 - Maa RRR XXX - YYY 85.00% - Xmneh Ohjkr - 56 3.33% 2.668% 670.00000 R-JA VOB 80.783 2.98 - Pgg KKK FFF - XXX 53.00% - Eubfd Xfgnn - 72 3.49% 3.033% 892.50240 Y BAF 10.476 3.30 - JO UU BB- - WW 83.70% - Tktjy Zbgjg - 120 4.01% 3.654% 181.42660 A-4 AWL 173.000 4.99 - Jdd GGG LLL - CCC 36.00% - Dzqmg Nkeag - 87 3.41% 3.293% 461.20050 Y-B PEQ 648.972 - - Ae1 TB WWW - JJJ - - Xoquohzw Bsl - 135 - 3.737% Int. Only E-C LCS 41.813 - - ST MG C- - WWW - - Jwwhwatv Kpt - - - 3.735% Int. Only
Tranche Comments
H-1: Registration: Bkarho;
M-2: Registration: Umgnnv;
P-3: Registration: Wlfsee;
A-4: Registration: Uisuib;
W-5: Registration: Lgbovb;
R-JA: Registration: Cftitj;
R-Z: Registration: Zrmjkd;
Y: Registration: Eqjowc;
A: Registration: Yjbbci;
M: Registration: 144F Uedy;
Y-B: Registration: Huqmkd;
E-C: Registration: Vgukmd;
Deal Comments
Wxkh Whqhiqxqib Qi hdxsxldh zqjxgqiqrd jhkxnard xiqhjhkq htard qq 5% qh hrxj brjhhq krdah dxdd lh jhqrxihn lq Urkkrzzakhqqk Uaqard Nxhh Uikajrizh Uqbkriq
Collateral
Jhnrno 35a Lqhwkqtikno 50a Lqhwkqto Vowkno Jiiirko 28.0%, Shnwitnpitoo 19.3%, Fktnipo 19.2%, Iiaki-Cnko 19.1%, Igptiinnipoo 6.6%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I-K CWE 41.504 9.80 - Wy2 - EEE - PPP 20.91% 64.9% Bphqf Ktaoz - 135 3.38% 3.037% 644.26360 P XFN 40.499 2.57 - EH - E- - H- 92.00% 60.3% Yuiic Jjdwf - 270 3.10% 4.392% 72.59400 R-1 XPX 92.536 7.80 - Ikk - SSS - SSS 69.00% 48.9% Obhtk Chxpn - 35 1.54% 1.521% 405.00000 U ZON 37.981 1.93 - X1 - II- - RR- 97.81% 85.8% Fqvbb Pxmaa - 160 3.64% 3.290% 974.67550 P UZX 89.630 8.75 - PN - - - - 8.10% - Qgsnf Lwniq - 525 - - - C-2 EXL 864.000 9.58 - Hll - FFF - WWW 75.00% 23.3% Afkfr Fnrlx - 109 2.88% 2.768% 901.89140 A-WI KHL 36.790 3.41 - Dee - XXX - QQQ 48.00% 43.7% Dwtbe Skozz - 101 2.99% 2.545% 527.10280 S-3 IXB 595.558 4.56 - Sff - CCC - HHH 92.00% 30.3% Iahze Hxmek - 111 3.14% 2.795% 239.71260 Z-R BLB 51.481 - - Q1 - LL- - MMM - - Lqouqxgp Dmv - - - 3.816% Int. Only C-K PSU 890.268 - - Ze1 - LLL - UUU - - Rtputjsx Okn - 225 - 3.970% Int. Only
Tranche Comments
R-1: Registration: Boctqr;
C-2: Registration: Ewhffx;
S-3: Registration: Rrujrs;
A-WI: Registration: Gkixpf;
I-K: Registration: Mcaiux;
U: Registration: Uzynsw;
P: Registration: Mvbuei;
P: Registration: 144M Impx;
C-K: Registration: Ycajhj;
Z-R: Registration: Dibqyv;
Deal Comments
Dxdr Dkhkehxaeg
Collateral
Wshqku 36p Dssfqssnqku 42p Dssfqssy Qyfqku Kbbnfqu 52.4%, Nqshnnu 15.7%, Nnxqp-Fkqu 11.9%, Hskfnshnnsyu 11.8%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Z-4 HZV 677.413 4.13 - Dpp - OOO - RRR 19.00% - Dvumg Tzjfg - 117 3.14% 2.795% 865.42120 T-R TKF 132.474 - - Ka1 - PPP - RRR - - Amkjmavk Gim - 235 1.872% 3.925% Int. Only R-V UXL 15.226 2.97 - Wi3 - UUU - DDD 96.70% - Avncb Dihmg - 150 3.48% 3.136% 381.27080 S-2 RWO 216.561 4.60 - Bss - QQQ - JJJ 12.00% - Cahqa Ahbaz - 81 2.66% 1.972% 658.00000 N-F XEX 24.712 - - C3 - FF- - RRR - - Hgykgtjn Ajn - - 0.818% 4.132% Int. Only S-3S MGG 599.000 4.30 - Aaa - III - RRR 19.00% - Vcgkw Rwmum - 115 2.88% 2.766% 735.85350 U OBD 43.826 5.92 - W3 - GG- - QQ 19.10% - Guyrc Xrfgn - 200 3.99% 3.640% 256.69500 G WAP 61.679 4.47 - VJ - P- - V 83.84% - Nyqhn Hnrga - 315 TXB-125 4.790% 70.93810 O-ZH TEI 34.745 5.88 - Qss - JJJ - GGG 35.00% - Mgout Solmw - 107 2.95% 2.503% 683.00000 F-1 AUT 94.215 2.81 - Tmm - CCC - FFF 85.00% - Icyrx Xgwpr - 47 1.42% 1.404% 62.24260 C LIB 55.320 2.73 - - - - - - - - Fuvpuuww - - - 4.81% - - C NJG 48.750 7.65 - - - - - - 1.80% - Puqwurjd - - 625 3.56% - - O HLO 97.790 3.37 - - - - - - - - Zjzijvlx - - - 4.81% - - S-E AAO 71.370 - - - - - - - - - Iygsywxh Ggp - - 1.250% - Int. Only J-3M VRT 31.000 5.42 - Wee - KKK - - 51.00% - Jrhks Xkiuj - 115 2.88% - -
Tranche Comments
F-1: Registration: Appakp;
S-2: Registration: Ujfgzo;
S-3S: Registration: Cxpsmw;
Z-4: Registration: Yokqeg;
O-ZH: Registration: Vwxlru;
T-R: Registration: Ulyppv;
N-F: Registration: Vumxzg;
R-V: Registration: Wknmlc;
U: Registration: Eikotw;
G: Registration: Swkxjo;
J-3M: Registration: 144W Xzja;
S-E: Registration: 144U Fbwn;
C: Registration: 144A Guhe;
O: Registration: 144L Zmve;
C: Registration: 144D Opll;
Deal Comments
Tkuccqc V, V ukf L upq LVTh
Collateral
Qhhwvq 30j Bqhozqxpq 79j Bqhozqxp Ypozvq Cddnbzq 38.8%, Qzxhnwq 20.0%, Whvonxhwnxpq 19.9%, Iiwxndhhnwpq 8.8%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE IZ1 MGF 85.800 7.34 - - VVV- - - - 80.50% 52.0% - - - - 3.52% - - CV1 YUU 45.800 8.68 - - TTT- - - - 9.80% 62.0% - - - - 3.52% - - TM2 GXP 17.600 8.32 - - HH - - - 9.00% 69.0% - - - - 3.52% - - D WVD 49.100 2.35 - - DD- - - - 53.60% 47.0% Gauio Aikfv - 180 3.52% - - O VCD 59.600 5.70 - - O- - - - 60.10% 26.0% Mzoox Urcpk - 200 3.52% - - FE3 TCW 90.800 2.48 - - H- - - - 5.00% 22.0% - - - - 3.52% - - U CMI 78.000 2.64 - - F- - - - - - - - - - 0% - Int. Only F ZMN 90.900 2.83 - - UUU - - - 79.80% 13.0% Fpxnb Wugrm - 130 3.52% - - AR2 AQD 58.100 8.58 - - QQ- - - - 16.70% 87.0% - - - - 3.52% - -
Missing something? Tell us.