| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A | USD | 105.735 | 9.99 | - | - | - | BB- | - | - | 12.86% | - | Fixed | Swaps | - | 328 | 3.58% | 5.000% | 88.57850 |
| B | USD | 97.755 | 9.99 | - | - | - | B- | - | - | - | - | Fixed | Swaps | - | 400 | 3.58% | 5.722% | 83.56010 |
Tranche Comments
A: Registration: 144A Only; Comments: Pre-Placed;
B: Registration: 144A Only; Comments: Pre-Placed;
Deal Comments
Borrower Sponsors: Vornado Realty LP and Oxford Properties Group
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| R | UNE | 10.600 | 5.00 | - | - | HH- | - | FF (U) | - | 58.50% | 80.1% | Ryrxz | Kozcu | - | 110 | 3.48% | - | - |
| R | FMC | 24.350 | 5.00 | - | - | V- | - | W (N) | - | 69.40% | 17.3% | - | - | - | - | 3.60% | - | - |
| S | VTF | 81.290 | 2.00 | - | - | AAA- | - | HHH (E) | - | 10.20% | 70.8% | - | - | - | - | 4.11% | - | - |
| RRX | LNN | 13.000 | 7.00 | - | - | GU | - | - | - | 9.00% | 78.4% | - | - | - | - | 3.53% | - | - |
| K | EMK | 19.700 | 6.00 | - | - | RR | - | EE | - | 8.00% | 15.6% | - | - | - | - | 4.17% | - | - |
| G | GCW | 870.300 | 4.00 | - | - | DDD | - | XXX | - | 84.40% | 33.8% | Kohvh | Gxuyd | - | 92 | 3.29% | - | - |
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B | VOK | 862.320 | 6.68 | - | - | EX | - | - | K- | 80.00% | 77.0% | Usobx | Ttatq | - | 175 | 3.56% | - | - |
| W | IOT | 441.210 | 7.63 | - | - | VVV | - | - | HHH | 53.60% | 64.0% | Lvofb | Njnpb | - | 120 | 3.56% | - | - |
| F | KXJ | 710.100 | 6.62 | - | - | KS | - | - | WWW- | 1.00% | 44.0% | - | - | - | - | 3.56% | - | - |
| D-C | ZID | 561.220 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | Int. Only |
| V | NTZ | 14.870 | 8.66 | - | - | CC- | - | - | HH+ | 40.30% | 50.0% | Mbqsd | Dhjtq | - | 140 | 3.56% | - | - |
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| N-I | ONI | 312.100 | 8.71 | - | Bhh | - | - | RRR | CCC | - | - | Gwluu | Amb | - | 160 | 0.19% | - | Int. Only |
| E | WMT | 78.800 | 6.61 | - | SS | - | - | CC (F) | EE- | 8.00% | 95.0% | - | - | - | - | 4.03% | - | - |
| V | MNC | 249.700 | 3.52 | - | Hee | - | - | RRR | HHH | 90.00% | 14.0% | Vpufr | Jczky | - | 115 | 3.84% | - | - |
| M | BXK | 38.220 | 7.50 | - | KC | - | - | MMM (A) | XXX- | 81.00% | 18.0% | Thsqo | Lkyvy | - | 245 | 4.03% | - | - |
| R | GIX | 96.690 | 5.51 | - | MU | - | - | GG (R) | VV- | 37.00% | 39.0% | Twbjz | Miclc | - | 145 | 4.03% | - | - |
| K | ORN | 76.600 | 2.58 | - | ZA | - | - | A (F) | J- | 12.00% | 76.0% | - | - | - | - | 4.03% | - | - |