| 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 |
|---|
| S | IEX | 30.980 | 1.00 | - | - | LLL- | - | OOO (D) | - | 94.70% | 66.8% | - | - | - | - | 4.11% | - | - |
| I | KWK | 21.980 | 4.00 | - | - | E- | - | R (R) | - | 85.40% | 38.5% | - | - | - | - | 3.60% | - | - |
| L | OXY | 37.600 | 2.00 | - | - | FF | - | TT | - | 8.00% | 45.9% | - | - | - | - | 4.17% | - | - |
| LLB | YNS | 47.000 | 9.00 | - | - | QU | - | - | - | 5.00% | 64.7% | - | - | - | - | 3.53% | - | - |
| R | VSW | 650.700 | 3.00 | - | - | OOO | - | QQQ | - | 76.40% | 81.9% | Ockuy | Hmben | - | 92 | 3.29% | - | - |
| Y | ZYA | 38.180 | 4.00 | - | - | MM- | - | XX (O) | - | 84.40% | 44.8% | Opynd | Wfoeq | - | 110 | 3.48% | - | - |
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| W | XRH | 84.510 | 6.95 | - | - | SS- | - | - | RR+ | 35.20% | 95.0% | Erkrt | Vodxy | - | 140 | 3.56% | - | - |
| N | EPU | 375.700 | 8.60 | - | - | IN | - | - | UUU- | 7.00% | 46.0% | - | - | - | - | 3.56% | - | - |
| W-W | QTV | 255.340 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | Int. Only |
| Q | XGX | 596.130 | 2.97 | - | - | OX | - | - | K- | 41.00% | 78.0% | Aqpea | Vfejx | - | 175 | 3.56% | - | - |
| N | PTF | 390.720 | 5.91 | - | - | QQQ | - | - | WWW | 47.80% | 47.0% | Ynnma | Kmgbu | - | 120 | 3.56% | - | - |
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Y | QYP | 650.300 | 3.36 | - | Srr | - | - | WWW | NNN | 38.00% | 86.0% | Zbjpj | Kfegz | - | 115 | 3.84% | - | - |
| E | OYS | 81.900 | 5.18 | - | CX | - | - | NN (J) | WW- | 66.00% | 15.0% | Oqicn | Loobb | - | 145 | 4.03% | - | - |
| A | YFF | 90.500 | 4.71 | - | GW | - | - | WWW (S) | ZZZ- | 96.00% | 37.0% | Sltco | Tzfte | - | 245 | 4.03% | - | - |
| J | YKJ | 74.420 | 1.98 | - | OG | - | - | AA (T) | XX- | 5.00% | 82.0% | - | - | - | - | 4.03% | - | - |
| C-E | RBV | 717.300 | 2.51 | - | Oww | - | - | III | GGG | - | - | Aqokq | Olk | - | 160 | 0.19% | - | Int. Only |
| X | NAM | 45.700 | 2.13 | - | XP | - | - | A (Z) | X- | 46.00% | 45.0% | - | - | - | - | 4.03% | - | - |