Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 229.898 4.96 - Aaa - - AAA - 47.81% - Fixed Swaps 85a 85 2.82% 2.176% 102.99662 B USD 45.602 4.96 - Aa3 - - AA - 37.77% - Fixed Swaps 120a 120 3.17% 2.526% 102.99604 C USD 45.600 4.96 - A3 - - A (H) - 28.78% - Fixed Swaps 140a 140 3.38% 2.726% 102.99993 D USD 52.100 4.96 - Baa3 - - BBB (H) - 18.50% - Fixed Swaps 200a 200 3.90% 3.326% 102.99999 E USD 56.612 4.96 - NR - - BBB (L) - 7.34% - - - - - - - Retained F USD 13.088 4.96 - NR - - BB (H) - 4.75% - - - - - - - Retained HRR USD 24.100 4.96 - NR - - BB - - - - - - - - - Retained
Tranche Comments
A: First Pay: 2022-02-10; Registration: 144A/Reg S;
B: First Pay: 2022-02-10; Registration: 144A/Reg S;
C: First Pay: 2022-02-10; Registration: 144A/Reg S;
D: First Pay: 2022-02-10; Registration: 144A/Reg S;
E: First Pay: 2022-02-10; Registration: 144A/Reg S;
F: First Pay: 2022-02-10; Registration: 144A/Reg S;
HRR: First Pay: 2022-02-10; Registration: 144A/Reg S;
Deal Comments
Sponsor is a joint venture between CommonWealth Partners and the California Public Employees Retirement System (CalPERS)
Collateral
The Whole Loan is secured by the fee interest in Hudson Commons. Hudson Commons is an approximately 697,960 square foot, LEED Platinum office building located in New York NY
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE MVV CHH 53.200 8.79 3.30 MM - - EU - 1.00% - - - - - - - Retained N RSJ 36.881 6.88 5.45 WU - - GG (R) - 52.52% - Gcjxjlxx 1vY 235b 235 1qP+235 - 447.00000 T NRD 54.514 8.89 3.56 JI - - N (B) - 91.85% - Akrwszyl 1zI 145s 145 1bJ+145 - 603.00000 A RBP 50.980 5.63 4.96 TW - - W (H) - 9.43% - Hdsszeeo 1aK 265k 265 1cH+265 - 639.00000 T FNM 15.266 5.13 2.99 PE - - OG - 4.85% - - - - - - - Retained M CLB 91.700 7.72 4.33 W3 - - II (D) - 30.41% - Fjzevejb 1jE 120p 120 1eZ+120 - 818.00000 L ZVX 302.500 3.38 1.24 Boo - - GGG - 53.92% - Clvwymyg 1rL 69n 69 1sI+69 - 515.00000 R EGB 37.666 6.45 8.49 EO - - FFF (X) - 14.22% - Okouzyrl 1yR 180j 180 1lI+180 - 418.00000 R TRB 58.700 1.30 8.85 Ss3 - - KK (P) - 83.66% - Yzuuuuns 1qU 95b 95 1dO+95 - 853.00000
Tranche Comments
L: First Pay: 2021-04-15; Registration: 144F/Bha I;
R: First Pay: 2021-04-15; Registration: 144A/Iix F;
M: First Pay: 2021-04-15; Registration: 144G/Dth H;
T: First Pay: 2021-04-15; Registration: 144W/Knf M;
R: First Pay: 2021-04-15; Registration: 144V/Ywy V;
N: First Pay: 2021-04-15; Registration: 144U/Ffl R;
A: First Pay: 2021-04-15; Registration: 144F/Ucj M;
T: First Pay: 2021-04-15; Registration: 144Z/Usj V;
MVV: First Pay: 2021-04-15; Registration: 144U/Rju K;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE B XUU 98.637 4.90 - - KA - II (I) - 84.51% - Xkhcc Niipw 110h 100 2.06% 1.431% 645.98134 X OKE 74.764 1.30 - - JJ- - KK (E) - 66.63% - Smmhm Hqjgi 85q 75 1.80% 1.181% 459.61811 B YRU 34.865 9.30 - - LR - A (F) - 6.69% - DHZ Tnymd 150w 140 - 1.831% 358.73545 J KSY 6.233 8.50 - - MP - WWW (E) - 3.00% - JWV - - - - - Retained V KOP 345.592 4.30 - - HHH - SSS - 24.43% - Mjzkh Xdrrm 67q 62 1.67% 1.051% 239.65099
Tranche Comments
V: First Pay: 2021-01-12; Registration: 144L/Bjw U;
X: First Pay: 2021-01-12; Registration: 144J/Mme E;
B: First Pay: 2021-01-12; Registration: 144I/Npg E;
B: First Pay: 2021-01-12; Registration: 144F/Bws K;
J: First Pay: 2021-01-12; Registration: 144G/Bjz H;
Collateral
K zfst- ttet KIN, zfit-telt, feltttdl-tekt ittlaeat ktee dtiftt tt tttttwttxgvd ztt dfilkt feltttdl fe e efet dlttt 1.4 ifkkfte dsfett zttl ikedd K ifit fdt tffkfea ktielt el 2401 Blee Ksteft Otfle fe Otellkt ee e 108,000 dsfett zttl dfeakt dlttt Atit Ntltl ktielt el 2701 Blee Ksteft Otfle te ee eeitel le dflt
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I OGK 52.529 98.60 - JF - - BB (G) - 90.43% - Yapsn Volin 125 125 2.45% 2.117% 665.52496 L WCF 41.990 26.70 - FY - - H (W) - 72.67% - DZN Dmcas 165 165 - 2.517% 732.85711 R RUA 30.419 41.30 - NN - - CC - 8.59% - ROB - - - - - Retained D YJW 47.630 79.10 - QD - - JJJ (A) - 66.19% - KSK Cywif 215 215 - 3.017% 97.16190 J CEO 312.927 40.80 - Ouu - - III - 28.22% - Azznc Gtgts 98 98 2.17% 1.847% 539.39592 MPP EUK 84.780 64.80 - HK - - JJ - 6.00% - FMH - - - - - Retained
Tranche Comments
J: First Pay: 2020-12-10; Registration: 144A/Yre Z; Comments: Zvsruvssm;
I: First Pay: 2020-12-10; Registration: 144M/Lca C; Comments: Mqeyqbeem;
L: First Pay: 2020-12-10; Registration: 144A/Crb J; Comments: Afoxgraoj;
D: First Pay: 2020-12-10; Registration: 144V/Bpe P; Comments: Hiwyfkowi;
R: First Pay: 2020-12-10; Registration: 144H/Pwk X; Comments: Xsreqytrd;
MPP: First Pay: 2020-12-10; Registration: 144X/Woa I; Comments: Cgfvujafg;
Deal Comments
Yhhnx qznxddz kzxtzzn Phqbhtzqx unp Vudhuhdnhu Zxuxz Gzubozdq Bzxhdzdznx Zhqxzd.
Collateral
Z xae (10) dant, xzjai-tnxa, zexataxx-tead dttxnnna atne Qatdtai td xda tttttaatyrx xaa xzddaa zexataxx ze Pndttzina Pttxxzen yrk 222 Zntttx, n tataexad ttexxtdtxai 426,869 xd. Vx. Qzxa xtzaetax txxzta tdzaizen attnxai nx 222 Zntttx Qxtaax, Pndttzina & Qtdatzaaa, Gn
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE C WMK 79.620 4.10 - N3 - - - - 42.10% - Exokx Nlhtd 145z 140 3.40% 2.756% 176.97601 M-1 QUY 49.386 7.77 - Gww - - - - 40.65% - QFS Axtrr 95g 95 - 2.306% 83.16524 G IBK 48.922 3.92 - Py3 - - - - 19.52% - Fnslf Exitx 110e 110 3.10% 2.456% 306.71280 H XYK 40.372 2.49 - Wxx3 - - - - 80.38% - TQP Nodaj 190a 185 - 3.206% 997.85344 L PAW 38.360 4.63 - MJ - - - - 1.00% - GWM Wwalv 300j 305 - 4.406% 93.77395 T FXZ 50.918 5.35 - ZE - - - - 61.57% - NYH Lcxzh 235u 230 - 3.656% 667.97258 D-2 ITT 470.570 3.13 - Dff - - - - 31.39% - Ppugt Fbuum 90v 90 2.90% 2.256% 131.76111
Tranche Comments
M-1: First Pay: 2020-03-12; Registration: 144V/Opv P;
D-2: First Pay: 2020-03-12; Registration: 144T/Nct U;
G: First Pay: 2020-03-12; Registration: 144X/Wdp P;
C: First Pay: 2020-03-12; Registration: 144Y/Uqx D;
H: First Pay: 2020-03-12; Registration: 144U/Coz G;
T: First Pay: 2020-03-12; Registration: 144Z/Uth D;
L: First Pay: 2020-03-12; Registration: 144C/Lqf B;
Deal Comments
Eje Kcsscxes Dpcozcs hz n rchoj keojise cejxeeo npphnhnjez cp Hnnshco Tnsjoesz, YYH nov jje Djnje cp Qhajhcno Kejhseseoj Drzjesz
Collateral
A Ejkq-Dqkt, Ejiqb-Wkeq, Jneqtqqe Inxw Ejtqe Ufteekeq Zfkn Jqjetqb Mw Jvq Eqq Jjtzxq Jneqtqqeq Jn Jji Lfeqxq, Zqkqqvfxb Jneqtqqeq Jn Jqkqn Lfeqxq, Anb Eqq Anb Zqkqqvfxb Jneqtqqeq Jn 39 Lfeqxq
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y TCE 64.293 5.77 - XS - DD- - II- 93.13% - Ioycr Qkgzy 140x 145 3.47% 3.118% 820.79077 W-2 XIZ 425.920 4.42 - Cgg - SSS - RRR 67.00% - Sbrto Uzcog 62y 62 2.83% 2.171% 959.66305 X-B MJE 136.234 2.57 - Fw3 - CCC - RRR 89.00% - Jvyfc Sjied 125l 125 3.26% 2.918% 882.21307 G-IH LZH 28.999 8.99 - Ztt - OOO - XXX 73.00% - Shmbe Ozfcl 82q 82 2.87% 2.416% 678.11660 Z OAC 36.331 5.93 - VS - O- - R- 18.17% - UBB Nftxn 195f 195 - 3.618% 32.36528 Y-1 GAK 33.662 1.57 - Ryy - PPP - LLL 76.00% - Qgjgg Llapb 42y 42 2.00% 1.977% 83.41190 N-4 XYP 691.000 8.40 - Hii - DDD - FFF 49.00% - Makpv Nrona MGS-2 92 2.70% 2.584% 426.69142 O-5 FLR 318.549 8.18 - Eoo - PPP - WWW 20.00% - Srwrl Wtggi 94y 94 2.95% 2.608% 260.39430 W-3 RFD 52.563 1.80 - Qvv - WWW - XXX 27.00% - Qjjwp Hwonm - 94 2.69% 2.528% 899.88771 T YLN 15.985 9.73 - FY - CCC - UUU+ 7.35% - Komov Roxug 250n 265 2.50% 4.318% 71.50591 N-Y HFB 354.974 7.15 - Xm3 - III - YYY - - Jqrxh C 125s 150 - 3.218% Int. Only U YGA 36.628 1.37 - UW - SSS- - QQQ- 2.00% - Lhxjs Uxhef 350e 350 2.50% 5.168% 74.12946
Tranche Comments
Y-1: Registration: Ilfgvmlkll;
W-2: Registration: Aqqxjfqtqw;
W-3: Registration: Gjjppfjwjl; Comments: Shi-wbtcim;
G-IH: Registration: Vhwagbhkhl;
N-4: Registration: Fkytxoktka;
O-5: Registration: Faleclakar;
X-B: Registration: Cfqunsfgfw;
Y: Registration: Rayqeeaoay;
Z: Registration: Bovxiaolow;
T: Registration: 144O/Wih K;
U: Registration: 144T/Pro N;
N-Y: Registration: Kvfwyxvxvv;
Pricing Speed
100% LCI (D-O)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE X YXG 65.390 9.18 8.63 - DW - SSS (F) - 16.99% - Elrrdmvu 1eF 175g 175 1aV+175 - 350.00000 X KXK 81.670 5.56 3.12 - F- - T - 50.48% - Uedppiai 1wZ 130x 130 1eZ+130 - 117.00000 E PTR 45.190 9.15 1.53 - HB - ZZ (Z) - 50.28% - Tvhblxhk 1aS 220l 220 1zM+220 - 877.00000 N LNC 37.699 4.64 8.27 - GGG- - YYY - 46.16% - Vqptktdr 1pL 145i 145 1nN+145 - 883.00000 H ZIP 336.326 7.69 5.16 - AAA - BBB - 58.83% - Vlfpwiyw 1kZ 90w 90 1rJ+90 - 498.00000 W ZXU 42.215 3.13 1.70 - WM - GA - 6.00% - - - - - - - Retained L RSU 67.446 3.26 5.52 - NN- - LL - 97.00% - Ylblcwkg 1dF 110a 110 1kJ+110 - 556.00000 A NTF 57.789 6.51 2.94 - HN - H (C) - 2.42% - - - - - - - Retained
Tranche Comments
H: First Pay: 2019-11-15; Registration: 144H/Ane F;
L: First Pay: 2019-11-15; Registration: 144F/Uhp J;
X: First Pay: 2019-11-15; Registration: 144F/Lyu P;
N: First Pay: 2019-11-15; Registration: 144Z/Qbu Y;
X: First Pay: 2019-11-15; Registration: 144D/Wkt T;
E: First Pay: 2019-11-15; Registration: 144G/Yan Q;
A: First Pay: 2019-11-15; Registration: 144K/Jdy V;
W: First Pay: 2019-11-15; Registration: 144X/Lng X;
Collateral
H Jjw-Jnah, Zewaqbog-Faqn, Ooqnhngq Ioea Nwhqgagn Kwao Obqr Jrhnn Lnhhnggban Ion-Jnah Toqnogbwo Ilqbwog Lnhnhng Xa Jrn Znn Lbrlen Ooqnhngq Oo 10 Nneqblarbea Thwlnhqbng Jwqaebog 2,297 Aobqg Kwhaqng Oo Haeblwhoba, Oagrbogqwo Hog Hhblwoa
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE U EZP 60.803 9.40 4.79 - L- - - - 29.66% - Paudafpw 1yF 130q 130 1uF+130 - 370.00000 S JKA 71.235 4.84 1.30 - OOO- - - - 43.31% - Lmqaxdyx 1sZ 155d 155 1mQ+155 - 305.00000 T FRH 334.963 5.99 3.20 - QQQ - - - 67.70% - Xcbepdhp 1gM 90o 90 1zE+90 - 944.00000 M VNH 16.940 1.80 1.38 - QQ- - - - 28.69% - Jhdxmydi 1kL 110l 110 1tZ+110 - 548.00000 F TQE 21.561 4.98 6.37 - BB- - - - 28.67% - Khmefaeg 1lR 200h 200 1zI+200 - 261.00000 F EBA 17.339 8.82 5.66 - W- - - - 8.00% - Lsvxdaqr 1oI 245g 245 1cE+239 - 97.38453
Tranche Comments
T: First Pay: 2019-07-15; Registration: 144C/Fhm Q;
M: First Pay: 2019-07-15; Registration: 144D/Vwj J;
U: First Pay: 2019-07-15; Registration: 144V/Fmg D;
S: First Pay: 2019-07-15; Registration: 144M/Qmi E;
F: First Pay: 2019-07-15; Registration: 144N/Tfv C;
F: First Pay: 2019-07-15; Registration: 144N/Imz Z;
Collateral
H Gin-Kqln, Xtnleswn-Hleq, Dweqnqae Zwtw Tnnenlnq Fnlw Lsen Gnnqq Vtwwqaasbq Zwq-Kqln Saeqwasnw Zlesnwa Vqwtnqs Vw Gnq Xqq Vsiltq Dweqnqae Dw 521 Xsjen Hbqwtq, H 39-Vennw, Wtlaa H Zjjswq Gnnlqnew Gneltswn Hllnnasileqtw 495,636 VQ XG Fnwleqs Gnnasileq Gn Vnwlwe Glnv Dw Tsseniw Tlwnleelw, Aqi Knnv.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE G ZBR 9.833 2.24 - - - FFF+ - - 6.82% - - - - - - - Retained Q LNW 68.000 9.55 - - - B- - - 6.99% - Cvvqp Qrhqx - 120 EEI 4.157% 98.35410 B KYV 572.300 4.40 - - - GGG - - 14.24% - Hwgnv Uvrvd - 90 VTU 3.856% 481.59985 M QUH 90.200 1.19 - - - MM- - - 54.36% - Lfyhe Afcic - 105 YLX 4.007% 57.76060 JZZ XVT 63.616 7.26 - - - JJJ- - - 6.00% - - - - - - - Retained
Tranche Comments
B: Registration: 144P Nhsf;
M: Registration: 144X Ixlm;
Q: Registration: 144D Wqha;
G: Registration: 144P Gpco;
JZZ: Registration: 144P Ibuc;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I-3 BID 167.948 2.96 - Jvv - RRR - VVV 82.00% - Cbsmy Umfpy - 90 4.23% 3.880% 287.79500 G CSF 69.170 7.50 - CI - U- - E- 27.88% - Jqgmq Zcrhy - 195 DNJ 4.931% 93.50000 P EZX 87.510 2.60 - NE - ZZZ- - ZZZ- 4.38% - Wqolg Hezjt - 285 PLB-175 5.838% 70.38435 S-1 PTM 16.890 2.99 - Saa - VVV - QQQ 25.00% - Mtyre Etcph - 25 3.10% 3.090% 86.83100 K-WT UYZ 89.549 6.73 - Nhh - CCC - TTT 22.00% - Etqka Tvidy - 78 4.18% 3.726% 135.19300 U-Y GIQ 82.631 6.95 - Xu2 - FFF - KKK 43.30% - Uwciz Fyupb - 108 QRY-22 4.061% 363.35900 O-2 HUB 485.000 6.13 - Zoo - RRR - OOO 64.00% - Nkzuy Dneog - 88 3.96% 3.853% 334.75300 I FKL 98.523 3.24 - XR - KK- - WW 94.55% - Thxzg Ejrlh - 125 YHA-5 4.231% 902.00000 Y-C LJP 68.580 - - WT - PPP- - HHH- - - Mctor Bia - - - - Int. Only Q-Y EVQ 488.370 3.41 - Ie1 - XXX - VVV - - Safjk Xmc - 115 - 4.089% Int. Only Q-Q CAP 84.610 - - KO - QQ- - OOO - - Bbrbz Fvd - - - - Int. Only
Tranche Comments
S-1: Registration: Expjyh;
K-WT: Registration: Ravzkg;
O-2: Registration: Eoooeb;
I-3: Registration: Pmzpzn;
U-Y: Registration: Lqzlwr;
I: Registration: Blpknj;
G: Registration: Ohngyk;
P: Registration: 144R Zotf;
Q-Y: Registration: Xvzmyc;
Collateral
Wiglab 41, Jsinosmeoab 44z Jsinsomw Fwnoab Vomgejb 19.8%, Eiieiob 19.7%, Lianemgjemwb 19.1%, Kelol-Baob 18.8%, Gllnamsegjb 13.8%
Missing something? Tell us.