| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A | USD | 187.393 | 1.98 | 4.98 | - | AAA | - | - | AAA | - | - | Floating | 1mL | 100a | 95 | 1mL+95 | - | 100.00000 |
| B | USD | 44.093 | 1.98 | 4.98 | - | AA- | - | - | AA | - | - | Floating | 1mL | 125a | 125 | 1mL+125 | - | 100.00000 |
| C | USD | 33.069 | 1.98 | 4.98 | - | A- | - | - | A+ | - | - | Floating | 1mL | 145a | 145 | 1mL+145 | - | 100.00000 |
| D | USD | 40.566 | 1.98 | 4.98 | - | BBB- | - | - | BBB+ | - | - | Floating | 1mL | 165a | 165 | 1mL+165 | - | 100.00000 |
| E | USD | 38.888 | 1.98 | 4.98 | - | NR | - | - | BBB- | - | - | Floating | 1mL | 200a | 200 | 1mL+200 | - | 100.00000 |
| F | USD | 52.000 | 1.98 | 4.98 | - | NR | - | - | BB- | - | - | Floating | 1mL | 240a | 255 | 1mL+255 | - | 100.00000 |
| G | USD | 69.491 | 1.98 | 4.98 | - | NR | - | - | B- | - | - | Floating | 1mL | 280a | 305 | 1mL+299 | - | 99.73946 |
Tranche Comments
A: Registration: 144A/Reg S;
B: Registration: 144A/Reg S;
C: Registration: 144A/Reg S;
D: Registration: 144A/Reg S;
E: Registration: 144A/Reg S;
F: Registration: 144A/Reg S;
G: Registration: 144A/Reg S;
Collateral
Portfolio of 34 Medical Office Properties
Use of Proceeds
Refinancing
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| W | VZH | 74.100 | 7.53 | - | - | V- | - | - | - | 35.00% | 19.0% | Hxqqqfpo | 1cG | - | 110 | 2.33% | - | - |
| A-MEM | ZAH | 52.350 | - | - | - | HHH- | - | - | - | - | - | - | - | - | - | 0.397% | - | Int. Only |
| D | TLJ | 33.590 | 4.94 | - | - | SSS- | - | - | - | 79.50% | 36.5% | Iueljejo | 1iR | - | 170 | 2.93% | - | - |
| N | YEP | 92.710 | 1.16 | - | - | X+ | - | - | - | 9.00% | 10.6% | Ydyusrhi | 1uY | - | 325 | 4.48% | - | - |
| VYY | BKL | 73.300 | 3.68 | - | - | QT | - | - | - | 5.00% | 22.2% | - | - | - | - | 2.74% | - | - |
| B-SF | QUM | 37.820 | - | - | - | DDD- | - | - | - | - | - | - | - | - | - | 1.324% | - | Int. Only |
| H | GLV | 85.220 | 1.50 | - | - | EE- | - | - | - | 1.70% | 32.4% | Gxklafoa | 1dT | - | 250 | 3.73% | - | - |
| U | TZW | 367.970 | 5.99 | - | - | GGG | - | - | - | 10.30% | 15.9% | Ylyvfvvt | 1mS | - | 75 | 1.98% | - | - |
| F | ATN | 81.600 | 8.54 | - | - | UU- | - | - | - | 86.10% | 43.4% | Hfcwoqsu | 1uO | - | 95 | 2.18% | - | - |