FINSIGHT

CGDB Commercial Mortgage Trust

Deals

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+299.174	-	99.73946

More Details

Filings

ABS-15G

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

Risk Retention

Vertical

WA U/W NOI Debt Yield

9.50

Refinancing

Yes

Blackstone Group LP