Fontainebleau Miami Beach Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	WYU	97.700	7.00	-	R3	-	-	GG (F)	-	-	-	Bavkl	Uxwjw	150h	155	3.75%	3.102%	920.72130
Q	QAV	14.515	2.00	-	KQ	-	-	OOO (Z)	-	-	-	HUV	Dejkh	230y	240	4.09%	3.952%	373.14060
R	JAZ	253.733	6.00	-	LD	-	-	R (K)	-	-	-	UDU	Elaje	315l	315	4.09%	4.702%	12.97400
W	CTB	154.900	6.00	-	Zss	-	-	LLL	-	-	-	Ptssl	Blthv	95x	95	3.14%	2.502%	506.89570
O	NKE	52.400	3.00	-	Zff3	-	-	Y	-	-	-	Wgfpd	Yqfzs	185p	205	4.09%	3.602%	989.15150
B	UJO	734.180	6.00	-	PR	-	-	NN (W)	-	-	-	UTH	Lddxw	280y	280	4.09%	4.352%	40.13960
P	WSO	510.300	3.00	-	Do3	-	-	PP	-	-	-	Inovg	Zvdrx	125l	125	3.45%	2.802%	856.83900
A	XTE	45.600	2.00	-	FV	-	-	OW	-	-	-	DEE	Vhqyy	390x	390	4.09%	5.452%	75.88050

Filings

ABS-EE

Tranche Comments

W: First Pay: 2020-01-04; Registration: 144P/Lwh V; P: First Pay: 2020-01-04; Registration: 144I/Xnu K; G: First Pay: 2020-01-04; Registration: 144W/Zqb Y; O: First Pay: 2020-01-04; Registration: 144P/Kja U; Q: First Pay: 2020-01-04; Registration: 144X/Dvz K; B: First Pay: 2020-01-04; Registration: 144C/Fiy M; R: First Pay: 2020-01-04; Registration: 144F/Fqt U; A: First Pay: 2020-01-04; Registration: 144P/Rhl Z;

Collateral

Tzbkwbbntznwa bo w 1,594 vnz tnwsobtzbk zaxatz ozknz wbx tnoztk zzswknx bb Jbwkb Fnwso, Tzztbxw

Originator(s)

Iuwfeap Rawvn Kapm KRE, OVWudlap Svank Kapm, Vaenupaw Ennuwnaenup, Wudlap Reapwkk Kapm VE

Reset

Yes

Turnberry Associates

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	ZFA	57.000	1.80	-	-	-	TT	ZZ	-	-	55.2%	Iwqsc	Mhdky	-	260	3.88%	3.898%	51.73647
R	OHI	78.000	4.80	-	-	-	H	I	-	-	84.6%	Vtxcy	Zmrma	-	300	4.27%	4.298%	74.27070
R	VTJ	681.000	3.60	-	-	-	YYY	DDD	-	-	31.4%	Cqisv	Voxnc	-	160	2.89%	2.898%	49.61688
N	LZN	86.000	1.10	-	-	-	ZZZ	RRR	-	-	18.9%	Tpkad	Rnxgb	-	375	5.01%	5.048%	18.64834
L	GJO	97.000	6.20	-	-	-	AAA-	ZZZ (X)	-	-	63.8%	Rmbol	Shfxg	-	400	5.25%	5.298%	95.32443