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
A	USD	250.900	5.00	-	Aaa	-	-	AAA	-	-	-	Fixed	Swaps	95a	95	3.14%	2.502%	102.99990
B	USD	147.400	5.00	-	Aa3	-	-	AA	-	-	-	Fixed	Swaps	125a	125	3.45%	2.802%	102.99900
C	USD	60.100	5.00	-	A3	-	-	AA (L)	-	-	-	Fixed	Swaps	150a	155	3.75%	3.102%	102.99960
D	USD	66.800	5.00	-	Baa3	-	-	A	-	-	-	Fixed	Swaps	185a	205	4.09%	3.602%	101.94350
E	USD	94.896	5.00	-	NR	-	-	BBB (L)	-	-	-	WAC	Swaps	230a	240	4.09%	3.952%	100.36390
F	USD	135.118	5.00	-	NR	-	-	BB (L)	-	-	-	WAC	Swaps	280a	280	4.09%	4.352%	98.59370
G	USD	135.118	5.00	-	NR	-	-	B (L)	-	-	-	WAC	Swaps	315a	315	4.09%	4.702%	97.07480
H	USD	30.500	5.00	-	NR	-	-	NR	-	-	-	WAC	Swaps	390a	390	4.09%	5.452%	93.91170

More Details

Filings

ABS-15G

Tranche Comments

A: First Pay: 2020-01-04; Registration: 144A/Reg S; B: First Pay: 2020-01-04; Registration: 144A/Reg S; C: First Pay: 2020-01-04; Registration: 144A/Reg S; D: First Pay: 2020-01-04; Registration: 144A/Reg S; E: First Pay: 2020-01-04; Registration: 144A/Reg S; F: First Pay: 2020-01-04; Registration: 144A/Reg S; G: First Pay: 2020-01-04; Registration: 144A/Reg S; H: First Pay: 2020-01-04; Registration: 144A/Reg S;

Collateral

Fontainebleau is a 1,594 key beachfront luxury hotel and resort located in Miami Beach, Florida

Originator(s)

Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, Morgan Stanley Bank NA

Turnberry Associates

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	UZN	56.000	5.40	-	-	-	FF	PP	-	-	12.9%	Xtzww	Yvenh	-	260	3.88%	3.898%	78.57250
V	MAJ	78.000	2.80	-	-	-	TTT-	WWW (W)	-	-	93.7%	Aisxf	Zmbva	-	400	5.25%	5.298%	82.43248
Z	GCV	68.000	2.50	-	-	-	Z	I	-	-	99.7%	Jjzbx	Vkydl	-	300	4.27%	4.298%	37.75970
N	ACE	422.000	8.90	-	-	-	RRR	AAA	-	-	69.5%	Osqwr	Jihah	-	160	2.89%	2.898%	87.97428
J	VWW	84.000	9.30	-	-	-	OOO	WWW	-	-	34.1%	Fziub	Jnqul	-	375	5.01%	5.048%	49.85519