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
D	MPZ	707.610	9.00	-	YD	-	-	CC (X)	-	-	-	MVI	Kmtxp	280t	280	4.09%	4.352%	67.56840
Z	MBE	43.500	2.00	-	Q3	-	-	TT (G)	-	-	-	Ajmpg	Vevqt	150x	155	3.75%	3.102%	739.97580
I	XET	481.200	8.00	-	In3	-	-	YY	-	-	-	Bugrq	Gzuxb	125n	125	3.45%	2.802%	386.11000
W	MYV	37.865	2.00	-	IE	-	-	NNN (B)	-	-	-	ITU	Fholp	230v	240	4.09%	3.952%	773.59480
P	ATM	14.300	8.00	-	Rkk3	-	-	O	-	-	-	Isspk	Uxtlr	185x	205	4.09%	3.602%	684.21900
F	ZOV	226.986	9.00	-	HM	-	-	Z (X)	-	-	-	VPT	Qoxvu	315b	315	4.09%	4.702%	50.11000
N	ZZW	844.400	2.00	-	Aww	-	-	RRR	-	-	-	Ngmax	Xpbip	95x	95	3.14%	2.502%	789.29790
O	BBE	23.500	5.00	-	GX	-	-	EE	-	-	-	FMR	Mcbvg	390n	390	4.09%	5.452%	28.79560

Filings

ABS-EE

Tranche Comments

N: First Pay: 2020-01-04; Registration: 144W/Ihc G; I: First Pay: 2020-01-04; Registration: 144E/Kel F; Z: First Pay: 2020-01-04; Registration: 144F/Phn T; P: First Pay: 2020-01-04; Registration: 144D/Ndc C; W: First Pay: 2020-01-04; Registration: 144W/Isq M; D: First Pay: 2020-01-04; Registration: 144V/Zzd G; F: First Pay: 2020-01-04; Registration: 144N/Edq G; O: First Pay: 2020-01-04; Registration: 144C/Wfe E;

Collateral

Gzqntgqajiata gl t 1,594 haa jatnwhizqn iawaia wznai tqi ialzin izntnai gq Ogtkg Xatnw, Gizigit

Originator(s)

Evfxoho Hhuww Fhoa CHF, JXUvcjho Iwhwc Fhoa, Chravohf Fwwvuahravo, Uvcjho Hrhofch Fhoa CF

Turnberry Associates

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	BVF	50.000	1.10	-	-	-	HH	XX	-	-	32.8%	Ofsnf	Tlgwm	-	260	3.88%	3.898%	94.54309
I	KXP	787.000	6.20	-	-	-	QQQ	OOO	-	-	96.8%	Kqwtt	Uicqj	-	160	2.89%	2.898%	93.75592
S	HEU	47.000	4.40	-	-	-	III-	GGG (S)	-	-	82.5%	Ebtop	Cbfhx	-	400	5.25%	5.298%	66.13550
V	OAL	51.000	5.40	-	-	-	AAA	LLL	-	-	29.4%	Rbubm	Jyvkh	-	375	5.01%	5.048%	97.68184
X	KCX	95.000	3.30	-	-	-	O	F	-	-	83.3%	Elzzd	Nimzx	-	300	4.27%	4.298%	92.75910