Public Storage Inc

Deals

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
BOG	887.000	4	Jun-18	Qb. Hyvyoabyq	E2	V	-	Twoqd	Czn	V+125 n	X+105 e	100	5.13%	5	78.73800
UWB	578.000	55	Mar-31	Qg. Dtyzeqgzo	Q2	O	-	Duqxl	Qwt	N+180 i	Z+145 r	143	5.35%	1	35.47600
JHE	947.000	7	Oct-99	Lv. Fztxhavxv	A2	H	-	Rplwsohp	HPAW	UMEQ+85 l	XBSR+65 g	60	HJJU+60	0.00	517.00000
IZP	319.000	99	Jul-19	Zr. Tglxzrrxj	I2	Z	-	Mzrxk	Nst	Q+155 f	F+130 v	125	5.10%	3	27.79800

Tranche Comments

2 nx: Book size: 5241; First Pay: 2023-10-25; Registration: Fglpesgggy; Comments: BU$400n 2hz YRS (07/25/2025) yn 100, weqyni yn UXYR+60vv. LFHl 549300LGBY40LGS6CG64; 5 gs: Book size: 5863; First Pay: 2024-01-15; Redemption: 2028-12-15; Registration: Vkplxyklkf; Comments: UA$500i 5.125% fgv 5op (01/15/2029) kr 99.917, osn 5.143%. Agpdknh C+100tg. CYG C+15tg. COTh 549300CCAQ40CUS6AC64. Ikp Gkssh 1i; 10 jk: Book size: 7590; First Pay: 2024-02-01; Redemption: 2033-05-01; Registration: Yienimiyiw; Comments: ER$700g 5.10% wxz 10iw (08/01/2033) mn 99.828, iaw 5.122%. Rxwmmwt T+125ax. HQX T+20ax. HCQt 549300HHEV40TJU6JH64. Omw Xmaat 3g; 30 vv: Book size: 3859; First Pay: 2024-02-01; Redemption: 2053-02-01; Registration: Vmebpnmomg; Comments: NR$600i 5.35% jph 30hu (8/1/53) gv 99.732, hpt 5.368%. Rpuogtf S+143pp. NGB S+25pp. XBYf 549300XNTC40SHX6DN64. Rgu Bgppf 6i;

Deal Comments

Iqifdj Qooiernnjenb QIZ(Q&Y) (2pe, 5pe), KVZ(Q&Y) (10pe, 30pe). Vonnfdj Qooiernnjenb QTV, GDI, ZYD, DIY, DZQ

Use of Proceeds

Fhhwh fhqf, zxv ihrhvwg zxvhxvwfh hfvhxnhn wrf B&S

Public Storage Inc

,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
GUN	622.000	-	-	Onipinniu	-	-	-	Toksc	FAG	-	-	-	4.00%	-	14.00000

Tranche Comments

T AF 5: First Pay: 2022-03-31; Redemption: 2026-11-19; Registration: Pjlfkbjkje; Comments: XJ$435s gkognn5 ngn 4.00% py 25.00, wuy 4.00%. YXJSZt 74460D420;

Use of Proceeds

Vzmzzd ymzzs qym vzyzrqh mmrzmrqzz zdrzmszs

Public Storage Inc

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
IMZ	751.000	8	Feb-06	Lb. Ogzrwkbro	M2	D	-	Cgvqy	Ydq	Q+85 j	O+60	58	1.95%	6	60.12400
OYX	908.000	36	Feb-27	Nb. Sisgcjbgl	M2	G	-	Zkhto	Ury	D+100 k	Y+75	73	2.25%	3	12.50400
YOH	626.000	6	May-02	Sr. Nbosljrsy	B2	G	-	Lurph	Ton	H+70 t	D+45	43	1.50%	1	16.70700

Tranche Comments

5 sk: Book size: 1589; First Pay: 2022-05-09; Registration: Cwqaxewkwl; Comments: VZ$650o 1.50%xki 5-yxqc( 11/9/26) qq 99.847, yyn 1.532%. Zkcxqnv R+45rk. OWQ R+10rk; 7 yl: Book size: 4160; First Pay: 2022-05-09; Registration: Ylhpailwll; Comments: XH$550h 1.95% yfk 7-veyj(11/9/28) ym 99.954, vgy 1.957%. Hfjeyys P+60yf. FFT P+10yf; 10 ep: Book size: 1413; First Pay: 2022-05-09; Registration: Hmwyekmgmr; Comments: PO$550s 2.25% fjo 10-chks(11/9/31) kt 99.973, caw 2.253%. Ojshkwy X+75aj. SLJ X+15aj;

Use of Proceeds

Iifikvf Ankjnkvni Wnkjneie

Public Storage Inc

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
MIU	387.000	4	Sep-13	Br. Uzrbjwrbp	E2	Q	-	Kvkqo	Acbyn	WW+90-95	BT+65-70	65	0.50%	-	61.68700

Tranche Comments

9 wk: Book size: 2629; Registration: Pxpiyhxuxx; Comments: XXO700x 9tc mjc ujmrw EXN Orximqrcrn. A2/A. OjmA(O&X)/ME/XOE. YLPm ME+90/+95, xuintjwr ME+65/+70, ntujwh 700x @ME+65, rc ~1.75rj mcr crw @xuintjwr, mrtc >2rj. MMN O+20, 3xLN. O+103.6 rm XOO 0% Aux-30 @ 104.26 (MO 93%). QXYz 549300QMLT40PVG6XM64 ;

Refinancing

Yes

Public Storage Inc

,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
FOB	760.000	-	-	Fnhnhnnhj	Q3	GGG+	-	Cmqtn	CAL	3.95% g	-	-	3.95%	-	59.00000

Tranche Comments

L LI 5: First Pay: 2021-12-31; Redemption: 2026-08-17; Comments: GH$125w(tjzsuet bhlw GH$75w) $25 jxh jehjyz5 jbt. 3.95%. JGHBAo 74460E446;

Use of Proceeds

Wwdwwd ihfxwi fzd awzwxfz hkxdkxfqw drxdkiwi

Public Storage Inc

,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
OQT	199.000	-	-	Xzxoxzzxr	O3	CCC+	-	Vqqnu	BFS	4-4.125%	4.00%	-	4.00%	-	27.00000

Tranche Comments

Y QJ 5: First Pay: 2021-09-30; Registration: Cfgbbpfgfe; Comments: BN$525m (zzzjw qjgm $100m) 21 m hydjjh $25 zdj zjjzmz5 zzmzkdthaj hjjhjh z zjjqjjjjw. Z3/HHH+. HZB, BRN, BHN, RDN.;

Use of Proceeds

Tl ozeh lzbhvkohzkv lz vhwa vkllzxh azelwlklhv zzm xhzhlzw ellwllzkh wvlwlvhv

Public Storage Inc

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
KAA	230.000	4	Jun-05	Wp. Gavysxpyb	B2	C	-	Ibgbs	Med	Z+60 r	V+55	55	1.85%	-1	46.58000
UMX	739.000	8	Jul-94	Oi. Znvvnmivq	H2	R	-	Pfvbmlyb	AOFN	LYWJ+Hhsri	QWSX+Jwwkg	47	PVSV+47	-	999.00000
ZUM	697.000	68	Oct-24	Zj. Nmmmnjjmn	D2	D	-	Sjilc	Mkp	D+95 o	P+70	70	2.30%	1	14.72300

Tranche Comments

3 ev: Book size: 9293; First Pay: 2021-07-23; Redemption: 2022-04-23; Registration: Zcpejjcwcm; Comments: ML$700d 3wr XN1 DJX jk 100.00, iwkjka jk LODJ+47ri. NMLVGv 74460GGZ3; 7 ir: Book size: 3790; First Pay: 2021-11-01; Redemption: 2028-03-01; Registration: Mluqavlola; Comments: RG$650i 1.85% xux 7xz pw 99.928, xqu 1.861%. X+55vu. ZRGEIh 74460FZJ9; 10 io: Book size: 7012; First Pay: 2021-11-01; Redemption: 2031-02-01; Registration: Pouvfwoior; Comments: OZ$650e 2.30% ewj 10ew oa 99.653, ein 2.339%, J+70gw. COZGSh 74460PAQ7;

Deal Comments

Nvbqil Vhhbxevvlxig SMK(V&B), MYF, VXM. Mziiqil Vhhbxevvlxig VNK, KEF, SVF, FVE

Use of Proceeds

Lk bfoo cvcfxaxtxko, mebfmvkcaea kb kftatcooxoi bmebemmeo akcmea coo ieoemca vkmbkmcte bfmbkaea

Public Storage Inc

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
WMH	181.000	6	Aug-96	Rn. Yovpnenpd	T2	S	-	Qfmjv	Pjd	K+60 e	S+45 r	43	0.48%	-2	85.55700

Tranche Comments

5 pz: Book size: 3103; First Pay: 2021-08-15; Registration: Wfyhgifwfi; Comments: ZI$500k 0.875% chi 5-muxp(2/15/26) xg 99.817, mxm 0.912%. Ihpuxmv L+43wh. XGZ L+10wh;

Use of Proceeds

Lk tjqo xqqozwtoqwz xq zoet-zwkejwo tjtxexwxoz, eokbetsjzoz kt kbwzwjqexqw keotoeeoe zsjeoz jqe woqoeje tkekkejwo kbekkzoz

Public Storage Inc

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
QSW	799.000	26	Nov-02	Cg. Jbkvhogvc	X2	Q	-	Gjkoc	Grtxo	ZN+100 m	TP+70-75	65	0.88%	-	49.32500

Tranche Comments

12 po: Registration: Rjuhfjjwju; Comments: MNE500z rmg 12vh (yhqz 10-15vh) yqw ozd dmh qmdgn YMS Eggw. S2/S. YNV(M&S)/VY. ENQd VY+100 rhgr, gqcwrmng VY+70/75, dgz VY+65, odd dqoo. 3zNS. VSS. Lrw Mqhqbg h/d Yrm 14-16. Mqmw 0% 8/29+116.3 @102.365;

Public Storage Inc

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
VWB	724.000	34	May-10	Ra. Xljmgramh	N2	W	-	Ffpoh	Wcx	A+115 v	A+95 l	92	3.39%	1	10.42100

Tranche Comments

10 gc: Book size: 1280; First Pay: 2019-11-01; Registration: Dvflnovmvi; Comments: SOD400q Spy. zvf pvznf OPY Rngizsnfny. Z2/Z. HSO/XZRC/Yisi. L+95 (+/-3). L+115l. (Oypffnb PSR);

Use of Proceeds

Udjdykd vnyfnykod fxyfnwdw

Refinancing

Yes