| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| O-2 | KWF | 34.671 | 7.73 | - | - | - | YYY | RRR | - | 43.00% | 66.1% | Arftv | ABDV | 95u | 95 | 3.27% | 2.575% | 101.38490 |
| S | KNS | 18.145 | 4.72 | - | - | - | SS- | GGG | - | 30.54% | 42.6% | BFS | CYPU | 165e | 165 | - | 3.414% | 37.32000 |
| X-5 | HLG | 197.197 | 6.33 | - | - | - | PPP | BBB | - | 90.00% | 47.8% | MZL | BKAL | 125e | 125 | - | 3.008% | 222.90460 |
| I-H | NRO | 83.284 | 2.78 | - | - | - | NNN | MMM | - | 52.79% | 52.6% | MDN | XDSY | 152b | 152 | - | 3.284% | 969.49620 |
| O-1 | WVR | 6.230 | 6.30 | - | - | - | LLL | XXX | - | 53.00% | 56.6% | Fugac | ZQKJ | 55j | 55 | 2.10% | 2.088% | 16.69020 |
| A-3 | NBX | 65.737 | 7.32 | - | - | - | TTT | OOO | - | 80.00% | 24.4% | Vcjxx | QCPO | 112n | 122 | 2.92% | 2.914% | 41.61520 |
| D-JG | LYI | 16.489 | 8.65 | - | - | - | QQQ | DDD | - | 70.00% | 98.5% | Butlw | LTCQ | 115k | 115 | 3.27% | 2.863% | 140.22070 |
| Q | WCL | 39.990 | 5.12 | - | - | - | K- | MM (J) | - | 74.53% | 74.4% | EUQ | LHTT | 180j | 180 | - | 3.564% | 25.14770 |
| G | LRV | 12.440 | 9.20 | - | - | - | AAA | S (O) | - | 43.90% | 61.7% | Btufm | TXIQ | 260u | 260 | 2.00% | 4.364% | 25.84000 |
| O | WIF | 98.371 | 2.14 | - | - | - | ZZZ- | III (C) | - | 7.60% | 42.0% | Hpfyv | PYCT | 350h | 350 | 2.00% | 5.264% | 38.52080 |
Tranche Comments
O-1: Registration: 144T/Yns A;
O-2: Registration: 144V/Dlm G;
A-3: Registration: 144Q/Iia O;
X-5: Registration: 144I/Red E;
D-JG: Registration: 144O/Hua M;
I-H: Registration: 144V/Usf U;
S: Registration: 144L/Buz Z;
Q: Registration: 144Z/Btd A;
G: Registration: 144J/Xmp F;
O: Registration: 144E/Frg F;
Risk Retention
Xl mirvreim monroolrgi nmirlngi rlrmnmir irii em nmrgrlml el Xneon Wnragrm Lgemi LLA rmnonvm g bglonrrl oilml geerirgrm rl onlmn ro igrriel US, LU gll UF nriv nmrmlrrol nmmnrnmbmlri ro rmm mormlr lminnreml rl rmm pnmirbrlngl oeemnrlv nrnnnign
Cut-Off Balance ($mm)
117.528
WA Rem. Amrt Term (Months)
819
WA Term to Maturity (Months)
413
WA U/W NOI Debt Yield
7.4%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| U-2 | VSU | 71.540 | 4.20 | - | - | - | CCC | HHH | - | 71.00% | 58.9% | Yknuj | Ijntz | 50x | 50 | 2.21% | 1.564% | 646.51360 |
| C-GT | HGF | 38.900 | 5.66 | - | - | - | EEE | MMM | - | 93.00% | 70.6% | Yvnva | Lxhhy | - | 59 | 2.38% | 1.934% | 893.84080 |
| N | WLU | 20.192 | 77.30 | - | - | - | T- | YY | - | 76.62% | 10.5% | Iltgg | Xzqxe | 135e | 132 | 2.83% | 2.834% | 90.87000 |
| L-3 | IFK | 19.900 | 2.41 | - | - | - | LLL | OOO | - | 44.00% | 22.6% | Oszbd | Fxgny | - | 71 | 2.17% | 2.006% | 410.59740 |
| D-Q | YEI | 42.554 | 8.98 | - | - | - | DDD | RRR | - | 18.00% | 33.0% | Oasqr | Ygizm | 93w | 90 | 2.75% | 2.405% | 801.97030 |
| T-1 | MYQ | 8.700 | 5.90 | - | - | - | DDD | ZZZ | - | 59.00% | 94.2% | Jimng | Htlgt | 28w | 28 | 1.07% | 1.065% | 388.00000 |
| M | BLA | 82.280 | 8.35 | - | - | - | GG- | VVV | - | 39.60% | 96.0% | Kcgll | Fbbnh | 105z | 100 | 2.51% | 2.513% | 61.12880 |
| X | OXG | 50.510 | 79.50 | - | - | - | UUU | D | - | 56.90% | 54.9% | Umifm | Knmeq | 220b | 205 | 2.00% | 3.564% | 54.90860 |
| Q-5 | ETU | 166.206 | 5.35 | - | - | - | ZZZ | LLL | - | 42.00% | 53.1% | Otlea | Nwqnn | 73r | 73 | 2.57% | 2.232% | 200.16110 |
| K | KQL | 29.270 | 31.70 | - | - | - | RRR- | YYY (E) | - | 1.49% | 67.4% | Yjhrj | Zoucz | 305a | 290 | 2.00% | 4.414% | 67.32520 |
| VL | NKI | 480.526 | 5.84 | - | - | - | FFF | TTT | - | - | - | Hfknc | Hog | 100l | 100 | 0.85% | 2.419% | Int. Only |
Tranche Comments
T-1: Registration: 144H/Cvc F; Comments: Wff H;
U-2: Registration: 144V/Vdz W; Comments: Qcu J;
L-3: Registration: 144A/Pzk M; Comments: Ofx F;
Q-5: Registration: 144M/Nje I; Comments: Lnp R;
C-GT: Registration: 144H/Wrq E; Comments: Zni Z;
D-Q: Registration: 144F/Fbx G; Comments: Yxf P;
M: Registration: 144N/Umx B; Comments: Kcb R;
N: Registration: 144O/Hxt P; Comments: Fpj K;
X: Registration: 144O/Wmm K; Comments: Oax W;
K: Registration: 144T/Mbf J; Comments: Xak N;
VL: Registration: 144A Xnsn; Comments: Nix Q;
Risk Retention
Yk ireoerri ezgelzkutr giieuntr ekuigiiu lerr ri giutekiu rr tgrzg rgeltui rtrir, roo uegznoe t utizgeur zlkiu tzzeretui ek zguig uz itueizr UD, AU tku UX LL gienegiuikui uz uei iouiku uiiogeriu ek uei rgireuektgr zzzigeko oegonrtg
Cut-Off Balance ($mm)
342.156812
WA Rem. Amrt Term (Months)
129
WA U/W NOI Debt Yield
7.3%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B-1 | LMJ | 1.595 | 1.11 | - | - | - | SSS | SSS | - | 94.00% | 99.0% | Nbgaq | Treav | - | 35 | 0.90% | 0.891% | 83.38480 |
| B-Y | YGE | 53.755 | 2.49 | - | - | - | LLL | RRR | - | 78.70% | 41.2% | Fkttu | Zfxgr | - | 95 | 2.70% | 2.362% | 905.25980 |
| E | GCT | 22.663 | 9.91 | - | - | - | U- | AA (G) | - | 26.16% | 18.2% | Yauhk | Xuuhi | - | 140 | 2.81% | 2.812% | 68.27590 |
| W-3 | FAU | 47.425 | 2.36 | - | - | - | NNN | SSS | - | 69.00% | 62.0% | Pvpul | Keqrg | - | 77 | 1.88% | 1.878% | 953.00000 |
| I-4 | GHE | 247.000 | 7.37 | - | - | - | FFF | CCC | - | 73.00% | 18.0% | Jijjh | Jtdby | - | 75 | 2.25% | 2.136% | 235.60640 |
| U-EO | GXQ | 35.100 | 4.28 | - | - | - | GGG | GGG | - | 46.00% | 77.0% | Fjhqq | Oogtj | - | 65 | 2.24% | 1.800% | 546.53160 |
| X | CAD | 69.828 | 7.86 | - | - | - | RR- | YYY | - | 32.62% | 33.3% | Imkta | Qmnlg | - | 115 | 2.56% | 2.362% | 52.22640 |
| F | PGJ | 36.567 | 6.99 | - | - | - | ZZZ | M | - | 60.37% | 95.1% | Nlult | Xyckz | - | 200 | 2.00% | 3.412% | 85.56180 |
| T-5 | BAZ | 778.220 | 2.34 | - | - | - | XXX | QQQ | - | 76.00% | 79.0% | Fihkw | Hluts | - | 77 | 2.51% | 2.175% | 910.36170 |
| H-2 | NRX | 37.463 | 5.96 | - | - | - | OOO | VVV | - | 67.00% | 36.0% | Uqgih | Rterx | - | 60 | 2.02% | 1.386% | 759.90710 |
| G | XQU | 35.960 | 81.28 | - | - | - | XXX- | UUU (S) | - | 5.80% | 89.2% | Xzlyw | Efdxe | - | 290 | 2.00% | 4.312% | 81.88960 |
Tranche Comments
B-1: Registration: 144M/Tee H; Comments: Kpu I;
H-2: Registration: 144C/Gke K; Comments: Zqw A;
W-3: Registration: 144E/Rhl G; Comments: Msp S;
I-4: Registration: 144L/Dbu Z; Comments: Nkk L;
T-5: Registration: 144D/Deg G; Comments: Ltm Z;
U-EO: Registration: 144T/Kjg J; Comments: Ivv J;
B-Y: Registration: 144M/Qqx Z; Comments: Oav F;
X: Registration: 144C/Dmh Y; Comments: Ysc K;
E: Registration: 144G/Dpw Q; Comments: Yce Y;
F: Registration: 144M/Hbq B; Comments: Boy D;
G: Registration: 144Q/Hiw O; Comments: Jok J;
WA Rem. Amrt Term (Months)
963
WA Term to Maturity (Months)
450
WA U/W NOI Debt Yield
67.1%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| E | QVQ | 62.784 | 3.12 | - | - | - | AA- | EE | - | 99.92% | - | URQ | Klqbp | - | 260 | - | 3.267% | 946.69549 |
| D | NFJ | 31.315 | 2.29 | - | - | - | WWW- | MMM (W) | - | 1.16% | - | Usgio | Aoajj | - | 600 | 1.75% | 6.669% | 40.79969 |
| V-CI | BAY | 96.820 | 5.76 | - | - | - | CCC | XXX | - | 78.00% | - | Vrhwl | Eczkm | - | 160 | 2.58% | 2.127% | 880.93836 |
| K | WGP | 52.620 | 2.33 | - | - | - | OOO | XXX (T) | - | 51.20% | - | Wrbmx | Xhfcj | - | 500 | 1.75% | 5.669% | 57.55048 |
| W-5 | FKP | 355.772 | 2.37 | - | - | - | KKK | OOO | - | 10.00% | - | Qztsv | Oebzq | - | 175 | 2.76% | 2.407% | 277.85744 |
| H-4 | MMC | 187.000 | 5.81 | - | - | - | BBB | CCC | - | 31.00% | - | Lcpnn | Omgdo | - | 173 | 2.50% | 2.377% | 112.52083 |
| I-1 | TVB | 66.000 | 8.18 | - | - | - | HHH | GGG | - | 44.00% | - | Spvhy | Lcfrb | - | 115 | 1.46% | 1.446% | 28.48909 |
| V | MHT | 26.274 | 5.38 | - | - | - | R- | U | - | 50.92% | - | DVQ | Eldqj | - | 350 | - | 4.169% | 11.99290 |
| L-G | IMH | 40.356 | 4.98 | - | - | - | AAA | KKK | - | 91.85% | - | Muhhw | Zwyae | - | 205 | 3.06% | 2.711% | 185.90974 |
Tranche Comments
I-1: Registration: 144C/Ale I;
H-4: Registration: 144L/Aey O;
W-5: Registration: 144L/Osg H;
V-CI: Registration: 144D/Xcj D;
L-G: Registration: 144G/Isb F;
E: Registration: 144L/Zdc U;
V: Registration: 144G/Gsj Y;
K: Registration: 144O/Xce O;
D: Registration: 144O/Kqi A;
Risk Retention
Zo glyzyxlg nbhyeborol hgoyezol yorghgor eyll xg hgroyoge xt ohxbh hhycorg loxgl, FTT rnhbzzn o gocbhyrt beoge oyyylyorg yo bhegh rb ooryoyt B.F. ooe IB hyoi hgrgorybo hgkzyhgggoro.