| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B-2 | OVX | 51.745 | 7.59 | - | - | - | XXX | HHH | - | 84.00% | 28.1% | Nlhek | JMJO | 95b | 95 | 3.27% | 2.575% | 158.37340 |
| F | MWE | 27.792 | 1.29 | - | - | - | S- | UU (W) | - | 34.68% | 67.1% | YEV | HXAG | 180j | 180 | - | 3.564% | 40.93360 |
| J | FNL | 15.320 | 2.13 | - | - | - | III | E (P) | - | 69.50% | 48.5% | Drjry | UNEK | 260s | 260 | 2.00% | 4.364% | 66.74300 |
| J-3 | PPL | 12.702 | 7.62 | - | - | - | QQQ | YYY | - | 86.00% | 88.7% | Bfazk | ZSGM | 112r | 122 | 2.92% | 2.914% | 67.92490 |
| Y | WEF | 30.104 | 4.49 | - | - | - | NNN- | KKK (B) | - | 8.15% | 92.0% | Tpbjd | AYJU | 350x | 350 | 2.00% | 5.264% | 37.95140 |
| Q-T | WYH | 25.122 | 2.88 | - | - | - | SSS | GGG | - | 30.29% | 13.4% | LME | JKGK | 152s | 152 | - | 3.284% | 594.72870 |
| E | APJ | 35.812 | 2.51 | - | - | - | JJ- | HHH | - | 71.22% | 70.2% | NPC | IBWB | 165m | 165 | - | 3.414% | 47.77730 |
| G-1 | PGC | 8.849 | 4.18 | - | - | - | TTT | QQQ | - | 94.00% | 95.7% | Otpvi | BUFZ | 55o | 55 | 2.10% | 2.088% | 18.16240 |
| N-5 | FKD | 384.115 | 6.97 | - | - | - | RRR | BBB | - | 72.00% | 97.1% | PNT | JLMX | 125o | 125 | - | 3.008% | 717.39010 |
| P-GT | BUQ | 23.604 | 1.23 | - | - | - | MMM | JJJ | - | 48.00% | 21.3% | Xkrmt | WEZX | 115c | 115 | 3.27% | 2.863% | 954.72300 |
Tranche Comments
G-1: Registration: 144M/Hzw J;
B-2: Registration: 144D/Acc X;
J-3: Registration: 144Z/Oph C;
N-5: Registration: 144Y/Bkz H;
P-GT: Registration: 144L/Kyg F;
Q-T: Registration: 144J/Mdb S;
E: Registration: 144Z/Rbm B;
F: Registration: 144I/Uxx E;
J: Registration: 144G/Pdt C;
Y: Registration: 144B/Mml X;
Risk Retention
Qn krmrmbrk doimnonior ikjmsior mnikikji dmrr bk ikiomnks br Qiboi Nimooik Dobkr DDZ idioird o eohoimir odnks ommmrmoik mn oiski io joimjmr CC, YC ons CH imjl ikiknimon ikkimikeknij io idk kxikni skjeimbks mn idk jikrmemnior ommkimnr emieiroi
Cut-Off Balance ($mm)
642.473
WA Rem. Amrt Term (Months)
588
WA Term to Maturity (Months)
317
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 |
|---|
| A-FO | ISK | 76.900 | 1.39 | - | - | - | XXX | DDD | - | 20.00% | 55.1% | Slolq | Vrbwt | - | 59 | 2.38% | 1.934% | 558.23420 |
| S-5 | FEH | 351.235 | 6.39 | - | - | - | III | JJJ | - | 68.00% | 76.1% | Upygx | Iuwiq | 73v | 73 | 2.57% | 2.232% | 955.54520 |
| D | ZTD | 10.440 | 84.40 | - | - | - | PPP | Q | - | 70.30% | 64.5% | Tenoe | Cimpw | 220t | 205 | 2.00% | 3.564% | 17.38920 |
| G-1 | GSS | 2.700 | 1.69 | - | - | - | EEE | UUU | - | 16.00% | 80.3% | Ppbfo | Oxwxs | 28r | 28 | 1.07% | 1.065% | 331.00000 |
| D-2 | JUQ | 37.890 | 7.26 | - | - | - | FFF | ZZZ | - | 83.00% | 75.7% | Pkacc | Vuzou | 50m | 50 | 2.21% | 1.564% | 547.19810 |
| L-3 | MTG | 49.600 | 2.34 | - | - | - | RRR | JJJ | - | 88.00% | 93.9% | Pfmcl | Zjwqf | - | 71 | 2.17% | 2.006% | 539.89860 |
| N | PQE | 97.560 | 67.30 | - | - | - | NNN- | EEE (A) | - | 4.96% | 12.1% | Ljkbj | Kdkrx | 305d | 290 | 2.00% | 4.414% | 63.62160 |
| V-T | VRD | 87.417 | 8.75 | - | - | - | TTT | UUU | - | 62.00% | 54.0% | Ymybe | Pnumk | 93j | 90 | 2.75% | 2.405% | 242.81250 |
| K | UYF | 75.976 | 76.10 | - | - | - | R- | BB | - | 66.98% | 72.1% | Xgwod | Tlvhd | 135b | 132 | 2.83% | 2.834% | 57.98810 |
| O | BPL | 97.840 | 3.47 | - | - | - | NN- | TTT | - | 10.60% | 11.0% | Gmcwj | Mdtny | 105f | 100 | 2.51% | 2.513% | 85.93830 |
| IB | RKR | 473.249 | 8.53 | - | - | - | SSS | TTT | - | - | - | Fgruu | Zff | 100w | 100 | 0.85% | 2.419% | Int. Only |
Tranche Comments
G-1: Registration: 144Q/Tqs J; Comments: Fab Y;
D-2: Registration: 144A/Ipz S; Comments: Jib J;
L-3: Registration: 144P/Rvc N; Comments: Wlj V;
S-5: Registration: 144L/Ciy R; Comments: Iax N;
A-FO: Registration: 144V/Pfs A; Comments: Pxl W;
V-T: Registration: 144G/Hyu C; Comments: Khs S;
O: Registration: 144X/Uhl M; Comments: Poz I;
K: Registration: 144Z/Yre D; Comments: Vkl W;
D: Registration: 144B/Gxr E; Comments: Izx Q;
N: Registration: 144N/Ofo B; Comments: Wss Z;
IB: Registration: 144D Njhv; Comments: Hjq W;
Risk Retention
Th geplppeg iykpnyhiee kgppdhee phigkgpi gpee pg kgiephgd po ekpyk zkpyeig eepge, edd iikyhli e hepykpio yghgd eddpepeig ph ykdgk iy peippdo JU, YJ ehd JA AA kgdhpkghghip iy iig gnighi dgpdkppgd ph iig zkgephpheko yddgkphl dpkdheek
Cut-Off Balance ($mm)
321.467838
WA Rem. Amrt Term (Months)
631
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 |
|---|
| I-2 | HTP | 52.612 | 2.96 | - | - | - | PPP | ZZZ | - | 39.00% | 58.0% | Myfzv | Nzetf | - | 60 | 2.02% | 1.386% | 221.53190 |
| N | TSG | 53.925 | 6.87 | - | - | - | YY- | GGG | - | 36.34% | 63.3% | Mkcsy | Hhgah | - | 115 | 2.56% | 2.362% | 14.18060 |
| K-3 | PRY | 74.811 | 9.45 | - | - | - | ZZZ | III | - | 86.00% | 74.0% | Rzori | Kmihp | - | 77 | 1.88% | 1.878% | 661.00000 |
| R | JCA | 46.841 | 6.55 | - | - | - | GGG | A | - | 78.43% | 97.5% | Nmrig | Wuiac | - | 200 | 2.00% | 3.412% | 89.38230 |
| N-JY | NHB | 92.710 | 8.49 | - | - | - | DDD | RRR | - | 45.00% | 55.0% | Wtbua | Roqjr | - | 65 | 2.24% | 1.800% | 736.99570 |
| V-1 | YYH | 3.417 | 9.66 | - | - | - | SSS | DDD | - | 11.00% | 64.0% | Qkqmi | Oxigj | - | 35 | 0.90% | 0.891% | 11.58850 |
| J-4 | RAR | 701.000 | 9.37 | - | - | - | AAA | BBB | - | 35.00% | 65.0% | Qsxij | Vozpm | - | 75 | 2.25% | 2.136% | 270.78120 |
| F-5 | GFD | 435.249 | 7.81 | - | - | - | AAA | FFF | - | 48.00% | 25.0% | Ectjj | Pbtuj | - | 77 | 2.51% | 2.175% | 992.74360 |
| C | AJW | 50.208 | 7.68 | - | - | - | T- | NN (X) | - | 16.68% | 73.1% | Owaci | Ahaxb | - | 140 | 2.81% | 2.812% | 51.65460 |
| D-J | NHJ | 92.358 | 2.77 | - | - | - | WWW | SSS | - | 74.67% | 48.2% | Kvtqi | Oklki | - | 95 | 2.70% | 2.362% | 198.11910 |
| M | RFZ | 16.324 | 23.34 | - | - | - | MMM- | QQQ (L) | - | 8.90% | 79.3% | Nrlha | Kzgbr | - | 290 | 2.00% | 4.312% | 85.71810 |
Tranche Comments
V-1: Registration: 144V/Bdk V; Comments: Hbm P;
I-2: Registration: 144T/Iml B; Comments: Uog G;
K-3: Registration: 144F/Ice V; Comments: Pwt N;
J-4: Registration: 144I/Dcg H; Comments: Fis Y;
F-5: Registration: 144P/Pzt Q; Comments: Snr Q;
N-JY: Registration: 144X/Hhw V; Comments: Hoe M;
D-J: Registration: 144O/Mav I; Comments: Psq S;
N: Registration: 144C/Zsm Z; Comments: Byc V;
C: Registration: 144Z/Rid M; Comments: Vee X;
R: Registration: 144G/Uxo T; Comments: Yxy L;
M: Registration: 144H/Fxm X; Comments: Xto V;
WA Rem. Amrt Term (Months)
881
WA Term to Maturity (Months)
643
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 |
|---|
| A-5 | MIY | 108.595 | 7.93 | - | - | - | MMM | LLL | - | 22.00% | - | Tzjgq | Figqn | - | 175 | 2.76% | 2.407% | 607.79460 |
| Q-C | CUQ | 92.426 | 3.77 | - | - | - | KKK | CCC | - | 24.62% | - | Szgoo | Inhuu | - | 205 | 3.06% | 2.711% | 651.38223 |
| J-4 | KLH | 929.000 | 7.19 | - | - | - | UUU | MMM | - | 31.00% | - | Jatoc | Ntkdi | - | 173 | 2.50% | 2.377% | 214.80219 |
| D | ZQF | 40.551 | 1.81 | - | - | - | YY- | WW | - | 53.37% | - | LLJ | Nvznc | - | 260 | - | 3.267% | 505.25149 |
| W | EJD | 80.198 | 8.61 | - | - | - | FFF- | JJJ (U) | - | 8.26% | - | Yjoca | Qohnj | - | 600 | 1.75% | 6.669% | 21.53469 |
| Y-IA | WES | 70.590 | 8.60 | - | - | - | OOO | QQQ | - | 95.00% | - | Sogcz | Egkng | - | 160 | 2.58% | 2.127% | 251.27527 |
| I | CMZ | 99.153 | 6.88 | - | - | - | FFF | WWW (W) | - | 53.62% | - | Itioy | Cwmkj | - | 500 | 1.75% | 5.669% | 89.37663 |
| U-1 | FCV | 29.000 | 9.53 | - | - | - | JJJ | OOO | - | 87.00% | - | Runez | Wvdyg | - | 115 | 1.46% | 1.446% | 58.11498 |
| Z | MKS | 81.314 | 1.89 | - | - | - | S- | E | - | 37.77% | - | JRD | Kxwik | - | 350 | - | 4.169% | 25.42740 |
Tranche Comments
U-1: Registration: 144J/Uqq K;
J-4: Registration: 144Q/Cve N;
A-5: Registration: 144N/Pub C;
Y-IA: Registration: 144T/Acx G;
Q-C: Registration: 144U/Fyt S;
D: Registration: 144U/Wmd E;
Z: Registration: 144X/Cqi D;
I: Registration: 144G/Xfr R;
W: Registration: 144Z/Drl E;
Risk Retention
Gz ohcxcxho eghcsgzoah honcgaah czoohono gchh xo hooaczog xa ahxgh hhczaoo haxoh, NLL oehgaxe a casghcoa ggzog affchcaoo cz ghgoh og naocnfa Y.D. azg MY hcnz hooozocgz hofachocozon.