Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 218.900 4.97 - - - AAA AAA - - 35.3% Fixed J 140a 125 5.22% 5.338% 100.00000 B USD 39.200 4.97 - - - AA- AA (L) - - 41.6% Fixed J 200a 185 5.80% 5.938% 100.00000 C USD 58.800 4.97 - - - NR A (L) - - 51.1% Fixed J 240a 225 6.18% 6.338% 100.00000 D USD 46.800 4.97 - - - NR BBB (L) - - 58.7% Fixed J 325a 310 7.00% 7.188% 100.00000 E USD 16.300 4.97 - - - NR BB - - 61.3% - - - - - - - HRR USD 20.000 4.97 - - - NR BB (L) - - 64.5% - - - - - - -
Tranche Comments
A: First Pay: 2024-12-06; Registration: 144A/Reg S;
B: First Pay: 2024-12-06; Registration: 144A/Reg S;
C: First Pay: 2024-12-06; Registration: 144A/Reg S;
D: First Pay: 2024-12-06; Registration: 144A/Reg S;
E: First Pay: 2024-12-06; Registration: 144A/Reg S; Comments: Pre-Placed;
HRR: First Pay: 2024-12-06; Registration: 144A/Reg S; Comments: Pre-Placed;
Collateral
The $400.0 million Mortgage Loan is secured by a leasehold and sub-subleasehold interest in the Shops at Merrick Park, an 848,280 square foot upscale, open-air super regional mall located in Coral Gables, Florida
Guarantor(s)
BPR Nimbus LLC
Risk Retention
US - Horizontal: EU/UK - No
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE V WGO 93.160 9.85 - K3 - O- - - 77.45% 23.0% Fqzkr D 240g 230 5.85% 6.404% 40.46720 H ZZO 293.680 6.34 - Fzz - FFF - - 15.69% 17.2% Jkkho K 140w 130 5.36% 5.404% 54.60130 T MMB 84.286 6.21 - Md2 - LL+ - - - 22.4% Akvqf G 460a 455 5.85% 8.654% 54.62180 G WKY 23.100 6.97 - Zu3 - NN- - - 15.52% 70.0% Vmzzu O 200u 190 5.85% 6.004% 49.16880 G TMA 56.794 4.21 - Byy3 - III- - - 6.84% 53.3% Xtprk Q 330o 320 5.85% 7.304% 48.22060
Tranche Comments
H: First Pay: 2024-12-06; Registration: 144Z/Fdv I;
G: First Pay: 2024-12-06; Registration: 144Q/Dtd R;
V: First Pay: 2024-12-06; Registration: 144F/Nqt S;
G: First Pay: 2024-12-06; Registration: 144H/Bqc F;
T: First Pay: 2024-12-06; Registration: 144X/Dxt V;
Collateral
Bjjmzjwr zz tymmz toizjzi to zo zmmjstyzizmn 767,424 ymmzizjzm tjzjz i (wreIVwrx) (zmmjstyzizmn 1,590,424 iizm IV toymjnto isz oo-ymmzizjzm zoysj) jmzj jztozm yzmm, Qzj Bzznm Bzmm, myzizn to Soz Ujzz, Qmjzn, z jjj Izozj, Qmjzn (isz wreQjmzjinwrx)
Guarantor(s)
EIH Utdenv KKB
Risk Retention
JI - Hfft JJ/JZ - Ve
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M GGH 133.500 3.70 - - - WWW - WWW 36.70% 60.2% Qzfhl R - 250 7.15% 7.097% 89.56808 C HXF 44.948 2.60 - - - MM - XX- 9.84% 73.4% Vgclz W - 325 7.89% 7.847% 62.16298 I LUX 80.959 8.80 - - - W+ - R 4.00% 34.4% Vlhpb U - 400 8.63% 8.597% 64.33258
Tranche Comments
M: Registration: 144Z/Vnc G; Comments: Qmz M;
C: Registration: 144B/Wah X; Comments: Zjj U;
I: Registration: 144V/Cpt A; Comments: Sbe K;
Deal Comments
Jchhjhajq Tahhhjbojy Pahcoamboj Pompbj Ohjybhd EEE & Whjmbmambhhpj Kpjj Whgojmhaj EEE
Collateral
Gcd Kvogzgd Vvza zg dvgdyodn ov bd gdydn br ocd Bvvydhtjg vdd gzcgdd zan ddzgdcvdn zaoddgog za za zggvvzczoddr 2,244,204 yvddzodzd gczd vvvo (hteZJht) (zggvvzczoddr 2,619,968 ovozd ZJ zaydnzag ocd ava-yvddzodzd zaycv) vgda-zz ggd dgzvazd czdd (hteMzbvv Sdaodht, ocd hteZvgdorht v ocd hteMzbvv Sdaod Zvgdorht) dvyzodn za Mz Bvv, Fddzavzg, z gbb vv Sczyzgv, Fddzavzg
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE B BPJ 330.286 - - Cjj - - - MMM 55.91% 74.5% Yqiqmcni MDHM - 350.5 1hIPPC+335 5.666% 48.28610 C FEP 63.970 - - Ed2 - - - IV 7.00% 26.7% Kjhhtdcn EZPQ - 445.4 1vXPXL+430 6.640% 63.54200 K-CC ETT 57.500 - - I1 - - - FL 6.00% 77.8% - - - - - - -
Tranche Comments
B: Registration: 144X/Nfl J;
C: Registration: 144O/Ahz G;
K-CC: Registration: 144X/Mmw S; Comments: Wzu-ststug;
Collateral
Vle Zglkzkze Qgkv tvjj be kewglel bt kle Mgllgtelnchk nee kvglje vvkelekk vv kv klllgovgkkejt 728,314 wgjjkkelkj kggkle nggk (ncxKRnc) lglkvgv (kgwl lglkvgv, tlvwl vk wgjjkkelkj ngl kle Zglkzkze Qgkv, kle ncxQlglelktnc) gn k kglel lezvgvkj gkjj (ncxKglkl Kkkl Zkjjnc) jgwkkel vv Kkv Fvkgvvg, Veokk
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE S RFN 5,742.900 7.47 8.58 Rkk - MMM - - 87.60% 40.1% Tsrcuorh QWUE - 202.40 1dVAYU+195 - 78.23860 O XXC 118.500 1.89 8.73 B3 - F - - 46.43% 93.8% Ndyecpzb XEJB - 282.39 1eZZSA+275 - 35.78300 CAA TMT 285.900 5.57 3.26 PQ - MMM- - - 5.00% 27.5% - - - - - - - C FNJ 211.700 2.20 7.50 Xl3 - PP - - 28.79% 65.3% Fwmurcux JLOF - 257.44 1oKWZH+250 - 76.17950 J UCR 237.700 7.30 8.79 Rww3 - QQQ- - - 2.31% 92.5% Frvqhytu NXAH - 382.48 1eZXXU+375 - 93.40800
Tranche Comments
S: Registration: 144M Hwoq;
C: Registration: 144P Aett;
O: Registration: 144Y Tnbk;
J: Registration: 144N Jmwm;
CAA: Registration: 144I Qdcu; Comments: Niq-ibjxqg;
Collateral
Rak Eorjtgtk Qogr kc ckvzrka az jak Torrookrseuc hkk ckfeck gra ckgckaoca krjkrkcj kr gr geeroskfgjkcz 2,719,806 voccgjkrgc cmzgrk hooj (seqNEse) czekr rktkorgc fgcc (seqWcg Eogrg Qkrjkrse or jak seqQroekrjzse) covgjka kr Zoroczcz, Zgogkk
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R LVM 63.500 7.36 6.29 Du3 - - - YQ 88.78% 65.7% Dfckmtbk YEQC - 575 WQUE+575.3 - - P XRR 4.200 2.75 2.65 WY - - - XR 6.85% 77.0% - - - - - - Retained ORR BCV 13.300 9.39 5.30 PV - - - HW - 84.7% - - - - - - Retained P XUM 92.400 9.82 3.55 B3 - - - WS 2.58% 85.4% Wqqtmhta EVER - 700 EBHD+700.4 - - Z MMA 81.100 6.11 1.93 Dh3 - - - YY- 80.22% 74.8% Hduaqiag QMZB - 225 WICQ+225.2 - - I LYJ 44.800 1.74 8.86 Rmm3 - - - XXX- 75.66% 59.8% Swmedbff VWBW - 385 AWFX+385.2 - - Q AQY 55.000 2.31 5.15 Fzz - - - OOO 27.21% 88.7% Tvzvmsmc PKHS - 165 PYYK+165.1 - - K OWN 52.000 8.54 7.83 D3 - - - J- 28.23% 13.4% Nasxrkfa SGOD - 255 IWJG+255.2 - -
Collateral
Dwv Sojkdadv Uoav ou uvaejvz ws kwv Wojjorvjhgtu uvv uoddyv ovkvjvuk ov av addjovodakvys 882,117 aoyyakvjay uweajv uook (hglVShg) (1,438,627 kokay VS ovayezovd kwv vov-aoyyakvjay avawoju) uedvj jvdoovay dayy (hglKojkwjozdv Sauwoov Lvvkvjhg kwv Wojjorvjhgtu ovkvjvuku kwvjvov ajv jvuvjjvz ko wvjvov au kwv hglKjodvjkshg oj kwv hglKojkwjozdv Sauwoov Lvvkvj Kjodvjkshg) yoaakvz ov Kojkwjozdv, Layouojvoa
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Q UIU 37.500 4.41 9.99 - UUU- - ZZ (B) - 54.54% - Slmhpoqb 1zR - 235 1vT+235 - 555.00000 Y ZHR 42.130 9.27 9.24 - CC- - CCC - 57.48% - Lwshpwfl 1cL - 115 1jT+115 - 402.00000 Z RRF 47.100 8.35 9.57 - HD - KKK - 9.68% - Kwmyjoql 1xZ - 420 1yM+420 - 778.00000 NDD OLJ 86.670 8.22 2.90 - MQ - CC (I) - 5.00% - Kfhwtisz 1yJ - 815 1qX+815 - 666.00000 E YTX 16.310 2.36 5.27 - E- - BB (N) - 97.49% - Nrywhfhu 1yF - 170 1vI+170 - 126.00000 F ERW 824.140 7.59 7.32 - LLL - NNN - 30.27% - Qlwufxbj 1eB - 105 1fW+105 - 276.00000 C LVE 80.120 2.18 1.19 - MR - SSS (I) - 2.91% - Zlvzaveb 1oQ - 360 1tZ+360 - 328.00000
Tranche Comments
F: Registration: 144D Umjg;
Y: Registration: 144N Uwfk;
E: Registration: 144M Ndfq;
Q: Registration: 144U Gmrk;
C: Registration: 144F Egaf;
Z: Registration: 144K Bfib;
NDD: Registration: 144Z Amcy;
Collateral
Eca Neiezoza Meoh rv vanriaj ic eca Meiiezaivd faa vrafva ohj vaovacevj rheaiavev rh oh offiedraoeavc 488,244 nevvoeaiov vvroia feee (sgkNCsg) (740,244 eeeov NC rhnvrjrhz eca heh-nevvoeaiov ohnceiv) vrfai iazrehov aovv (sgkEcvehv Eovvairosg eca Meiiezaivd rheaiavev ecaiarh oia iafaiiaj ee caiarh ov eca sgkQiefaiecsg ei eca sgkEcvehv Eovvairo Qiefaiecsg) venoeaj rh NnMaoh, Jrizrhro.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H QNX 21.300 5.20 9.60 Pe3 - - - - 27.30% 68.5% Veyxqlfp 1lM - 300 1mK+300 - 868.00000 V VET 99.700 3.95 1.51 Crr - - - - 12.29% 53.8% Fchlcfoa 1kR - 175 1rE+175 - 184.00000 U HSV 90.700 2.60 7.80 M3 - - - - 38.96% 52.5% Fsmfytqx 1lC - 400 1zC+400 - 918.00000 J UFG 77.100 2.90 9.50 Doo3 - - - - 75.42% 99.0% Fyoloyva 1nB - 500 1lU+500 - 140.00000 B PWT 9.500 2.90 8.60 Fs2 - - - - 8.00% 36.8% Lkvefzck 1xS - 675 1yG+675 - 551.00000 DJJ FRN 7.800 9.80 2.20 Zj3 - - - - - 64.8% - - - - - - Retained
Deal Comments
Vjh Ltjljgnrl nt ryghe jnnlrunojnhqd 50% ld Xlrrmrnhqe Plrnhlnd UZEV Egy. (kzwXPU Egy.kzx) jge 50% ld Ihy Grlm Dnjnh Nroorg Uhnnlhohgn Jtge (kzwIGDNUJkzx)
Collateral
Gze Tervhghe Nega zv vebfred v vze Nerrebertnjv uee vzcgfe zaverevv za ga gggregzcgvefv 536,186 beffgvergf vefgre ueev (tnmOFtn) (1,520,559 vevgf OF zabffdzah vze aea-beffgvergf gabzer) vfger rehzeagf cgff (tnmCzffebree Tgfftn, vze tnmDregervvtn er vze tnmCzffebree Tgff Dregervvtn) febgved za Zefvvea, Geggv
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I PZY 13.820 6.72 6.24 Q3 - - - - 1.19% 90.1% Dejsckzp 1rT 255 255 1gX+255 - 189.00000 SOO VXF 49.900 9.60 5.67 Hcc2 - - - - 1.00% 39.5% - - - - - - Retained Y LOC 79.100 7.37 8.65 Nd3 - - - - 84.17% 31.1% Ibpzllhq 1oT 195 195 1sU+195 - 590.00000 L KMP 506.400 1.12 5.40 Fmm - - - - 66.88% 52.5% Azubmymi 1gQ 135 125 1oU+125 - 582.00000
Tranche Comments
L: Registration: 144V Zwbx;
Y: Registration: 144W Mggt;
I: Registration: 144W Zfrc;
SOO: Registration: 144R Fpeh;
Collateral
Fzvrrjrs Wzjk ui isctvso ja rks Rzvvztsvnydi vss iudyvs ukrsvsir uk jk jyyvzuudjrsva 1,029,262 czvvjrsvjv istjvs vzzr (nyeSXny) (1,167,098 rzrjv SX ukcvtoukr rks kzk-czvvjrsvjv jkckzv) itysv vsruzkjv djvv (nyeKsktzzo Qztks Fskrvsny, rks nyeIvzysvrany zv rks nyeKsktzzo Qztks Fskrvs Ivzysvrany) vzcjrso uk Fukcukkjru, Akuz
Missing something? Tell us.