| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A | USD | 492.500 | 10.06 | - | - | - | AAA | - | AAA | - | 29.7% | Fixed | Swaps | 98-99 | 98 | 2.96% | 2.623% | 102.99570 |
| B | USD | 71.300 | 10.06 | - | - | - | AA- | - | AA+ | - | 34.0% | Fixed | Swaps | 125 | 125 | 3.23% | 2.893% | 102.99380 |
| C | USD | 55.200 | 10.06 | - | - | - | A- | - | AA- | - | 37.3% | Fixed | Swaps | 155 | 155 | 3.53% | 3.193% | 102.99220 |
| D | USD | 87.500 | 10.06 | - | - | - | BBB- | - | A- | - | 42.6% | Fixed | Swaps | 225a | 225 | 3.70% | 3.893% | 98.59360 |
| E | USD | 133.100 | 10.06 | - | - | - | NR | - | BBB- | - | 50.6% | Fixed | Swaps | 275a | 275 | 3.70% | 4.393% | 94.62660 |
| F | USD | 121.100 | 10.06 | - | - | - | NR | - | BB- | - | 57.9% | Fixed | Swaps | 335a | 350 | 3.70% | 5.143% | 89.02530 |
| G | USD | 67.662 | 10.06 | - | - | - | NR | - | B | - | 61.9% | Fixed | Swaps | 400a | 420 | 3.70% | 5.843% | 84.15070 |
| HRR | USD | 71.638 | 10.06 | - | - | - | NR | - | B- | - | - | - | - | - | - | - | - | Retained |
Tranche Comments
A: Registration: 144A Only;
B: Registration: 144A Only;
C: Registration: 144A Only;
D: Registration: 144A Only;
E: Registration: 144A Only;
F: Registration: 144A Only;
G: Registration: 144A Only;
HRR: Registration: 144A Only;
Collateral
Two Class “A” office properties totalling ~1.8m SF located in midtown Manhattan