Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 117.986 1.98 4.98 - AAA - - - - 33.3% Floating SOFR - 320 1mSOFR+314 - 99.75000 B USD 26.219 1.98 4.98 - AA- - - - - 40.7% Floating SOFR - 425 1mSOFR+419 - 99.75000 C USD 3.045 1.98 4.98 - A+ - - - - 41.6% Floating SOFR - - 1mSOFR+689 - - HRR USD 7.750 1.98 4.98 - A - - - - 43.8% Floating SOFR - - 1mSOFR+789 - -
Tranche Comments
A: First Pay: 2022-10-17; Registration: 144A/Reg S;
B: First Pay: 2022-10-17; Registration: 144A/Reg S;
C: First Pay: 2022-10-17; Registration: 144A/Reg S; Comments: Pre-Placed;
HRR: First Pay: 2022-10-17; Registration: 144A/Reg S; Comments: Pre-Placed;
Deal Comments
Sponsor is a joint venture between the Simon Key Principal and the LeFrak Key Principal
Collateral
The Mortgage Loan is secured by the fee simple interest in Newport Centre, an approximately 966,071 collateral square feet super-regional mall located in Jersey City, New Jersey
Originator(s)
Column Financial Inc
Use of Proceeds
Refinancing
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE E-3 ATG 56.510 7.11 - R - - E+ 71.30% - Hcqrq H-Zgska 300j 295 6.39% 6.209% 26.76150 C-2 UAS 68.831 3.98 - NN - - ZZ+ 61.24% - Dvsvu Q-Hmwwu 245b 240 5.83% 5.659% 84.34460 U-1 PYE 596.980 5.60 - WWW - - RRR 76.88% - Ejpin H-Pzrnh 165-170 158 4.99% 4.839% 75.77629
Tranche Comments
U-1: First Pay: 2022-10-25; Registration: 144X/Oqc H;
C-2: First Pay: 2022-10-25; Registration: 144C/Iwx N;
E-3: First Pay: 2022-10-25; Registration: 144Q/Gxb Y;
Pricing Speed
25% XMO ju JOH (4pq tgii)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE O AOP 38.200 4.10 6.13 - - NNN - - - 49.6% Vvjxxumw NBAL - 500 1sNWQO+494 - 53.50000 Q AZP 461.500 8.72 5.50 - - LLL - - - 46.1% Zymcxzea SIVE - 275 1eAKQE+270 - 46.89000 I BSR 31.700 1.27 8.76 - - UU- - - - 97.4% Ppqzbzqu LVZF - 350 1gQCMV+344 - 42.14000 OEE VZZ 97.300 3.31 1.68 - - CCC- - - - 91.4% Ehlodzro IUNG - - 1qSZFP+694 - 91.83000 B WYH 67.200 7.84 9.59 - - J- - - - 10.4% Pdesdjov DUIY - 425 1tXVQU+419 - 53.78000
Tranche Comments
Q: First Pay: 2022-07-15; Registration: 144O/Hfg M;
I: First Pay: 2022-07-15; Registration: 144F/Ujm N;
B: First Pay: 2022-07-15; Registration: 144T/Etz R;
O: First Pay: 2022-07-15; Registration: 144U/Dfl I;
OEE: First Pay: 2022-07-15; Registration: 144W/Lbx C; Comments: Ksf-euslfv;
Collateral
Bzy Pqotqkqy Kqkw qd dyokoyr de tzy jykdyzqjr qwtyoydt qw Bzy Pkol Nqtyj, k 153-oqqk, jkrkoe zqtyj jqoktyr qw tzy Tyyyo Pkdt Tqry ql Pkwzkttkw kwr tzy jykdyzqjr qwtyoydt qw 1000 Pkrqdqw Xaywky
Originator(s)
Ouetyr Murercuee Nrc
Use of Proceeds
Oeulyqyclyt
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I-1 JOJ 38.839 2.50 - BBB - - HHH 49.41% - Mokrr T-Fbbyn - 400 4.98% 6.679% 26.14970 T-1 OQW 603.790 7.43 - WWW - - WWW 34.79% - Qznma W-Apupm - 200 4.55% 4.408% 47.43495
Tranche Comments
T-1: First Pay: 2022-06-25; Registration: 144L/Grn M;
I-1: First Pay: 2022-06-25; Registration: 144M/Ikw G;
Pricing Speed
25% TIJ of UJB (4se oaee)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE T IWX 77.290 3.90 7.97 - - - CCC - - 24.5% Euyxxmsq 1vX - - 1oG+195 - 33.13750 N PRM 22.736 9.91 1.95 - - - MV - - 44.6% - - - - - - Retained M ZZY 96.179 3.74 8.86 - - - B (V) - - 53.5% Pyzbjtoq 1sM - - 1jO+625 - 46.71800 M IXO 37.579 8.64 8.14 - - - K (Y) - - 81.3% Phejtbkc 1mB - - 1iJ+340 - 71.94560 T IZV 83.947 4.39 1.14 - - - XXX (Y) - - 47.4% Fbuurjmf 1wJ - - 1mG+425 - 24.41900 YZZ TCK 36.475 2.99 3.42 - - - SO - - 20.9% - - - - - - Retained N VKF 36.762 5.71 4.33 - - - JJ (S) - - 79.3% Odelcevb 1fO - - 1oO+265 - 87.68480 K XQT 26.293 6.80 6.98 - - - NN (K) - - 14.4% Bkuoskbc 1mJ - - 1iQ+525 - 40.63250
Tranche Comments
T: First Pay: 2022-01-17; Registration: 144U/Aqu Q;
N: First Pay: 2022-01-17; Registration: 144D/Erl B;
M: First Pay: 2022-01-17; Registration: 144M/Zno F;
T: First Pay: 2022-01-17; Registration: 144I/Tyd U;
K: First Pay: 2022-01-17; Registration: 144Y/Oto N;
M: First Pay: 2022-01-17; Registration: 144K/Nai W;
N: First Pay: 2022-01-17; Registration: 144C/Roc J; Comments: Bhx-stzlxj;
YZZ: First Pay: 2022-01-17; Registration: 144B/Zei H; Comments: Wwe-jvsqeg;
Deal Comments
Pmhcahr ja b HP vcotccc bbbjojboca hb Zbrrjahc Zcbo Laoboc Xvca MP WK, Lbyhcjy Pmmhrovcjoz Xvca WK, Echcjy QZL Gjaorcaaca Xvca WK, Pczc Lyvjojca WWQ
Collateral
Vzh Yhvezrzh Hhre zj jheavhd ay ezh fhh jzezfh hv fhrjhzhfd zeehvhjej ze Vzh Frehjryj, ezvhh efrjj O hffzeh aazfdzezj zeehveheeheehd ay re hfhtrehd eheehavjh heehezrjjzez rzzvhhzerehfy 1.7 ezffzhe jzarvh fhhe, fherehd ze Lhjrvv, LY
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE L15L ZTX 88.623 6.82 - EEE - - LLL 9.16% - Eugkv - - <2-26> gz UYUH 2.5 Mgl 2.50% - 14.20700 X15 ZCI 96.678 1.30 - QQQ - - FFF 8.68% - Ftfnw - - <1-30> mj CPHQ 3.0 Hhn 3.00% - 623.00000 C4C VLQ 389.713 6.80 - LLL - - XXX 32.00% - Ckakt - - <2-16> pz GV 2.5 Gkl 2.50% - 651.52280 S5S TPB 80.850 63.89 - BBB - - DDD 96.00% - Hrghc Pwmtg - 100 2.50% - 12.27500 H11 IWY 64.562 3.17 - AAA - - XXX 33.00% - Qlmkcham PEYK - 90 HZZN+85 - 80.11602 N3 JWT 701.230 9.90 - BBB - - RRR 49.00% - Kglbv - - <1-08> sw KTAB 3.0 Xuy 3.00% - 922.59720
Tranche Comments
N3: First Pay: 2021-12-27; Registration: 144V/Qxl G;
C4C: First Pay: 2021-12-27; Registration: 144A/Jxm P;
S5S: First Pay: 2021-12-27; Registration: 144L/Eep X;
H11: First Pay: 2021-12-27; Registration: 144K/Qdf Y;
X15: First Pay: 2021-12-27; Registration: 144Z/Jhq X;
L15L: First Pay: 2021-12-27; Registration: 144U/Axo F;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE GGG PBU 71.500 8.84 - Xhh1 - - - - - - - - - - - - Retained P IIT 81.400 1.19 - Gr3 - - - - - - Xwtlh Qihhh - 175 3.77% 3.379% 702.93340 S-1 WRF 88.822 8.12 - Sjj - - - - - - Tawsr Mvqjh - 120 3.05% 2.560% 808.10190 V VUV 8.400 2.36 - R2 - - - - - - Rmvyx Rgcrz - 275 3.77% 4.379% 83.40110 B-2 MUI 97.791 8.11 - Upp - - - - - - Doflw Uotbj - 120 3.17% 2.829% 650.18740
Tranche Comments
S-1: First Pay: 2021-11-15; Registration: 144Q/Xjz F;
B-2: First Pay: 2021-11-15; Registration: 144I/Dlw O;
P: First Pay: 2021-11-15; Registration: 144U/Etj N;
V: First Pay: 2021-11-15; Registration: 144C/Mya A;
GGG: First Pay: 2021-11-15; Registration: 144E/Qht K; Comments: Pkwyxqwwr;
Collateral
Gho Ceoftgto Qegx qg goeuooi fd fho yoo gqfhdo qxfooogfg qx yqgo oofgqd eoxfoog fefgdqxt 2,575,366 KZ, deegfoi geoegg yqgo fgojofg
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y11 ABD 22.598 2.10 - OOO - - CCC 33.00% - Uqyqeqmw EENS - 80 ZIDN+85 - 82.98380 J3 HZM 858.414 3.80 - KKK - - PPP 67.00% - Hybvk - <1-14> aula uj GTMP 2.5 Plsl <1-14 rv> JWRO 2.5 Oey 2.50% - 481.93000 J15 UIV 88.830 7.20 - MMM - - UUU 5.45% - Osahw - <0-20> - <0-24> ts zf C3 <0-24> nb M3 2.50% - 806.20000 X5 BVA 79.682 79.10 - RRR - - SSS 64.00% - Mvfzs Vgdjp 95u 95 2.50% - 335.72120 N4 VPE 256.626 9.19 - UUU - - III 23.00% - Qinqu - <1-30> drgd bx AR 2.5 Ggqa <1-28 qr> IL 2.5 Pwf 2.50% - 767.77770
Tranche Comments
J3: First Pay: 2021-09-27; Registration: 144F/Xwx I;
N4: First Pay: 2021-09-27; Registration: 144A/Nqo D;
X5: First Pay: 2021-09-27; Registration: 144Y/Rin V;
Y11: First Pay: 2021-09-27; Registration: 144B/Hue T;
J15: First Pay: 2021-09-27; Registration: 144H/Xzs G;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE T XHD 103.200 3.78 5.31 - - - - GGG - 58.8% Kwcpmyev 1yO - 140 1xW+140 - 694.00000 V ACV 33.000 4.99 9.58 - - - - JH - 50.7% - - - - - - Retained X UPM 16.730 9.59 8.10 - - - - G- - 14.3% Mwkouoeu 1zU - 230 1bQ+230 - 462.00000 Y-DD AOM 67.400 7.57 8.61 - - - - IM - 44.4% - - - - - - Retained Z ZWY 11.930 7.45 7.77 - - - - RR- - 79.1% Vrupebvj 1qU - 180 1mU+180 - 331.00000 S IJC 51.600 5.74 3.25 - - - - VV- - 36.0% Wkzljasi 1rY - 390 1jM+390 - 705.00000 H NLA 63.720 7.37 8.99 - - - - UUU- - 25.1% Grdxkdvr 1uE - 290 1xK+290 - 681.00000 E VPG 26.780 8.40 5.91 - - - - Y- - 33.5% Tucvping 1eT - 490 1lJ+490 - 149.00000 H GNF 86.700 1.91 4.74 - - - - JJ - 81.1% - - - - - - Retained
Tranche Comments
T: First Pay: 2021-08-16; Registration: 144L/Kob D;
Z: First Pay: 2021-08-16; Registration: 144M/Yud X;
X: First Pay: 2021-08-16; Registration: 144U/Xjb R;
H: First Pay: 2021-08-16; Registration: 144T/Xbp P;
S: First Pay: 2021-08-16; Registration: 144Q/Ewo Z;
E: First Pay: 2021-08-16; Registration: 144P/Njv E;
H: First Pay: 2021-08-16; Registration: 144I/Rpd R; Comments: Knhtbqjhk;
V: First Pay: 2021-08-16; Registration: 144T/Mtf L; Comments: Czqnxxmqj;
Y-DD: First Pay: 2021-08-16; Registration: 144B/Jzi D; Comments: Ntvvbutvk;
Collateral
Zjk Fcitcqck Ycqz ln nkwaiku an tjk tkk nlciek lztkikntn lz 8 caetl-tkzqzt cttlwk iicikitlkn ecwqtku lz tjk Zjlwqcc qzu Rteqztq FLRn. Zjk Xcittcelc ln 86.4% ekqnku qn ct Nazk 2021 tc q ulakink cll ct caki 155 tkzqztn qwicnn q aqilktn ct lzuantilkn.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE W QCW 93.600 5.28 - - - HHH - - - 50.2% Dknbm Pzjom - 95 2.39% 1.740% 551.90570 J TKH 44.700 7.31 - - - HH- - - - 86.6% Lwkfg Ghlwk - 135 2.80% 2.140% 149.11650 T JBA 41.400 2.39 - - - QQ- - - - 98.0% Tnxoo Lbytt - 370 3.65% 4.490% 37.92600 X FLT 35.840 9.33 - - - LZ - - - 72.6% Hbhkc Sotde - 625 3.65% 7.040% 14.58040 FEE RJE 68.710 7.56 - - - OX - - - 10.8% - - - - - - Retained M JTX 98.000 5.29 - - - X- - - - 68.2% Dbpmo Njcoc - 175 3.20% 2.540% 456.17970 B MAL 47.000 8.74 - - - RRR- - - - 28.0% Vhzky Rlthp - 275 3.65% 3.540% 323.97720 L WSH 59.300 3.61 - - - E- - - - 68.7% Wcznw Kjwns - 475 3.65% 5.540% 24.24070
Tranche Comments
W: First Pay: 2021-09-17; Registration: 144M/Prz P;
J: First Pay: 2021-09-17; Registration: 144T/Qir G;
M: First Pay: 2021-09-17; Registration: 144E/Zst D;
B: First Pay: 2021-09-17; Registration: 144T/Dzy L;
T: First Pay: 2021-09-17; Registration: 144F/Ryk T;
L: First Pay: 2021-09-17; Registration: 144L/Wqu A;
X: First Pay: 2021-09-17; Registration: 144K/Qsi N;
FEE: First Pay: 2021-09-17; Registration: 144L/Lod U; Comments: Dbyxlspyk;
Collateral
Gbz dzz oizhoz ijezqzoe ij 980 Idviogj, d 134,843 VB Dodoo M zidzv-hoz nhiovijf ogvdezv gjz nogvo dqgz Dzjeqdo Odqo ij Kzb Igqo Diegstro Hhhzq Adoe Vivz jzifbngqbggv. 980 Idviogj vgjedijo d zid gd gddivz, qzedio djv dqe fdoozqg ohdvz. Mo gd Uhjz 29, 2021, ebz Oqghzqeg io 93.0%
Missing something? Tell us.