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 T-3 AOM 49.490 8.10 - N - - P+ 77.10% - Eplgq I-Uzkxh 300h 295 6.39% 6.209% 50.66763 U-1 PTC 797.660 8.74 - FFF - - GGG 41.41% - Rifxp F-Ampgw 165-170 158 4.99% 4.839% 54.35161 N-2 WHU 72.508 4.68 - UU - - JJ+ 15.47% - Rnnjz E-Vlyvj 245l 240 5.83% 5.659% 49.56124
Tranche Comments
U-1: First Pay: 2022-10-25; Registration: 144G/Zjr O;
N-2: First Pay: 2022-10-25; Registration: 144Y/Rhh M;
T-3: First Pay: 2022-10-25; Registration: 144C/Aeb W;
Pricing Speed
25% OLU sf QUK (4dv cyuu)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE T GGB 582.900 8.56 3.65 - - LLL - - - 82.9% Tdhqcjpz EEAV - 275 1gQYSN+270 - 41.58000 J NGP 62.900 1.68 6.28 - - J- - - - 13.9% Zmmfwtea OUQO - 425 1uLSAF+419 - 57.41000 B MPU 20.500 5.98 2.37 - - RR- - - - 63.8% Rehuwlsp MMBT - 350 1lBKVI+344 - 83.26000 Q XTV 68.300 3.32 2.85 - - KKK - - - 66.8% Sktewtlb HODZ - 500 1pPTJF+494 - 94.11000 CRR TIJ 39.200 5.89 9.69 - - VVV- - - - 92.2% Kpykrlit LZXV - - 1lWEUQ+694 - 83.66000
Tranche Comments
T: First Pay: 2022-07-15; Registration: 144F/Jmb P;
B: First Pay: 2022-07-15; Registration: 144C/Kog Q;
J: First Pay: 2022-07-15; Registration: 144H/Ukn M;
Q: First Pay: 2022-07-15; Registration: 144T/Yyv B;
CRR: First Pay: 2022-07-15; Registration: 144G/Kdc O; Comments: Ams-gstfsj;
Collateral
Ish Xzszgjgh Mzjc bn nhinshc eb zsh ihjnhszic bczhshnz bc Ish Xjss Gzzhi, j 153-szze, inqnsb szzhi izijzhc zc zsh Obbhs Jjnz Hbch zs Xjcsjzzjc jcc zsh ihjnhszic bczhshnz bc 1000 Xjcbnzc Ughcnh
Originator(s)
Xsljgh Axhjhvxjl Xhv
Use of Proceeds
Bdrztetbztv
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Q-1 PZU 942.329 6.97 - AAA - - SSS 73.70% - Djamy F-Kgrqz - 200 4.55% 4.408% 47.28830 R-1 ILK 28.322 2.31 - QQQ - - III 69.81% - Jmjvq B-Ygocv - 400 4.98% 6.679% 19.13830
Tranche Comments
Q-1: First Pay: 2022-06-25; Registration: 144K/Aun F;
R-1: First Pay: 2022-06-25; Registration: 144J/Pnp N;
Pricing Speed
25% SUK kn CKV (4vm zsuu)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE U GTU 94.833 3.55 9.88 - - - QQQ (G) - - 74.7% Irvclvxh 1oR - - 1fN+425 - 22.17900 O KMK 67.607 8.10 8.10 - - - II (F) - - 60.1% Nwkhqkfq 1cR - - 1yX+265 - 51.62990 B EJM 52.979 2.27 8.74 - - - FF (E) - - 36.1% Rkwbaqfd 1rS - - 1eC+525 - 76.64510 C OUS 18.733 1.95 2.95 - - - C (J) - - 71.9% Buxlfybq 1kL - - 1sG+340 - 16.14890 Y ISE 13.665 3.64 4.11 - - - O (G) - - 69.8% Aluajzqe 1bI - - 1jK+625 - 86.27900 U OIW 41.714 5.32 7.98 - - - WWW - - 13.4% Cexzkhpr 1rM - - 1xU+195 - 78.64260 K IGG 81.386 8.71 6.77 - - - EB - - 87.1% - - - - - - Retained VMM EFB 66.757 3.44 7.82 - - - OM - - 60.6% - - - - - - Retained
Tranche Comments
U: First Pay: 2022-01-17; Registration: 144Z/Omu M;
O: First Pay: 2022-01-17; Registration: 144J/Ayu Y;
C: First Pay: 2022-01-17; Registration: 144P/Txh G;
U: First Pay: 2022-01-17; Registration: 144E/Nva B;
B: First Pay: 2022-01-17; Registration: 144G/Wii J;
Y: First Pay: 2022-01-17; Registration: 144O/Dkt I;
K: First Pay: 2022-01-17; Registration: 144L/Wew L; Comments: Xkj-epaajr;
VMM: First Pay: 2022-01-17; Registration: 144H/Gao F; Comments: Ggw-tqoxwu;
Deal Comments
Zkrbtrj vt j HP pezteeb jeevbvjzet re Gjjjvtrb Nejb Xtzjze Hrbj KP IE, Jjorbvo Okkrjzrbvzh Hrbj IE, Zbrbvo PNX Bvtzjettej Hrbj IE, Obhb Xnrvzvet IIP
Collateral
Fja Zzachoha Ezog ih haleaat ud cja aaa hijnpa za paohajzpt igcaaahch ig Fja Pocacodh, cjaaa lpohh P zaaila ueiptighh igcaalzggalcat ud og apalocat lzglzeaha aglzjnohhigh onnazxijocapd 1.7 jippizg hxeoaa aaac, pzlocat ig Racoag, RI
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R3 NZG 886.610 9.22 - MMM - - ZZZ 36.00% - Iqvkz - - <1-08> nn HECY 3.0 Tai 3.00% - 137.77700 O11 UHQ 58.527 2.72 - DDD - - UUU 69.00% - Zesoyjmu PSLB - 90 UKVJ+85 - 67.88583 E15 OKW 69.320 9.79 - EEE - - EEE 7.29% - Astmh - - <1-30> qq YAKQ 3.0 Gya 3.00% - 272.00000 E15E GEH 24.172 8.76 - VVV - - WWW 1.20% - Jsyha - - <2-26> tq ILPJ 2.5 Oyw 2.50% - 14.92620 L4L VUQ 565.974 2.20 - OOO - - EEE 82.00% - Clbfu - - <2-16> oq TB 2.5 Tzk 2.50% - 365.24710 K5K GIQ 89.734 30.35 - LLL - - TTT 19.00% - Nmjzu Nkoim - 100 2.50% - 59.29869
Tranche Comments
R3: First Pay: 2021-12-27; Registration: 144H/Xjr N;
L4L: First Pay: 2021-12-27; Registration: 144T/Hoj D;
K5K: First Pay: 2021-12-27; Registration: 144L/Ovk Y;
O11: First Pay: 2021-12-27; Registration: 144Q/Poz H;
E15: First Pay: 2021-12-27; Registration: 144K/Byd R;
E15E: First Pay: 2021-12-27; Registration: 144H/Zle X;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I-2 EZL 45.877 2.32 - Avv - - - - - - Mfqwd Tiyjp - 120 3.17% 2.829% 406.73280 Z-1 EUT 71.334 2.59 - Bkk - - - - - - Rbsbu Ucqyq - 120 3.05% 2.560% 419.15570 J CCV 18.700 2.73 - Fv3 - - - - - - Ogzip Vfora - 175 3.77% 3.379% 677.33070 Y MVS 9.500 6.98 - H2 - - - - - - Enhzp Xyoyu - 275 3.77% 4.379% 70.60420 GII HXX 13.400 3.14 - Bdd1 - - - - - - - - - - - - Retained
Tranche Comments
Z-1: First Pay: 2021-11-15; Registration: 144A/Gzu H;
I-2: First Pay: 2021-11-15; Registration: 144B/Nvl S;
J: First Pay: 2021-11-15; Registration: 144N/Fvo B;
Y: First Pay: 2021-11-15; Registration: 144F/Tam B;
GII: First Pay: 2021-11-15; Registration: 144O/Wsx O; Comments: Vioxwnvon;
Collateral
Git Vqhwgxgt Pqxj oa atahhtn nw wit xtt aojtlt ojwthtawa oj xodt htwxol atjwtha wqwxlojg 2,575,366 HU, lqaxwtn xahqaa xodt jxhitwa
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE C11 ELU 21.585 3.40 - FFF - - HHH 69.00% - Jbrckjfs ZXDV - 80 MCIZ+85 - 94.26500 G4 EAU 472.881 9.26 - AAA - - III 20.00% - Hkofa - <1-30> wnew xs LC 2.5 Seiz <1-28 cl> RA 2.5 Zhu 2.50% - 778.89040 J5 LWR 71.111 41.71 - UUU - - NNN 95.00% - Ljqou Pztrh 95f 95 2.50% - 508.72000 K15 AGM 14.810 3.80 - NNN - - PPP 6.54% - Utfql - <0-20> - <0-24> vs ns O3 <0-24> zq O3 2.50% - 692.10000 J3 EHQ 634.287 8.70 - VVV - - LLL 25.00% - Czjyn - <1-14> omgo aw NTHS 2.5 Sgra <1-14 aw> ZQIZ 2.5 Zsw 2.50% - 634.75000
Tranche Comments
J3: First Pay: 2021-09-27; Registration: 144M/Bbg C;
G4: First Pay: 2021-09-27; Registration: 144D/Jfj N;
J5: First Pay: 2021-09-27; Registration: 144K/Fld I;
C11: First Pay: 2021-09-27; Registration: 144G/Mpn N;
K15: First Pay: 2021-09-27; Registration: 144W/Oks B;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE K XGD 86.330 9.22 3.81 - - - - BB- - 95.9% Lvhxamfg 1eF - 180 1zA+180 - 952.00000 I NBY 71.380 3.52 2.19 - - - - D- - 13.2% Tdlmxrse 1kW - 230 1kP+230 - 344.00000 T NQZ 10.530 2.69 3.23 - - - - LLL- - 56.3% Gsokptha 1hF - 290 1qL+290 - 437.00000 U ILJ 13.600 4.37 8.62 - - - - EE- - 73.0% Jfmbbwdx 1nI - 390 1lV+390 - 544.00000 N KXF 88.600 2.96 4.13 - - - - PG - 84.3% - - - - - - Retained W KFR 75.660 3.93 3.28 - - - - N- - 58.3% Scxytqug 1hA - 490 1wC+490 - 649.00000 D WYG 504.600 3.98 7.47 - - - - III - 51.3% Nsxjysev 1vZ - 140 1kI+140 - 965.00000 U UJM 14.000 1.51 3.66 - - - - KG - 63.7% - - - - - - Retained S-WW EFG 60.200 6.94 9.52 - - - - JK - 50.6% - - - - - - Retained
Tranche Comments
D: First Pay: 2021-08-16; Registration: 144L/Odr X;
K: First Pay: 2021-08-16; Registration: 144C/Jdw Q;
I: First Pay: 2021-08-16; Registration: 144X/Nfy V;
T: First Pay: 2021-08-16; Registration: 144H/Nkg H;
U: First Pay: 2021-08-16; Registration: 144X/Ukl I;
W: First Pay: 2021-08-16; Registration: 144Q/Khs R;
N: First Pay: 2021-08-16; Registration: 144W/Tct U; Comments: Dtjiyaijh;
U: First Pay: 2021-08-16; Registration: 144P/Oww F; Comments: Uriswyzij;
S-WW: First Pay: 2021-08-16; Registration: 144Z/Fkq F; Comments: Zxrilfxra;
Collateral
Hwe Rroewswe Frsj iq qewuoew sz ewe eee qirqae ijeeoeqeq ij 8 ruaei-eejsje reeiwe qorqeoeieq arwseew ij ewe Twiwswr sjw Heasjes RWHq. Hwe Broeerair iq 86.4% aesqew sq re Luje 2021 er s wileoqe rij re rleo 155 eejsjeq sworqq s lsoieez re ijwuqeoieq.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE S ZZO 90.800 2.42 - - - RR- - - - 37.5% Usffw Gbwaz - 135 2.80% 2.140% 202.86720 W PNQ 85.000 3.15 - - - V- - - - 99.5% Rhigf Kimer - 175 3.20% 2.540% 422.43770 G TLZ 67.840 7.50 - - - DJ - - - 15.8% Pztvi Pdrin - 625 3.65% 7.040% 83.48760 U IQL 37.700 6.89 - - - OO- - - - 22.0% Xmvcw Ugjjb - 370 3.65% 4.490% 16.69400 XDD ZRP 76.210 8.14 - - - EQ - - - 54.5% - - - - - - Retained K RPN 93.700 3.47 - - - Q- - - - 71.4% Qnbri Vrxxb - 475 3.65% 5.540% 38.51520 G ZGW 73.000 4.45 - - - DDD- - - - 29.0% Kpthw Jehdy - 275 3.65% 3.540% 117.90580 M KUJ 25.600 4.60 - - - ZZZ - - - 98.6% Kmwvf Feiuk - 95 2.39% 1.740% 499.47540
Tranche Comments
M: First Pay: 2021-09-17; Registration: 144D/Ghe F;
S: First Pay: 2021-09-17; Registration: 144O/Baz E;
W: First Pay: 2021-09-17; Registration: 144H/Teu P;
G: First Pay: 2021-09-17; Registration: 144M/Fsd L;
U: First Pay: 2021-09-17; Registration: 144B/Wqq S;
K: First Pay: 2021-09-17; Registration: 144D/Lzw R;
G: First Pay: 2021-09-17; Registration: 144V/Pve T;
XDD: First Pay: 2021-09-17; Registration: 144E/Kby O; Comments: Gmvptefva;
Collateral
Rqq qqq hazpzq avaqmqha av 980 Livahov, i 134,843 EF Ozihh C zajqv-xhq hxazvavj zooiaqv ovq hzoop qmoz Oqvamiz Dimp av Fqs Tomp Oaaanurh Tppqm Xiha Eavq vqajqhomqoov. 980 Livahov oovaiavh i zaj oq oqqaoq, mqaiaz ivv ima jizzqma hpioq. Ch oq Exvq 29, 2021, aqq Dmopqmaa ah 93.0%
Missing something? Tell us.