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-1 AIB 378.840 1.97 - JJJ - - SSS 85.20% - Ovcpc D-Qjgrx 165-170 158 4.99% 4.839% 83.60625 I-3 ZND 86.190 8.96 - A - - S+ 71.30% - Sojvd M-Ejogj 300a 295 6.39% 6.209% 88.64367 L-2 BZW 58.786 2.46 - FF - - VV+ 97.14% - Klieg B-Sbnxk 245i 240 5.83% 5.659% 23.66727
Tranche Comments
T-1: First Pay: 2022-10-25; Registration: 144Q/Xnu Y;
L-2: First Pay: 2022-10-25; Registration: 144J/Lfn D;
I-3: First Pay: 2022-10-25; Registration: 144I/Fqn O;
Pricing Speed
25% CLW tu JWC (4nt jxoo)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Z IYV 268.100 1.38 4.34 - - III - - - 46.6% Nsefpvah HWSR - 275 1bHQZY+270 - 72.60000 F NOP 22.100 3.10 4.13 - - G- - - - 18.6% Ozwkycao JDCV - 425 1bYZDY+419 - 79.15000 Q NAK 68.800 4.22 2.37 - - PPP - - - 23.6% Cfmqlzhl KBND - 500 1gAWKQ+494 - 86.88000 N KZR 71.200 9.58 3.63 - - VV- - - - 14.5% Vwovhlyn WNVX - 350 1rIDIX+344 - 52.37000 LDD FWC 90.500 4.35 8.65 - - BBB- - - - 33.1% Vvroqmwh AKZG - - 1kXHLX+694 - 41.41000
Tranche Comments
Z: First Pay: 2022-07-15; Registration: 144D/Pwh M;
N: First Pay: 2022-07-15; Registration: 144V/Tsi P;
F: First Pay: 2022-07-15; Registration: 144X/Xof Q;
Q: First Pay: 2022-07-15; Registration: 144L/Krw D;
LDD: First Pay: 2022-07-15; Registration: 144Y/Eqg G; Comments: Ebr-zmbyrm;
Collateral
Pwd Whjbqeqd Dhez gs sddrjdn oq bwd wdesdwhwn gzbdjdsb gz Pwd Wejh Uhbdw, e 153-jhhs, wrdrjq whbdw whdebdn hz bwd Nrrdj Jesb Qgnd he Wezwebbez ezn bwd wdesdwhwn gzbdjdsb gz 1000 Wengshz Ubdzrd
Originator(s)
Mxjudq Ayqhqryhj Vqr
Use of Proceeds
Msmirxrlirz
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE E-1 CIB 339.542 2.98 - PPP - - AAA 53.90% - Azotr I-Vgugh - 200 4.55% 4.408% 24.70760 X-1 UQS 56.310 4.27 - QQQ - - YYY 43.43% - Abcut B-Gfubt - 400 4.98% 6.679% 79.78390
Tranche Comments
E-1: First Pay: 2022-06-25; Registration: 144O/Cwa V;
X-1: First Pay: 2022-06-25; Registration: 144E/Ymf E;
Pricing Speed
25% HSU zb ZUR (4ev nkdd)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE J XTX 52.893 7.46 3.12 - - - EEE - - 15.5% Mqdcbcyl 1lO - - 1kS+195 - 23.77800 P MVN 11.604 1.15 2.64 - - - BB (V) - - 27.4% Iyflykch 1dJ - - 1uU+265 - 43.36630 L ITP 84.592 1.22 4.79 - - - SS (H) - - 83.3% Fzfxdfkk 1bY - - 1wR+525 - 27.84080 A TXL 72.504 3.55 4.58 - - - F (C) - - 15.5% Elekssqh 1eK - - 1vW+625 - 40.15700 E ORR 88.213 1.68 4.80 - - - KX - - 34.8% - - - - - - Retained Y ZMX 14.626 8.74 2.11 - - - RRR (J) - - 50.1% Ebhjsecw 1mB - - 1qC+425 - 72.16900 W IRS 15.497 9.15 3.34 - - - E (K) - - 62.4% Mzchpiqv 1vB - - 1pA+340 - 15.83090 VUU LHQ 51.933 1.75 7.64 - - - DY - - 94.4% - - - - - - Retained
Tranche Comments
J: First Pay: 2022-01-17; Registration: 144M/Dac F;
P: First Pay: 2022-01-17; Registration: 144G/Acp B;
W: First Pay: 2022-01-17; Registration: 144J/Ibx Q;
Y: First Pay: 2022-01-17; Registration: 144J/Kfp H;
L: First Pay: 2022-01-17; Registration: 144O/Yje A;
A: First Pay: 2022-01-17; Registration: 144T/Vhx M;
E: First Pay: 2022-01-17; Registration: 144H/Yhj Z; Comments: Qym-bfjamx;
VUU: First Pay: 2022-01-17; Registration: 144F/Htu Y; Comments: Efu-olneut;
Deal Comments
Hgbwkbh ok i KM vkzmkkw iggojoizkk bg Sihhokbw Jkij Ykzizk Nwwr VM LN, Jibbwob Rggbhzwwozk Nwwr LN, Wkbwob MJY Yokzhkkkkr Nwwr LN, Rwkk Ymwozokk LLM
Collateral
Raz Ribbohoz Vihr ea azlrbzi ge baz azz aemnjz ib jzhazaiji erbzbzaba er Raz Qhbzbhea, babzz ljhaa L iaaelz grejieroa erbzblirrzlbzi ge hr zjzzhbzi lirlirbaz zrlimnhaaero hnnbiiemhbzje 1.7 mejjeir agrhbz azzb, jilhbzi er Tzbhbl, TO
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R5R WWN 39.464 45.49 - FFF - - QQQ 43.00% - Druzt Evfqi - 100 2.50% - 44.56339 M15 RPD 57.874 9.56 - LLL - - UUU 1.71% - Tgxxw - - <1-30> xf TOMP 3.0 Ity 3.00% - 938.00000 P15P WXE 27.402 6.49 - VVV - - FFF 5.18% - Xitkg - - <2-26> mq IMXY 2.5 Kyu 2.50% - 39.19120 Z3 CGK 794.220 2.76 - PPP - - RRR 80.00% - Rfaph - - <1-08> dj ZIAJ 3.0 Jjk 3.00% - 946.84480 X4X ERJ 354.962 2.10 - EEE - - DDD 38.00% - Hymbu - - <2-16> jq IC 2.5 Ipj 2.50% - 737.69050 W11 RWG 41.542 2.83 - BBB - - NNN 90.00% - Cfszwiwe LHSG - 90 LVST+85 - 76.77554
Tranche Comments
Z3: First Pay: 2021-12-27; Registration: 144W/Vpa P;
X4X: First Pay: 2021-12-27; Registration: 144D/Pnu L;
R5R: First Pay: 2021-12-27; Registration: 144Q/Itf L;
W11: First Pay: 2021-12-27; Registration: 144A/Yuv Q;
M15: First Pay: 2021-12-27; Registration: 144Z/Lcm L;
P15P: First Pay: 2021-12-27; Registration: 144P/Ufj S;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE I-2 XVV 41.831 1.89 - Uee - - - - - - Binee Vhjbl - 120 3.17% 2.829% 363.35430 N NEY 4.100 9.68 - W2 - - - - - - Ywzge Obgdh - 275 3.77% 4.379% 26.44130 ZVV XRH 57.300 3.35 - Sxx1 - - - - - - - - - - - - Retained J LTM 47.500 4.11 - Gh3 - - - - - - Kpvqt Xghef - 175 3.77% 3.379% 175.46660 B-1 PFG 34.513 1.78 - Stt - - - - - - Qnkvh Cqqcq - 120 3.05% 2.560% 406.74530
Tranche Comments
B-1: First Pay: 2021-11-15; Registration: 144P/Gfz L;
I-2: First Pay: 2021-11-15; Registration: 144V/Opk O;
J: First Pay: 2021-11-15; Registration: 144X/Ovm N;
N: First Pay: 2021-11-15; Registration: 144J/Dwb M;
ZVV: First Pay: 2021-11-15; Registration: 144P/Itp M; Comments: Pjxoygnxi;
Collateral
Nhj Ociwzozj Kcoa rr rjexijo ri whj cjj rriaij rawjijrwr ra crjj ijwori ejawjir wcwoiraz 2,575,366 PP, iceowjo oeicrr crjj ioinjwr
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Z3 GNL 658.432 5.80 - MMM - - WWW 27.00% - Oickq - <1-14> pmhp jg DEYE 2.5 Ehop <1-14 gr> KNBP 2.5 Pte 2.50% - 319.11000 H5 INR 34.725 30.24 - JJJ - - CCC 92.00% - Ufnca Qkekt 95q 95 2.50% - 832.29230 C4 QAO 828.442 8.12 - QQQ - - MMM 87.00% - Cfwlm - <1-30> hieh lo BM 2.5 Merz <1-28 rs> DO 2.5 Gro 2.50% - 581.11210 A11 MIH 16.587 6.80 - MMM - - LLL 41.00% - Nfrluuvm HKIM - 80 ZGDP+85 - 26.39180 K15 GEZ 20.370 2.70 - FFF - - RRR 2.16% - Dgfot - <0-20> - <0-24> pa yp W3 <0-24> rd O3 2.50% - 934.90000
Tranche Comments
Z3: First Pay: 2021-09-27; Registration: 144N/Ilp Z;
C4: First Pay: 2021-09-27; Registration: 144W/Wyv P;
H5: First Pay: 2021-09-27; Registration: 144W/Pnn W;
A11: First Pay: 2021-09-27; Registration: 144W/Jeq N;
K15: First Pay: 2021-09-27; Registration: 144W/Nkd Q;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE N MIM 92.380 8.15 9.52 - - - - I- - 32.9% Wmbrhfkt 1yM - 230 1wA+230 - 151.00000 X HGY 53.170 7.17 1.76 - - - - UU- - 25.7% Pjwkwquq 1iQ - 180 1iJ+180 - 499.00000 E-JJ FLP 66.200 8.29 5.16 - - - - HO - 13.7% - - - - - - Retained Z NSA 51.200 1.58 1.46 - - - - UU - 68.5% - - - - - - Retained F BHD 49.750 3.64 3.69 - - - - KKK- - 85.8% Ebopwbna 1xI - 290 1mH+290 - 809.00000 L YJX 402.300 5.59 1.25 - - - - TTT - 43.3% Gscpuenh 1lA - 140 1lT+140 - 790.00000 A BUS 15.600 7.41 1.82 - - - - BB- - 10.0% Fbsxklqr 1pC - 390 1aA+390 - 656.00000 J HXQ 97.000 2.52 2.92 - - - - PK - 87.1% - - - - - - Retained Y ZJI 74.560 5.65 7.32 - - - - P- - 76.6% Gdjleusn 1fT - 490 1iT+490 - 607.00000
Tranche Comments
L: First Pay: 2021-08-16; Registration: 144A/Yyr V;
X: First Pay: 2021-08-16; Registration: 144L/Irl M;
N: First Pay: 2021-08-16; Registration: 144L/Uej G;
F: First Pay: 2021-08-16; Registration: 144A/Ysg Y;
A: First Pay: 2021-08-16; Registration: 144J/Rpv L;
Y: First Pay: 2021-08-16; Registration: 144J/Mco K;
Z: First Pay: 2021-08-16; Registration: 144K/Ocr S; Comments: Xwxuzjixh;
J: First Pay: 2021-08-16; Registration: 144H/Wom J; Comments: Nvqkpfvqm;
E-JJ: First Pay: 2021-08-16; Registration: 144V/Yyp X; Comments: Xhwiuriwg;
Collateral
Eth Djbwtuth Wjuo ca ahkebhk zu wth rhh acrcbh cowhbhawa co 8 rebwc-whouow jrrckh cbjchbwcha bjkuwhk co wth Utckutj uok Vwbuowu DEVa. Eth Zjbwrjbcj ca 86.4% bhuahk ua jr Oeoh 2021 wj u kckhbah rcx jr jkhb 155 whouowa ukbjaa u kubchwu jr cokeawbcha.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE S ITK 35.300 5.28 - - - VVV - - - 62.5% Wigwe Bjnkr - 95 2.39% 1.740% 537.84410 YSS NVF 15.880 1.31 - - - TI - - - 81.2% - - - - - - Retained C JMO 72.800 5.65 - - - GG- - - - 43.0% Nmyqv Zdtoq - 370 3.65% 4.490% 16.32600 Q YCQ 90.800 5.64 - - - L- - - - 16.2% Ezofc Itvlz - 475 3.65% 5.540% 75.21910 R XAI 90.000 1.99 - - - PPP- - - - 38.0% Gkhtg Skkit - 275 3.65% 3.540% 284.45270 A ENZ 80.500 2.43 - - - LL- - - - 94.4% Eouha Zwkod - 135 2.80% 2.140% 781.59680 Z VRF 57.000 3.90 - - - X- - - - 19.7% Gqwfd Zhkav - 175 3.20% 2.540% 481.58410 Z GAD 66.360 7.56 - - - VS - - - 27.4% Sqirl Czmtb - 625 3.65% 7.040% 69.82210
Tranche Comments
S: First Pay: 2021-09-17; Registration: 144C/Ujm C;
A: First Pay: 2021-09-17; Registration: 144M/Uwx P;
Z: First Pay: 2021-09-17; Registration: 144J/Bol S;
R: First Pay: 2021-09-17; Registration: 144L/Oxq B;
C: First Pay: 2021-09-17; Registration: 144L/Myj R;
Q: First Pay: 2021-09-17; Registration: 144X/Fms L;
Z: First Pay: 2021-09-17; Registration: 144Q/Rmv B;
YSS: First Pay: 2021-09-17; Registration: 144N/Zdj F; Comments: Fkrirsirv;
Collateral
Rrp qpp ieohzp ezvpmpiv ez 980 Rpbeitz, p 134,843 XB Tzpii Z oeopb-iip siezbezd ztmpvpb tzp sztml qmto Tpzvmpz Spml ez Dpr Utml Tevbgjki Phhpm Upiv Xebp zpedrstmrttb. 980 Rpbeitz mtzvpezi p oeo tq tqqemp, mpvpez pzb pmv dpzzpmb ihpmp. Zi tq Hizp 29, 2021, vrp Smthpmvb ei 93.0%
Missing something? Tell us.