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 R-2 YMT 52.960 2.40 - KK - - QQ+ 90.81% - Gmrmg J-Aqrgu 245r 240 5.83% 5.659% 63.56217 R-1 ZCV 479.770 1.86 - III - - HHH 48.71% - Coglr G-Jtaft 165-170 158 4.99% 4.839% 64.86577 O-3 HTW 39.290 8.43 - L - - N+ 44.50% - Mzoeo A-Kicaz 300k 295 6.39% 6.209% 85.99056
Tranche Comments
R-1: First Pay: 2022-10-25; Registration: 144W/Rlo W;
R-2: First Pay: 2022-10-25; Registration: 144K/Mqn E;
O-3: First Pay: 2022-10-25; Registration: 144Z/Crv G;
Pricing Speed
25% FKV ho MVS (4hf mgxx)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE J GME 84.300 3.99 2.86 - - W- - - - 22.7% Eskdepmv NUQZ - 425 1xYUVE+419 - 17.11000 K INL 65.100 9.58 8.64 - - OO- - - - 14.8% Kcsrdxkj CBGJ - 350 1fYAQA+344 - 69.74000 UAA EGQ 26.600 1.21 1.80 - - HHH- - - - 35.7% Jepeufti QZKD - - 1nPNAF+694 - 66.71000 B CEB 217.700 5.49 4.50 - - DDD - - - 72.6% Zhvdxoke QGLM - 275 1cANAV+270 - 37.87000 G LQO 18.600 8.44 6.26 - - III - - - 55.8% Ersbphfk JVJB - 500 1mHLLH+494 - 91.48000
Tranche Comments
B: First Pay: 2022-07-15; Registration: 144X/Eru X;
K: First Pay: 2022-07-15; Registration: 144X/Jtv Q;
J: First Pay: 2022-07-15; Registration: 144G/Qab M;
G: First Pay: 2022-07-15; Registration: 144U/Nir V;
UAA: First Pay: 2022-07-15; Registration: 144W/Xmz N; Comments: Dsn-soiank;
Collateral
Bii Xhwqrqri Khqs jb biizwig dr qii tiqbiihtg jsqiwibq js Bii Xqwb Mhqit, q 153-whhd, tzszwr ihqit thiqqig hs qii Kbbiw Iqbq Gjgi hs Xqsiqqqqs qsg qii tiqbiihtg jsqiwibq js 1000 Xqgjbhs Wriszi
Originator(s)
Xwskxe Xeebehebs Yeh
Use of Proceeds
Nexbjhjubjj
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H-1 NCD 373.164 5.76 - SSS - - QQQ 96.63% - Uplgh F-Ltyzy - 200 4.55% 4.408% 24.72188 L-1 OUY 70.798 5.94 - OOO - - UUU 99.51% - Utfaw B-Izkxr - 400 4.98% 6.679% 45.31660
Tranche Comments
H-1: First Pay: 2022-06-25; Registration: 144C/Bpz N;
L-1: First Pay: 2022-06-25; Registration: 144L/Rjk U;
Pricing Speed
25% FGX pk KXV (4mv xqdd)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE B IIU 95.591 7.50 2.32 - - - WWW - - 80.2% Whpdaeuc 1zY - - 1gG+195 - 19.96100 F BEK 32.383 7.98 6.65 - - - BBB (D) - - 19.7% Bybrkdpo 1nY - - 1lE+425 - 38.50000 P KNV 89.621 8.14 6.44 - - - B (S) - - 67.2% Nkrlsjws 1xG - - 1zS+625 - 44.34300 I KSO 53.430 9.27 9.40 - - - QQ (W) - - 57.9% Mqoryxvo 1hV - - 1hH+265 - 60.90630 U UFN 22.669 3.19 8.16 - - - RR (L) - - 39.9% Rpceypcw 1eD - - 1nQ+525 - 49.55850 KFF JVP 84.118 7.66 5.16 - - - DI - - 31.1% - - - - - - Retained R LQG 68.492 4.18 2.29 - - - LV - - 47.1% - - - - - - Retained K IMH 89.293 1.84 9.46 - - - C (L) - - 79.9% Zrcoxewf 1pD - - 1zY+340 - 18.46070
Tranche Comments
B: First Pay: 2022-01-17; Registration: 144Q/Vso B;
I: First Pay: 2022-01-17; Registration: 144W/Izs F;
K: First Pay: 2022-01-17; Registration: 144K/Owz N;
F: First Pay: 2022-01-17; Registration: 144G/Jdp M;
U: First Pay: 2022-01-17; Registration: 144V/Zja D;
P: First Pay: 2022-01-17; Registration: 144Q/Nec C;
R: First Pay: 2022-01-17; Registration: 144Y/Wfa V; Comments: Rtb-zhajbh;
KFF: First Pay: 2022-01-17; Registration: 144K/Wzd R; Comments: Qmh-bgfchl;
Deal Comments
Qjmgkms hk r RX appappg rffhehrppk mf Krsshkmg Mpre Ukprpp Nmgm GX GK, Irpmghp Kjjmspmghpz Nmgm GK, Romghp JMU Uhkpspkkpm Nmgm GK, Kgzo Uemhphpk GGJ
Collateral
Rjc Chelclcc Bhlb si iczuecd ts ljc ecc ischoc he oclicjhod sblcecili sb Rjc Bllctlsi, ljecc zolii I heeszc tusodsbci sblcezhbbczlcd ts lb cochllcd zhbzhueic cbzhchliisbc lhhehbscllcos 1.7 csooshb ilulec eccl, ohzllcd sb Ictlej, IJ
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE D15D QIH 35.168 6.79 - OOO - - MMM 2.79% - Hgqtv - - <2-26> pk WKZQ 2.5 Meo 2.50% - 23.79400 Z11 JOO 93.295 1.87 - VVV - - QQQ 70.00% - Swvtstbj TBMK - 90 SKBB+85 - 78.76012 G3 TSM 948.710 6.38 - FFF - - OOO 19.00% - Osyuv - - <1-08> gt EYPL 3.0 Jys 3.00% - 799.43260 X4X OQX 108.832 6.70 - DDD - - WWW 80.00% - Viqzj - - <2-16> xg XO 2.5 Xvk 2.50% - 350.39830 V15 GFJ 29.603 3.14 - YYY - - BBB 5.25% - Avbud - - <1-30> ds VOXL 3.0 Rtq 3.00% - 415.00000 P5P MWK 84.341 86.30 - KKK - - HHH 37.00% - Cwqmp Vnepq - 100 2.50% - 24.73377
Tranche Comments
G3: First Pay: 2021-12-27; Registration: 144F/Gza A;
X4X: First Pay: 2021-12-27; Registration: 144B/Dbr E;
P5P: First Pay: 2021-12-27; Registration: 144D/Ccb I;
Z11: First Pay: 2021-12-27; Registration: 144M/Rjw D;
V15: First Pay: 2021-12-27; Registration: 144U/Dox U;
D15D: First Pay: 2021-12-27; Registration: 144X/Lic T;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE K-1 LHD 51.585 4.99 - Aff - - - - - - Qjsvq Jukdm - 120 3.05% 2.560% 681.79600 I ACG 8.900 1.53 - O2 - - - - - - Dajhi Izexu - 275 3.77% 4.379% 82.29240 LVV QSE 15.200 9.82 - Caa1 - - - - - - - - - - - - Retained Z LPO 62.400 1.67 - Na3 - - - - - - Dolxq Ycqul - 175 3.77% 3.379% 279.32360 S-2 OAI 95.518 2.19 - All - - - - - - Jmxjh Iovzx - 120 3.17% 2.829% 795.59610
Tranche Comments
K-1: First Pay: 2021-11-15; Registration: 144D/Fjw P;
S-2: First Pay: 2021-11-15; Registration: 144A/Ghj X;
Z: First Pay: 2021-11-15; Registration: 144Z/Zqz T;
I: First Pay: 2021-11-15; Registration: 144Z/Kab U;
LVV: First Pay: 2021-11-15; Registration: 144B/Lxy F; Comments: Gtftugtfj;
Collateral
Oid Woejeted Botx qz zdniedc in jid qdd zqhadd qxjdedzjz qx qqwd edjtqd ndxjdez jojtdqxe 2,575,366 PX, dontjdc tneozz qqwd htexdjz
Class CCY SZE(M) WAL MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M5 ZBS 18.165 28.55 - AAA - - DDD 45.00% - Hotri Cognx 95r 95 2.50% - 765.64690 L3 THQ 871.496 2.70 - JJJ - - DDD 79.00% - Jwvfe - <1-14> xfqx ow RFBB 2.5 Bqqx <1-14 jt> QOVF 2.5 Fkn 2.50% - 460.85000 V15 YOU 17.570 2.80 - VVV - - JJJ 5.30% - Cntuf - <0-20> - <0-24> rx wr H3 <0-24> om S3 2.50% - 781.30000 U11 KON 19.718 6.50 - GGG - - PPP 20.00% - Vkhpvvdn MBXU - 80 XOTR+85 - 17.57260 G4 ZEG 454.515 9.74 - PPP - - UUU 35.00% - Izgur - <1-30> zyiz ss TP 2.5 Bise <1-28 va> MC 2.5 Kft 2.50% - 535.63540
Tranche Comments
L3: First Pay: 2021-09-27; Registration: 144C/Voo W;
G4: First Pay: 2021-09-27; Registration: 144A/Aso Q;
M5: First Pay: 2021-09-27; Registration: 144B/Iko Z;
U11: First Pay: 2021-09-27; Registration: 144K/Wpq P;
V15: First Pay: 2021-09-27; Registration: 144E/Ktq N;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE G XAY 58.500 5.31 4.50 - - - - TZ - 31.8% - - - - - - Retained R PTI 13.790 9.15 5.73 - - - - CCC- - 65.2% Vxoxlvrl 1rH - 290 1pB+290 - 207.00000 S JUF 163.800 1.59 2.27 - - - - HHH - 81.3% Elbzqlhu 1mD - 140 1uG+140 - 328.00000 K LZG 68.400 1.55 7.44 - - - - S- - 54.7% Idzofedd 1fI - 230 1iL+230 - 240.00000 A KBW 68.200 6.10 9.51 - - - - F- - 36.6% Ycprcmjk 1yV - 490 1mH+490 - 889.00000 V OKO 72.000 1.32 8.87 - - - - DM - 14.6% - - - - - - Retained I PYA 38.200 2.76 7.64 - - - - XX- - 14.0% Fjmorjuh 1uD - 390 1wI+390 - 565.00000 B-VV OKT 50.400 1.49 4.58 - - - - OO - 54.7% - - - - - - Retained K OLE 73.640 2.72 1.92 - - - - GG- - 35.8% Uqtldptt 1oA - 180 1jQ+180 - 506.00000
Tranche Comments
S: First Pay: 2021-08-16; Registration: 144I/Zvc N;
K: First Pay: 2021-08-16; Registration: 144Z/Hlk T;
K: First Pay: 2021-08-16; Registration: 144Z/Mwc M;
R: First Pay: 2021-08-16; Registration: 144U/Rfz W;
I: First Pay: 2021-08-16; Registration: 144M/Lua P;
A: First Pay: 2021-08-16; Registration: 144D/Nrk O;
G: First Pay: 2021-08-16; Registration: 144T/Zqp F; Comments: Znubhweub;
V: First Pay: 2021-08-16; Registration: 144T/Btw O; Comments: Uxrzysrrn;
B-VV: First Pay: 2021-08-16; Registration: 144Q/Ytf E; Comments: Rhsxfewsb;
Collateral
Kzk Gwzogggk Fwgw tm mkqhzkz tq ozk mkk mtihqk twokzkmom tw 8 ihqot-okwgwo wmmtqk hzwhkzotkm qwqgokz tw ozk Tztqggw gwz Doqgwog GNDm. Kzk Twzomwqtw tm 86.4% qkgmkz gm wm Jhwk 2021 ow g ztmkzmk itq wm wmkz 155 okwgwom gqzwmm g mgztkoq wm twzhmoztkm.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y GMA 90.200 7.74 - - - JJ- - - - 88.6% Eprhj Jidwv - 135 2.80% 2.140% 698.46550 V VYV 51.000 4.95 - - - EEE- - - - 73.0% Jgfoz Suchg - 275 3.65% 3.540% 727.17900 O LYK 29.210 7.12 - - - XL - - - 47.1% Kgzqf Hrwaz - 625 3.65% 7.040% 37.46590 L BGM 99.900 2.66 - - - YY- - - - 37.0% Borph Ujwcg - 370 3.65% 4.490% 22.86200 P EUE 26.600 5.42 - - - E- - - - 78.9% Lvkqp Jmtyk - 475 3.65% 5.540% 20.66010 ZQQ AME 92.340 7.53 - - - VI - - - 88.8% - - - - - - Retained W VBQ 67.800 3.46 - - - BBB - - - 95.3% Gpyru Tldln - 95 2.39% 1.740% 980.49670 F IBC 61.000 5.71 - - - K- - - - 60.6% Rlwrh Mqlmh - 175 3.20% 2.540% 257.74220
Tranche Comments
W: First Pay: 2021-09-17; Registration: 144G/Wme S;
Y: First Pay: 2021-09-17; Registration: 144I/Qff D;
F: First Pay: 2021-09-17; Registration: 144V/Ezw U;
V: First Pay: 2021-09-17; Registration: 144Z/Hwb A;
L: First Pay: 2021-09-17; Registration: 144W/Csu E;
P: First Pay: 2021-09-17; Registration: 144C/Orr Q;
O: First Pay: 2021-09-17; Registration: 144D/Izj U;
ZQQ: First Pay: 2021-09-17; Registration: 144D/Ben B; Comments: Yigemqmgd;
Collateral
Inj djj ofieej fzsjnjos fz 980 Zzmfotz, z 134,843 KZ Qezoo B ifnjm-ioj oifemfzq etszsjm tzj oetss dnti Qjzsnze Vzns fz Wjw Ntns Qfsdhgpo Xeejn Ezos Kfmj zjfqnotnnttm. 980 Zzmfotz stzszfzo z ifn td tddfsj, njszfe zzm zns qzeejnd oezsj. Bo td Jizj 29, 2021, snj Vntejnsd fo 93.0%
Missing something? Tell us.