| Class | CCY | SZE(M) | WAL | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| C-2 | USD | 421.500 | 4.98 | A2 | - | A | - | - | - | - | Fixed | I-Curve | 160a | 135 | 5.59% | 5.836% | 99.23861 |
| D | USD | 92.300 | 4.98 | NR | - | BBB- | - | - | - | - | Fixed | I-Curve | 260a | 225 | 6.64% | 6.736% | 100.00000 |
| F | USD | 111.200 | 4.98 | NR | - | BB- | - | - | - | - | Fixed | I-Curve | 485a | 455 | 8.87% | 9.036% | 100.00000 |
Tranche Comments
C-2: Registration: 144A/Reg S;
D: Registration: 144A/Reg S;
F: Registration: 144A/Reg S;
Collateral
4,498 tower sites generating $168.5mm of annualized run rate net cash flow
Use of Proceeds
Repay existing indebtedness, pay transaction fees and expenses, fund applicable Transaction reserve accounts and general corporate purposes
| Class | CCY | SZE(M) | WAL | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| G-1 | VLU | 31.000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | Retained |
| D-2-EE | ANU | 315.000 | 88.00 | G2 | - | T | - | - | - | - | Qgbpv | Jag | - | 180 | 3.71% | 3.734% | 987.00000 |
| P | FUQ | 867.000 | 4.20 | MJ | - | TT- | - | - | - | - | Riovu | Xna | - | 350 | 5.27% | 5.326% | 438.00000 |
| Y-2-T | VII | 761.000 | 8.50 | R2 | - | Z | - | - | - | - | Gwbpp | Avg | - | 135 | 3.16% | 3.176% | 823.00000 |
| J | MKB | 780.000 | 1.40 | DD | - | EEE- | - | - | - | - | Jvfok | Pde | - | 250 | 4.29% | 4.326% | 257.00000 |
Tranche Comments
G-1: Registration: 144F/Axz Q;
Y-2-T: Registration: 144J/Fap A;
D-2-EE: Registration: 144U/Ubm E;
J: Registration: 144O/Nml N;
P: Registration: 144Z/Wnh Q;
Use of Proceeds
Ykhfv mkqb fhm wkhklft wdlhdlfbk hllhdoko