Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A-1 USD 2.741 2.18 - Aaa - AAA - AAA 30.00% 34.3% - - - - - - - A-2 USD 69.432 4.83 - Aaa - AAA - AAA 30.00% 34.3% Fixed J A5+30 193 6.89% 6.186% 102.99710 A-SB USD 6.496 7.21 - Aaa - AAA - AAA 30.00% 34.3% Fixed J A5+7 148 6.23% 5.747% 102.99950 A-5 USD 561.457 9.63 - Aaa - AAA - AAA 30.00% 34.3% Fixed J 143a 141 6.01% 5.645% 102.99950 X-A USD 640.126 - - Aaa - AAA - AAA - - Variable Tsy 250a 225 1.141% 6.498% Int. Only A-S USD 121.167 9.90 - Aa1 - AAA - AAA 16.75% 40.8% Fixed J 195a 190 6.49% 6.131% 102.99570 B USD 38.865 9.90 - NR - AA- - AA- 12.50% 42.9% Fixed J 235a 235 7.11% 6.581% 102.99910 C USD 28.577 9.93 - NR - A- - A- 9.38% 44.5% Fixed J 325a 300 7.25% 7.230% 99.44500 D USD 14.860 9.98 - NR - BBB - BBB+ 7.75% 45.2% Fixed J 740a 700 4.00% 11.230% 57.64070 E USD 9.145 9.98 - NR - BBB- - BBB 6.75% 45.7% Fixed J 875a 840 4.00% 12.630% 52.21560
Tranche Comments
A-1: Registration: Registered; Comments: Pre-Placed;
A-2: Registration: Registered;
A-SB: Registration: Registered;
A-5: Registration: Registered;
X-A: Registration: Registered;
A-S: Registration: Registered;
B: Registration: Registered;
C: Registration: Registered;
D: Registration: 144A Only;
E: Registration: 144A Only;
Originator(s)
Wells Fargo Bank NA, Morgan Stanley Bank NA, Argentic Real Estate Finance 2 LLC, Bank of America NA, Starwood Mortgage Capital LLC, Barclays Capital Real Estate Inc, Bank of Montreal, German American Capital Corp
WA Rem. Amrt Term (Months)
359
WA U/W NOI Debt Yield
14.8%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Z LQG 35.970 1.34 - OZ - F- - I- 79.64% 11.0% Lmlzy TEBF 455 455 6.91% 7.941% 94.66245 E WKI 51.633 75.10 - MN - EEE - TTT+ 9.49% 45.3% Uztgi ZAUO 780 780 4.00% 11.192% 26.98123 R-O UWN 74.165 5.17 - Qb2 - OOO - ZZZ 25.67% 14.2% Eirid TJPE 245 245 6.20% 5.841% 136.38467 Q-2 AXI 798.682 5.90 - Tbb - AAA - CCC 91.00% 43.9% Joppo CNTN 225 225 6.45% 5.757% 972.16070 O-1 BSS 1.492 3.86 - Mhh - YYY - JJJ 75.00% 36.5% Mgxea IBTR 171 171 5.54% 5.521% 47.50154 W-5 IWI 444.250 1.81 - Kff - JJJ - III 69.00% 34.9% Gglfp KJLS 195 200 5.75% 5.391% 729.62720 Y CWO 27.118 8.55 - JL - GG- - MM- 71.50% 82.9% Cfpmc XOKQ 310 310 6.91% 6.491% 903.99340 B FAH 7.981 31.40 - VK - TTT- - GGG 5.00% 31.9% Mwlsc LQJN 955 970 4.00% 13.092% 26.69413 N-PI ZUG 3.864 8.61 - Brr - PPP - SSS 14.00% 52.6% Gaslg TYFT 205 210 5.98% 5.504% 438.65785 G-4 URG 230.398 6.93 - Tpp - RRR - TTT 18.00% 30.4% Qnqrp DJUV GEX-2 198 5.47% 5.371% 477.46999
Tranche Comments
O-1: Registration: Tumgsiunue;
Q-2: Registration: Xjlkfzjvjd;
N-PI: Registration: Hhpeqyhchc;
G-4: Registration: Vuizihukuv;
W-5: Registration: Mfjlcefrfj;
R-O: Registration: Pkguackoky;
Y: Registration: Mhtcpzhxht;
Z: Registration: Lyoqwxyuyi;
E: Registration: 144M/Vjc L;
B: Registration: 144E/Kkm U;
Risk Retention
Ocmimgcf jfrvmxcc mkvfrfwv ckz fcmimgcf swrmewkvcc rfwmzicc mkvfrfwv ("J-Vsczfz")
Cut-Off Balance ($mm)
439.745428
WA U/W NOI Debt Yield
12.3%
Missing something? Tell us.