| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A | USD | 51.440 | 3.02 | - | - | - | - | AAA | - | 55.27% | 25.9% | Fixed | J | - | 235 | 6.25% | 6.423% | 99.74900 |
| B | USD | 12.030 | 3.02 | - | - | - | - | AA (L) | - | 44.81% | 32.0% | Fixed | J | - | 285 | 6.73% | 6.923% | 99.74800 |
| C | USD | 10.830 | 3.02 | - | - | - | - | A (L) | - | 35.39% | 37.5% | Fixed | J | - | 325 | 7.21% | 7.323% | 99.98900 |
| D | USD | 10.870 | 3.02 | - | - | - | - | BBB (L) | - | 25.94% | 43.0% | - | - | - | - | - | - | - |
| E | USD | 11.140 | 3.02 | - | - | - | - | BB (L) | - | 16.25% | 48.6% | - | - | - | - | - | - | - |
| G | USD | 11.720 | 3.02 | - | - | - | - | B (L) | - | 6.06% | 54.5% | - | - | - | - | - | - | - |
| HRR | USD | 6.970 | 3.02 | - | - | - | - | NR | - | - | 58.0% | - | - | - | - | - | - | - |
Tranche Comments
A: Registration: 144A Only;
B: Registration: 144A Only;
C: Registration: 144A Only;
D: Registration: 144A Only; Comments: Pre-placed;
E: Registration: 144A Only; Comments: Pre-placed;
G: Registration: 144A Only; Comments: Pre-placed;
HRR: Registration: 144A Only; Comments: Pre-placed;
Use of Proceeds
Refinancing
WA U/W NOI Debt Yield
11.8%