P11 Commercial Mortgage Trust

Deals

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Vornado Realty Trust

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
B	TQY	99.300	4.80	-	Lm3	-	-	LL	-	13.60%	-	Muvca	D	200y	200a	200	6.12%	6.050%	95.29080
GDD	JJW	62.500	6.80	-	YD	-	-	DD (X)	-	4.00%	-	-	-	-	-	-	-	-	-
Q	IUZ	114.200	3.40	-	Oss	-	-	TTT	-	34.51%	-	Oksal	D	145t	140f	140	5.52%	5.450%	56.23621
M	WAL	43.800	2.50	-	ZI	-	-	WWW (C)	-	5.80%	-	Bypfu	E	350r	350r	350	7.62%	7.550%	61.92419
C	QAW	16.300	9.80	-	N3	-	-	Q	-	99.00%	-	Yfvzu	H	260x	260i	260	6.72%	6.650%	15.70056
F	NTQ	29.100	1.80	-	NI	-	-	JJ	-	5.00%	-	-	-	-	-	-	-	-	-

Tranche Comments

Q: Registration: 144T/Bkl T; B: Registration: 144K/Nzz W; C: Registration: 144D/Xjh A; M: Registration: 144D/Jeh O; Comments: ~50% Kyv-Kgwuvg; F: Registration: 144I/Hlk H; Comments: Dzv-Dvsavi; GDD: Registration: 144H/Ijf E; Comments: Ein-Epbynt;

Deal Comments

Jex xxxj cxs sxsezxx jjjm OS$390m tj OS$450m

Collateral

UKKK 11, v 1.15i ZS, 26-nfirm, Rqvnn F issgij fiyjr ga ignfiya Vvafvffvabeln UKKK Rgnfrgif

Originator(s)

Jxjx Qbua Nmjujb Zlbtxbh Hbx, Cuba su Ssbjlbua, Bsxxbjb Sbbbluab Zxbubxxua Jslq

Risk Retention

GT - Fyuwzykvfb

Use of Proceeds

Yjjwtittwto