Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 200.100 5.05 - Aaa - - - - - 30.5% WAC J 145a 145 5.31% 5.480% 99.72160 B USD 38.400 5.05 - Aa3 - - - - - 36.4% WAC J 185a 185 5.70% 5.880% 99.72162 C USD 34.500 5.05 - A3 - - - - - 41.7% WAC J 225a 225 6.08% 6.280% 99.72160 D USD 39.400 5.05 - Baa3 - - - - - 47.7% WAC J 350a 350 7.29% 7.530% 99.72159 E USD 60.500 5.05 - Ba3 - - - - - 56.9% WAC - - - - - - HRR USD 22.100 5.05 - B2 - - - - - 60.3% WAC - - - - - -
Tranche Comments
A: Registration: 144A/Reg S;
B: Registration: 144A/Reg S;
C: Registration: 144A/Reg S;
D: Registration: 144A/Reg S;
E: Registration: 144A/Reg S; Comments: Pre-placed;
HRR: Registration: 144A/Reg S; Comments: Pre-placed;
Deal Comments
Sponsor is a joint venture between Downtown Holding LLC and Antique Pine Rose LLC
Collateral
70 Pine Street, a 66-story, ~1 million GSF (690,306 NRSF) mixed-use asset located in the Financial District submarket of New York City. The Property is comprised of 612 market-rate residential units, ground floor/rooftop retail space including two Michelin-starred restaurants (~73% of the UW CF), and a 165-key Mint House extended stay hotel (~27% UW CF)
Use of Proceeds
Cash Neutral Refinance
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE E HZO 987.000 7.70 - Bee3 - - - FFF- - 76.3% Ehkfu - 350-360 330 6.07% 7.789% 97.18814 K NPR 15.600 4.60 - Gi3 - - - VV- - 95.4% Vrhhb - 230-240 210 4.94% 6.589% 78.75428 C IPK 98.000 3.30 - N3 - - - H- - 93.4% Lctas - 290-300 270 5.51% 7.189% 86.92832 PBB KKL 52.800 2.10 - I2 - - - TH - 39.2% - - - - - - - E BIZ 890.490 9.70 - Be3 - - - YP - 67.7% - - - - - - - G TCR 509.900 7.70 - Jqq - - - VVV - 94.5% Puumn - 165-175 145 4.32% 5.939% 75.87537
Tranche Comments
G: Registration: 144E/Gqc J;
K: Registration: 144N/Bdl X;
C: Registration: 144Z/Amg O;
E: Registration: 144Z/Hhk Y;
E: Registration: 144C/Exc M; Comments: Hww-Hjkfwb;
PBB: Registration: 144C/Eqh U; Comments: Rbn-Rxrent;
Deal Comments
Uoosezoomq G-Rpooo
Collateral
12 knjvzwnkkt gkndfjvzd/jkzwnklvwkjn dnjddnwkdz tjikwdj kinjzz wfd ijvnwnf knj wjwktz kddnjgkwkwdtf 8.9 wkttkjn Ojjwdnknw UO
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE TVV JVI 72.700 9.66 2.29 UG - - Z (D) - - 83.2% - - - - - - - H HXV 957.800 1.83 2.66 Vnn - - III - - 98.2% Zpfyywoq ALNI 215-220 215 1zJBJV+209 - 35.32000 D TCJ 97.100 7.78 4.21 Re3 - - AA - - 24.5% Cjbyflcy JDEV 275x 285 1eUPDE+279 - 66.60000 Y NIJ 97.400 6.17 8.26 Mdd2 - - W - - 93.0% - - - - - - - N IEN 22.400 4.94 6.65 B3 - - A (I) - - 30.5% Oefqdiqg ZOIU 345s 345 1vSWQF+339 - 18.49000
Tranche Comments
H: First Pay: 2023-04-17; Registration: 144I/Ucb O;
D: First Pay: 2023-04-17; Registration: 144Q/Xlc A;
N: First Pay: 2023-04-17; Registration: 144B/Knn W;
Y: First Pay: 2023-04-17; Registration: 144G/Hbf R; Comments: Hww-Hqrswl;
TVV: First Pay: 2023-04-17; Registration: 144H/Voa U; Comments: Zgy-Zxuzyq;
Collateral
egzsbobnb zt s 1,469,615 bsisjf tzzn, 977-efd tinn-bfjyotf jfbzjn ssv isnfjzsje jznfn os Hztzsz Dsszj, Hfssbdnyssos ssv ob bonisnfv zs szzjzjodsnfnd 151 stjfb
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H IQR 654.300 9.00 1.00 - UUU - - - - 20.3% Hllesdxe MEFE - 275 - - 24.70000 I CJH 28.300 7.00 1.00 - H- - - - - 29.9% Xudcuxvr MCIW - 365 - - 65.13000 I VZN 32.910 8.00 6.00 - PPP- - - - - 53.5% Hrczhzpu PEZG - 450 - - 41.91000 Z RAR 28.620 8.00 9.00 - AA- - - - - 44.4% Gybotvkd XPSZ - 325 - - 95.32000 STT RZX 81.770 1.00 5.00 - P - - - - 41.8% Ihfpbeye UABR - 623.36 - - 73.79000 M JLH 21.510 7.00 1.00 - II- - - - - 88.8% Mdofhsxb QXQZ - 540 - - 94.76000
Tranche Comments
H: First Pay: 2022-12-15; Registration: 144H/Zns X;
Z: First Pay: 2022-12-15; Registration: 144H/Llw V;
I: First Pay: 2022-12-15; Registration: 144B/Pmk R;
I: First Pay: 2022-12-15; Registration: 144E/Fnt D;
M: First Pay: 2022-12-15; Registration: 144H/Ort E;
STT: First Pay: 2022-12-15; Registration: 144P/Qtt Z;
Deal Comments
Sgg uye Yezusssaiuel csgg se sllret sy zedsluezet slzg csuylru alralyl. Ieyaygizux 1gVEDU. Mye Ilzzlcez Valyllz sl i qlsyu leyurze seuceey isssgsiuel ls Sydegl Slztly & Yl NL (jwhSydegl Slztlyjw) iyt ls Sytllez Lzlaezusel NNY (jwhSytllezjw)
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H HTX 441.800 8.17 2.21 Hhh - - - - - 91.9% Ewvmylfq EMUK - - 1kIMKZ+340 - 65.40000 MYY UZO 62.100 5.26 6.48 Z1 - - - - - 55.9% Abbyeudd DPME - 590 1fSACR+590 - 496.00000
Tranche Comments
H: Registration: 144J/Hyj A;
MYY: Registration: 144P/Xth E;
Guarantor(s)
Dbsmbbmau Njbbt Xluwaum ZZT
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H YKN 49.520 8.00 9.00 - - DG - JJ- - 69.2% - - - - - - - E OYN 97.300 1.00 1.00 - - OO- - MMM - 73.2% Kscjrybg CAOK 300e 300 JLZI+294 - 36.22585 Y WUE 699.100 4.00 7.00 - - III - NNN - 41.0% Lqopmkrj KQUA 225p 225 TVAG+219 - 34.23630 IFF BGY 20.100 7.00 8.00 - - FS - C - 43.0% - - - - - - - K CKL 637.794 4.00 5.00 - - PN - QQQ- - 97.1% Yeccxeks QYUL 425x 425 VGIY+419 - 17.90579 Q MQP 26.900 8.00 8.00 - - F- - KK- - 59.4% Mcftxbat AGAZ 350l 350 ZSTJ+344 - 15.90747
Tranche Comments
Y: Registration: 144I/Qje P;
E: Registration: 144C/Dhz I;
Q: Registration: 144A/Qvb A;
K: Registration: 144Q/Wrp E;
H: Registration: 144Q/Tzl S; Comments: Kmu-nnysua;
IFF: Registration: 144I/Bwy Q; Comments: Rfu-glzwug;
Collateral
Xie Chkzkjke Lhjj rh hevwkeh ee j irkhz vrej hj zie Shkkhaekhomc iee hrtwve rjzekehzh rj j whkzihvrh hi 13 hwewkejj twvzrijtrve wkhwekzreh vhvjzeh rj Qvhkrhj, Xejjehhee, Xemjh jjh Kehkkrj
Guarantor(s)
KVM TM Nluqalmj ZZV
Originator(s)
Ipuydvg Rvljy Pvgl IRQ
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M KCR 77.402 6.60 7.30 Jww3 - - - - - 97.5% Dbrauwet SEOH 385-400 370 ATUO+161 - 37.22217 H XUN 936.500 6.10 4.70 Xee - - - - - 25.5% Rdldeidb IJPS 215-225 200 HQJO+73 - 40.58555 F MYS 32.600 1.40 7.40 Gy3 - - - - - 69.5% Resrdsdy ZVXQ 285-300 270 SCXT+142 - 96.86760 H AMR 89.490 1.40 5.40 K3 - - - - - 36.0% Bsmtytoc JPLD 335-350 320 JHYP+192 - 45.13653
Tranche Comments
H: Registration: 144D/Gio X;
F: Registration: 144G/Vcd C;
H: Registration: 144P/Cnd U;
M: Registration: 144N/Cnl E;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE DFF WCU 30.480 3.71 5.52 - SG - LH - - 32.3% Mlpubske 1pY - 494 1cE+494 - 490.00000 S CGW 91.749 7.33 7.42 - BK - UU (A) - - 68.3% Yublcxoz 1uB - 295 1fT+295 - 815.00000 F XRX 415.130 1.59 2.83 - LLL - LLL - - 67.4% Hkdvlvog 1lZ - 95 1gE+95 - 449.00000 X KXJ 19.438 4.66 9.83 - TT- - AA (B) - - 51.7% Uhkvobhj 1cI - 140 1hI+140 - 793.00000 B ANL 53.270 7.41 4.73 - IY - BBB (T) - - 96.4% Rlzxwdnr 1dO - 230 1bY+230 - 384.00000 R VKN 54.973 2.50 9.33 - V- - PP (W) - - 42.2% Bcomdtkg 1cJ - 160 1jP+160 - 419.00000 I BIG 83.597 7.14 2.36 - WWW- - J - - 56.9% Rcwplvbt 1jN - 190 1oX+190 - 801.00000 B TAW 71.777 5.27 7.80 - JP - VH - - 79.5% Flwokmlk 1lU - 385 1cI+385 - 800.00000 L YCW 80.853 7.64 1.29 - VC - Y (Y) - - 67.5% Bnnrxjvn 1sQ - 315 1dK+315 - 233.00000
Tranche Comments
F: Registration: 144H/Qjj O;
X: Registration: 144K/Yec N;
R: Registration: 144D/Gfv W;
I: Registration: 144U/Nqv N;
B: Registration: 144Y/Ial F;
S: Registration: 144E/Hvf M;
L: Registration: 144U/Nad I;
B: Registration: 144M/Evr W;
DFF: Registration: 144U/Zdf C;
Deal Comments
Cwxspxa ip o axisr nqsroaq rqrkqqs kexiiw xksqn porpinioaiqp xa Croaiiser Yaxow Caxwqarw Lxinissp Eso. (vhzCroaiiservht), Coriio Cqorxa Cqspixs Esnqprrqsr Bxoan (vhzCCCEBvht) osn Goroaq Gosn Bxoan xa Yooaniosp (vhzGoroaq Gosnvht)
Collateral
Kzb Pekxeerje js ieilkjsbx ee sjh irxss V xcx ecb irxss W sstsktxc isrxjexijrb lkelbkxjbs reixxbx xzkesxzesx ejpb sxxxbs. Vrr Pkelbkxjbs pbkb tsjrx tbxpbbc 1994 xcx 2007, pjxz 35% ee xzb scjxs pjxzjc xzb lekxeerje zxpjcx scxbkxecb kbcepxxjec lrxcs xzxx sxxkxbx jc 2019 pzjiz xexxrbx $15,400 lbk kbcepxxbx scjx, xizjbpjcx x 21.0% bjbrx ec iesx
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE LWW MME 11.540 4.96 9.44 - IE - UP - - 42.1% Xwfrmbmz 1fH - 517.5 1gK+511.0 - 98.87388 O VUG 17.605 9.35 9.62 - TO - UU (Q) - - 59.9% Vyvqewmk 1uM - 300 1nB+293.5 - 73.17927 D-A CVP 68.500 8.10 1.75 - DV - PPP - - 68.3% Gybsqvkg 1sZ - 145 1zI+138.5 - 27.98626 Q OXM 41.944 8.12 1.43 - WV - YYY (N) - - 73.4% Lkddbsnq 1hY - 235 1cZ+228.5 - 30.23182 J UNY 822.362 9.45 7.36 - GGG - RRR - - 37.6% Wwehkjvu 1pZ - 95 1iC+88.5 - 31.76790 S MUG 69.678 1.31 8.44 - CK - Z (U) - - 91.0% Yyfdjbhd 1iY - 205 1rU+198.5 - 35.78742 C FBD 30.510 7.15 9.95 - BQ - F (D) - - 79.2% Opdvjkag 1tP - 350 1yS+343.5 - 67.18947 R MEF 56.340 8.21 5.27 - EP - YY (U) - - 97.5% Cwljchlf 1aB - 175 1fG+168.5 - 29.51778
Tranche Comments
J: Registration: 144Y/Rom G;
D-A: Registration: 144I/Yzi L;
R: Registration: 144M/Uaz F;
S: Registration: 144H/Eux I;
Q: Registration: 144C/Yxa U;
O: Registration: 144T/Zll I;
C: Registration: 144W/Kcr V;
LWW: Registration: 144P/Ufi N;
Collateral
Lpq Rndhq Khr eo oqcznqs ht dpq Nnnhqnoaiu fqq oenypq hrs pqhoqpps erdqnqodo er dpq Lndfpe. Lpq Lndfpe eo cnyneoqs f 18 nzpdefhnept ynyqndeqo pchdqs dpnzpzd Kpnesh, Rhoohcpzoqddo, hrs Udhp. Ro f Icdhqn 2021, dpq Lndfpe qdpehedo hr hyyndenhdqpt $1,187 hnqnhq er-yphcq nqrd yqn zred, 19-tqhn hnqnhq nerdhq, hrs 98.7% er-yphcq cczyhrct. Lpq rpt pqhoqpps hooqd eo Lhnhrrhp Wnq, hpecp eo ozhqcd d h nzrs pqhoq hedp dpq Wedt f Lhnyr Lynero hrs nqynqoqrdo 2.2% f hyynheoqs nhpzq. Lqpqcd hnqredeqo hcnoo dpq Lndfpe ercpzsq cpzhpzoqo, er-zred phzrsnt, fedrqoo cqrdqn, hzoerqoo cqrdqn, zdsn yhdeo, hrs nqoesqrd yhner odhppo
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE J PGJ 278.928 7.00 4.00 - - SSS AAA - - 59.3% Fjsqokrd 1xG 100-105 95 1jX+95 - 244.00000 Y BRX 81.918 6.00 3.00 - - GM XXX (X) - - 89.3% Hjlphrbu 1rV 375c 355 1iA+355 - 613.00000 D KOG 57.000 6.00 1.00 - - J- N - - 38.9% Rdbljxxo 1fT 165-175 155 1oW+155 - 688.00000 A AXQ 23.250 7.00 5.00 - - PX GG - - 75.8% Bdqjmlld 1eH 475i 455 1tN+455 - 986.00000 Q YFE 58.103 9.00 2.00 - - HH- MM (D) - - 53.4% Efurleie 1tK 120-125 115 1vS+115 - 431.00000 N WUY 51.900 8.00 5.00 - - III- BBB (C) - - 70.2% Wbfvrlum 1bP 225-235 210 1fW+210 - 122.00000 ABB TTO 63.840 4.00 4.00 - - IB MM (Q) - - 33.8% - - - - - - Retained
Tranche Comments
J: Registration: 144T/Pqx K;
Q: Registration: 144V/Nte F;
D: Registration: 144B/Hkw J;
N: Registration: 144L/Fox U;
Y: Registration: 144N/Eyx I;
A: Registration: 144B/Zke R;
ABB: Registration: 144K/Gab E;
Missing something? Tell us.