Arbor Realty Commercial Real Estate Notes Ltd

Deals

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Arbor Realty Trust Inc

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
ESH	LKS	45.302	-	-	-	-	CM	PZ	-	4.00%	-	-	-	-	-	-	-	-	Retained
G	HWA	60.910	9.18	5.44	-	-	BI	B (N)	-	5.89%	-	-	-	-	-	-	-	-	Retained
E-T	ZWH	746.945	6.17	4.30	-	-	EEE	YYY	-	49.60%	-	Pdmojczc	1xZAKV	270s	270a	-	1hCKTQ+270	-	71.12000
Z	VJZ	917.163	3.99	6.55	-	-	HHH	JJJ	-	70.00%	-	Beupfwwi	1jICTX	215r	205n	-	1pHCWG+200	-	15.59000
O-1J	VPJ	238.000	9.73	4.65	-	-	LLL	PPP	-	30.00%	-	-	-	-	-	-	-	-	Retained
M	NLB	52.155	8.32	4.37	-	-	UU-	II (N)	-	67.00%	-	Orhlyxmy	1vHPCJ	325s	325h	-	1gWZIR+325	-	73.39000
G	AIN	50.390	2.67	6.29	-	-	PH	BBB (G)	-	24.54%	-	-	-	-	-	-	-	-	Retained
O	JUI	11.986	4.74	4.96	-	-	H-	M (B)	-	28.56%	-	Ppyffhry	1zMBGT	375p	375p	-	1cPUZS+375	-	34.20000
E	VTA	63.100	3.80	7.14	-	-	IO	FF (C)	-	9.78%	-	-	-	-	-	-	-	-	Retained
S	BWA	18.562	5.20	2.81	-	-	TY	JJJ	-	73.42%	-	Ersjhpbf	1jPPNY	450o	450v	-	1gQHFD+450	-	71.66000

Filings

ABS-15G

Tranche Comments

Z: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144G/Poq L; O-1J: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144E/Ame H; E-T: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144F/Xnx E; M: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144I/Orf B; O: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144E/Aco S; S: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144Z/Eja P; G: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144Y/Uua S; E: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144F/Rhl Y; G: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144A/Yiq Z; ESH: First Pay: 2025-06-09; Redemption: 2027-05-07; Registration: 144B/Zvm P;

Deal Comments

Dcf-Vsuu Lqgkcch 2.00

Cut-Off Balance ($mm)

648.402723

# of Loans

# of Properties

Reinvestment Period (YRS)

Reinvestment Period End Date

Sep 8, 2013