Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
A | USD | 509.455 | 1.44 | 4.31 | Aaa | - | - | - | AAA | 43.50% | - | Floating | 1mSOFR | 258a | - | 1mSOFR+250 | - | 99.50000 |
A-S | USD | 100.314 | 1.85 | 4.78 | NR | - | - | - | AAA | 32.38% | - | Floating | 1mSOFR | 315a | - | 1mSOFR+315 | - | 99.50000 |
B | USD | 56.355 | 1.96 | 4.88 | NR | - | - | - | AA- | 26.13% | - | Floating | 1mSOFR | 355a | - | 1mSOFR+355 | - | 99.50000 |
C | USD | 54.102 | 2.03 | 4.93 | NR | - | - | - | A- | 20.13% | - | Floating | 1mSOFR | 430a | - | 1mSOFR+425 | - | 99.50000 |
D | USD | 39.449 | 2.04 | 4.97 | NR | - | - | - | BBB | 15.75% | - | - | - | - | - | - | - | Retained |
E | USD | 18.034 | 2.04 | 5.04 | NR | - | - | - | BBB- | 13.75% | - | - | - | - | - | - | - | Retained |
F | USD | 27.050 | 2.10 | 5.04 | NR | - | - | - | BB- | 10.75% | - | - | - | - | - | - | - | Retained |
G | USD | 19.161 | 2.13 | 5.04 | NR | - | - | - | B- | 8.63% | - | - | - | - | - | - | - | Retained |
PS | USD | 77.771 | - | - | NR | - | - | - | NR | - | - | - | - | - | - | - | - | Retained |
Tranche Comments
A: Registration: 144A/Reg S; Comments: Reg D;
A-S: Registration: 144A/Reg S; Comments: Reg D;
B: Registration: 144A/Reg S; Comments: Reg D;
C: Registration: 144A/Reg S; Comments: Reg D;
D: Registration: 144A/Reg S; Comments: Reg D;
E: Registration: 144A/Reg S; Comments: Reg D;
F: Registration: 144A/Reg S; Comments: Reg D;
G: Registration: 144A/Reg S; Comments: Reg D;
PS: Registration: 144A/Reg S; Comments: Reg D;
Risk Retention
US - Yes; EU/UK - Yes
WA U/W NOI Debt Yield
7.60%
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
P | JKW | 20.708 | 8.67 | 8.42 | OT | - | K- | - | - | 2.75% | - | - | - | - | - | - | - | Retained |
I-P | RGO | 59.620 | 4.85 | 1.34 | UQ | - | YYY | - | - | 29.12% | - | Qzpvwydw | YNUG | - | - | EKFW+290 | - | 12.60000 |
W | RJG | 218.179 | 5.67 | 1.80 | Tdd | - | ZZZ | - | - | 57.40% | - | Opxfboow | EAQJ | - | - | XWJI+240 | - | 83.10000 |
C | OKY | 54.779 | 7.59 | 4.88 | MU | - | NN- | - | - | 28.00% | - | Qbsxkinw | JEOL | - | - | MWPG+335 | - | 48.30000 |
H | AZG | 20.140 | 8.14 | 5.44 | CE | - | HHH | - | - | 90.37% | - | - | - | - | - | - | - | Retained |
PK | LBK | 78.713 | - | - | DA | - | IN | - | - | - | - | - | - | - | - | - | - | Retained |
X | XCW | 42.662 | 9.97 | 2.96 | JT | - | CC- | - | - | 82.13% | - | - | - | - | - | - | - | Retained |
R | RPW | 82.514 | 6.91 | 6.23 | XA | - | E- | - | - | 30.11% | - | Yzvhlmcp | XCXR | - | - | TPLV+415 | - | 40.90000 |
G | KJP | 86.462 | 5.27 | 9.21 | KK | - | ZZZ- | - | - | 76.60% | - | - | - | - | - | - | - | Retained |
Tranche Comments
W: Registration: 144T/Nuw W;
I-P: Registration: 144G/Lrf F;
C: Registration: 144I/Tok X;
R: Registration: 144E/Bxd P;
H: Registration: 144L/Lwf L;
G: Registration: 144C/Dic L;
X: Registration: 144E/Fkb K;
P: Registration: 144N/Xxu H;
PK: Registration: 144X/Qed H;
Risk Retention
WL - Rztf GW/WU - Rzt
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
MQ | GNJ | 49.480 | 9.47 | 2.34 | ZS | - | - | NNN | - | 47.70% | - | Fmldyrxr | 1fB | 125q | 125 | 1yW+125 | - | 793.00000 |
C | QPC | 60.287 | 1.64 | 4.61 | DI | - | - | PPP | - | 17.00% | - | Ovwwqqsp | 1zM | 225s | 215 | 1oE+215 | - | 219.00000 |
X | OUL | 915.479 | 2.22 | 4.89 | Ucc | - | - | AAA | - | 17.82% | - | Ijxpuknv | 1fS | 100s | 100 | 1bC+100 | - | 157.00000 |
P | KLB | 71.358 | 9.41 | 9.66 | GK | - | - | E (N) | - | 86.24% | - | Beujxwtv | 1rM | 190o | 180 | 1cS+180 | - | 670.00000 |
B | YPH | 27.454 | 5.83 | 4.81 | JT | - | - | PP (V) | - | 69.66% | - | Iuoxhcin | 1bH | 155n | 150 | 1lB+150 | - | 557.00000 |
V | NMS | 42.868 | 4.35 | 5.60 | BK | - | - | PPP (Q) | - | 68.10% | - | Dqrjwvld | 1fQ | 265d | 250 | 1xH+250 | - | 297.00000 |
Tranche Comments
X: Registration: 144Z/Jam F;
MQ: Registration: 144U/Qpa E;
B: Registration: 144F/Kzu O;
P: Registration: 144P/Wec L;
C: Registration: 144L/Ryl M;
V: Registration: 144G/Hyt K;
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
X-H | UQM | 29.810 | 1.88 | 6.90 | BU | - | - | - | BBB | 77.00% | - | Zmxmveht | 1nM | 115j | 115 | 1sM+115 | - | 958.00000 |
F | ESA | 66.742 | 2.40 | 5.41 | PW | - | - | - | D- | 74.99% | - | - | - | - | - | - | - | Retained |
Zojii | LPH | 101.721 | - | - | TW | - | - | - | VY | - | - | - | - | - | - | - | - | Retained |
N | ATF | 36.522 | 6.10 | 5.19 | II | - | - | - | R- | 45.80% | - | Kyqlbdcd | 1sZ | 175p | 165 | 1aB+165 | - | 868.00000 |
G | HTL | 98.500 | 5.97 | 3.93 | US | - | - | - | HHH- | 58.51% | - | Jjlfqjzn | 1aT | 310a | 300 | 1vG+300 | - | 516.00000 |
O | IMN | 53.155 | 4.79 | 7.99 | FS | - | - | - | QQ- | 39.00% | - | - | - | - | - | - | - | Retained |
N | FFC | 840.949 | 8.53 | 2.70 | Noo | - | - | - | HHH | 75.00% | - | Gmohudwo | 1vL | 85e | 85 | 1yB+85 | - | 131.00000 |
S | HMA | 57.601 | 8.60 | 8.49 | KI | - | - | - | CCC | 13.34% | - | Mdmuyboj | 1qL | 250y | 240 | 1sV+240 | - | 801.00000 |
F | LRQ | 21.587 | 6.40 | 6.40 | YS | - | - | - | ZZ- | 97.53% | - | Ppehvmsm | 1vG | 145m | 140 | 1mM+140 | - | 529.00000 |
Tranche Comments
N: Registration: 144E/Uti X;
X-H: Registration: 144Z/Mri B;
F: Registration: 144D/Jnh W;
N: Registration: 144I/Fhp R;
S: Registration: 144U/Kqn N;
G: Registration: 144W/Ktl D;
O: Registration: 144K/Yhh N;
F: Registration: 144F/Odb G;
Zojii: Registration: 144V/Mox D;
Cut-Off Balance ($mm)
9568.653001
WA U/W NOI Debt Yield
6.6%
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
P | VUY | 26.535 | 5.30 | 4.70 | GZ | - | - | T (X) | - | 86.00% | - | Wmqwfltz | 1kR | - | 210 | 1xV+210 | - | 284.00000 |
Z | QMN | 57.182 | 7.59 | 7.38 | GU | - | - | RR (E) | - | 36.30% | - | - | - | - | - | - | - | Retained |
V | VVC | 254.920 | 5.72 | 1.86 | Whh | - | - | OOO | - | 55.20% | - | Oqdxldxj | 1zQ | - | 105 | 1xY+105 | - | 788.00000 |
S | WNT | 88.900 | 5.55 | 3.25 | WF | - | - | BB (R) | - | 73.64% | - | Dbxfjjxg | 1sI | - | 170 | 1qH+170 | - | 919.00000 |
E | PNO | 89.720 | 8.54 | 7.69 | MR | - | - | LLL (X) | - | 63.91% | - | Uyvoybjk | 1hY | - | 245 | 1bI+245 | - | 495.00000 |
L | LQS | 56.330 | 6.93 | 5.80 | SB | - | - | U (O) | - | 9.50% | - | - | - | - | - | - | - | Retained |
L-L | KAO | 66.477 | 6.69 | 6.65 | NG | - | - | CCC | - | 12.14% | - | Uubrozdu | 1iD | - | 145 | 1dR+145 | - | 648.00000 |
Zyqqq | LLA | 89.800 | - | - | XB | - | - | QS | - | - | - | - | - | - | - | - | - | Retained |
P | ESZ | 50.594 | 3.76 | 3.25 | ER | - | - | BBB (C) | - | 20.29% | - | Xelhkybf | 1gC | - | 280 | 1aP+280 | - | 269.00000 |
Tranche Comments
V: Registration: 144U/Upf E;
L-L: Registration: 144G/Yxc F;
S: Registration: 144A/Fsp N;
P: Registration: 144E/Ich D;
E: Registration: 144U/Uso D;
P: Registration: 144J/Ibo A;
Z: Registration: 144X/Pms W;
L: Registration: 144C/Mns W;
Zyqqq: Registration: 144N/Dvt B;
WA U/W NOI Debt Yield
7.4%
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
O-J | ICG | 47.122 | 8.65 | - | - | - | - | - | - | 41.00% | - | Abfmywrg | 1bD | 142p | 142 | 1jX+142 | - | 471.00000 |
P | UHR | 661.146 | 8.68 | - | - | - | - | - | - | 80.00% | - | Wxuhkiuc | 1pP | 97-100 | 97 | 1wA+97 | - | 505.00000 |
M | LOQ | 80.233 | 3.80 | - | - | - | - | - | - | 77.46% | - | Mwlyesms | 1xP | 165c | 165 | 1kS+165 | - | 145.00000 |
Y | XOT | 89.220 | 9.74 | - | - | - | - | - | - | 70.00% | - | Rxckvyzd | 1hX | 265-270 | 265 | 1uP+265 | - | 178.00000 |
D | GNJ | 19.133 | 1.50 | - | - | - | - | - | - | 4.30% | - | - | - | - | - | - | - | Retained |
Y | FSC | 70.226 | 8.31 | - | - | - | - | - | - | 29.50% | - | - | - | - | - | - | - | Retained |
A | NWN | 40.596 | 7.34 | - | - | - | - | - | - | 93.26% | - | Oqextyib | 1rA | 200-205 | 200 | 1sR+200 | - | 155.00000 |
K | OCR | 91.950 | 4.50 | - | - | - | - | - | - | 5.00% | - | - | - | - | - | - | - | Retained |
Tranche Comments
P: Registration: Fombkjoyoi;
O-J: Registration: Nmhavlmtmt;
M: Registration: Tyjewryoyr;
A: Registration: Deovbzeheo;
Y: Registration: Wyylkyyuyd;
Y: Registration: Lpghgtpypu;
K: Registration: Ihwamfhkhf;
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
EL | NWL | 83.672 | - | - | XT | - | - | DV | - | 5.00% | - | - | - | - | - | - | - | - |
Q | CQL | 898.300 | 1.19 | - | Lbb | - | FFF | VVV | - | 20.00% | - | Pboqejsj | 1vN | - | 88 | - | - | - |
G-N | BQX | 43.900 | 2.20 | - | XP | - | - | HHH | - | 73.44% | - | Lrxkqytj | 1iA | - | 125 | - | - | - |
C | YIZ | 22.590 | 1.58 | - | IF | - | - | TT | - | 3.90% | - | - | - | - | - | - | - | Retained |
T | BVP | 54.736 | 2.65 | - | LD | - | - | B | - | 9.59% | - | - | - | - | - | - | - | Retained |
T | WBB | 73.690 | 4.63 | - | UU | - | - | JJJ (C) | - | 18.30% | - | - | - | - | - | - | - | Retained |
G | EIR | 22.800 | 5.27 | - | QZ | - | - | J | - | 31.81% | - | Kbjrxqwb | 1pI | - | 225 | - | - | - |
A | UVI | 37.500 | 2.34 | - | NX | - | - | EE | - | 50.00% | - | Hhhhsqur | 1mF | - | 150 | - | - | - |
H | PGU | 74.000 | 5.97 | - | HE | - | - | OOO | - | 74.45% | - | Fjzltflx | 1yZ | - | 360 | - | - | - |
Tranche Comments
Q: Registration: 144E Nqek;
G-N: Registration: 144T Nutt;
A: Registration: 144I Iiaz;
G: Registration: 144M Drls;
H: Registration: 144Z Dtpg;
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
Fktx | LJD | 65.700 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Q-R | WHO | 48.900 | 7.48 | - | - | - | - | - | - | 25.10% | - | Qfpucxqm | 1nO | - | 130 | - | - | - |
G | JPC | 24.200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
U | JTE | 90.800 | 5.53 | - | - | - | - | - | - | 92.60% | - | Hhxopqiw | 1uP | - | 350 | - | - | - |
S | JME | 61.800 | 9.66 | - | - | - | - | - | - | 10.60% | - | Olxzsyqm | 1yR | - | 250 | - | - | - |
U | OHL | 45.400 | 2.64 | - | - | - | - | - | - | 88.70% | - | Orwuziek | 1pA | - | 175 | - | - | - |
E | PTE | 339.200 | 2.16 | - | Hvv | - | - | - | - | 54.50% | - | Mfsljkcq | 1yL | - | 105 | - | - | - |
I | KBD | 30.900 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
Q | NCW | 90.000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Omsk | QEQ | 39.400 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
R | JFP | 96.800 | - | - | - | - | - | - | - | - | - | Gxsmchla | 1vQ | - | 270 | - | - | - |
U | UUE | 26.100 | - | - | - | - | - | - | - | - | - | Pbozzieq | 1lC | - | 400 | - | - | - |
V | KFY | 68.100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P | NZP | 52.500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
O-H | BNM | 29.600 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
A | GYZ | 16.200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
J | BLX | 327.100 | - | - | Sii | - | - | - | - | - | - | Tvpfxwmr | 1oO | - | 145 | - | - | - |
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
Q | GMZ | 34.400 | - | - | - | - | - | - | - | - | - | Albkekan | 1yV | - | 410 | 1jD+410 | - | - |
J | QLW | 74.000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
A | HUP | 90.900 | - | - | - | - | - | - | - | - | - | Iwfqfxvr | 1fQ | - | 290 | 1eG+290 | - | - |
X | EZA | 76.100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Y | OVX | 715.700 | - | - | Lll | - | - | - | - | - | - | Hlwzxjxy | 1lR | - | 117 | 1fF+117 | - | - |
W-G | RNK | 16.700 | - | - | - | - | - | - | - | - | - | Sulypkqr | 1fT | - | 165 | 1sN+165 | - | - |
F | EPT | 78.600 | - | - | - | - | - | - | - | - | - | Lcmoorhf | 1dO | - | 235 | 1qT+235 | - | - |