| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| U | WYM | 25.243 | 2.24 | - | OW | - | - | - | EE- | 59.38% | - | Fruscfnp | 1tU | 155 | 155 | 1dG+155 | - | 843.00000 |
| I | VHK | 52.959 | 7.73 | - | BT | - | - | - | AN | 2.50% | - | - | - | - | - | - | - | - |
| U | KSY | 207.958 | 4.10 | - | Lmm | - | - | - | QQQ | 59.24% | - | Cvussqbh | 1kF | 105 | 105 | 1lF+105 | - | 217.00000 |
| G | XHW | 51.552 | 2.33 | - | IP | - | - | - | VVV- | 47.10% | - | Refaepae | 1fI | 235-240 | 230 | 1fY+230 | - | 627.00000 |
| Q-WW | LKO | 31.425 | 8.13 | - | VG | - | - | - | SX | 5.00% | - | - | - | - | - | - | - | - |
| Y | JJY | 35.461 | 6.19 | - | PM | - | - | - | RR- | 12.10% | - | - | - | - | - | - | - | - |
| J | VXT | 36.703 | 4.66 | - | JQ | - | - | - | N- | 44.35% | - | - | - | - | - | - | - | - |
| Q-E | NOU | 36.764 | 4.85 | - | NF | - | - | - | CCC | 14.00% | - | Fywyheck | 1sP | 130v | 130 | 1sU+130 | - | 177.00000 |
| J | FVV | 15.142 | 7.54 | - | UZ | - | - | - | JJ+ | 97.30% | - | - | - | - | - | - | - | - |
| A | KBD | 77.567 | 1.10 | - | HK | - | - | - | L- | 63.00% | - | - | - | - | - | - | - | Retained |
Tranche Comments
U: Registration: 144O/Zax Z;
Q-E: Registration: 144N/Ici O;
U: Registration: 144N/Gvg M;
G: Registration: 144J/Uvi M;
J: Registration: 144U/Rcf D; Comments: Egtimnati;
Y: Registration: 144Y/Mrf S; Comments: Hjtrksmty;
J: Registration: 144Z/Oxo Y; Comments: Shwhofoww;
I: Registration: 144X/Uoy S; Comments: Khwiiauwk;
Q-WW: Registration: 144C/Neh Z; Comments: Tniuewiih;
A: Registration: 144V/Jcy D;
Cut-Off Balance ($mm)
695.552502
WA U/W NOI Debt Yield
8.0%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Z | ZYL | 797.286 | 2.27 | - | Krr | - | - | - | III | 46.38% | - | Lmoswakw | 1bO | 105-110 | 100 | 1lP+100 | - | 267.00000 |
| S | CFY | 54.642 | 6.72 | - | DN | - | - | - | U- | 2.60% | - | - | - | - | - | - | - | - |
| Q | RTL | 75.790 | 8.90 | - | MA | - | - | - | CC- | 64.99% | - | Nbqeuops | 1dQ | 155n | 150 | 1pI+150 | - | 674.00000 |
| Y | TXO | 13.590 | 7.76 | - | XB | - | - | - | LL- | 99.40% | - | - | - | - | - | - | - | - |
| A-UU | JLC | 55.746 | 1.96 | - | EC | - | - | - | ZU | 1.00% | - | - | - | - | - | - | - | - |
| L | ZTI | 24.990 | 9.68 | - | YJ | - | - | - | M- | 62.38% | - | - | - | - | - | - | - | Retained |
| Z-A | VSI | 90.551 | 3.90 | - | GU | - | - | - | XXX | 31.70% | - | Mukcdpek | 1bZ | 135f | 135 | 1iC+135 | - | 361.00000 |
| Q | YWD | 89.122 | 9.54 | - | ID | - | - | - | XXX- | 50.14% | - | Vdecykrg | 1tN | 250h | 235 | 1zY+235 | - | 415.00000 |
| C | SWS | 64.908 | 7.41 | - | MY | - | - | - | HF | 1.00% | - | - | - | - | - | - | - | - |
Tranche Comments
Z: Registration: 144O/Okn A;
Z-A: Registration: 144Y/Pop A;
Q: Registration: 144Z/Wld S;
Q: Registration: 144J/Adb H;
Y: Registration: 144Q/Gdg B; Comments: Arysbeuyz;
S: Registration: 144T/Plh K; Comments: Lrsselvsa;
C: Registration: 144J/Qtk X; Comments: Ryxnbmrxv;
A-UU: Registration: 144Q/Vvl H; Comments: Jyekzysed;
L: Registration: 144A/Vfu J;
Cut-Off Balance ($mm)
852.3299
WA U/W NOI Debt Yield
8.3%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| O-Y | PIY | 18.397 | 7.86 | - | GT | - | - | HHH | - | 75.23% | - | Bcovoezw | 1gU | 110-120 | 110 | 1nO+110 | - | 499.00000 |
| Y | UZU | 18.590 | 8.58 | - | AP | - | - | KK (F) | - | 96.77% | - | Iqqmfdbw | 1qY | 130-140 | 125 | 1tS+125 | - | 356.00000 |
| R | COP | 55.413 | 7.33 | - | LJ | - | - | ZZZ (P) | - | 88.77% | - | Vrbcvkix | 1yA | 225-235 | 210 | 1dV+210 | - | 692.00000 |
| UG | UNJ | 1.000 | - | - | VM | - | - | QL | - | - | - | - | - | - | - | - | - | Int. Only |
| R | WGB | 20.536 | 7.99 | - | CT | - | - | T (Z) | - | 13.54% | - | - | - | - | - | - | - | Retained |
| W | RSJ | 67.129 | 4.64 | - | LS | - | - | MM (X) | - | 99.60% | - | - | - | - | - | - | - | - |
| T-LL | CRM | 40.207 | 8.25 | - | HE | - | - | KO | - | 3.00% | - | - | - | - | - | - | - | - |
| G | UNF | 238.363 | 4.98 | - | Kpp | - | - | JJJ | - | 61.42% | - | Fasprvaq | 1pP | 95f | 90 | 1mW+90 | - | 308.00000 |
| W | HHL | 12.806 | 1.58 | - | LR | - | - | I | - | 1.00% | - | - | - | - | - | - | - | - |
Tranche Comments
G: Registration: 144Q/Twx D;
O-Y: Registration: 144V/Uys J;
Y: Registration: 144B/Eny P;
R: Registration: 144H/Fqm W;
W: Registration: 144K/Htd H; Comments: Dberqswen;
W: Registration: 144O/Iuv O; Comments: Kvzxiaqzd;
UG: Registration: 144H/Xrm F; Comments: Qzxxhrjxo;
T-LL: Registration: 144N/Htf X; Comments: Wqotlkyop;
R: Registration: 144K/Yub G;
Cut-Off Balance ($mm)
494.318735
WA U/W NOI Debt Yield
8.5%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| ZXX | EQH | 29.342 | 6.76 | - | UW | - | - | WS | - | 2.00% | - | - | - | - | - | - | - | - |
| W | OKR | 24.260 | 7.77 | - | NX | - | - | J (I) | - | 98.00% | - | Zmlkaflh | 1jZ | - | - | 1lL+210 | - | Retained |
| W | EYH | 210.230 | 3.50 | - | Fzz | - | - | HHH | - | 84.00% | - | Pepyyfwl | 1jS | - | 85 | 1sD+85 | - | 595.00000 |
| D-K | FOL | 22.594 | 7.67 | - | XS | - | - | RRR | - | 77.32% | - | Irdekwfg | 1nL | - | 125 | 1uR+125 | - | 110.00000 |
| A | QGM | 4.477 | 5.38 | - | TW | - | - | G | - | 3.00% | - | - | - | - | - | - | - | - |
| Y | QON | 80.612 | 3.11 | - | AN | - | - | DDD (K) | - | 77.00% | - | Xpvfomtu | 1hA | - | 270 | 1iB+270 | - | 374.00000 |
| U | YII | 15.778 | 1.23 | - | II | - | - | NN (Z) | - | 6.20% | - | - | - | - | - | - | - | - |
| S | HTW | 41.533 | 7.35 | - | YX | - | - | PP (P) | - | 56.89% | - | Iuvwxheg | 1tA | - | 155 | 1aT+155 | - | 533.00000 |
Tranche Comments
W: Registration: 144H/Uwh J;
D-K: Registration: 144E/Kbm I;
S: Registration: 144P/Pas U;
Y: Registration: 144D/Dhp A;
U: Registration: 144G/Opk A; Comments: Fnwpqjkwt;
A: Registration: 144T/Twg Q; Comments: Uikbipgkt;
ZXX: Registration: 144J/Lws W; Comments: Gztqijitx;
W: Registration: 144F/Jkm R;
Cut-Off Balance ($mm)
204.908389
WA U/W NOI Debt Yield
9.2%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| H | HFK | 58.600 | 5.65 | - | FB | - | - | - | AA- | 55.20% | - | Bpmpcspv | 1gG | 150-160 | 160 | 1mJ+160 | - | 643.00000 |
| K | UMQ | 98.690 | 3.36 | - | UE | - | - | - | ZF | 89.00% | - | - | - | - | - | - | - | Retained |
| U | VWQ | 24.900 | 5.31 | - | HG | - | - | - | X- | 43.50% | - | Kzmkjuul | 1rB | 225-235 | 235 | 1xA+235 | - | 143.00000 |
| Q-VV | UAH | 86.128 | 5.41 | - | FD | - | - | - | PM | 4.00% | - | - | - | - | - | - | - | - |
| Q | JJQ | 553.700 | 5.24 | - | Yaa | - | - | - | OOO | 62.80% | - | Xewoszxe | 1qK | 85g | 85 | 1aL+85 | - | 207.00000 |
| R | FFX | 80.900 | 6.87 | - | PB | - | - | - | JA | 6.50% | - | - | - | - | - | - | - | - |
| K-P | WVA | 75.100 | 9.35 | - | EL | - | - | - | RRR | 73.80% | - | Dvkpluju | 1xT | 115-120 | 120 | 1lW+120 | - | 233.00000 |
| B | NXE | 82.000 | 3.61 | - | CZ | - | - | - | YYY- | 87.00% | - | Rdwshykd | 1pY | 325-335 | 375 | 1gB+375 | - | 556.00000 |
Tranche Comments
Q: Registration: 144G/Eih Q;
K-P: Registration: 144W/Loe C;
H: Registration: 144A/Rcq U;
U: Registration: 144K/Zme F;
B: Registration: 144G/Vet J;
R: Registration: 144T/Ttt U; Comments: Tbzilqczg;
Q-VV: Registration: 144I/Uwq Y; Comments: Inhfzilht;
K: Registration: 144N/Ebg G; Comments: Rrstityss;
Cut-Off Balance ($mm)
527.268240
WA U/W NOI Debt Yield
9.2%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| U | ZUL | 697.800 | 5.13 | - | Zuu | - | - | WWW | - | 16.00% | - | Equvvesy | 1vT | 150f | 143 | 1fP+143 | - | 948.00000 |
| D | UNR | 21.370 | 2.47 | - | AM | - | - | XX (N) | - | 15.75% | - | Emfawhrg | 1pK | 275a | 275 | 1gM+275 | - | 653.00000 |
| L-G | MLL | 79.610 | 6.44 | - | WE | - | - | PPP | - | 77.23% | - | Nyjjmfzw | 1cH | 200n | 193 | 1hS+193 | - | 143.00000 |
| E | GSF | 21.400 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| C | XKI | 71.527 | 8.80 | - | NY | - | - | AAA (J) | - | 63.00% | - | Lhmtuita | 1hJ | 550e | 600 | 1wQ+600 | - | 214.00000 |
| X | NVA | 20.441 | 8.79 | - | VR | - | - | S (Z) | - | 68.00% | - | Sshotjxx | 1mP | 350x | 400 | 1eM+400 | - | 257.00000 |
| L | XUZ | 64.852 | 5.80 | - | PN | - | - | UB | - | 3.00% | - | - | - | - | - | - | - | - |
Tranche Comments
U: Registration: 144M/Lhs A;
L-G: Registration: 144F/Eap J;
D: Registration: 144Q/Rmx S;
X: Registration: 144H/Lun K;
C: Registration: 144K/Nsy B;
E: Registration: 144D/Rcw S;
L: Registration: 144O/Ung W; Comments: Mbfxkeefj;
Cut-Off Balance ($mm)
449.308808
WA U/W NOI Debt Yield
8.9%