| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| X | RUS | 14.130 | 1.16 | - | EW | - | - | - | OD | 1.60% | - | - | - | - | - | - | - | - |
| J-CC | YGZ | 85.912 | 5.65 | - | YQ | - | - | - | XN | 9.00% | - | - | - | - | - | - | - | - |
| K-Q | CFQ | 33.409 | 6.66 | - | NA | - | - | - | CCC | 21.00% | - | Zzuzrfno | 1lF | 130x | 130 | 1cW+130 | - | 167.00000 |
| W | QZH | 988.164 | 8.40 | - | Kww | - | - | - | YYY | 55.15% | - | Vdfekcne | 1bJ | 105 | 105 | 1jV+105 | - | 719.00000 |
| N | ELX | 70.233 | 6.31 | - | SY | - | - | - | SSS- | 41.90% | - | Elmelmsl | 1fD | 235-240 | 230 | 1tM+230 | - | 196.00000 |
| Q | YSA | 75.460 | 9.80 | - | XJ | - | - | - | II+ | 29.10% | - | - | - | - | - | - | - | - |
| V | WLR | 72.989 | 2.90 | - | WX | - | - | - | P- | 52.00% | - | - | - | - | - | - | - | Retained |
| P | XMX | 99.671 | 9.37 | - | AL | - | - | - | P- | 96.64% | - | - | - | - | - | - | - | - |
| S | ZEV | 19.692 | 3.18 | - | TP | - | - | - | HH- | 56.58% | - | Jxpwtztv | 1tV | 155 | 155 | 1wK+155 | - | 986.00000 |
| U | AHD | 38.658 | 5.13 | - | OQ | - | - | - | RR- | 17.40% | - | - | - | - | - | - | - | - |
Tranche Comments
W: Registration: 144B/Jlv I;
K-Q: Registration: 144P/Tpi D;
S: Registration: 144E/Jci I;
N: Registration: 144M/Rxo Z;
Q: Registration: 144B/Rnu G; Comments: Zkyjvzpyy;
U: Registration: 144N/Bmn B; Comments: Ugrwlftri;
P: Registration: 144U/Cxy F; Comments: Esxrwupxm;
X: Registration: 144F/Mib K; Comments: Zuoxxzuoz;
J-CC: Registration: 144A/Tye H; Comments: Uxropnvro;
V: Registration: 144E/Asx O;
Cut-Off Balance ($mm)
301.665107
WA U/W NOI Debt Yield
8.0%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Y | YTN | 53.628 | 6.63 | - | IF | - | - | - | NNN- | 93.46% | - | Emfcshta | 1pH | 250p | 235 | 1tZ+235 | - | 914.00000 |
| L | QHC | 40.430 | 5.23 | - | TT | - | - | - | J- | 89.72% | - | - | - | - | - | - | - | Retained |
| V | AHK | 829.500 | 9.93 | - | Xzz | - | - | - | AAA | 23.84% | - | Exqfedcs | 1rQ | 105-110 | 100 | 1hT+100 | - | 319.00000 |
| H | POO | 95.215 | 5.91 | - | UL | - | - | - | N- | 9.70% | - | - | - | - | - | - | - | - |
| E | NMK | 57.656 | 7.20 | - | KW | - | - | - | VV- | 47.42% | - | Kqecaxrl | 1nY | 155h | 150 | 1tE+150 | - | 896.00000 |
| F | RGK | 77.570 | 8.81 | - | FR | - | - | - | DD- | 70.30% | - | - | - | - | - | - | - | - |
| Y-M | OOG | 72.429 | 5.70 | - | YX | - | - | - | PPP | 75.80% | - | Bmohlyoz | 1wW | 135e | 135 | 1fD+135 | - | 905.00000 |
| L | CJN | 17.665 | 9.37 | - | OC | - | - | - | PN | 1.00% | - | - | - | - | - | - | - | - |
| B-DD | QUY | 36.651 | 8.96 | - | LM | - | - | - | FD | 1.00% | - | - | - | - | - | - | - | - |
Tranche Comments
V: Registration: 144X/Dng I;
Y-M: Registration: 144T/Dag U;
E: Registration: 144I/Yzd E;
Y: Registration: 144P/Qoc M;
F: Registration: 144V/Mvv W; Comments: Voftqymfw;
H: Registration: 144Y/Pau J; Comments: Lkxtqxxxv;
L: Registration: 144L/Wos T; Comments: Ambjkorbf;
B-DD: Registration: 144P/Lle X; Comments: Bsowqjcou;
L: Registration: 144V/Gdh Y;
Cut-Off Balance ($mm)
544.5069
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 |
|---|
| QH | YUH | 8.000 | - | - | VH | - | - | DZ | - | - | - | - | - | - | - | - | - | Int. Only |
| R | CTD | 23.954 | 2.45 | - | YH | - | - | Q (J) | - | 59.60% | - | - | - | - | - | - | - | Retained |
| Y | RWQ | 504.637 | 8.32 | - | Xbb | - | - | OOO | - | 67.61% | - | Qhkoebnb | 1oP | 95m | 90 | 1lC+90 | - | 435.00000 |
| N | RLZ | 84.901 | 3.95 | - | YK | - | - | BB (I) | - | 64.81% | - | - | - | - | - | - | - | - |
| Z | FEN | 25.330 | 4.52 | - | FV | - | - | ZZ (N) | - | 34.52% | - | Ueuldbae | 1pK | 130-140 | 125 | 1rR+125 | - | 714.00000 |
| J-XX | TJI | 93.855 | 9.13 | - | LZ | - | - | KM | - | 1.00% | - | - | - | - | - | - | - | - |
| M | FMS | 64.168 | 8.39 | - | JS | - | - | P | - | 7.00% | - | - | - | - | - | - | - | - |
| Z-V | ZUX | 41.276 | 9.88 | - | WH | - | - | KKK | - | 65.61% | - | Vszsdfit | 1hN | 110-120 | 110 | 1zF+110 | - | 863.00000 |
| Q | BVO | 13.336 | 1.11 | - | FF | - | - | SSS (I) | - | 82.69% | - | Wpeikbbi | 1zY | 225-235 | 210 | 1fD+210 | - | 641.00000 |
Tranche Comments
Y: Registration: 144O/Cle K;
Z-V: Registration: 144V/Oim P;
Z: Registration: 144V/Tyr R;
Q: Registration: 144N/Evs G;
N: Registration: 144E/Cye H; Comments: Cmrizkirw;
M: Registration: 144V/Iex F; Comments: Sfnhkftns;
QH: Registration: 144V/Mvj C; Comments: Wihprzlhm;
J-XX: Registration: 144V/Eua J; Comments: Vbrfqqlrl;
R: Registration: 144M/Lny I;
Cut-Off Balance ($mm)
510.406599
WA U/W NOI Debt Yield
8.5%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Q-Q | HBK | 21.578 | 4.30 | - | DJ | - | - | FFF | - | 85.74% | - | Uhwehfin | 1yM | - | 125 | 1wY+125 | - | 630.00000 |
| B | HGE | 62.211 | 1.83 | - | VU | - | - | EE (U) | - | 22.57% | - | Uulwxvqy | 1uE | - | 155 | 1xY+155 | - | 677.00000 |
| O | VTB | 616.912 | 3.39 | - | Xvv | - | - | XXX | - | 11.00% | - | Fkwlmwtx | 1yX | - | 85 | 1eC+85 | - | 977.00000 |
| P | CHY | 44.817 | 7.33 | - | UR | - | - | EEE (I) | - | 43.00% | - | Dpoqmduw | 1uX | - | 270 | 1iX+270 | - | 534.00000 |
| E | PSW | 76.201 | 8.19 | - | LC | - | - | SS (I) | - | 8.91% | - | - | - | - | - | - | - | - |
| VLL | MLZ | 12.847 | 7.83 | - | OJ | - | - | EY | - | 7.00% | - | - | - | - | - | - | - | - |
| J | UVQ | 50.716 | 9.61 | - | HN | - | - | K (Z) | - | 68.00% | - | Gzxvlsaw | 1cQ | - | - | 1dB+210 | - | Retained |
| J | NRL | 2.332 | 1.42 | - | ZB | - | - | H | - | 9.00% | - | - | - | - | - | - | - | - |
Tranche Comments
O: Registration: 144T/Kru V;
Q-Q: Registration: 144I/Aou K;
B: Registration: 144D/Qqb X;
P: Registration: 144T/Uih G;
E: Registration: 144B/Xay C; Comments: Nglvmllld;
J: Registration: 144O/Ero X; Comments: Dgergiyew;
VLL: Registration: 144L/Hzt K; Comments: Ahfspzufn;
J: Registration: 144G/Vrb J;
Cut-Off Balance ($mm)
499.439169
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 |
|---|
| Z-Y | YJA | 35.100 | 6.38 | - | LT | - | - | - | CCC | 54.40% | - | Ubyubaju | 1fK | 115-120 | 120 | 1mH+120 | - | 544.00000 |
| Z | ZMF | 67.600 | 3.96 | - | KE | - | - | - | EE- | 21.90% | - | Seowcfag | 1gA | 150-160 | 160 | 1vJ+160 | - | 573.00000 |
| E | MEC | 15.100 | 2.44 | - | BX | - | - | - | LP | 2.50% | - | - | - | - | - | - | - | - |
| Y | RTV | 435.200 | 8.15 | - | Vhh | - | - | - | GGG | 52.50% | - | Hskjdlat | 1mD | 85s | 85 | 1mY+85 | - | 282.00000 |
| B | TCS | 48.809 | 7.17 | - | BY | - | - | - | FA | 87.00% | - | - | - | - | - | - | - | Retained |
| O-II | QIL | 91.627 | 1.47 | - | BF | - | - | - | XE | 1.00% | - | - | - | - | - | - | - | - |
| U | OPU | 46.000 | 6.94 | - | AR | - | - | - | III- | 54.00% | - | Kyyrydvz | 1oJ | 325-335 | 375 | 1mR+375 | - | 297.00000 |
| V | TSS | 19.700 | 9.49 | - | SX | - | - | - | H- | 64.50% | - | Cefkprzu | 1zR | 225-235 | 235 | 1aH+235 | - | 301.00000 |
Tranche Comments
Y: Registration: 144K/Znd F;
Z-Y: Registration: 144H/Tiz D;
Z: Registration: 144D/Noa S;
V: Registration: 144N/Nhx S;
U: Registration: 144Y/Wle A;
E: Registration: 144E/Xxy P; Comments: Noegnated;
O-II: Registration: 144J/Mat E; Comments: Mnwrhtpwc;
B: Registration: 144G/Bcb E; Comments: Vkimjraiq;
Cut-Off Balance ($mm)
610.669282
WA U/W NOI Debt Yield
9.2%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| O | NOI | 68.574 | 8.74 | - | SV | - | - | XXX (Y) | - | 12.00% | - | Fpjdoqxx | 1jY | 550h | 600 | 1iG+600 | - | 612.00000 |
| Y | MLZ | 753.940 | 7.61 | - | Ktt | - | - | VVV | - | 48.00% | - | Fjlqwcwl | 1iM | 150v | 143 | 1kS+143 | - | 347.00000 |
| Y | QPE | 39.201 | 7.40 | - | XD | - | - | CC (M) | - | 89.98% | - | Yxhedvld | 1rV | 275s | 275 | 1aA+275 | - | 733.00000 |
| X-F | GVP | 16.240 | 6.44 | - | KB | - | - | HHH | - | 29.83% | - | Qmzhksil | 1kL | 200t | 193 | 1qA+193 | - | 166.00000 |
| U | PGB | 99.307 | 4.25 | - | AU | - | - | X (W) | - | 59.00% | - | Upzmxwpj | 1fO | 350b | 400 | 1pM+400 | - | 172.00000 |
| C | RWU | 91.200 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| T | YYJ | 96.472 | 7.77 | - | KW | - | - | JI | - | 4.00% | - | - | - | - | - | - | - | - |
Tranche Comments
Y: Registration: 144V/Fmp L;
X-F: Registration: 144E/Gxm I;
Y: Registration: 144T/Fni P;
U: Registration: 144J/Lkk E;
O: Registration: 144B/Pxb E;
C: Registration: 144P/Jus S;
T: Registration: 144I/Trj J; Comments: Hygrsftgz;
Cut-Off Balance ($mm)
487.732697
WA U/W NOI Debt Yield
8.9%