FINSIGHT

Bancorp Commercial Mortgage Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	422.193	2.50	-	Aaa	-	-	-	AAA	45.75%	-	Floating	1mL	105	105	1mL+105	-	100.00000
A-S	USD	60.314	2.72	-	NR	-	-	-	AAA	38.00%	-	Floating	1mL	130a	130	1mL+130	-	100.00000
B	USD	49.612	2.75	-	NR	-	-	-	AA-	31.63%	-	Floating	1mL	155	155	1mL+155	-	100.00000
D	USD	58.368	2.82	-	NR	-	-	-	BBB-	17.50%	-	Floating	1mL	235-240	230	1mL+230	-	100.00000
E	USD	15.565	2.89	-	NR	-	-	-	BB+	15.50%	-	-	-	-	-	-	-	-
F	USD	23.347	2.89	-	NR	-	-	-	BB-	12.50%	-	-	-	-	-	-	-	-
G	USD	18.483	2.89	-	NR	-	-	-	B-	10.13%	-	-	-	-	-	-	-	-
H	USD	35.994	2.89	-	NR	-	-	-	NR	5.50%	-	-	-	-	-	-	-	-
J-RR	USD	42.803	2.97	-	NR	-	-	-	NR	-	-	-	-	-	-	-	-	-
C	USD	51.558	2.80	-	NR	-	-	-	A-	25.00%	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-15G

Tranche Comments

A: Registration: 144A/Reg S; A-S: Registration: 144A/Reg S; B: Registration: 144A/Reg S; D: Registration: 144A/Reg S; E: Registration: 144A/Reg S; Comments: Preplaced; F: Registration: 144A/Reg S; Comments: Preplaced; G: Registration: 144A/Reg S; Comments: Preplaced; H: Registration: 144A/Reg S; Comments: Preplaced; J-RR: Registration: 144A/Reg S; Comments: Preplaced; C: Registration: 144A/Reg S;

Cut-Off Balance ($mm)

778.236523

# of Properties

104

WA U/W NOI Debt Yield

8.0%

The Bancorp Inc