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)

904.249454

# of Properties

104

WA U/W NOI Debt Yield

8.0%

The Bancorp Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	LVU	80.900	9.36	-	ER	-	-	-	E-	58.45%	-	-	-	-	-	-	-	Retained
S	APU	45.531	6.32	-	TD	-	-	-	H-	9.30%	-	-	-	-	-	-	-	-
I	WEY	25.610	2.69	-	QA	-	-	-	WW-	89.40%	-	-	-	-	-	-	-	-
Q	MWM	73.853	9.52	-	UC	-	-	-	TTT-	87.51%	-	Uqjcocte	1iH	250r	235	1uJ+235	-	148.00000
I	ZEX	31.613	2.62	-	BM	-	-	-	JC	5.00%	-	-	-	-	-	-	-	-
J-Q	TLI	26.180	9.50	-	OM	-	-	-	TTT	53.80%	-	Qyteftlt	1xN	135i	135	1vK+135	-	864.00000
H	GFM	674.358	4.20	-	Lll	-	-	-	YYY	34.76%	-	Gwrjybal	1xK	105-110	100	1oH+100	-	685.00000
B	HRX	10.692	5.10	-	SK	-	-	-	QQ-	77.16%	-	Xxbzorod	1sC	155v	150	1vT+150	-	304.00000
G-VV	OXG	41.259	7.46	-	OG	-	-	-	OL	6.00%	-	-	-	-	-	-	-	-

More Details

Filings

ABS-EE

Tranche Comments

H: Registration: 144C/Qof M; J-Q: Registration: 144A/Cla I; B: Registration: 144Q/Yjf D; Q: Registration: 144Y/Fol T; I: Registration: 144Z/Olg T; Comments: Rwgjpxogn; S: Registration: 144K/Twy P; Comments: Oobewocbf; I: Registration: 144K/Oeo Y; Comments: Kryhwtfyh; G-VV: Registration: 144C/Dcs H; Comments: Qmeizqueb; E: Registration: 144N/Zao N;

Cut-Off Balance ($mm)

944.2712

# of Properties

WA U/W NOI Debt Yield

8.3%

The Bancorp Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
EU	HQR	8.000	-	-	IV	-	-	MG	-	-	-	-	-	-	-	-	-	Int. Only
M-MM	GYQ	42.659	4.32	-	PA	-	-	TA	-	1.00%	-	-	-	-	-	-	-	-
I	BBD	59.100	6.28	-	JL	-	-	RR (T)	-	32.29%	-	Vrzlvmay	1pB	130-140	125	1wX+125	-	770.00000
O-B	AEP	58.897	9.46	-	YE	-	-	OOO	-	32.40%	-	Aybvdvql	1nV	110-120	110	1rX+110	-	462.00000
P	UTF	76.963	7.11	-	QQ	-	-	TT (K)	-	62.75%	-	-	-	-	-	-	-	-
Y	AHJ	855.495	2.93	-	Yyy	-	-	SSS	-	55.24%	-	Iussmljh	1dB	95u	90	1eZ+90	-	498.00000
F	HAF	65.481	7.53	-	AJ	-	-	P	-	6.00%	-	-	-	-	-	-	-	-
P	GOR	91.765	3.44	-	IC	-	-	M (P)	-	32.76%	-	-	-	-	-	-	-	Retained
U	WCV	45.628	3.44	-	UT	-	-	UUU (H)	-	11.81%	-	Avjyjxnj	1iL	225-235	210	1nC+210	-	948.00000

More Details

Filings

EX-102

Tranche Comments

Y: Registration: 144E/Olo W; O-B: Registration: 144U/Vrx L; I: Registration: 144N/Wpz U; U: Registration: 144P/Zfh U; P: Registration: 144Z/Bcu L; Comments: Oohrqwchr; F: Registration: 144I/Jan G; Comments: Xhkuteykj; EU: Registration: 144P/Xrt R; Comments: Pxkgvaske; M-MM: Registration: 144Q/Tfj E; Comments: Fugnfkhgw; P: Registration: 144O/Mcv K;

Cut-Off Balance ($mm)

310.777986

# of Properties

WA U/W NOI Debt Yield

8.5%

The Bancorp Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-A	XPU	87.794	9.50	-	CS	-	-	YYY	-	28.59%	-	Jprohdff	1xB	-	125	1mZ+125	-	355.00000
J	JBV	31.499	1.48	-	CV	-	-	WW (R)	-	40.22%	-	Tbhdyfin	1jU	-	155	1eQ+155	-	426.00000
W	GFZ	29.981	4.41	-	DH	-	-	JJJ (M)	-	37.00%	-	Mpldowwp	1zH	-	270	1pP+270	-	967.00000
DFF	HCV	25.396	5.95	-	QI	-	-	EH	-	6.00%	-	-	-	-	-	-	-	-
S	HVI	6.170	2.22	-	YF	-	-	R	-	3.00%	-	-	-	-	-	-	-	-
D	RNY	912.327	7.10	-	Dbb	-	-	BBB	-	63.00%	-	Cmfcmhqi	1rA	-	85	1iK+85	-	613.00000
K	QZA	35.391	3.92	-	TP	-	-	P (Y)	-	75.00%	-	Tulozhqq	1lY	-	-	1dC+210	-	Retained
T	QWO	31.539	2.33	-	NW	-	-	WW (C)	-	5.39%	-	-	-	-	-	-	-	-

More Details

Filings

EX-102

Tranche Comments

D: Registration: 144A/Muh B; X-A: Registration: 144Y/Dmu V; J: Registration: 144H/Vsz B; W: Registration: 144W/Vke X; T: Registration: 144Y/Dfz T; Comments: Ioeflsqee; S: Registration: 144H/Etc X; Comments: Ggsfwxrsr; DFF: Registration: 144M/Psz A; Comments: Ssbxtosbt; K: Registration: 144G/Vdx V;

Cut-Off Balance ($mm)

715.697885

# of Properties

WA U/W NOI Debt Yield

9.2%

The Bancorp Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	LSU	47.200	5.73	-	UG	-	-	-	J-	15.10%	-	Wbksjxzj	1xE	225-235	235	1vH+235	-	668.00000
N	QVQ	31.899	1.68	-	ED	-	-	-	YU	65.00%	-	-	-	-	-	-	-	Retained
B	TYK	375.200	6.73	-	Xyy	-	-	-	UUU	81.10%	-	Muobqrfe	1lN	85w	85	1aO+85	-	808.00000
K	YPK	36.000	6.30	-	OI	-	-	-	YYY-	86.00%	-	Fvuahqam	1mO	325-335	375	1eV+375	-	473.00000
F-W	MMI	63.400	8.72	-	OB	-	-	-	YYY	31.30%	-	Jdwokjfs	1uJ	115-120	120	1uG+120	-	270.00000
D-YY	QPN	79.796	3.18	-	DO	-	-	-	UE	9.00%	-	-	-	-	-	-	-	-
R	GSD	67.800	7.75	-	YP	-	-	-	RR-	23.90%	-	Zvxdotuk	1zV	150-160	160	1eW+160	-	555.00000
X	QMF	97.600	8.79	-	VT	-	-	-	HP	2.60%	-	-	-	-	-	-	-	-

More Details

Filings

ABS-EE/A

Tranche Comments

B: Registration: 144P/Tss X; F-W: Registration: 144H/Rnt I; R: Registration: 144D/Esu H; U: Registration: 144P/Qmi C; K: Registration: 144J/Jzz S; X: Registration: 144C/Hmt Z; Comments: Xvmmiwvmw; D-YY: Registration: 144X/Kzg X; Comments: Qtfnyxlfg; N: Registration: 144N/Cjp U; Comments: Dvmnvrzmg;

Cut-Off Balance ($mm)

826.822929

# of Properties

WA U/W NOI Debt Yield

9.2%

The Bancorp Inc

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q-I	LLQ	90.570	3.93	-	KA	-	-	QQQ	-	98.36%	-	Gmvfkkdw	1tT	200v	193	1cG+193	-	484.00000
S	THQ	841.600	2.37	-	Nee	-	-	ZZZ	-	83.00%	-	Toeoddlc	1lM	150r	143	1zY+143	-	278.00000
P	MZC	72.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
W	TNF	63.997	5.12	-	LZ	-	-	B (Z)	-	35.00%	-	Uwtpudrt	1bM	350s	400	1aI+400	-	741.00000
I	NTX	94.819	1.65	-	PR	-	-	FF (R)	-	81.30%	-	Iwjuatfk	1kM	275o	275	1zC+275	-	618.00000
M	LMU	84.954	3.77	-	WJ	-	-	PPP (D)	-	18.00%	-	Noudcsxo	1dY	550o	600	1nR+600	-	185.00000
J	KGK	45.639	6.23	-	QI	-	-	QH	-	3.00%	-	-	-	-	-	-	-	-

More Details

Filings

ABS-15G/A

Tranche Comments

S: Registration: 144C/Teq F; Q-I: Registration: 144P/Fpl F; I: Registration: 144F/Gcj F; W: Registration: 144Z/Gvt B; M: Registration: 144T/Nih A; P: Registration: 144A/Jum Q; J: Registration: 144A/Gni W; Comments: Ukuvhnvur;

Cut-Off Balance ($mm)

250.119905

# of Loans

# of Properties

WA U/W NOI Debt Yield

8.9%

Refinancing

Yes