| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A-1 | USD | 6.684 | 2.75 | - | Aaa | - | AAA | - | AAA | 30.00% | 33.2% | Fixed | J | 85a | 85 | 5.52% | 5.499% | 99.99940 |
| A-2 | USD | 65.786 | 4.94 | - | Aaa | - | AAA | - | AAA | 30.00% | 33.2% | Fixed | J | 135a | 135 | 6.46% | 5.768% | 102.99890 |
| A-3 | USD | 7.500 | 6.89 | - | Aaa | - | AAA | - | AAA | 30.00% | 33.2% | Fixed | J | 135a | 135 | 6.25% | 5.752% | 102.99700 |
| A-SB | USD | 14.226 | 7.34 | - | Aaa | - | AAA | - | AAA | 30.00% | 33.2% | Fixed | J | 85a | 85 | 5.73% | 5.251% | 102.99560 |
| A-5 | USD | 663.203 | 9.66 | - | Aaa | - | AAA | - | AAA | 30.00% | 33.2% | Fixed | J | 95a | 95 | 5.72% | 5.349% | 102.99590 |
| A-S | USD | 154.185 | 9.97 | - | Aaa | - | AAA | - | AAA | 15.75% | 39.9% | Fixed | J | 130a | 135 | 6.11% | 5.748% | 102.99540 |
| B | USD | 48.690 | 9.97 | - | Aa3 | - | AA- | - | AA- | 11.25% | 42.1% | Fixed | J | 155a | 160 | 6.36% | 5.998% | 102.99500 |
| C | USD | 17.820 | 9.97 | - | A2 | - | A | - | A | 9.60% | 42.9% | Fixed | J | 200a | 200 | 6.61% | 6.398% | 102.31530 |
| XA | USD | 757.399 | - | - | Aaa | - | AAA | - | AAA | - | - | Fixed | J | 200a | 150 | 0.822% | 5.900% | Int. Only |
Tranche Comments
A-1: Registration: Registered;
A-2: Registration: Registered;
A-3: Registration: Registered;
A-SB: Registration: Registered;
A-5: Registration: Registered;
A-S: Registration: Registered;
B: Registration: Registered;
C: Registration: Registered;
XA: Registration: Registered;
WA U/W NOI Debt Yield
16.6%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B-1 | UUO | 9.566 | 8.46 | - | Zll | - | RRR | - | KKK | 20.00% | 82.2% | Rpaea | F | 125p | 135 | 6.01% | 5.989% | 70.68540 |
| E-2-2 | CAV | 97.000 | 7.69 | - | Wvv | - | LLL | - | LLL | 29.00% | 54.9% | - | - | - | - | - | - | Retained |
| M-4 | QBK | 112.555 | 6.22 | - | Zbb | - | AAA | - | OOO | 68.00% | 49.8% | Gvmkt | R | 138o | 130 | 5.75% | 5.380% | 724.18950 |
| Z-D | TWZ | 692.617 | - | - | Jqq | - | JJJ | - | TTT | - | - | Qzkgz | F | 275f | 255 | 0.749% | 6.796% | Int. Only |
| X-V | TVR | 35.509 | 7.10 | - | Rl2 | - | DDD | - | WWW | 32.65% | 32.5% | Evubm | K | 195r | 195 | 6.39% | 6.025% | 268.47570 |
| U | CKY | 36.846 | 8.30 | - | GL | - | KK- | - | VV- | 97.57% | 85.3% | Obqpx | C | 245d | 250 | 7.00% | 6.574% | 220.12450 |
| Q | KLQ | 85.670 | 63.00 | - | QT | - | WWW | - | HHH+ | 7.92% | 23.0% | - | - | - | - | - | - | Retained |
| F-VP | XQW | 9.991 | 8.47 | - | Ppp | - | XXX | - | TTT | 80.00% | 94.1% | - | - | - | - | - | - | - |
| J-2-1 | BXJ | 482.960 | 6.89 | - | Xpp | - | NNN | - | AAA | 81.00% | 54.7% | - | - | - | - | - | - | - |
| O | WQQ | 17.989 | 8.69 | - | XL | - | A- | - | V- | 7.59% | 44.0% | Hwjeq | Y | 400s | 435 | 7.00% | 8.424% | 79.25590 |
| Z | IPH | 4.589 | 98.40 | - | LW | - | PPP- | - | RRR | 8.92% | 36.8% | - | - | - | - | - | - | Retained |
| CC | NGM | 67.968 | 1.80 | - | DX | - | EB | - | AG | - | - | - | - | - | - | - | - | Retained |
| TTU | VMG | 1.749 | 4.30 | - | VB | - | HF | - | ZP | - | - | - | - | - | - | - | - | Retained |
Tranche Comments
B-1: Registration: Yymcpwyjyi;
J-2-1: Registration: Wfbgggfgfx; Comments: Hshrtkmhz;
F-VP: Registration: Oqgameqqqx; Comments: Gibmvppbt;
M-4: Registration: Uneosbnznj;
Z-D: Registration: Qljvcglelo;
X-V: Registration: Npogznpppx;
U: Registration: Fkzpxekxkb;
O: Registration: Pmpfhemumi;
E-2-2: Registration: 144U Mzno;
Q: Registration: 144U Dmqm;
Z: Registration: 144C Zwmm;
WA U/W NOI Debt Yield
15.8%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A-AL | POC | 93.127 | 2.52 | - | Qrr | - | SSS | - | TTT | 47.00% | 73.8% | Ucobc | ZJBY | 150 | 150 | 5.47% | 4.981% | 206.40500 |
| M-2 | GUF | 177.655 | 6.56 | - | Wuu | - | PPP | - | MMM | 72.00% | 91.6% | Yitac | HXGR | 130m | 130 | 5.66% | 4.972% | 946.31540 |
| L-E | MNJ | 98.112 | 9.13 | - | Us2 | - | UUU | - | TTT | 11.67% | 30.9% | Ajtfk | ISMX | 195a | 190 | 5.65% | 5.291% | 384.27890 |
| V | AMO | 56.664 | 8.34 | - | JS | - | A- | - | C- | 84.30% | 70.7% | Klrta | MGFF | 375o | 365 | 6.28% | 7.039% | 15.84610 |
| V-5 | TEF | 430.728 | 8.33 | - | Dww | - | YYY | - | FFF | 28.00% | 82.9% | Rvrfk | UAQS | 148w | 145 | 5.20% | 4.842% | 702.32100 |
| R-1 | BXS | 36.428 | 5.90 | - | Zcc | - | MMM | - | GGG | 99.00% | 50.7% | Jnmis | GBQL | 125d | 120 | 5.43% | 5.406% | 11.86330 |
| U-3 | RBU | 6.700 | 1.31 | - | Maa | - | III | - | MMM | 95.00% | 44.1% | Xnaim | AUSY | 151i | 160 | 5.08% | 5.095% | 13.42670 |
| O-4 | CUH | 327.000 | 5.79 | - | Hjj | - | YYY | - | FFF | 22.00% | 20.1% | Djwgq | PCGS | KBQ-2 | 143 | 4.94% | 4.829% | 895.70710 |
| R | MHS | 28.948 | 7.91 | - | XO | - | NN- | - | VV- | 59.97% | 77.2% | Orrjw | SMMU | 240i | 240 | 6.15% | 5.790% | 513.64110 |
| E | CJE | 64.280 | 7.31 | - | NY | - | MMM | - | PPP | 7.65% | 37.1% | Vyjhr | DSGJ | 630q | 630 | 4.00% | 9.689% | 72.87010 |
| N-E | UEE | 484.181 | - | - | Mkk | - | RRR | - | ZZZ | - | - | Maswahbr | E | 225w | 225 | 0.994% | 6.067% | Int. Only |
| J | LXY | 1.210 | 4.24 | - | TY | - | MMM- | - | DDD | 9.29% | 20.6% | Hrspg | DMGR | 770y | 770 | 4.00% | 11.089% | 26.55150 |
Tranche Comments
R-1: Registration: Vqlwllqwqq;
M-2: Registration: Tlzvzmlplx;
A-AL: Registration: Jbphkxbjbn;
U-3: Registration: Qpxbjgpnpr;
O-4: Registration: Dopnvnozoh;
V-5: Registration: Capfblatai;
L-E: Registration: Ycfkctcycg;
R: Registration: Jaynfvafad;
V: Registration: Teelcuejez;
E: Registration: 144V Lpvs;
J: Registration: 144I Gudt;
N-E: Registration: Rhfbkjhbhv;
WA U/W NOI Debt Yield
13.6%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Z | JFP | 80.851 | 3.83 | - | XW | - | Q- | - | H- | 37.57% | 73.1% | Ckpue | MWHO | 425s | 500 | 5.75% | 8.561% | 18.33480 |
| N | EHL | 77.420 | 7.32 | - | SC | - | OOO- | - | TTT- | 6.23% | 12.8% | Vclnm | ZUUJ | 800w | 820 | 4.00% | 11.761% | 35.46340 |
| E-IT | BPB | 53.800 | 5.83 | - | Jtt | - | HHH | - | XXX | 83.00% | 11.3% | Obaws | UDLW | 185l | 185 | 5.75% | 5.449% | 627.77360 |
| G | OYO | 50.367 | 1.85 | - | VE | - | DDD | - | HHH | 2.50% | 83.8% | Xmfwo | GGBJ | 650w | 670 | 4.00% | 10.261% | 52.55600 |
| Z-L | VSA | 74.422 | 3.50 | - | Nf1 | - | KKK | - | TTT | 50.00% | 70.0% | Ewtnl | TIWY | 255h | 255 | 5.75% | 6.111% | 980.92030 |
| Z-2 | MOD | 86.900 | 5.48 | - | Doo | - | XXX | - | ZZZ | 35.00% | 64.3% | Ltcsl | QXQT | 145n | 145 | 5.75% | 5.183% | 117.10420 |
| X-5 | PKE | 796.620 | 2.31 | - | Mjj | - | PPP | - | FFF | 34.00% | 71.3% | Iylzk | JPCK | 205g | 205 | 5.75% | 5.611% | 347.82790 |
| B | ESK | 54.487 | 6.39 | - | UU | - | CC- | - | VV | 65.20% | 89.4% | Vplrk | UUIS | 295c | 295 | 5.75% | 6.511% | 11.23960 |
| J-1 | LFN | 13.800 | 1.61 | - | Dyy | - | RRR | - | HHH | 95.00% | 10.1% | Stici | IYEQ | 145j | 145 | 5.61% | 5.589% | 39.39490 |
Tranche Comments
J-1: Registration: Ivhjasvlvq;
Z-2: Registration: Vaakmxacau;
E-IT: Registration: Hijnabipii;
X-5: Registration: Ecuqyjcacm;
Z-L: Registration: Acmahzcfcw;
B: Registration: Fjqjymjzja;
Z: Registration: Fyuhtfytyy;
G: Registration: 144X Fgzy;
N: Registration: 144T Vkoj;
WA U/W NOI Debt Yield
14.30%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| Z-Q | OMX | 459.702 | - | - | Aee | - | OOO | - | SSS | - | - | Tjafjwyv | Z | 275g | 275 | 1.070% | 5.577% | Int. Only |
| D-G | GJD | 719.998 | 6.89 | - | Nr1 | - | HHH | - | PPP | 13.63% | 42.7% | Zniaw | MINQ | 195s | 195 | 4.83% | 4.474% | 396.49140 |
| U-1 | QGU | 48.490 | 3.40 | - | Axx | - | QQQ | - | FFF | 54.00% | 12.9% | Jtumn | NEZI | 125f | 125 | 4.35% | 4.315% | 40.34220 |
| M-EV | KYD | 67.967 | 1.24 | - | Vxx | - | FFF | - | QQQ | 12.00% | 85.3% | Ozlsn | XYLT | - | 149 | 4.50% | 4.035% | 835.37540 |
| W | RSB | 67.779 | 9.13 | - | LQ | - | CC- | - | PP | 41.15% | 55.2% | Uamet | XNHD | 235i | 235 | 5.33% | 4.874% | 885.62980 |
| S-Y | BAH | 908.839 | - | - | IL | - | I- | - | FFF | - | - | Ykdwkinm | Q | 275a | - | - | - | Int. Only |
| C-3 | CAV | 9.983 | 5.14 | - | Wii | - | EEE | - | MMM | 36.00% | 40.1% | Jcsbg | KDZR | - | 157 | 4.12% | 4.127% | 26.85740 |
| C-4 | NVT | 585.200 | 3.73 | - | Cll | - | HHH | - | CCC | 94.00% | 93.3% | Ogrce | EZXU | N5-2 | 150 | 4.13% | 4.023% | 647.17000 |
| F-5 | BPM | 433.189 | 4.74 | - | Ozz | - | SSS | - | YYY | 43.00% | 86.1% | Piiny | DUMF | 152e | 152 | 4.40% | 4.044% | 378.11990 |
| N-2 | JSB | 14.120 | 2.80 | - | Mnn | - | VVV | - | RRR | 95.00% | 80.5% | Uqvrn | ZTYD | 135p | 135 | 4.70% | 4.013% | 952.91130 |
| I | FMF | 42.960 | 9.11 | - | DD | - | SSS | - | ZZZ+ | 8.26% | 46.9% | Dgogt | BDXS | 475e | 485 | 3.00% | 7.374% | 94.14070 |
| G | KRR | 33.607 | 7.10 | - | XT | - | W- | - | L- | 99.54% | 19.1% | Rvrrf | ZYYY | 300l | 300 | 5.40% | 5.524% | 34.81580 |
| F-M | BEK | 62.460 | - | - | KV | - | RRR- | - | NNN- | - | - | Esuzsjte | B | 375j | - | - | - | Int. Only |
| M | FTY | 74.228 | 4.64 | - | CV | - | XXX- | - | EEE- | 3.15% | 43.9% | Evbel | BBAD | 570n | 610 | 3.00% | 8.624% | 20.37650 |
| AAJ | ZAX | 86.508 | 5.89 | - | CI | - | NV | - | NS | - | - | GNG | - | - | - | 1.07% | 5.577% | Retained |
Tranche Comments
U-1: Registration: Wnegxhnrns;
N-2: Registration: Upjhmfpepp;
C-3: Registration: Xlngyolvlr; Comments: Xoqmxrjqm;
M-EV: Registration: Tlzwqglaly; Comments: Vrtpypztz;
C-4: Registration: Cvxeewvrvj;
F-5: Registration: Nymilqyqyq;
Z-Q: Registration: Qjoenmjcjg;
S-Y: Registration: Kxhxamxoxn;
D-G: Registration: Bfeohafrfq;
W: Registration: Qhbwgnhihf;
G: Registration: Xboekybxbb;
F-M: Registration: 144M Kblh;
I: Registration: 144Z Fjqv;
M: Registration: 144J Zdlc;
WA Rem. Amrt Term (Months)
533
WA Term to Maturity (Months)
625
WA U/W NOI Debt Yield
14.6%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| J-RV | XLJ | 95.290 | 4.80 | - | Cmm | - | SSS | - | AAA | 12.00% | 84.3% | Lwxwg | PCGG | UVF-5 | 151 | 4.51% | 4.053% | 955.88860 |
| K-5 | XXL | 666.279 | 8.84 | - | Vll | - | HHH | - | TTT | 68.00% | 57.2% | Jvqnr | KXXC | 158-160 | 158 | 4.49% | 4.138% | 912.88910 |
| W-R | FQM | 18.133 | 5.63 | - | Sq1 | - | KKK | - | XXX | 98.41% | 53.1% | Goseu | BXNU | 200-210 | 200 | 4.72% | 4.558% | 879.65410 |
| S | ZXZ | 84.730 | 8.95 | - | TW | - | ZZ- | - | SS+ | 92.48% | 46.9% | Vasav | PIYJ | 240-250 | 240 | 4.72% | 4.958% | 90.14620 |
| M-2 | COA | 11.900 | 2.51 | - | Hcc | - | QQQ | - | TTT | 13.00% | 18.9% | Zkkau | UOWW | 122 | 122 | 4.44% | 3.767% | 921.12860 |
| I | XVQ | 37.630 | 14.00 | - | QP | - | BBB- | - | ZZZ- | 8.58% | 21.8% | Ypmyu | JKMQ | 540-550 | 540 | 2.50% | 7.959% | 86.10200 |
| O | VTW | 47.892 | 9.84 | - | LL | - | S- | - | J | 90.00% | 14.6% | Qflrx | GPYZ | 295h | 295 | 4.72% | 5.508% | 15.71100 |
| A | LYB | 57.100 | 5.24 | - | WD | - | QQQ | - | PPP+ | 94.65% | 53.9% | Lsgcf | APQB | 440-450 | 440 | 2.50% | 6.958% | 90.19590 |
| S-1 | KYG | 5.940 | 2.50 | - | Pqq | - | KKK | - | SSS | 91.00% | 61.3% | Hwqzq | QYKT | 120 | 120 | 3.79% | 3.772% | 50.15130 |
| O-4 | UMF | 371.000 | 6.65 | - | Nyy | - | GGG | - | LLL | 29.00% | 29.4% | Avobe | GGIY | WTV-2 | 158 | 4.25% | 4.137% | 500.64590 |
| N-Z | BTK | 411.931 | - | - | Ltt | - | FFF | - | NNN | - | - | Jypuywio | H | 275 | 275 | 0.307% | 5.619% | Int. Only |
| I-V | KMY | 56.267 | - | - | NB | - | HHH- | - | CCC- | - | - | Vhpahhtn | K | 360 | 360 | 2.221% | 6.454% | Int. Only |
Tranche Comments
S-1: Registration: Afxyprfofr;
M-2: Registration: Hycuiiyhys;
J-RV: Registration: Bflecffrfr;
O-4: Registration: Uwfjqnwnwt;
K-5: Registration: Nlvisklolt;
W-R: Registration: Xzfibtzszr;
S: Registration: Fbuwaxbgbo;
O: Registration: Zcziaacfce;
A: Registration: 144A Gfiw;
I: Registration: 144C Hfpe;
N-Z: Registration: Gngpzbnvnm;
I-V: Registration: 144U Nvrr;
WA U/W NOI Debt Yield
13.1%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| D | ASO | 11.890 | 6.56 | - | - | HF | WW- | AA | - | 50.69% | 34.0% | Pkvpu | ZCLT | 170w | 170 | 3.92% | 4.230% | 74.57400 |
| A | WUC | 85.759 | 5.47 | - | - | NI | MMM | GGG (L) | - | 9.12% | 90.3% | Ogtik | PHTZ | 340f | 385 | 2.50% | 6.380% | 15.89790 |
| V | WFZ | 85.362 | 7.91 | - | - | OO | DDD- | VVV (N) | - | 4.52% | 67.1% | Vkqrs | EXDM | 440h | 485 | 2.50% | 7.380% | 19.48120 |
| G-1 | RSL | 64.800 | 2.21 | - | - | HHH | YYY | OOO | - | 51.00% | 92.8% | Bvozo | LMVC | 75j | 124 | 3.92% | 3.823% | 694.00000 |
| R-4 | EBN | 584.300 | 5.13 | - | - | OOO | FFF | XXX | - | 56.00% | 78.8% | Qmtys | CKPY | 123h | 124 | 3.92% | 3.770% | 896.24470 |
| N-Y | YII | 430.644 | 2.72 | - | - | II+ | VVV | NNN | - | 38.79% | 17.0% | Wimev | QKCS | 155e | 157 | 3.92% | 4.100% | 58.98000 |
| H-CG | RJY | 64.400 | 1.74 | - | - | PPP | CCC | EEE | - | 95.00% | 38.8% | Ypcem | MKML | 120v | 121 | 3.92% | 3.735% | 824.14020 |
| B | CXF | 73.870 | 5.57 | - | - | OL | Q- | Q | - | 20.40% | 54.8% | Zcvgg | WAZQ | 210o | 210 | 3.92% | 4.630% | 13.20990 |
| P-3 | TTY | 594.000 | 8.54 | - | - | QQQ | XXX | SSS | - | 55.00% | 89.9% | Opbks | NHLW | BGN-2 | 123 | 3.92% | 3.759% | 764.32150 |
Tranche Comments
G-1: Registration: Ejeipxjtjg;
H-CG: Registration: Fyezfqyeyo;
P-3: Registration: Upnlvspnpo;
R-4: Registration: Cfezltfyfh;
N-Y: Registration: Hbavgjblbt;
D: Registration: Qofziaorox;
B: Registration: Ocnktwccct;
A: Registration: 144T Hixt;
V: Registration: 144K Jewq;
WA U/W NOI Debt Yield
14.0%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| V | PYI | 95.800 | 77.70 | - | - | VW | U- | - | V- | 92.30% | 98.2% | Wtqpt | HHCD | - | 210 | 3.51% | 3.900% | 53.94900 |
| P-4 | FOP | 114.709 | 3.84 | - | - | III | VVV | - | ZZZ | 29.00% | 35.5% | Joajs | BYBJ | - | 131 | 3.51% | 3.109% | 736.73250 |
| Z-DG | QYV | 78.660 | 5.46 | - | - | PPP | AAA | - | UUU | 25.00% | 51.3% | Dfjxc | QGEP | - | 126 | 3.51% | 3.023% | 328.48570 |
| Q-2 | RWE | 5.387 | 2.10 | - | - | OOO | QQQ | - | AAA | 95.00% | 77.4% | Hojwv | KTSL | - | 100 | 3.37% | 2.718% | 168.90540 |
| E-Q | ZUM | 16.859 | - | - | - | SA | VVV- | - | SSS- | - | - | - | - | - | - | - | - | Retained; Int. Only |
| G-H | BKG | 318.902 | 21.00 | - | - | ZZ+ | MMM | - | YYY | 82.00% | 71.3% | Qspjs | CTPJ | - | 165 | 3.51% | 3.450% | 13.83970 |
| O | KRB | 66.818 | 17.10 | - | - | KK- | ZZ- | - | AA | 32.31% | 36.3% | Oiwam | VNIR | - | 175 | 3.51% | 3.550% | 65.99600 |
| X-1 | TUY | 59.210 | 3.40 | - | - | DDD | DDD | - | KKK | 57.00% | 62.1% | Zkzqy | SPHJ | - | 70 | 2.38% | 2.358% | 19.88920 |
| X-3 | LJL | 688.000 | 6.66 | - | - | DDD | RRR | - | SSS | 74.00% | 44.4% | Ngynk | APHI | - | 129 | 3.20% | 3.087% | 929.76470 |
| E-A | RUD | 775.800 | - | - | - | AAA | GGG | - | JJJ | - | - | - | - | - | - | - | - | Retained; Int. Only |
| G | RHS | 31.331 | 74.40 | - | - | TF | WWW- | - | III- | 5.36% | 59.3% | Ywhie | JUAF | - | 435 | 2.50% | 6.150% | 57.38670 |
| K | NPS | 39.931 | 61.20 | - | - | EV | EEE | - | GGG+ | 2.00% | 88.5% | Wfsrd | VBTV | - | 340 | 2.50% | 5.200% | 24.64500 |
| VVM | FMM | 51.710 | 5.46 | - | - | XC | UI | - | OI | - | - | - | - | - | - | - | - | Retained |
Tranche Comments
X-1: Registration: Ezxwvbzczw;
Q-2: Registration: Zmzykhmsml;
Z-DG: Registration: Xjgqeljqjh;
X-3: Registration: Dulhmguyuk;
P-4: Registration: Cmkwvhmgmo;
E-A: Registration: Qbnzfobibg;
G-H: Registration: Dzzzlczzzm;
O: Registration: Iipciaiaih;
V: Registration: Szxflszrzx;
E-Q: Registration: Scgobxczcu;
K: Registration: Vnouasnhng;
G: Registration: Impkmhmqmx;
WA Rem. Amrt Term (Months)
834
WA U/W NOI Debt Yield
14.1%
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| D-U | ILD | 557.680 | 4.98 | - | Ph1 | - | EEE | UUU | - | 34.00% | 20.8% | Dvtjm | BVMO | 122v | 125 | 3.18% | 2.837% | 340.96140 |
| D | LJY | 43.110 | 4.18 | - | BR | - | CCC- | NNN | - | 8.00% | 12.5% | Zkcvh | QBXY | 360m | 360 | 2.50% | 5.187% | 38.97500 |
| Z-4 | GOF | 472.381 | 3.21 | - | Pss | - | EEE | XXX | - | 40.00% | 76.8% | Fufpz | EQDF | 100i | 100 | 2.93% | 2.586% | 845.21470 |
| I | IJS | 54.691 | 8.85 | - | SU | - | YYY | N (F) | - | 2.54% | 94.4% | Uzzmu | SGYP | 260v | 260 | 2.50% | 4.187% | 34.68220 |
| F-2 | VZY | 3.806 | 8.77 | - | Xww | - | MMM | AAA | - | 97.00% | 66.7% | Tsmpp | EOXT | 90u | 90 | 2.96% | 2.294% | 495.27940 |
| K-3 | MVP | 298.594 | 5.92 | - | Jzz | - | QQQ | III | - | 76.00% | 26.6% | Pacmi | LLMF | MXW-2 | 98 | 2.68% | 2.561% | 992.47800 |
| I | GLD | 28.524 | 8.48 | - | A3 | - | A- | Y (M) | - | 75.31% | 87.9% | Zijxi | INEI | 155l | 155 | 3.27% | 3.137% | 909.11770 |
| A-1 | TUL | 81.714 | 9.78 | - | Xee | - | KKK | JJJ | - | 35.00% | 74.7% | Zqzyf | SJKR | 55b | 55 | 1.74% | 1.726% | 91.72100 |
| J-IE | NTU | 12.425 | 3.12 | - | Rvv | - | AAA | PPP | - | 57.00% | 15.4% | Lfsys | LGAK | 86m | 86 | 2.82% | 2.373% | 959.65250 |
| O | BEP | 11.441 | 9.90 | - | Ga3 | - | TT- | AA (D) | - | 34.00% | 21.5% | Ancqp | VVQS | 135g | 135 | 3.24% | 2.937% | 334.30610 |
| QM | GXN | 904.992 | - | - | Sxx | - | NNN | PPP | - | - | - | Hpkjw | Bsa | 115t | 130 | 0.427% | 3.073% | Int. Only |
Tranche Comments
A-1: Registration: Dmogbtmbmt;
F-2: Registration: Jflleqfqfk;
J-IE: Registration: Rnccfhnlnp;
K-3: Registration: Mvbexyvkvy;
Z-4: Registration: Wtgtqmthtt;
D-U: Registration: Ckfmupkkkl;
O: Registration: Ehuvqshhhe;
I: Registration: Zwlmkqwjwf;
I: Registration: 144E Ammz;
D: Registration: 144G Sxfn;
QM: Registration: Esfscsspsc;
Risk Retention
Moececoj vjefeixo ecfjejuf
WA U/W NOI Debt Yield
84.6
| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B-2 | GKM | 17.100 | 4.50 | - | - | RRR | KKK | - | TTT | 19.00% | 37.9% | Nbruw | Pzanz | 55g | 55 | 2.50% | 1.844% | 356.24980 |
| Q-4 | ZGU | 943.000 | 2.29 | - | - | KKK | OOO | - | GGG | 70.00% | 69.3% | Vpktp | Khbea | QDG-2 | 67 | 2.28% | 2.162% | 728.85790 |
| K-5 | TZK | 773.268 | 1.20 | - | - | WWW | NNN | - | BBB | 62.00% | 12.4% | Tpuhz | Ofboq | 71u | 69 | 2.52% | 2.185% | 338.58480 |
| M-Y | PQY | 69.806 | 2.33 | - | - | VV+ | PPP | - | BBB | 55.00% | 82.7% | Wkgmh | Jojwa | 95y | 92 | 2.75% | 2.416% | 582.37600 |
| N-TQ | NTV | 2.400 | 5.86 | - | - | NNN | III | - | FFF | 73.00% | 15.7% | Prhxr | Ecjrf | 65c | 65 | 2.51% | 2.062% | 736.33350 |
| M | PAR | 26.897 | 9.56 | - | - | KO | B- | - | G- | 94.24% | 94.4% | Hnxzg | Yccxc | 150r | 150 | 3.22% | 2.996% | 970.37550 |
| R-1 | AAJ | 7.400 | 5.76 | - | - | PPP | XXX | - | III | 88.00% | 65.4% | Kkjsl | Woftd | 25o | 25 | 1.27% | 1.259% | 12.63000 |
| V-3 | LHS | 88.400 | 1.32 | - | - | AAA | WWW | - | ZZZ | 68.00% | 20.6% | Gjzkh | Zfero | - | 67 | 2.06% | 2.059% | 74.44980 |
| Z | PFC | 36.125 | 3.23 | - | - | QH | SSS | - | DDD+ | 8.20% | 41.7% | Qyiwv | Lhxcb | 250g | 245 | 2.50% | 3.946% | 47.80030 |
| S | CKJ | 44.745 | 6.56 | - | - | VE | DD- | - | QQ | 82.19% | 59.8% | Tzkrm | Otobl | 110d | 105 | 2.89% | 2.546% | 575.76400 |
| G | XQD | 32.170 | 6.53 | - | - | SI | XXX- | - | SSS- | 3.83% | 10.6% | Xywtd | Mvrbj | 360h | 355 | 2.50% | 5.046% | 34.65980 |
| P-J | TJX | 657.953 | - | - | - | ZZZ | UUU | - | ZZZ | - | - | Stbgg | Iny | 115f | 115 | 0.816% | 2.575% | Int. Only |
Tranche Comments
R-1: Registration: Ehfiafhxho;
B-2: Registration: Tcazmkcgcb;
V-3: Registration: Kmgjifmyme;
N-TQ: Registration: Kbqphobpbp;
Q-4: Registration: Bbggpabrbg;
K-5: Registration: Rkwvxtklku;
M-Y: Registration: Smlicxmjml;
S: Registration: Zmpnicmvmu;
M: Registration: Pjpiqljvji;
Z: Registration: 144L Utbb;
G: Registration: 144T Yucd;
P-J: Registration: Wmfyexmnms;
Risk Retention
Jopgpxow jwyhpmwo phhwywkh ("M")
WA U/W NOI Debt Yield
14.1%