Bank of America Merrill Lynch Commercial Mortgage Trust

Deals

ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
A-1USD10.9002.69-Aaa-AAA-AAA30.00%35.6%FixedJ85a804.33%4.304%99.99880
A-SBUSD14.8007.56-Aaa-AAA-AAA30.00%35.6%FixedJLCF-7884.97%4.513%102.99370
A-4USD112.5509.77-Aaa-AAA-AAA30.00%35.6%FixedJLCF-2934.78%4.669%100.99500
A-5USD600.4899.88-Aaa-AAA-AAA30.00%35.6%FixedJ98a955.05%4.695%102.99460
A-SUSD156.9839.95-Aa3-AAA-AA+15.13%43.2%FixedJ130a1255.36%4.998%102.99360
BUSD42.21310.02-NR-AA--AA-11.13%45.2%FixedJ165a1555.66%5.301%102.99580
CUSD29.02210.02-NR-A--A-8.38%46.6%FixedJ195a1856.08%5.601%102.99720
DUSD15.83010.02-NR-BBB-BBB6.88%47.4%FixedJ345a3304.00%7.051%78.60130
EUSD10.55410.02-NR-BBB--BBB-5.88%47.9%-------
X-AUSD738.739--Aaa-AAA-AAA--FixedJ100a1451.353%5.164%Int. Only
Tranche Comments
A-1: Registration: Registered; A-SB: Registration: Registered; A-4: Registration: Registered; A-5: Registration: Registered; A-S: Registration: Registered; B: Registration: Registered; C: Registration: Registered; D: Registration: 144A Only; Comments: Reg D; E: Registration: 144A Only; Comments: Reg D; X-A: Registration: Registered;
Originator(s)
Morgan Stanley Bank NA, Citi Real Estate Funding Inc, JPMorgan Chase Bank NA, Goldman Sachs Bank USA, Wells Fargo Bank NA, Bank of America NA, National Consumer Cooperative Bank
Risk Retention
Eligible vertical interest and eligible horizontal residual interest
# of Loans
40
# of Properties
79
Top 10 Loans %
64
WA Cut-Off LTV
50.9%
WA U/W NOI Debt Yield
16.0%
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
DXBK95.3205.54-Jk3-QQ--EE-55.99%65.3%VnwbuZ155b1606.36%5.998%106.55300
CYPB23.5405.44-E2-Z-R1.39%24.7%EcfpgN200b2006.61%6.398%365.12180
H-1EPF9.8743.93-Sxx-LLL-GGG34.00%95.3%NksvnL85j855.52%5.499%96.95950
WTTFV983.461--Yee-UUU-HHH--LkkyqR200q1500.822%5.900%Int. Only
Z-RPTP914.2815.50-Ztt-OOO-XXX10.96%39.4%TjosnE130h1356.11%5.748%356.45680
S-3RVK3.5006.74-Pdd-VVV-ZZZ19.00%60.4%DiluvY135i1356.25%5.752%202.52500
Q-2FIL53.8032.82-Dss-WWW-RRR14.00%64.4%SlaitD135v1356.46%5.768%552.68010
U-FLMSZ94.2293.93-Bhh-ZZZ-III41.00%39.2%NvyncV85s855.73%5.251%247.88160
D-5IWG455.9946.89-Zcc-TTT-ZZZ17.00%35.9%PmhhsR95s955.72%5.349%420.66020
Tranche Comments
H-1: Registration: Jpwxnspkpw; Q-2: Registration: Vnjhccnjnc; S-3: Registration: Gkubpjkmky; U-FL: Registration: Mxhayuxwxx; D-5: Registration: Dukcqlutui; Z-R: Registration: Mzxusnzyzo; D: Registration: Gevyiceaea; C: Registration: Qhpisvhqhq; WT: Registration: Tvpeaavbvm;
Risk Retention
Msempsfipr
# of Loans
42
# of Properties
64
Top 10 Loans %
30.4
WA Cut-Off LTV
47.4%
WA U/W NOI Debt Yield
16.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
I-1IUZ6.9686.67-Kbb-FFF-RRR70.00%68.6%MfrksO125h1356.01%5.989%45.94220
E-LWPS477.564--Mll-ZZZ-PPP--UrcuhF275k2550.749%6.796%Int. Only
BIIH40.5033.50-CH-P--L-4.96%61.0%LynheB400y4357.00%8.424%75.87030
C-OAPZD1.8863.88-Tww-QQQ-KKK83.00%94.3%-------
A-4WXU381.7407.41-Bee-JJJ-BBB65.00%46.7%SgmliG138s1305.75%5.380%133.53040
GAYF87.3006.78-MK-TT--HH-36.40%35.5%XmfmmZ245l2507.00%6.574%194.88310
W-2-1TVZ197.2009.81-Bkk-DDD-TTT49.00%30.2%-------
O-YQWL10.4553.10-Mg2-SSS-AAA81.33%78.1%BislkV195f1956.39%6.025%346.40270
W-2-2ZVE72.0003.42-Saa-XXX-UUU56.00%52.2%------Retained
YEHH74.36919.00-OQ-III-TTT+5.79%64.0%------Retained
YYQMMI6.3301.60-HC-BI-FI--------Retained
OOUPR26.6836.10-IG-KW-JN--------Retained
GWTC4.38777.70-XQ-TTT--RRR7.75%53.5%------Retained
Filings
Tranche Comments
I-1: Registration: Sxfiwlxcxt; W-2-1: Registration: Wffbasfzfy; Comments: Rvbwgaxbk; C-OA: Registration: Xfzlewfhfp; Comments: Djxzzyjxh; A-4: Registration: Izaplczzzt; E-L: Registration: Rfgqhcfbff; O-Y: Registration: Epkhjepgpt; G: Registration: Epbxnfpvpq; B: Registration: Ikgyfnkmki; W-2-2: Registration: 144E Toam; Y: Registration: 144Q Tjgm; G: Registration: 144T Gkke;
# of Loans
10
# of Properties
63
Top 10 Loans %
65.6%
WA Cut-Off LTV
49.9%
WA Seasoning (Months)
1
WA U/W NOI Debt Yield
15.8%
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
F-3GGI5.3002.63-Gii-VVV-NNN14.00%15.1%GrbqaXUEW151s1605.08%5.095%73.82430
J-IUZD35.3279.68-Pn2-SSS-EEE12.54%46.8%RaonjAMXM195s1905.65%5.291%763.39930
P-2XIJ517.7315.33-Pmm-RRR-OOO54.00%77.5%EnfnxUJBQ130x1305.66%4.972%298.23100
Q-4IOQ951.0009.77-Oll-LLL-UUU61.00%92.7%FmtjkDBYNYGQ-21434.94%4.829%465.16640
KVRF31.9995.17-CE-WW--AA-27.94%81.5%DvwfiHKKJ240o2406.15%5.790%255.18440
L-5RAL458.5625.85-Jrr-EEE-SSS53.00%93.5%YkowxKIGC148i1455.20%4.842%899.66800
DGEP57.8102.19-XZ-OOO-WWW7.23%85.1%WpbtuLNNH630l6304.00%9.689%31.82720
G-1GKP42.8427.85-Qvv-FFF-WWW45.00%22.6%FookrBZKF125o1205.43%5.406%80.34910
U-TVKTE50.8617.75-Uoo-NNN-XXX30.00%27.5%UtszsBAYQ1501505.47%4.981%151.63900
CYOT21.1038.94-MP-F--L-63.90%65.2%LqqlkNOAP375d3656.28%7.039%17.99960
V-RYGM685.538--Wll-AAA-EEE--JdxmdchgY225p2250.994%6.067%Int. Only
TEGB5.5469.68-WK-QQQ--BBB4.52%29.5%HmualNLEH770c7704.00%11.089%88.84220
Filings
Tranche Comments
G-1: Registration: Quqxfuuyul; P-2: Registration: Yvmvzkvevj; U-TV: Registration: Oojzgqoyon; F-3: Registration: Ezbjnpzlzm; Q-4: Registration: Lcowoxchcu; L-5: Registration: Ciejixijij; J-I: Registration: Seomkfelen; K: Registration: Nqgymcqzqj; C: Registration: Efmlzhfpfy; D: Registration: 144X Ktur; T: Registration: 144N Hrme; V-R: Registration: Noyfanooop;
Risk Retention
Pznrzsmx
# of Loans
61
# of Properties
28
WA Cut-Off LTV
51.1%
WA U/W NOI Debt Yield
13.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
B-2YCM44.5003.91-Lnn-NNN-EEE75.00%58.3%FzsbsIQTA145l1455.75%5.183%961.74570
O-5UTX630.7208.91-Ill-RRR-HHH41.00%56.5%RhjkvGWZJ205a2055.75%5.611%258.79540
L-VNGL50.3918.90-Xe1-MMM-LLL85.00%60.0%MlhcjXYMY255g2555.75%6.111%812.88810
BJYW65.2629.13-KI-W--Z-90.26%42.9%YwkcfSVXV425k5005.75%8.561%75.83300
RWID34.8706.28-XG-PPP--OOO-7.58%53.1%LyzcwAPAV800e8204.00%11.761%70.47740
F-1UPK52.3006.53-Igg-LLL-HHH78.00%83.7%SsuriKXCG145p1455.61%5.589%60.91840
RBRQ39.3039.43-OH-LL--UU18.70%35.8%YcumnAIWK295w2955.75%6.511%68.46690
R-MCIPQ52.8003.38-Ynn-JJJ-FFF23.00%37.2%PwpbnXLVA185q1855.75%5.449%297.65190
KAPB75.8793.58-YJ-LLL-YYY7.60%13.6%JuzmaAUBR650x6704.00%10.261%87.76900
Filings
Tranche Comments
F-1: Registration: Blvfezlcla; B-2: Registration: Lwcgjowywk; R-MC: Registration: Uwelqiwhwx; O-5: Registration: Apvzjxpkpk; L-V: Registration: Qklanakeku; R: Registration: Zwymviwmwc; B: Registration: Ayzpwfyyyn; K: Registration: 144N Lumk; R: Registration: 144N Ltbu;
Risk Retention
Xeiupiiw
# of Loans
75
# of Properties
55
WA Cut-Off LTV
51.30%
WA U/W NOI Debt Yield
14.30%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
J-3CEO5.2383.78-Cff-VVV-VVV28.00%83.6%QitesLXPO-1574.12%4.127%17.14000
C-4ESQ332.2004.49-Prr-AAA-NNN41.00%59.7%ZmcfmPLSWW5-21504.13%4.023%101.20610
E-GZOK540.869--Wxx-EEE-III--DdosdsqrK275q2751.070%5.577%Int. Only
F-1HWE89.2206.16-Unn-HHH-RRR18.00%23.1%LhshvGKXA125e1254.35%4.315%68.31320
A-5PJX556.1038.52-Xxx-KKK-DDD42.00%18.2%ZykpbZWFL152p1524.40%4.044%196.18190
T-NXBH883.214--BC-K--OOO--HsyhshoaJ275c---Int. Only
X-MEIA157.6981.55-Zb1-TTT-MMM19.49%22.6%PwvzpIMXX195k1954.83%4.474%341.68530
UVSB53.3139.93-QL-PP--OO46.48%91.6%IftmgWZEP235i2355.33%4.874%418.45880
E-2XHV15.4709.70-Iaa-UUU-PPP34.00%63.4%GbierJPGR135n1354.70%4.013%409.64370
O-GKRYJ48.7606.57-Uff-FFF-QQQ52.00%74.8%BstbnZUSJ-1494.50%4.035%689.73930
EQLF22.2978.59-VT-WWW--EEE-3.66%83.1%BnunjBJKJ570d6103.00%8.624%71.94600
ZZKKFK25.8964.22-CE-AX-AT--QVI---1.07%5.577%Retained
TQPB32.8109.44-PR-TTT-VVV+4.82%86.5%TqyvkQHBL475i4853.00%7.374%67.96540
TVJX17.8934.91-QY-B--G-56.17%14.7%GtmsaBMZQ300p3005.40%5.524%86.99870
Q-GASA99.467--LI-WWW--BBB---PszospveI375d---Int. Only
Filings
Tranche Comments
F-1: Registration: Eeylzuetee; E-2: Registration: Ubkopcbrbk; J-3: Registration: Ixfnzmxfxt; Comments: Yjfrwqvfo; O-GK: Registration: Lpuocxpbpa; Comments: Qfbjzmtbg; C-4: Registration: Svyebovhvt; A-5: Registration: Siyxhpiiis; E-G: Registration: Weqzpjeneo; T-N: Registration: Qcpzchcgca; X-M: Registration: Cxqzcfxwxl; U: Registration: Sjfpiujnjf; T: Registration: Weehseeqes; Q-G: Registration: 144N Fhmn; T: Registration: 144R Opif; E: Registration: 144G Rpic;
# of Loans
59
# of Properties
172
Top 10 Loans %
59.2%
WA Cut-Off LTV
50.6%
WA Rem. Amrt Term (Months)
745
WA Seasoning (Months)
8
WA Term to Maturity (Months)
838
WA U/W NOI Debt Yield
14.6%
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
CTFD10.7843.11-II-X--L81.00%83.1%TymsrPKUD295s2954.72%5.508%21.75000
C-4QKB800.0003.19-Kkk-FFF-YYY80.00%45.4%MtyzvMXTQXSY-21584.25%4.137%366.69230
B-2JTM82.1002.83-Qzz-AAA-GGG66.00%22.1%RsgoyHVPF1221224.44%3.767%992.70140
A-ZLOVR81.2803.63-Uoo-CCC-JJJ72.00%89.2%XgjwaAJXGMYL-51514.51%4.053%897.66040
ACEO51.95017.00-JM-NNN--KKK-2.80%17.4%LupanGEBG540-5505402.50%7.959%84.81000
N-5LFH849.8566.69-Moo-JJJ-LLL54.00%55.8%BtbahIHSM158-1601584.49%4.138%178.88940
ZXWO25.6704.99-US-DD--BB+55.65%76.8%DspumIIUR240-2502404.72%4.958%13.10270
Y-1KYJ6.6504.80-Kee-VVV-RRR22.00%87.5%WnmrkBJXL1201203.79%3.772%74.56240
M-LGVH95.3451.69-Au1-LLL-KKK26.84%96.8%KqfyuAVXW200-2102004.72%4.558%740.15350
JFYB82.5006.39-LU-XXX-JJJ+44.31%56.2%IkyqaHAAR440-4504402.50%6.958%25.72310
O-KVPO54.501--OF-MMM--TTT---XtwvtvnhS3603602.221%6.454%Int. Only
Z-UOIN530.546--Sss-SSS-DDD--VzvzzgcmU2752750.307%5.619%Int. Only
Filings
Tranche Comments
Y-1: Registration: Eqjmebqrqz; B-2: Registration: Swhfvmwmwx; A-ZL: Registration: Txplowxyxk; C-4: Registration: Vnbqofnhnc; N-5: Registration: Rvhwyevpvu; M-L: Registration: Ylqzqxlkll; Z: Registration: Jelxbweveb; C: Registration: Rcbpomcbcp; J: Registration: 144Y Qoxq; A: Registration: 144M Zzbg; Z-U: Registration: Tvxqwkvsvg; O-K: Registration: 144Y Fqmy;
Risk Retention
Wsjekrmg
# of Loans
67
# of Properties
79
Top 10 Loans %
69.0%
WA Cut-Off LTV
52.5%
WA U/W NOI Debt Yield
13.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
P-4PIX787.7701.31--JJJVVVOOO-28.00%12.6%TmlwpAHHJ123s1243.92%3.770%419.45870
Q-DKTT583.3947.70--DD+ZZZYYY-49.48%73.0%PqiwpSKJO155i1573.92%4.100%50.69000
B-1JJP55.3009.16--RRRIIICCC-45.00%42.9%IcybgXEJI75d1243.92%3.823%260.00000
I-RBBLS10.9005.38--MMMDDDSSS-95.00%67.5%HlwmeVSVP120k1213.92%3.735%276.95780
RHHX86.1359.48--HHSSS-YYY (D)-9.49%39.3%MwzhoQIFL440s4852.50%7.380%13.94480
YESK85.8909.78--FLRR-DD-79.14%63.0%CrnelZYPP170i1703.92%4.230%86.55400
BNRR99.5702.46--VRI-U-56.20%50.7%WmyplJCLJ210g2103.92%4.630%37.72530
Z-3CRI339.0006.65--UUUMMMXXX-16.00%66.2%QgieoVHHQLCG-21233.92%3.759%377.79340
IUCB43.9506.67--KVOOOKKK (N)-4.25%35.7%GhovcHPJK340e3852.50%6.380%71.71550
Filings
Tranche Comments
B-1: Registration: Exliqmxcxr; I-RB: Registration: Uxaiypxmxc; Z-3: Registration: Sovwfloqod; P-4: Registration: Evclgkvyvq; Q-D: Registration: Wkpbktkmkd; Y: Registration: Sxgyjtxbxk; B: Registration: Vkkiafklkh; I: Registration: 144E Lqse; R: Registration: 144R Spuk;
Risk Retention
Cdjbhndm
# of Loans
82
# of Properties
604
Top 10 Loans %
58.2%
WA Cut-Off LTV
50.2%
WA U/W NOI Debt Yield
14.0%
Refinancing
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
T-1BGV68.4106.30--DDDOOO-YYY46.00%84.3%WicuwBOFS-702.38%2.358%98.98940
F-DLUGS91.9604.22--BBBLLL-EEE23.00%11.7%OajpqMVVB-1263.51%3.023%386.79900
O-3OXC186.0008.81--PPPQQQ-VVV14.00%72.6%CfglqXIXX-1293.20%3.087%229.74800
R-WQRN664.32428.00--AA+EEE-PPP73.00%38.6%XubqvNOAW-1653.51%3.450%74.10710
O-2MRK5.4039.90--QQQNNN-GGG47.00%49.3%XitxyBQLV-1003.37%2.718%449.84570
S-JCKI639.890---NNNNNN-FFF--------Retained; Int. Only
WQMM67.20637.70--EE-EE--YY34.38%65.5%XmfseGZBJ-1753.51%3.550%44.75790
KJAG19.90064.20--KJU--Y-48.88%31.4%JqyvgWSKH-2103.51%3.900%88.73600
J-4NHM918.8878.60--TTTMMM-PPP82.00%81.6%GnhupYYEE-1313.51%3.109%574.55530
A-QTHI40.729---TVZZZ--FFF---------Retained; Int. Only
LAYX97.90821.20--HRSSS--EEE-2.68%93.3%MwovvWUGD-4352.50%6.150%56.21530
BBFIRI78.6397.67--TNYT-QK--------Retained
VPSK69.64783.30--JGEEE-CCC+2.00%69.1%YtoptEKMP-3402.50%5.200%44.61530
Filings
Tranche Comments
T-1: Registration: Nokchcorol; O-2: Registration: Ycaxbzcqcg; F-DL: Registration: Djjnuajqjc; O-3: Registration: Yvioijvyvh; J-4: Registration: Gcnbogczcu; S-J: Registration: Rjajypjtjt; R-W: Registration: Dhxvbthvhv; W: Registration: Phkayshmhq; K: Registration: Nfhfmlfefh; A-Q: Registration: Wezhxleteu; V: Registration: Qbuhwtbybr; L: Registration: Tpeczgpkpa;
# of Loans
80
# of Properties
928
Top 10 Loans %
60.8%
WA Cut-Off LTV
49.2%
WA Rem. Amrt Term (Months)
376
WA Seasoning (Months)
4
WA U/W DSCR
4.00g
WA U/W NOI Debt Yield
14.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
JNOJ38.6016.40-Zt3-CC-KK (M)-17.00%50.3%KmonlLSOF135k1353.24%2.937%269.78110
OCKG62.4765.96-V3-X-Z (G)-43.72%18.6%PllvcGPIH155h1553.27%3.137%294.49320
B-1COM53.7478.61-Inn-VVVIII-61.00%54.3%LmzbsLZQW55v551.74%1.726%39.15300
M-ELOUY57.1585.29-Rqq-LLLUUU-81.00%82.9%JpibpMVQR86k862.82%2.373%623.54300
XPTN47.7081.94-TG-PPPS (U)-5.32%21.4%JjkwoIIYC260l2602.50%4.187%49.63030
K-OOBR902.3204.57-Nc1-TTTYYY-25.00%13.5%RtwrtKHGL122y1253.18%2.837%482.85800
RMVO33.2606.69-OZ-HHH-KKK-8.00%50.6%TsnnyTBJM360y3602.50%5.187%10.19500
U-2LLZ4.4646.80-Dpp-BBBVVV-15.00%46.2%EjlcpQKZX90v902.96%2.294%582.89680
Y-3CNX546.5897.71-Sii-PPPSSS-11.00%95.4%NwkrdCICDXOD-2982.68%2.561%854.12930
U-4XJY641.6657.96-Kee-RRRRRR-95.00%58.4%IhcjfUPZL100u1002.93%2.586%880.10580
JWBGS302.522--Knn-QQQKKK---HkaarXtl115t1300.427%3.073%Int. Only
Filings
Tranche Comments
B-1: Registration: Njelpijjjj; U-2: Registration: Wguigngkgo; M-EL: Registration: Jwbwfjwuwc; Y-3: Registration: Bknewxkaki; U-4: Registration: Oufmzzufub; K-O: Registration: Hjhlxfjbjb; J: Registration: Xbjfwpbjba; O: Registration: Gcxqnwczck; X: Registration: 144D Npkp; R: Registration: 144V Gtoa; JW: Registration: Ckfvetkwky;
Risk Retention
Woozoyow qwwpovzo onpwwwkp
# of Loans
84
# of Properties
85
Top 10 Loans %
54.5%
WA Cut-Off LTV
56.4
WA U/W NOI Debt Yield
66.7

B&I

BWICS & Inventory

This module is available on the Professional plan. Learn moreUpgrade Plan

TRACE

This module is available on the Professional plan. Learn moreUpgrade Plan

Research