FINSIGHT

Bank of America Merrill Lynch 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-1	USD	12.454	2.72	-	Aaa	-	AAA	-	AAA	30.00%	35.7%	Fixed	SOFR	125a	120	5.43%	5.406%	99.99930
A-2	USD	128.509	4.93	-	Aaa	-	AAA	-	AAA	30.00%	35.7%	Fixed	SOFR	130a	130	5.66%	4.972%	102.99830
A-SB	USD	15.769	7.14	-	Aaa	-	AAA	-	AAA	30.00%	35.7%	Fixed	SOFR	150	150	5.47%	4.981%	102.99800
A-3	USD	3.008	6.89	-	Aaa	-	AAA	-	AAA	30.00%	35.7%	Fixed	SOFR	151a	160	5.08%	5.095%	99.99450
A-4	USD	100.000	9.52	-	Aaa	-	AAA	-	AAA	30.00%	35.7%	Fixed	SOFR	LCF-2	143	4.94%	4.829%	100.99610
A-5	USD	209.226	9.84	-	Aaa	-	AAA	-	AAA	30.00%	35.7%	Fixed	SOFR	148a	145	5.20%	4.842%	102.99900
A-S	USD	71.182	9.89	-	Aa2	-	AAA	-	AAA	19.38%	41.2%	Fixed	SOFR	195a	190	5.65%	5.291%	102.99780
B	USD	34.335	9.95	-	NR	-	AA-	-	AA-	14.25%	43.8%	Fixed	SOFR	240a	240	6.15%	5.790%	102.99350
C	USD	25.123	9.98	-	NR	-	A-	-	A-	10.50%	45.7%	Fixed	SOFR	375a	365	6.28%	7.039%	95.71480
D	USD	15.074	9.98	-	NR	-	BBB	-	BBB	8.25%	46.8%	Fixed	SOFR	630a	630	4.00%	9.689%	64.47450
E	USD	7.537	9.98	-	NR	-	BBB-	-	BBB	7.13%	47.4%	Fixed	SOFR	770a	770	4.00%	11.089%	58.23670
X-A	USD	468.966	-	-	Aaa	-	AAA	-	AAA	-	-	Variable	J	225a	225	0.99%	6.067%	Int. Only

More Details

Filings

ABS-15G

Tranche Comments

A-1: Registration: Registered; A-2: Registration: Registered; A-SB: Registration: Registered; A-3: Registration: Registered; A-4: Registration: Registered; A-5: Registration: Registered; A-S: Registration: Registered; B: Registration: Registered; C: Registration: Registered; D: Registration: 144A Only; E: Registration: 144A Only; X-A: Registration: Registered;

Risk Retention

Vertical

# of Loans

# of Properties

WA Cut-Off LTV

51.1%

WA U/W NOI Debt Yield

13.6%

Bank of America Corp