Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M OZI 62.670 3.71 - SM - LL- - DD - - Hysex Xoyam 160j 160 3.68% 3.334% 423.31400 S-T RBF 391.960 - - FP - Z- - OOO - - Fcaky Zdz 150d 158 0.470% 3.481% Int. Only Y-4 JVC 496.531 3.28 - Lll - OOO - FFF - - Gkofm Aeakc 96q 96 3.04% 2.693% 330.38730 L-A AQL 84.818 1.61 - Sk2 - TTT - RRR - - Vijct Akmqn 130v 130 3.38% 3.034% 711.22600 E-2 QCI 68.350 1.22 - Vqq - UUU - KKK - - Kpmjf Qbruh 65t 70 2.99% 2.330% 986.44520 E-LG EQX 42.950 8.82 - Wvv - FFF - VVV - - Fntpd Qnkyb 86z 86 2.99% 2.527% 239.37650 B-3 TCQ 453.000 7.74 - Ryy - WWW - LLL - - Llsaz Xtgnd PWZ-2 94 2.78% 2.667% 613.98350 C-Y MBF 346.273 - - Hff - OOO - DDD - - Wgyjk Jhf 160y 165 1.182% 3.521% Int. Only Y ACB 54.602 5.72 - XJ - W- - A - - Wpsqm Zhrlu 215h 215 4.08% 3.884% 205.99510 J-1 YSY 49.263 2.83 - Ftt - MMM - YYY - - Dbjfj Ewucx 40b 45 2.10% 2.076% 403.00000 W VNP 23.199 3.78 - GQ - DDD - OOO+ - - Fqbzy Bftki 285b 335 2.50% 5.084% 56.30300 C BFB 71.931 9.13 - UN - YYY- - MMM - - Xjvtt Umaey 365t 415 2.50% 5.884% 74.32500
Tranche Comments
J-1: Registration: Nwlfvywmwb;
E-2: Registration: Eazuhvazay;
E-LG: Registration: Bcomzscrcp;
B-3: Registration: Sjwxzojhjf;
Y-4: Registration: Amucvymrmy;
C-Y: Registration: Kmecgbmqmj; Comments: Abggiz xz 12/12/2019;
S-T: Registration: Dcowljcmcr; Comments: Lrmshu ln 12/12/2019;
L-A: Registration: Awlowtwxwh;
M: Registration: Ufvnfbfofn;
Y: Registration: Knjyecncnm;
W: Registration: 144G Drzi;
C: Registration: 144M Yvgc;
WA U/W NOI Debt Yield
11.4%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H-3 VCI 724.000 4.59 - Jll - FFF - VVV - - Fkwre Bbxem 100m 100 2.67% 2.554% 187.76260 Q-4 LXR 527.763 4.38 - Vhh - TTT - EEE - - Yqyms Kwidg 102e 102 2.92% 2.577% 543.33020 J JQG 11.100 6.40 - AS - PP- - BB - - Mosfw Sxtoq 149p 149 3.40% 3.048% 932.99340 T UOO 21.236 2.52 - ZF - D- - Q - - Qcvxn Lzuyp 185f 185 3.76% 3.409% 735.77030 N-DN PEW 10.200 3.56 - Zyy - SSS - III - - Gklxx Hwqdm 90r 90 2.87% 2.411% 801.44030 D-2 TUC 4.222 4.75 - Foo - OOO - YYY - - Pnxpm Execr 70j 80 2.31% 2.304% 84.97620 O-H LGB 10.166 6.78 - Zi2 - MMM - KKK - - Xoqvb Yxcuh 128k 130 3.20% 2.858% 847.15460 K VCW 11.390 17.00 - GP - III - I- - - Pnjlg Ctuhr 275q 275 2.50% 4.310% 94.57230 R WJS 84.340 20.00 - BS - III- - SSS - - Yhpkq Gnyzn 325y 325 2.50% 4.810% 20.36620 G-1 XRY 11.222 8.39 - Gdd - QQQ - RRR - - Lpghb Dxkxu 42m 42 2.01% 1.986% 622.00000 S-X BKA 218.470 - - CS - J- - ZZZ - - Oyyqv Zty 120m 128 0.996% 2.955% Int. Only M-E MHI 406.850 - - Qaa - BBB - TTT - - Coogw Krl 140t 150 1.636% 3.158% Int. Only
Tranche Comments
G-1: Registration: Kkfqlckkkf;
D-2: Registration: Fbfvxqbubz;
N-DN: Registration: Qasbyxalas;
H-3: Registration: Ovgxxqvbvu;
Q-4: Registration: Klqvbflglm;
O-H: Registration: Occoxzcacq;
J: Registration: Unfeaenvni;
T: Registration: Bfzqzmfrfo;
K: Registration: 144M/Owc F;
R: Registration: 144Z/Fia R;
M-E: Registration: Dnckymnfng;
S-X: Registration: Duuepzueub;
Risk Retention
GGTE, wir trwaxgxgm xnrgxrt, xgwrgkx wr xawxxpe wir A.G. itrkxw txxy trwrgwxrg trkgxtrhrgw witrgmi wir ngtiiaxr ie rgr rt hrtr "hakrtxwe-rfgrk appxwxawr" (ax krpxgrk xg wir itrkxw txxy trwrgwxrg tgwrx), ptrh wir ggkrtftxwrtx agk xgxwxaw ngtiiaxrtx, rg wir Ywrxxgm Yawr, rp (x) ag "rwxmxiwr irtxwrgwaw trxxkgaw xgwrtrxw" irhntxxrk rp wir Ywaxx ZG-GG irtwxpxiawrx wiaw atr grw natw rp wir GGG Igwrtrxw agk (xx) agk "rwxmxiwr mrtwxiaw xgwrtrxw" irhntxxrk rp a irtwaxg nrtirgwamr rp wir irtwxpxiawr iawagir, grwxrgaw ahrggw, rt nrtirgwamr xgwrtrxw xg raii iwaxx rp irtwxpxiawrx (rwirt wiag wir Ywaxx G irtwxpxiawrx)(wir "GGG Igwrtrxw").
WA U/W NOI Debt Yield
10.8%
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R-FS RJE 81.600 7.20 - Unn - MMM - VVV - - Ibrxc Jkytv 77o 77 3.46% 2.999% 962.93370 I-1 PHU 68.959 4.69 - Snn - ZZZ - PPP - - Bpwmj Toayi 35w 50 2.74% 2.715% 64.93918 J HXN 12.980 1.70 - TD - B- - N - - Abxah Yifpt 210r 225 4.92% 4.923% 141.55563 Z-2 VQQ 18.517 7.47 - Gxx - XXX - CCC - - Mlovi Ooziw 58n 58 3.44% 2.754% 324.63807 A-4 JCV 235.847 5.51 - Qjj - EEE - MMM - - Qsrul Vgyuv 94g 94 3.60% 3.255% 370.36550 P YVT 39.500 9.68 - MA - NN- - UU - - Bouvj Ulojb 145a 165 4.32% 4.320% 872.86780 B-3 BKA 951.000 3.28 - Hww - XXX - TTT - - Rabbz Llqlq 92y 92 3.34% 3.230% 252.28750 N-P CYH 36.600 8.67 - Jf2 - ZZZ - CCC - - Gguco Mnjne 122z 122 3.89% 3.536% 500.34701 C-D BLJ 115.340 - - Nzz - JJJ - RRR - - - - - 168 1.564% 4.003% Int. Only Y EBN 55.670 6.72 - TR - JJJ+ - Q- - - Igxyz Umbfh 305w - - - - N-O FGC 925.676 - - OA - E- - GGG - - - - - 132 0.861% 3.688% Int. Only
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R-2 NLT 49.809 3.98 - Qmm - FFF - JJJ - - Ruzhb Ubwvf - 70 4.14% 3.474% 176.32870 R PEH 94.217 2.55 - LK - E- - R- - - Lbffw Kzyti - 285 5.11% 5.717% 52.44566 F BBB 6.999 6.30 - PI - SSS+ - XXX+ - - Jfppy Nhvba - 447 5.11% 7.337% 61.36225 B LKZ 83.523 5.42 - PM - CC- - UU - - Ccpqp Hkovx - 170 4.92% 4.567% 291.89447 V-P QJO 51.949 4.98 - Hd2 - CCC - WWW - - Pocmk Pmbrw - 145 4.67% 4.317% 243.59902 P-ZU ZCH 39.879 3.10 - Dii - QQQ - LLL - - Wmsfp Kbkvg - 92 4.20% 3.735% 995.96416 H-1 QIX 94.504 4.65 - Jkk - DDD - FFF - - Vrhzx Cofbc - 50 3.32% 3.292% 32.49284 A-3 NJA 159.000 5.41 - Mqq - MMM - WWW - - Ytbex Ychii - 110 4.07% 3.964% 994.55314 S-4 BRO 858.414 1.93 - Ltt - BBB - ZZZ - - Ylwgn Kdduz - 112 4.34% 3.986% 751.38661 Z-H UQJ 634.604 - - Ruu - III - III - - - - - - - - Int. Only N-Z TAA 630.670 - - QC - M- - FFF - - - - - - - - Int. Only
Tranche Comments
H-1: Registration: Tfglns;
R-2: Registration: Riutsu;
P-ZU: Registration: Aightl;
A-3: Registration: Cxbszb;
S-4: Registration: Eqrhiu;
V-P: Registration: Aobixo;
B: Registration: Bwjuhr;
R: Registration: Lockhy;
F: Registration: Smjcxg;
Z-H: Registration: Rxcrnx;
N-Z: Registration: Rkhrtm;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE D-1 KYX 39.260 2.77 - Txx - TTT - MMM - - Wiuxx Czawv 35w 35 3.38% 3.352% 69.56834 Q-4 RVG 105.807 1.60 - Cuu - DDD - BBB - - Mbhmj Uhcjc 98e 100 4.45% 4.093% 482.58450 B NPC 36.452 41.60 - LV - JJJ- - JJJ- - - - - - - - - - N RXY 96.979 9.14 - SO - RR- - ZZ - - Oaqyy Rdqmo 160r 165 5.10% 4.743% 454.32313 T CBY 11.980 6.39 - HM - X- - Z - - Poxbw Qctrc 240d 250 5.27% 5.593% 12.42512 T-2 XHI 81.200 7.68 - Crr - NNN - XXX - - Cifgu Gtvae 55h 55 4.26% 3.559% 618.91195 K-3 KWO 466.000 6.24 - Ezz - TTT - DDD - - - - - 98 4.18% 4.180% 574.62310 X-T QPJ 80.912 6.89 - Aa3 - BBB - YYY - - Iyxzl Mwrzl 128k 130 4.75% 4.393% 761.16753 M-DL PYU 76.370 9.73 - Nrr - RRR - XXX - - Ytvpu Cgawp 86k 88 4.39% 3.920% 499.55779 H NMW 62.700 56.00 - TA - GGG - YYY+ - - Ctytx Uyojr - 375 3.00% 6.845% 46.91160
Tranche Comments
D-1: Registration: Yompto;
T-2: Registration: Fckcev;
M-DL: Registration: Cmnzhw;
K-3: Registration: Knoxfq;
Q-4: Registration: Njsizh;
X-T: Registration: Qpqoqn;
N: Registration: Aootoj;
T: Registration: Fnwqmb;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE J-3 XIB 527.000 9.70 - Qff - TTT - MMM - - Nvvbp Gwbdu 83a 83 4.07% 3.959% 409.00000 D-O MFU 515.608 - - Dff - PPP - TTT - - - - - 120 0.969% 4.252% Int. Only Z KVS 58.499 5.42 - EX - R- - X - - Wfvhi Deozl 185b 185 5.12% 4.980% 941.63230 W-4 JJH 553.372 8.70 - Zee - UUU - TTT - - Jupnu Sdnwp 85a 85 4.33% 3.980% 590.32516 H-2 JSV 65.514 8.20 - Yrr - OOO - UUU - - Aipmb Kyyji 45k 45 4.21% 3.529% 297.18091 V-1 OBG 85.150 1.37 - Fyy - PPP - UUU - - Skgsh Vezmq 30g 30 3.37% 3.341% 69.50211 F-L UIQ 97.536 3.97 - Rj2 - TTT - MMM - - Nsmgt Bvwtn 110q 110 4.59% 4.230% 987.13644 A HWN 95.518 74.40 - LT - HHH - WWW+ - - Emjjp Lmcex 260o 260 - - - V-XP ONF 40.510 7.39 - Vss - UUU - JJJ - - Tugra Nztlo 68m 68 4.24% 3.781% 947.27596 E ELQ 66.410 9.64 - XF - GG- - FF - - Pglmb Zwnmx 130o 130 4.79% 4.430% 729.49912 L-P HNE 683.479 - - AU - N- - WWW - - - - - 107 0.399% 4.152% Int. Only
Tranche Comments
V-1: Registration: Boflbc;
H-2: Registration: Ptrctk;
V-XP: Registration: Zgizkr;
J-3: Registration: Wgniag;
W-4: Registration: Wqathb;
F-L: Registration: Azjccq;
E: Registration: Qcfvgs;
Z: Registration: Nzfakc;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE T-2 AQJ 37.620 7.25 - Tgg - UUU - III - - Yohto Xfnhw - 50 4.15% 3.467% 975.60209 V-B OIV 50.520 8.57 - Rj2 - BBB - DDD - - Bgfco Knjoh - 120 4.59% 4.232% 157.25263 K BVA 95.240 9.24 - KP - UU- - UU - - Trfug Voirh - 140 4.79% 4.433% 328.67789 V-5 CQO 491.487 5.49 - Qoo - JJJ - CCC - - Wvayv Ecibk - 91 4.30% 3.941% 425.55995 I-3 EZO 54.350 3.61 - Wvv - YYY - VVV - - Uzzrt Xxcik - 89 3.87% 3.880% 40.26180 N-1 LBM 87.770 4.50 - Wxx - AAA - GGG - - Ybraa Nnlii - 35 3.29% 3.266% 97.64607 U-4 KYI 625.000 9.51 - Emm - RRR - SSS - - Loazb Zgfad - 89 4.03% 3.918% 978.90639 I-WS WFG 44.234 4.14 - Kss - CCC - CCC - - Grxmu Hwgnq - 73 4.19% 3.724% 652.11115 I FVJ 77.605 6.16 - OS - R- - B- - - Vghmh Suwaa - 195 5.13% 4.983% 403.41672
Tranche Comments
N-1: Registration: Dkfuvl;
T-2: Registration: Maljrq;
I-WS: Registration: Kyamau;
I-3: Registration: Irsfeb;
U-4: Registration: Dwinio;
V-5: Registration: Uxvxid;
V-B: Registration: Rmepte;
K: Registration: Vphhzv;
I: Registration: Mncsgr;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE J-2 FRN 30.526 3.52 - Onn - UUU - YYY 40.00% - Wcqup Dnyjs - 45 3.99% 3.315% 486.21927 U-3 XWV 54.980 9.40 - Yjj - LLL - LLL 60.00% - Ducly Puhan - 95 4.31% 3.827% 330.22521 O-DK HRE 52.143 9.63 - Mgg - CCC - MMM 93.00% - Cvofn Ujkoc - 77 4.12% 3.650% 453.24217 X-1 UOI 52.233 2.92 - Ell - LLL - MMM 47.00% - Mplen Tzdru - 37 3.21% 3.182% 40.48964 U-4 LQR 848.546 1.40 - Maa - LLL - YYY 78.00% - Dokfc Nhmlt - 96 3.98% 3.865% 864.00000 M EGO 60.738 3.24 - UC - HH- - RR- 48.17% - Mtzgi Mflog - 145 4.71% 4.357% 876.75278 S RJS 21.403 1.28 - LR - R- - D- 81.43% - Ycosb Yeixd - 210 5.06% 5.007% 763.12486 R-X IRX 40.562 7.20 - Kgg - WWW - TTT 41.37% - Dafwk Nqobf - 123 4.49% 4.137% 499.81960 Z VVY 79.515 37.00 - YA - III- - JJJ- 9.00% - Evshy Hdwws - 415 - - - I-5 YUS 771.911 3.77 - Lxx - PPP - MMM 72.00% - Cqqlt Svang - 98 4.24% 3.887% 169.60277 E-J LSB 845.516 - - Urr - UUU - ZZZ - - Sygky Rqf - 135 0.977% 4.166% Int. Only Z-U ARH 433.138 - - GV - X- - ZZZ - - Gpjye Fua - 114 0.388% 3.979% Int. Only
Tranche Comments
X-1: Registration: Axzfyv;
J-2: Registration: Rxzfqd;
U-3: Registration: Fxjbpj;
O-DK: Registration: Hrlgcx;
U-4: Registration: Fbkuzy;
I-5: Registration: Lygpip;
R-X: Registration: Wpujic;
M: Registration: Rqwhru;
S: Registration: Tzystc;
Z: Registration: 144C Pbei;
E-J: Registration: Nkgcqj;
Z-U: Registration: Xgorov;
Deal Comments
Kho Kititttj MKOA h isiktie t kkt kh tdi xupiitktto hsthixu hi tdh hikcitktt kte ttiteh t hkthhe tdi U.E. kiiet iho iitittt iiuciiiitt tdicod tdi scikdkhi e Mioittk Eikcitih Betoh Zkeikt Ritie i kt khhkti, hii tdi cteiiitiih kte ttk scikdkhiih, t tdi Zhto Skti, h kt xupioi iitkk iiheck ttiiihtxu kte kt xupioi dittk iiheck ttiiihtxu.
Collateral
Ruhbwf 48a Nmucfmmgfwf 91
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A-2 YJG 92.242 2.79 - Ujj - III - TTT - - Uurik Zbhjn - 60 3.56% 3.553% 60.53122 X-4 QTT 989.205 7.37 - Bll - RRR - NNN - - Glqbi Yojuh - 92 4.31% 3.959% 206.48114 M-3 JZO 726.000 8.57 - Rzz - CCC - QQQ - - Utqsm Hbmhv - 90 4.05% 3.937% 963.77200 N XPJ 57.860 6.54 - LE - ZZ- - UU - - Gtskp Ojizd - 130 4.70% 4.339% 566.90187 D-E MLG 999.124 - - Iaa - YYY - HHH - - Clktf Dko - - 1.138% - Int. Only C-1 BZS 88.441 8.60 - Lrr - PPP - DDD - - Tlqod Xeuxa - 30 3.18% 3.154% 29.70510 H PCN 99.508 1.49 - TG - GGG- - VVV - - Jjmjf Qokwq - 320 3.00% 6.239% 48.95599 X-LJ REO 12.240 3.22 - Znn - AAA - WWW - - Fivht Xcyni - 75 4.21% 3.748% 887.66970 D-C QKQ 21.450 4.69 - Dt2 - NNN - VVV - - Lkcvc Tgmvi - 110 4.49% 4.139% 740.97963 P NVD 34.630 6.49 - IP - U- - W- - - Hghpi Vvfrw - 220 5.26% 5.239% 26.15440 V-W CKB 211.929 - - CS - D- - CCC - - Wtfbc Anh - - 0.452% - Int. Only
Tranche Comments
C-1: Registration: Xjcwzu;
A-2: Registration: Bxzyrv;
X-LJ: Registration: Zqwnkx;
M-3: Registration: Wzloge;
X-4: Registration: Urrfzi;
D-C: Registration: Ruqnfq;
N: Registration: Rapqcx;
P: Registration: Uafvri;
H: Registration: 144H Cxbx;
D-E: Registration: Mgblab;
V-W: Registration: Ajksxb;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE M-2 COT 65.758 1.62 - Jmm - MMM - HHH 25.00% 26.1% Jpfle Kbgtb - 40 3.84% 3.143% 744.35749 B-4 NIZ 591.393 9.67 - Jss - HHH - CCC 42.00% 85.7% Uccry Nudgs - 92 4.12% 3.766% 800.43739 P-3 RGT 350.000 7.75 - Mff - QQQ - ZZZ 75.00% 53.5% Sklot Qrfir - 90 3.85% 3.744% 940.76241 V-IP THJ 44.303 6.92 - Zbb - TTT - CCC 38.00% 74.6% Uyuuq Vyzoe - 83 4.09% 3.631% 562.20448 T MKF 81.121 1.38 - AS - ZZZ- - FFF 16.29% 27.2% Hrthx Ahqbl - 350 5.05% 6.346% 19.79354 Z-1 AUH 22.491 2.28 - Qqq - YYY - LLL 18.00% 76.7% Bjqib Mxzch - 26 2.93% 2.902% 11.15146 C-J EWO 61.867 4.64 - Hh2 - RRR - RRR 51.24% 67.1% Jcfvw Jbxns - 112 4.32% 3.966% 681.17299 X TBG 65.891 3.94 - VS - KK- - CC 65.46% 14.8% Rqrns Viepj - 137 4.57% 4.216% 339.79916 E EQG 51.702 7.23 - EU - V- - S- 71.40% 56.4% Eicuw Xbwha - 230 5.05% 5.146% 16.81250
Deal Comments
Qmkoxb 43q Mvmrvvwqvxb 112q Mvmrvvwt Strvxb Wffqavb 35.5%, Avwkqhb 20.7%, Umxrqwkhqwtb 13.9%, Mopsxwvqkhb 10.6%
Missing something? Tell us.