| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| A | USD | 393.000 | 2.96 | 6.96 | - | - | AAA | - | AAA | 21.40% | 27.1% | Floating | 1mL | 70-75 | 70 | 1mL+70 | - | 100.00000 |
| B | USD | 59.000 | 2.96 | 6.96 | - | - | AA- | - | AA | 9.60% | 31.2% | Floating | 1mL | 90a | 85 | 1mL+85 | - | 100.00000 |
| C | USD | 22.900 | 2.96 | 6.96 | - | - | A | - | AA- | 5.00% | 32.8% | Floating | 1mL | 105a | 100 | 1mL+100 | - | 100.00000 |
| HRR | USD | 25.100 | 2.96 | - | - | - | A- | - | A+ | - | 34.5% | - | - | - | - | - | - | Retained |
| X-CP | USD | 227.490 | - | - | - | - | AA- | - | AAA | - | - | - | - | - | - | 0.152% | - | Int. Only |
| X-EXT | USD | 227.490 | - | - | - | - | AA- | - | AAA | - | - | - | - | - | - | 0% | - | Int. Only |
Tranche Comments
A: First Pay: 2017-07-17; Registration: 144A/Reg S;
B: First Pay: 2017-07-17; Registration: 144A/Reg S;
C: First Pay: 2017-07-17; Registration: 144A/Reg S;
HRR: First Pay: 2017-07-17; Registration: 144A/Reg S;
X-CP: First Pay: 2017-07-17; Registration: 144A/Reg S;
X-EXT: First Pay: 2017-07-17; Registration: 144A/Reg S;
Originator(s)
Deutsche Bank AG (New York Branch), Citigroup Global Markets Realty Corp