LoanCore Issuer Ltd

Deals

,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	YPN	77.850	1.25	9.20	KG	-	FF-	-	-	8.62%	-	-	-	-	-	-	-	Retained
K	ZHL	80.210	5.00	7.40	JA	-	E-	-	-	9.92%	-	-	-	-	-	-	-	Retained
UFG	BZX	72.380	-	-	OL	-	UF	-	-	6.00%	-	-	-	-	-	-	-	Retained
C	REV	361.530	1.96	8.58	Fgg	-	PPP	-	-	94.60%	-	Wluuxmdh	KBLI	145q	-	MLVY+145	-	73.73000
R	PHI	85.420	5.26	4.53	EH	-	A-	-	-	16.56%	-	Qvmkrivp	KSCH	190g	-	EMFK+220	-	86.56000
Z	BNC	69.640	6.36	4.70	MV	-	JJJ	-	-	71.00%	-	Ljhpevfu	PBMC	280l	-	BIAR+280	-	23.50000
G	LYC	61.800	2.54	3.51	KM	-	BB-	-	-	45.73%	-	Qdvecvrq	ECWM	190e	-	POAH+190	-	44.93000
Y-D	MNM	990.980	4.40	6.38	KD	-	III	-	-	63.55%	-	Zvoevlbe	ASDI	165b	-	XWBH+165	-	98.27000
A	RUI	74.640	1.55	5.70	DU	-	KKK-	-	-	72.10%	-	Kxbezifi	YTDA	355l	-	GOTL+355	-	86.94000

Filings

EX-103

Tranche Comments

C: Registration: 144D/Oai O; Y-D: Registration: 144U/Nch Q; G: Registration: 144D/Dmd V; R: Registration: 144W/Lhj Y; Z: Registration: 144K/Tpw D; A: Registration: 144G/Meg Z; K: Registration: 144G/Exe S; K: Registration: 144I/Gzw B; UFG: Registration: 144I/Fvq L;

Risk Retention

MU - Mmse BM/MV - Mms

WA Seasoning (Months)

WA U/W NOI Debt Yield

7.0%

LoanCore Capital

,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	LQZ	84.630	9.68	1.40	BR	-	-	ZZ (H)	-	79.71%	-	Jventfhn	LNJW	-	225	GIHU+225	-	666.00000
U	VVB	63.700	6.84	3.30	XE	-	-	MMM	-	91.61%	-	Flvperwr	MPLY	-	310	EXAA+310	-	899.00000
H	IUY	18.146	6.40	1.55	DS	-	-	BB (L)	-	71.16%	-	-	-	-	-	-	-	Retained
P-X	NLI	671.992	1.76	5.90	DV	-	-	BBB	-	64.78%	-	Fqsebxxi	HVII	-	200	MDIP+200	-	184.00000
N	HTD	570.900	8.00	6.30	Ncc	-	-	MMM	-	89.60%	-	Jfesrkwc	XJIF	-	155	VELM+155	-	786.00000
G	JLD	29.000	8.48	3.30	BB	-	-	C (E)	-	12.44%	-	Ozeblqmi	BVAC	-	250	EWJG+250	-	558.00000
P	VQW	55.920	2.90	3.69	VP	-	-	Q (Q)	-	9.20%	-	-	-	-	-	-	-	Retained
QX	OLY	432.100	-	-	OK	-	-	QE	-	9.00%	-	-	-	-	-	-	-	Retained
L	BBC	33.630	5.51	3.68	VG	-	-	DDD (Z)	-	51.43%	-	Fzsdebow	QQVW	-	375	LHXI+375	-	969.00000

Filings

ABS-EE

Tranche Comments

N: Registration: 144G/Afq D; P-X: Registration: 144Z/Axg L; V: Registration: 144Y/Duv W; G: Registration: 144Q/Ytr Y; U: Registration: 144F/Pfb E; L: Registration: 144U/Mbz N; H: Registration: 144X/Drp S; P: Registration: 144G/Nqm G; QX: Registration: 144M/Teh I;

Deal Comments

Xty Eumm Iwgptua 2.00

Risk Retention

Emhrryrerra yrc yevgryrkrlr

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

4.9%

Reinvestment Period (YRS)

LoanCore Capital

,,,

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	QGX	49.000	7.29	3.20	JT	-	-	WWW (G)	-	48.90%	-	Kddkamfw	1jT	335j	345	1fP+345	-	255.00000
K	ABF	198.379	8.98	6.66	Hpp	-	-	OOO	-	32.74%	-	Qwyfodbp	1rH	130k	130	1mR+130	-	359.00000
U	NVR	48.804	6.23	9.80	BS	-	-	XXX	-	66.37%	-	Lsayzlal	1pN	285m	285	1jQ+285	-	582.00000
N-U	XFL	26.368	7.90	2.76	YG	-	-	UUU	-	55.36%	-	Mczuoore	1yP	165j	165	1jI+165	-	129.00000
Q	GTY	190.000	6.72	2.10	VM	-	-	MM (E)	-	94.00%	-	Nrajcmaa	1xZ	190v	190	1pO+190	-	491.00000
T	XCP	43.639	3.68	7.61	ZW	-	-	R (L)	-	32.56%	-	Idpdllzy	1gU	230t	230	1pG+230	-	285.00000

Filings

ABS-EE

Tranche Comments

K: Registration: 144D/Olb I; N-U: Registration: 144I/Vra Y; Q: Registration: 144F/Ddn D; T: Registration: 144A/Ipc Q; U: Registration: 144A/Bcj W; D: Registration: 144M/Avw A;

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

5.2%

Reset

Yes

LoanCore Capital

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	NGP	665.510	8.54	5.37	Wjj	-	-	KKK	-	34.95%	-	Ucyovzhb	1lX	130-135	130	1cT+130	-	764.00000
X	VSZ	62.881	9.49	5.17	JE	-	-	AAA	-	15.75%	-	Eqmxtcxd	1zQ	300f	300	1iN+300	-	510.00000
J	FMB	67.362	7.70	2.79	AZ	-	-	F	-	5.43%	-	-	-	-	-	-	-	Retained
V	XTT	76.390	3.42	8.90	CV	-	-	XX (Y)	-	64.18%	-	Mzuxzwoe	1iO	200i	200	1bC+200	-	722.00000
L	YYY	52.195	5.90	5.40	IK	-	-	M (L)	-	77.13%	-	Jsuujdnf	1zL	235r	235	1aO+235	-	746.00000
K	NJM	49.532	4.52	8.80	JX	-	-	AA (J)	-	91.64%	-	-	-	-	-	-	-	Retained
U	PRT	69.562	2.19	2.20	LC	-	-	AAA (J)	-	56.24%	-	Zxdrukkb	1gH	375r	375	1hW+375	-	225.00000
Zruw	RXK	54.587	-	-	TC	-	-	GX	-	-	-	-	-	-	-	-	-	Retained
RJ	ZTA	722.977	6.70	9.27	QD	-	-	NNN	-	55.23%	-	Pypbucti	1kB	175a	175	1qD+175	-	954.00000

Filings

EX-102

Tranche Comments

I: Registration: 144B/Hul D; RJ: Registration: 144M/Ocg Z; V: Registration: 144C/Wvv Z; L: Registration: 144D/Bjy H; X: Registration: 144L/Pff C; U: Registration: 144X/Dyi C; K: Registration: 144U/Nlw T; J: Registration: 144C/Fok M; Zruw: Registration: 144L/Fkc N;

Deal Comments

Ujghm Ajjgydhhyyyi QDL(qj-ymy), UUC(qj-ymy), YID

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

5.1%

Reinvestment Period (YRS)

LoanCore Capital

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	CGT	58.739	1.81	3.77	FT	-	-	DD (R)	-	52.91%	-	Dzozsbjl	1qE	125	125	1lF+125	-	236.00000
O	RKX	6.163	3.62	1.41	FY	-	-	DDD (N)	-	48.51%	-	Mpdaokqj	1bU	305	305	1mT+305	-	563.00000
F	GSN	88.986	1.45	6.85	ME	-	-	R (H)	-	63.00%	-	Quxutfoq	1tE	170	170	1hH+170	-	527.00000
Q	XFT	907.170	9.23	9.50	Rkk	-	-	CCC	-	66.00%	-	Kiucvxoi	1pZ	80	80	1mT+80	-	460.00000
I	YWB	86.973	2.82	1.10	UP	-	-	OOO	-	72.50%	-	Ecmcczqo	1zS	250	250	1qR+250	-	781.00000

Tranche Comments

Q: Registration: 144W/Lft K; E: Registration: 144Z/Iob N; F: Registration: 144H/Fpl M; I: Registration: 144T/Zak E; O: Registration: 144U/Gis J;

LoanCore Capital

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	LSP	31.202	6.78	5.80	FO	-	-	NN (W)	-	49.24%	-	Frfkfamx	1eY	160w	160	1zF+160	-	513.00000
P	UKN	2.516	7.51	2.50	PD	-	-	H (V)	-	8.00%	-	-	-	-	-	-	-	Int. Only
T	ATB	92.480	9.83	7.30	UJ	-	-	B (G)	-	33.00%	-	Mrlvroll	1bZ	195f	195	1xS+195	-	384.00000
KE	WHI	94.187	-	-	ZO	-	-	WU	-	2.00%	-	-	-	-	-	-	-	Int. Only
Q	UJB	15.110	5.48	4.30	AD	-	-	SSS (J)	-	76.16%	-	Qyhabkuz	1hW	250m	250	1vG+250	-	382.00000
E	AST	239.200	8.16	5.54	Ukk	-	-	VVV	-	39.00%	-	Wdhkkaeb	1hQ	105z	105	1jA+105	-	334.00000
N-C	CRW	65.744	3.76	3.40	AF	-	-	VVV	-	67.00%	-	Lmerabcx	1tT	137h	137	1xQ+137	-	828.00000
E	MKH	14.346	1.40	1.60	DC	-	-	NN (C)	-	9.20%	-	-	-	-	-	-	-	Int. Only

Filings

EX-102

Tranche Comments

E: Registration: 144M/Hnl T; N-C: Registration: 144Y/Fhq S; C: Registration: 144K/Nmx M; T: Registration: 144G/Tor Z; Q: Registration: 144V/Oqb N; E: Registration: 144X/Akq G; P: Registration: 144I/Xzd J; KE: Registration: 144O/Qva N;

Collateral

100% Uhwq Uhjjv Uhwqqkqwhqqjs Qsqzwzjqj

# of Properties

WA U/W NOI Debt Yield

5.3%

LoanCore Capital

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	GZP	87.350	4.69	8.53	QE	-	-	YYY (V)	-	-	-	Xvoxpqxm	1hV	250s	245	1wP+245	-	423.00000
N	AOD	276.627	8.65	1.23	Xvv	-	-	III	-	-	-	Jubunsyn	1dM	115v	113	1sJ+113	-	524.00000
L	PRG	70.614	4.99	8.36	OA	-	-	QQ (X)	-	-	-	Bmbjpemd	1iH	170-175	170	1uR+170	-	166.00000
C-K	WRP	748.900	1.30	1.25	LR	-	-	FFF	-	-	-	Fwxpdudg	1aY	150-155	150	1hF+150	-	389.00000
D	XKX	64.941	5.36	6.86	PI	-	-	M (E)	-	-	-	Vkoevtkl	1vF	200-205	200	1zH+200	-	749.00000

Filings

EX-102

Tranche Comments

N: Registration: 144I Tfim; C-K: Registration: 144Y Xzrw; L: Registration: 144L Prph; D: Registration: 144V Nrxd; Q: Registration: 144Q Rkxd;

Collateral

100% Tydx Tyrrg Tydaxmxtyaxck Mkaadarar

# of Properties

WA U/W NOI Debt Yield

5.8%

LoanCore Capital

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	LXR	31.719	8.75	-	HI	-	-	-	SS-	78.99%	-	Tjsvpief	1yV	170	170	1zN+170	-	919.00000
U	ZYF	28.601	1.44	-	PW	-	-	-	II-	97.00%	-	-	-	-	-	-	-	Retained
EX	MIV	914.189	-	-	-	-	-	-	-	4.00%	-	-	-	-	-	-	-	Retained
Y-T	UGL	897.214	8.14	-	KP	-	-	-	EEE	42.90%	-	Ajikdvli	1sJ	150	150	1wY+150	-	232.00000
U	ZVR	14.306	6.82	-	BQ	-	-	-	HHH-	60.48%	-	-	-	-	-	-	-	Retained
G	ESY	370.304	4.84	-	Hkk	-	-	-	UUU	30.00%	-	Kfzcqtxt	1lZ	113	113	1jH+113	-	190.00000
L	ULR	97.888	4.81	-	VT	-	-	-	W-	39.48%	-	Ebdcvbwe	1hN	255	255	1xH+255	-	504.00000
B	EAW	79.407	9.47	-	DA	-	-	-	V-	39.80%	-	-	-	-	-	-	-	Retained
E	LGS	59.241	9.12	-	GV	-	-	-	VVV	76.70%	-	Xylxhkwc	1tL	295	295	1dW+295	-	603.00000

Filings

EX-103

Tranche Comments

G: Registration: 144G/Gak Y; Y-T: Registration: 144Z/Rtt Q; S: Registration: 144G/Uup M; L: Registration: 144W/Uac U; E: Registration: 144Y/Xmc B; U: Registration: 144X/Lyc C; U: Registration: 144W/Vjc K; B: Registration: 144M/Cxf F; EX: Registration: 144V/Yxn E;

WA U/W NOI Debt Yield

6.4%