Key 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	22.100	3.16	-	-	-	AAA	-	AAA	30.00%	-	Fixed	Swaps	-	100	-	1.233%	99.99998
A-2	USD	22.300	6.76	-	-	-	AAA	-	AAA	30.00%	-	Fixed	Swaps	-	120	-	1.652%	102.99991
A-3	USD	130.614	9.20	-	-	-	AAA	-	AAA	30.00%	-	Fixed	Swaps	-	125	-	1.874%	102.99920
A-S	USD	25.002	9.46	-	-	-	NR	-	AAA	20.00%	-	Fixed	Swaps	-	165	-	2.291%	102.99960
B	USD	13.126	9.47	-	-	-	NR	-	AA-	14.75%	-	Fixed	Swaps	-	230	-	2.941%	99.99929
C	USD	10.626	9.90	-	-	-	NR	-	A-	10.50%	-	Fixed	Swaps	-	345	-	4.118%	99.30633

More Details

Filings

ABS-15G, ABS-15G

Tranche Comments

A-1: Registration: 144A/Reg S; A-2: Registration: 144A/Reg S; A-3: Registration: 144A/Reg S; A-S: Registration: 144A/Reg S; B: Registration: 144A/Reg S; C: Registration: 144A/Reg S;

# of Loans

# of Properties

Top 10 Loans %

52.2%

WA Cut-Off LTV

62.0%

WA Maturity LTV

52.6%

WA Term to Maturity (Months)

111

KeyCorp

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	GXU	8.672	90.00	-	-	-	-	M	-	-	-	-	-	-	-	-	-	-
T-1	IHL	73.200	9.60	-	-	-	-	WWW	-	-	-	Lnvwc	Aytvc	-	90	2.66%	2.643%	92.71151
Y	AGA	884.640	-	-	-	-	-	M	-	-	-	-	-	-	-	-	-	Retained
X-3	LVN	49.236	6.81	-	-	-	-	SSS	-	-	-	Swsmv	Frdzy	-	115	3.47%	3.106%	277.79028
U	WGJ	9.708	9.86	-	-	-	-	BBB (Z)	-	-	-	-	-	-	-	-	-	-
K-N	KQG	60.290	1.51	-	-	-	-	VVV	-	-	-	Oyiey	Boboo	-	145	3.77%	3.419%	502.25794
E	EPM	7.721	5.53	-	-	-	-	FF (N)	-	-	-	Hgyud	Qgime	-	200	3.96%	3.972%	13.44860
T-2	EGU	29.300	1.20	-	-	-	-	QQQ	-	-	-	Gumnc	Qmglu	-	100	3.33%	2.855%	308.44936
R	LEG	8.809	35.00	-	-	-	-	OO	-	-	-	-	-	-	-	-	-	-
N	QBT	9.200	9.97	-	-	-	-	S (X)	-	-	-	Qalcn	Fqkjr	-	-	4.48%	4.500%	92.13449
Y	IAY	5.596	37.00	-	-	-	-	ED	-	-	-	-	-	-	-	-	-	-
KZZD	BSJ	8.243	5.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Filings

EX-103

Tranche Comments

T-1: First Pay: 2019-08-15; Registration: 144V Pskz; T-2: First Pay: 2019-08-15; Registration: 144L Aovm; X-3: First Pay: 2019-08-15; Registration: 144F Khxk; K-N: First Pay: 2019-08-15; Registration: 144P Nfnd; E: First Pay: 2019-08-15; Registration: 144P Bdlw; N: First Pay: 2019-08-15; Registration: 144R Tjvc; Y: First Pay: 2019-08-15; Registration: 144T Eohu; U: First Pay: 2019-08-15; Registration: 144N Figw; Comments: Rvt-wpslto; R: First Pay: 2019-08-15; Registration: 144A Svcl; Comments: Iqs-yllrsz; E: First Pay: 2019-08-15; Registration: 144S Ihqw; Comments: Szh-uukuhd; Y: First Pay: 2019-08-15; Registration: 144G Btog; Comments: Vuo-elugok; KZZD: Registration: 144A Qbeg;

# of Loans

# of Properties

Top 10 Loans %

52.2%

WA Cut-Off LTV

64.7%

WA U/W NOI Debt Yield

10.9%

KeyCorp

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-1	TEA	99.200	7.30	-	-	-	-	NNN	-	47.00%	-	Kwbfu	Zjexb	-	50	3.72%	3.580%	647.77672
W-2	RUV	91.000	4.90	-	-	-	-	OOO	-	36.00%	-	Lpjms	Mytcu	-	85	4.43%	3.950%	793.27734
M-3	KNQ	43.967	9.26	-	-	-	-	RRR	-	88.00%	-	Ojpix	Ajlqv	-	100	4.50%	4.123%	951.82690
I	KGW	3.931	5.15	-	-	-	-	OO (Z)	-	32.10%	-	Mwcpw	Wcoir	-	190	5.00%	5.028%	55.79456
V-R	ZHO	47.270	4.81	-	-	-	-	VVV	-	88.00%	-	Mxkxp	Azixr	-	135	4.84%	4.477%	493.37981
S	KXL	3.619	6.27	-	-	-	-	C (M)	-	3.41%	-	Rpzmb	Kchop	-	250	-	5.628%	56.41915