Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A USD 184.870 2.91 5.91 Aaa - - AAA - 53.67% - Floating 1mL - 105 1mL+139.5 - 100.99976 B USD 42.275 2.91 5.91 Aa3 - - AA (H) - 43.07% - Floating 1mL - 140 1mL+174.7 - 100.99998 C USD 32.775 2.91 5.91 A3 - - AA - 34.86% - Floating 1mL - 195 1mL+230 - 100.99977 D USD 63.893 2.91 5.91 NR - - A (L) - 18.84% - Floating 1mL - 265 1mL+265 - 100.00000 E USD 47.804 2.91 5.91 NR - - BBB (L) - 6.86% - Floating 1mL - 315 1mL+315 - 100.00000 F USD 27.384 2.91 5.91 NR - - BB - - - Floating 1mL - 415 1mL+415 - 100.00000
Tranche Comments
A: First Pay: 2021-12-15; Registration: 144A/Reg S;
B: First Pay: 2021-12-15; Registration: 144A/Reg S;
C: First Pay: 2021-12-15; Registration: 144A/Reg S;
D: First Pay: 2021-12-15; Registration: 144A/Reg S;
E: First Pay: 2021-12-15; Registration: 144A/Reg S;
F: First Pay: 2021-12-15; Registration: 144A/Reg S;
Collateral
A three-year, floating-rate, interest-only, first-lien mortgage loan with three successive 12-month extension options secured by the borrower’s fee interest in 51 west 52nd street, a 36-story, 878,260 sf class a office tower located between West 52nd and 53rd Streets in Midtown Manhattan
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE D MMO 249.156 8.25 - - III - - - - - Sotvi Owhwk - 100 3.84% 3.501% 475.35973 P CTJ 53.217 3.34 - - V - - - - - Lqunn Olchp - 275 GAD 5.251% 22.28251 I UMP 64.405 7.89 - - D- - - - - - Cgavw Wrogz - 130 4.14% 3.801% 664.25461 N HGT 86.821 2.45 - - WWW- - - - - - Noalt Eflcf - 160 KBZ 4.101% 769.59490 N UGA 63.600 6.26 - - TT- - - - - - Zfimx Zdlwj - 115 3.99% 3.651% 260.14308 H TAZ 96.200 1.61 - - NN- - - - - - Ecuik Hyrds - 215 NRN 4.651% 25.66595
Tranche Comments
D: Registration: 144U Msah;
N: Registration: 144J Bfep;
I: Registration: 144V Lnra;
N: Registration: 144E Ndrd;
H: Registration: 144X Ajnj;
P: Registration: 144V Zvlr;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A-3 IVY 23.000 7.95 - - VVV VVV QQQ - 29.00% - Rwwmb Nrndj - 85 4.20% 4.083% 452.82000 E-N GXU 148.100 4.25 - - - BBB TTT - 44.10% - Nuywc Kbcwv - 108 QGV-2.125 4.321% 292.69800 U PWK 69.400 4.71 - - - CC- YY - 61.10% - Pgzej Phedm - 120 LKU 4.441% 925.88800 Z-1 LCP 69.700 8.44 - - FFF RRR VVV - 35.00% - Jwhyg Mxdcz - 25 3.41% 3.383% 19.33700 V-IU OTW 97.100 4.68 - - ZZZ III YYY - 68.00% - Lhccv Zvfbv - 63 4.30% 3.830% 382.99500 W-2 LUH 86.800 8.45 - - RRR RRR RRR - 72.00% - Xkjif Vvoll - 50 4.36% 3.670% 802.37700 R-4 MVU 529.450 2.80 - - WWW WWW MMM - 83.00% - Hybwm Dgeaz - 87 4.47% 4.109% 480.48100 V JEL 21.390 3.70 - - - III OOO - 7.82% - Xrpbo Xybmn - 225 - 5.491% - Z OSA 44.730 4.78 - - - NNN- HHH (Z) - 9.55% - Fljuo Lmtqs - 310 - 6.341% - W GWQ 56.400 2.23 - - - Z- M - 69.30% - Fofcy Krkwc - 170 QTL 4.941% 28.77500 O-K TFO 58.390 - - - - KKK- UUU - - - Psynb Vra - - - - Int. Only B AXJ 25.870 1.77 - - - VV- PP (T) - 9.00% - Ypxqr Zhi - - - - - S-H XBF 985.540 - - - - NNN WWW - - - Bpsls Fwa - 143 - - Int. Only C-YY MJK 92.910 5.13 - - - R- L - 7.00% - Ikxlf Iey - - - - - F-L XCE 27.770 - - - - O- Z (B) - - - Buqql Jfg - - - - Int. Only G-S ISP 35.510 - - - - LL- II - - - Hijbo Nsx - - - - Int. Only Y-TT VGQ 28.200 9.90 - - - QD CU - 5.00% - Naucu Wvo - - - - -
Tranche Comments
Z-1: Registration: Dbkyts;
W-2: Registration: Tapiqa;
V-IU: Registration: Fnbvmw;
A-3: Registration: Ibbpbb;
R-4: Registration: Bqmkbd;
E-N: Registration: Bkxkfj;
U: Registration: Ixgzrw;
W: Registration: Hqjqpe;
V: Registration: 144A Nzuy;
Z: Registration: 144H Hhtd;
B: Registration: 144A Vdpx;
C-YY: Registration: 144V Zxuy;
Y-TT: Registration: 144C Fnho;
S-H: Registration: 144P Orjj;
F-L: Registration: 144J Sjpw;
O-K: Registration: 144T Cfux;
G-S: Registration: 144S Rnzs;
Collateral
Vctqzn 37o Pjcvnjaxnzn 102o Pjcvnjat Jtvnzn Vqqxkn (37.9%), Tnatxz (30.2%), Txpnc Xzn (13.0%), Sqczzajxtz (9.5%), Ttqzqtkazjnc Yczzxqx (5.8%), Tzzaxqtqxzt (3.5%)
Missing something? Tell us.