| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B-F | UPN | 630.440 | 5.47 | - | Gp3 | OO+ | HHH | LLL | - | 26.40% | - | Vpjvh | Motxr | 114x | 114 | 3.56% | 3.220% | 826.23818 |
| F-1 | HTV | 24.400 | 4.50 | - | Bbb | YYY | CCC | SSS | - | 36.00% | - | Bhsmb | Mzryg | 28k | 31 | 1.91% | 1.898% | 32.62186 |
| W-2 | JGF | 62.870 | 1.73 | - | Kyy | ZZZ | MMM | VVV | - | 80.00% | - | Wwfbd | Nmhtx | 50q | 50 | 2.92% | 2.269% | 307.39706 |
| J-3 | RGI | 729.000 | - | - | Cpp | DDD | AAA | III | - | - | - | - | - | - | - | - | - | Retained |
| X-GJ | KXR | 18.400 | 4.83 | - | Bjj | ZZZ | CCC | III | - | 92.00% | - | Kwzld | Kgxwy | 74f | 74 | 3.12% | 2.673% | 862.15955 |
| A | EKJ | 66.500 | 5.62 | - | PL | AR | G- | K (H) | - | 62.30% | - | Hbznf | Qtmjl | 175k | 175 | 4.17% | 3.830% | 644.73926 |
| X | NAR | 64.990 | 8.79 | - | NA | NN- | EE- | UU (W) | - | 67.60% | - | Kcvzz | Ciuut | 135j | 137 | 3.79% | 3.450% | 257.91008 |
| R-5 | IVA | 754.230 | 6.84 | - | Nhh | YYY | JJJ | PPP | - | 81.00% | - | Wcukc | Otwrc | 91i | 91 | 3.33% | 2.986% | 179.92235 |
| O | JAE | 31.270 | 8.77 | - | HQ | OU | EEE- | OOO | - | 2.40% | - | DTK | Kyfii | 365e | 375 | - | 5.830% | 45.81025 |
| I-4 | ATK | 511.000 | 1.33 | - | Nhh | EEE | KKK | III | - | 18.00% | - | Iyvhv | Kyghq | - | 89 | 3.07% | 2.963% | 623.81560 |
Tranche Comments
F-1: First Pay: 2017-07-12; Registration: Hziwzuzyzi;
W-2: First Pay: 2017-07-12; Registration: Neanmiekei;
J-3: First Pay: 2017-07-12; Registration: Exeaytxtxk;
X-GJ: First Pay: 2017-07-12; Registration: Nfyxeyfcff;
I-4: First Pay: 2017-07-12; Registration: Bmnjkbmwmm;
R-5: First Pay: 2017-07-12; Registration: Jzpnmkzlzk;
B-F: First Pay: 2017-07-12; Registration: Uawkfqamaq;
X: First Pay: 2017-07-12; Registration: Xehvpaexee;
A: First Pay: 2017-07-12; Registration: Dhkmxmhehj;
O: First Pay: 2017-07-12; Registration: 144J/Wwm J;
Cut-Off Balance ($mm)
4067.845097
WA U/W NOI Debt Yield
10.6%