| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| I | PUN | 11.500 | 3.71 | - | PH | - | - | - | HH- | 77.81% | - | - | - | - | - | - | - | Retained |
| Q | IRY | 53.337 | 7.72 | - | EL | - | - | - | E- | 36.00% | - | - | - | - | - | - | - | Retained |
| Z-A | CNG | 47.411 | 5.70 | - | BR | - | - | - | UUU | 49.20% | - | Ochozsda | 1qY | 120m | 120 | 1bE+120 | - | 608.00000 |
| E | KWV | 343.143 | 7.33 | - | Dff | - | - | - | NNN | 41.20% | - | Ocrzrain | 1zB | 85t | 82 | 1sH+82 | - | 852.00000 |
| G | IEP | 47.228 | 2.18 | - | JY | - | - | - | M- | 70.89% | - | Pzkhhylk | 1dI | 225l | 225 | 1zO+225 | - | 105.00000 |
| T | OXJ | 61.991 | 1.90 | - | AX | - | - | - | TW | 1.00% | - | - | - | - | - | - | - | Retained |
| C | PSZ | 94.708 | 8.23 | - | VW | - | - | - | NN- | 90.63% | - | Eqrwetjc | 1oV | 160e | 160 | 1gX+160 | - | 812.00000 |
| Y | XXN | 70.496 | 9.59 | - | JZ | - | - | - | GGG- | 21.58% | - | Dolovocd | 1mS | 350e | 340 | 1zY+340 | - | 563.00000 |
Tranche Comments
E: First Pay: 2018-03-04; Registration: 144M/Wrn B;
Z-A: First Pay: 2018-03-04; Registration: 144W/How V;
C: First Pay: 2018-03-04; Registration: 144P/Rfu H;
G: First Pay: 2018-03-04; Registration: 144C/Vnw K;
Y: First Pay: 2018-03-04; Registration: 144O/Ttj J;
I: First Pay: 2018-03-04; Registration: 144O/Old D;
Q: First Pay: 2018-03-04; Registration: 144P/Lss B;
T: Registration: 144E/Xqu Z;
Cut-Off Balance ($mm)
877.49055
WA U/W NOI Debt Yield
7.7%