| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| B | KYF | 68.448 | 6.99 | - | ZG | - | - | - | DD- | 47.20% | - | Qcyyusnu | 1zQ | 160x | 160 | 1uE+160 | - | 636.00000 |
| C | ZSO | 87.731 | 9.82 | - | EZ | - | - | - | Q- | 84.00% | - | - | - | - | - | - | - | Retained |
| E-N | LWD | 83.876 | 9.40 | - | GU | - | - | - | GGG | 19.10% | - | Sjrhviyy | 1wF | 120m | 120 | 1qC+120 | - | 359.00000 |
| R | ZTE | 40.710 | 3.94 | - | HL | - | - | - | R- | 10.16% | - | Dlsekhoi | 1kX | 225x | 225 | 1tR+225 | - | 552.00000 |
| O | ZOK | 28.687 | 5.83 | - | VY | - | - | - | JJ- | 17.12% | - | - | - | - | - | - | - | Retained |
| J | MKL | 259.129 | 3.18 | - | Pvv | - | - | - | PPP | 79.60% | - | Scvkdkad | 1rO | 85d | 82 | 1cD+82 | - | 306.00000 |
| K | NLJ | 36.564 | 7.60 | - | KP | - | - | - | FT | 6.00% | - | - | - | - | - | - | - | Retained |
| B | POK | 96.691 | 3.12 | - | XX | - | - | - | JJJ- | 38.18% | - | Iuyzuzqz | 1iW | 350y | 340 | 1tF+340 | - | 908.00000 |
Tranche Comments
J: First Pay: 2018-03-04; Registration: 144A/Fbe V;
E-N: First Pay: 2018-03-04; Registration: 144K/Ebv N;
B: First Pay: 2018-03-04; Registration: 144U/Yfp U;
R: First Pay: 2018-03-04; Registration: 144Z/Yuw P;
B: First Pay: 2018-03-04; Registration: 144C/Nvt S;
O: First Pay: 2018-03-04; Registration: 144O/Thu C;
C: First Pay: 2018-03-04; Registration: 144F/Iwp K;
K: Registration: 144C/Lvk J;
Cut-Off Balance ($mm)
874.53470
WA U/W NOI Debt Yield
7.7%