| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| R | ILD | 38.571 | 4.87 | - | ZI | - | - | - | F- | 85.84% | - | Veyjbhru | 1sA | 225c | 225 | 1gG+225 | - | 682.00000 |
| V | VVH | 41.147 | 9.58 | - | KW | - | - | - | SS- | 34.23% | - | Sjjswhks | 1gX | 160u | 160 | 1mJ+160 | - | 655.00000 |
| E | TID | 39.441 | 8.42 | - | TI | - | - | - | P- | 64.00% | - | - | - | - | - | - | - | Retained |
| Z | NLY | 10.834 | 2.20 | - | SD | - | - | - | LD | 3.00% | - | - | - | - | - | - | - | Retained |
| G | AAY | 254.457 | 9.89 | - | Faa | - | - | - | YYY | 28.30% | - | Xdozldrm | 1wQ | 85f | 82 | 1vQ+82 | - | 713.00000 |
| U-Y | FPK | 60.369 | 8.70 | - | QH | - | - | - | TTT | 19.60% | - | Yckzcxqu | 1pA | 120b | 120 | 1kC+120 | - | 375.00000 |
| O | TUH | 14.280 | 2.40 | - | DN | - | - | - | QQQ- | 65.76% | - | Jddxpurw | 1nS | 350m | 340 | 1uE+340 | - | 162.00000 |
| Z | LWL | 47.462 | 6.90 | - | MF | - | - | - | OO- | 53.27% | - | - | - | - | - | - | - | Retained |
Tranche Comments
G: First Pay: 2018-03-04; Registration: 144G/Abo T;
U-Y: First Pay: 2018-03-04; Registration: 144D/Csk K;
V: First Pay: 2018-03-04; Registration: 144Y/Ilx L;
R: First Pay: 2018-03-04; Registration: 144G/Loc Y;
O: First Pay: 2018-03-04; Registration: 144E/Omf Z;
Z: First Pay: 2018-03-04; Registration: 144P/Fmv V;
E: First Pay: 2018-03-04; Registration: 144B/Qiz C;
Z: Registration: 144T/Thv L;
Cut-Off Balance ($mm)
420.21545
WA U/W NOI Debt Yield
7.7%