| Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| C | ILE | 87.202 | 7.93 | - | ZV | - | - | - | XX- | 92.58% | - | Qxbbkbkt | 1sC | 160j | 160 | 1pM+160 | - | 420.00000 |
| H | ECX | 38.564 | 7.50 | - | GT | - | - | - | UW | 1.00% | - | - | - | - | - | - | - | Retained |
| I | UND | 412.950 | 2.96 | - | Hqq | - | - | - | RRR | 82.70% | - | Ojqmwjao | 1bJ | 85x | 82 | 1hI+82 | - | 382.00000 |
| P | WHU | 33.491 | 5.40 | - | MI | - | - | - | LL- | 91.16% | - | - | - | - | - | - | - | Retained |
| P | IBV | 58.124 | 7.22 | - | JJ | - | - | - | I- | 75.45% | - | Tyhocxok | 1lJ | 225u | 225 | 1tG+225 | - | 499.00000 |
| J-X | WXG | 46.303 | 4.30 | - | YJ | - | - | - | JJJ | 40.50% | - | Ewbsfken | 1jK | 120a | 120 | 1yL+120 | - | 378.00000 |
| H | PMN | 67.386 | 8.24 | - | GV | - | - | - | O- | 64.00% | - | - | - | - | - | - | - | Retained |
| E | TQK | 22.909 | 1.48 | - | ZG | - | - | - | III- | 96.61% | - | Xfqlwpoa | 1lQ | 350d | 340 | 1mN+340 | - | 793.00000 |
Tranche Comments
I: First Pay: 2018-03-04; Registration: 144O/Lta J;
J-X: First Pay: 2018-03-04; Registration: 144J/Jni G;
C: First Pay: 2018-03-04; Registration: 144V/Qta H;
P: First Pay: 2018-03-04; Registration: 144Z/Kkj M;
E: First Pay: 2018-03-04; Registration: 144O/Clw N;
P: First Pay: 2018-03-04; Registration: 144E/Jwd B;
H: First Pay: 2018-03-04; Registration: 144G/Pov S;
H: Registration: 144Y/Aoh P;
Cut-Off Balance ($mm)
634.42768
WA U/W NOI Debt Yield
7.7%