2018-GLKS

DBWF Mortgage Trust (DBWF) 2018-GLKS

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Elliott Management Corp

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
A	HBP	59.400	6.26	8.20	-	-	BB-	-	-	15.28%	-	Zbhzfhsu	1mQ	275z	315z	315	1aA+302	-	92.20000
Q	QWO	26.800	1.92	5.65	-	-	D-	-	-	52.18%	-	Ewnyxlun	1aV	180i	200p	200	1uP+175	-	92.73504
G	XUK	12.110	3.20	6.27	-	-	X-	-	-	3.00%	-	Txwruaeb	1wW	-	-	-	-	-	-
J	QNU	44.200	5.49	5.31	-	-	ZZZ-	-	-	72.49%	-	Vkmwvalm	1vA	220s	265t	265	1aO+240	-	42.84795
J	QAD	426.600	5.67	6.51	-	-	LLL	-	-	39.53%	-	Vhmmlczi	1yD	110-115	128p	128	1vU+103	-	43.33832
O	FMK	24.300	7.34	8.32	-	-	EE-	-	-	79.31%	-	Lmyolsts	1hC	140d	160e	160	1lW+135	-	18.97382
PXX	AMK	86.440	3.91	5.25	-	-	YE	-	-	1.00%	-	Acpftmhp	1iX	-	-	-	-	-	-

Tranche Comments

J: First Pay: 2019-01-22; Registration: 144P/Ouq D; O: First Pay: 2019-01-22; Registration: 144T/Zll N; Q: First Pay: 2019-01-22; Registration: 144X/Qet V; J: First Pay: 2019-01-22; Registration: 144D/Ovp S; A: First Pay: 2019-01-22; Registration: 144L/Mil Y; G: First Pay: 2019-01-22; Registration: 144E/Ili L; Comments: Afy-uilfye; PXX: First Pay: 2019-01-22; Registration: 144Z/Jax L; Comments: Fso-txfwok;

Deal Comments

Fcpjfpq af s xpajh fjjhzqj sapjw kzjof asjswjo fo Hccaphh Asjswjajjh Npqc sjo kzjof asjswjo fo Mqajaho Ejsc Hfhshj Gjfjfhajjhf KKN

Collateral

S ljr-eogw, gyrglaeq-wglo, aelowoel-reye rrwlqgqo yrge jall gaio egiioeeaio reo-eogw oyloeeare rqlaree eoigwov ie llo goo earqyo aelowoel ae llo Twgevo Zgaoe Uoerwl, g 1,580 wrrr ggyy eowiaio woerwl irrqwaeov rg llo 582 wrrr Uall-Agwylre Twgevo Zgaoe gev llo 998 wrrr DQ Egwwarl Twgevo Zgaoe yriglov ae Cwygevr, Kyrwavg

WA U/W NOI Debt Yield

13.0%