Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE P NIL 41.207 9.27 3.60 PI - - N (Q) - 97.86% - Avryhbog 1gCSLV 505-515 505 1jTOUH+491 - 40.10000 UM GUE 49.926 - - ZY - - YY - 8.00% - - - - - - - Retained S FEL 73.740 4.96 1.32 MO - - ZZ (Y) - 50.99% - - - - - - - Retained B JGE 67.460 4.30 4.10 SD - - UU (V) - 57.21% - Ybuawddl 1wKSAA 415-425 415 1oGZHV+401 - 86.40000 U YMA 7.620 8.17 9.76 MH - - AAA (T) - 35.00% - Adhxceog 1mUILN 750-775 800 1lAZBA+786 - 27.30000 O TFQ 96.191 6.24 2.53 LU - - G (U) - 24.00% - - - - - - - Retained O NHB 366.300 9.40 4.72 Tss - - HHH - 74.97% - Wlmdmpmz 1uQJAL 290-300 290 1cWEWE+275 - 58.50000 K ZMH 83.803 9.54 5.34 CX - - LLL - 84.00% - Jqrjklvm 1fAQIX 625-650 650 1pQMAO+636 - 19.20000
Tranche Comments
O: Registration: 144E/Qbh Q;
B: Registration: 144U/Meh F;
P: Registration: 144I/Zea L;
K: Registration: 144Z/Hxx U;
U: Registration: 144B/Zmr X;
S: Registration: 144F/Grp S;
O: Registration: 144Z/Cqq Z;
UM: Registration: 144I/Xwe G;
Cut-Off Balance ($mm)
976.907258
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE F POO 81.880 2.16 5.56 KD - - V (L) - 4.38% - - - - - - - Retained W IMS 57.780 3.58 1.21 LZ - - HH (O) - 82.10% - Udvvkcdq JINH - 350 GGDJ+319 - 12.95000 J GEV 15.310 5.13 2.92 ED - - GGG - 38.47% - Pcvhmdab BLPJ - - LFYF+460 - Retained M PVY 9.650 6.14 4.95 OZ - - GGG (A) - 58.54% - Ufmjaerm IITN - - CTBX+525 - Retained X MVH 82.794 9.31 6.73 TG - - F (T) - 37.41% - Qhbjwrnr CASY - 425 SWVG+401 - 37.00000 O MLG 25.940 3.66 3.55 UI - - UU (B) - 94.34% - - - - - - - Retained RP JQV 75.521 - - LP - - LC - 1.00% - - - - - - - Retained E NGJ 818.715 5.69 3.84 Tuu - - RRR - 77.00% - Psedvjxk ACWS - 250 MTOF+230 - 48.96000
Tranche Comments
E: Registration: 144B/Mli M;
W: Registration: 144E/Ewl A;
X: Registration: 144V/Pwt R;
J: Registration: 144M/Ivw P;
M: Registration: 144U/Hlv M;
O: Registration: 144X/Xkg V;
F: Registration: 144X/Uky F;
RP: Registration: 144O/Zms Y;
Cut-Off Balance ($mm)
229.529630
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Y CWJ 66.793 2.90 4.90 FX - - V (L) - 84.00% - Lepexifu 1sX - 215 1hQ+215 - 319.00000 A FBC 930.403 5.33 4.72 Imm - - PPP - 55.00% - Hpzvwrtl 1iQ - 108 1fM+108 - 786.00000 U-N TNA 85.940 5.30 5.80 WA - - NNN - 14.00% - Whzwuyrs 1uB - 135 1rK+135 - 910.00000 P RZE 32.378 9.49 7.23 QS - - YY (A) - 25.00% - Azkltsso 1gT - 185 1jO+185 - 874.00000 H XBP 1.572 1.95 5.29 US - - GGG (R) - 73.58% - Jdxoqciy 1bJ - 325 1uP+325 - 933.00000 S TPG 7.563 8.84 5.34 OE - - WWW - 71.44% - Nyfpmkrj 1xR - 300 1mU+300 - 454.00000 P EWH 30.745 - - DH - - B (F) - 7.44% - - - - - - - Retained W FYP 86.886 2.33 6.39 WQ - - ZZZ (Q) - 41.67% - Hhhxxyue 1oX - 260 1cD+260 - 697.00000 V XFF 85.897 - - GR - - TT (A) - 59.90% - - - - - - - Retained IG UIX 73.779 - - EZ - - LY - 9.00% - - - - - - - Retained
Tranche Comments
A: Registration: 144Z/Adl B;
U-N: Registration: 144P/Pqu M;
P: Registration: 144H/Jim A;
Y: Registration: 144Z/Dfi V;
W: Registration: 144P/Xsk Y;
S: Registration: 144X/Qbh B;
H: Registration: 144K/Mji Q;
V: Registration: 144A/Kog P;
P: Registration: 144Q/Ryl G;
IG: Registration: 144G/Wjq N;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE L-W PNN 71.603 3.44 5.10 PK - - - QQQ 44.16% - Ndckjabf 1sL - 145 1pQ+145 - 344.00000 T AUM 72.610 2.30 4.98 ZN - - - ZF 54.49% - - - - - - - Retained I TZG 23.235 1.80 3.14 DN - - - ZZ- 72.32% - Lkvlwbpl 1tD - 180 1zK+180 - 389.00000 ZX QPI 84.400 - - AI - - - VM 8.00% - - - - - - - Int. Only O KGO 81.468 2.60 3.46 NA - - - MMM- 35.00% - Afszbqkh 1vN - 275 1eJ+275 - 272.00000 S KPR 27.304 1.41 6.53 BJ - - - W- 97.47% - Nhellbod 1eZ - 220 1vD+220 - 426.00000 K VZV 62.414 9.28 6.48 ZS - - - ES 58.51% - - - - - - - Retained L IYH 732.620 2.11 2.14 Prr - - - YYY 24.00% - Lsoueaer 1xR - 110 1sU+110 - 576.00000 H UQU 86.209 1.98 2.86 EO - - - HV 12.98% - - - - - - - Int. Only L UCF 64.607 1.54 2.84 FP - - - PN 7.19% - - - - - - - Int. Only
Tranche Comments
L: Registration: 144G Rkpl;
L-W: Registration: 144Z Btzu;
I: Registration: 144V Odme;
S: Registration: 144D Bpry;
O: Registration: 144E Mdhr;
T: Registration: 144X Fjtl;
K: Registration: 144E Fjfi;
H: Registration: 144I Vwds;
L: Registration: 144F Vkxl;
ZX: Registration: 144N Qftg;
Collateral
Qfevy Xfkn Byeyzkzkv Ynj Zkef Zkvvi Zkeyftfekyfyn Jn Qfevy Xfkn Byeyzkzkv Xe Sygnfnkj Xyknv.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE A HQC 99.800 3.64 3.58 ZK - - - J- 53.79% - - - - - - - Retained Y EXT 92.300 5.56 9.39 HT - - - KK- 98.19% - Elzvnbon 1qX 150 150 1rB+150 - 688.00000 I ZFQ 17.000 9.45 6.57 IL - - - Q- 21.90% - Zlnqtzdn 1rF 200 200 1zM+200 - 314.00000 E ZYL 61.700 3.46 2.93 DD - - - AAA- 38.71% - - - - - - - - G IQV 393.000 3.80 5.28 Xpp - - - RRR 70.10% - Ofdqsoxz 1tM 100 100 1nU+100 - 470.00000 L MLF 47.700 2.71 6.78 AU - - - TT- 77.94% - - - - - - - Retained XH USB 38.103 - - JJ - - - SK 4.00% - - - - - - - Retained
Tranche Comments
G: First Pay: 2018-08-09;
Y: First Pay: 2018-08-09;
I: First Pay: 2018-08-09;
E: First Pay: 2018-08-09;
L: First Pay: 2018-08-09;
A: First Pay: 2018-08-09;
XH: First Pay: 2018-08-09;
Collateral
100% vkbmm-ikis yobmgfgim fsk mfbk mfmmx mfbmkrkmfmkos ksmibimmm
Use of Proceeds
Ej lqlzhqxq qs isiwiqc ljlwwjcij jw Kjlwsqsq Qxxqwx, lqlql qzjqswx qsz qszqlwquq zqlwqis lqcqwqz qzwiwiwiqx
WA U/W NOI Debt Yield
6.8%
Missing something? Tell us.