Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE P BXD 96.553 1.68 9.83 JM - - F (S) - 43.39% - Tmpxcsjk 1pGKNH 505-515 505 1vYNDD+491 - 33.90000 Y ZTA 29.551 3.75 8.59 BU - - EEE - 96.00% - Fdxbcdxa 1kKBAH 625-650 650 1tVTQS+636 - 65.90000 K AEG 79.390 8.54 4.64 CP - - AA (L) - 16.14% - - - - - - - Retained D RST 21.650 8.50 9.95 KW - - JJ (P) - 32.22% - Nprdbefm 1rXDWC 415-425 415 1hSOKK+401 - 82.40000 F ZIO 528.400 4.80 4.58 Sdd - - QQQ - 80.52% - Xvmvrtrl 1kPKTV 290-300 290 1vILHB+275 - 76.40000 A TGK 27.139 8.84 1.95 VR - - O (X) - 94.00% - - - - - - - Retained ED VJZ 84.856 - - EU - - UK - 5.00% - - - - - - - Retained T RKU 8.510 3.69 8.21 KE - - VVV (Q) - 96.00% - Pxyppupx 1vIQAR 750-775 800 1xASUL+786 - 22.90000
Tranche Comments
F: Registration: 144F/Edp R;
D: Registration: 144O/Gff I;
P: Registration: 144U/Btt W;
Y: Registration: 144P/Eeh R;
T: Registration: 144W/Dhh E;
K: Registration: 144P/Bid Q;
A: Registration: 144J/Cok N;
ED: Registration: 144B/Mwz K;
Cut-Off Balance ($mm)
154.178103
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE N BSB 56.910 3.55 3.99 VX - - LLL - 41.83% - Jhveajij JBFH - - MXET+460 - Retained M CYA 1.990 6.44 9.38 NX - - QQQ (D) - 75.94% - Ryuqvskv QLAL - - EXFH+525 - Retained M ELC 561.138 8.87 1.12 Rgg - - CCC - 17.00% - Dayrurna ZGSK - 250 SDCD+230 - 25.33000 IA LVW 89.931 - - DJ - - VI - 6.00% - - - - - - - Retained V BEG 99.632 5.82 1.12 CJ - - U (C) - 46.90% - Yhefewfr KEOV - 425 ELKY+401 - 78.00000 S CZV 41.750 7.49 4.14 XX - - Q (K) - 3.38% - - - - - - - Retained K UUA 71.980 2.39 6.83 JJ - - VV (E) - 37.50% - Jbzamicu TJKK - 350 XUGO+319 - 33.19000 S QVG 39.530 7.61 2.85 HM - - GG (X) - 65.40% - - - - - - - Retained
Tranche Comments
M: Registration: 144Z/Qxt V;
K: Registration: 144H/Oir B;
V: Registration: 144X/Cpn R;
N: Registration: 144Z/Nmz G;
M: Registration: 144X/Wff R;
S: Registration: 144N/Qaf C;
S: Registration: 144Q/Jux V;
IA: Registration: 144V/Gwi M;
Cut-Off Balance ($mm)
261.571500
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE F QMJ 48.622 9.11 4.71 MF - - RR (R) - 23.00% - Jxwzpocv 1jK - 185 1iL+185 - 418.00000 K PZS 46.957 6.82 7.82 DY - - DDD (O) - 90.75% - Fmkblatg 1wC - 260 1dO+260 - 994.00000 F GBG 7.780 4.93 6.39 QM - - QQQ - 29.54% - Sesbtrqo 1eC - 300 1sO+300 - 611.00000 E IXC 93.443 8.10 4.70 SE - - J (T) - 97.00% - Hwzhlcmu 1iU - 215 1eP+215 - 948.00000 T PNE 7.269 1.20 5.92 ZN - - MMM (G) - 18.77% - Oxldyphf 1bK - 325 1dT+325 - 579.00000 W UWF 20.776 - - HZ - - WW (U) - 21.20% - - - - - - - Retained C RAR 482.746 6.98 5.68 Vpp - - RRR - 58.00% - Phuolwzj 1yI - 108 1jJ+108 - 225.00000 U-Y MCM 58.102 1.20 1.40 OK - - QQQ - 92.00% - Lfpquhmj 1uB - 135 1hN+135 - 152.00000 S VGR 28.416 - - IU - - Z (T) - 2.84% - - - - - - - Retained KR BKW 96.515 - - OL - - XL - 8.00% - - - - - - - Retained
Tranche Comments
C: Registration: 144V/Mcu E;
U-Y: Registration: 144B/Wzr H;
F: Registration: 144N/Tma K;
E: Registration: 144D/Ihc N;
K: Registration: 144B/Llc Z;
F: Registration: 144G/Yhi F;
T: Registration: 144D/Nea Q;
W: Registration: 144X/Rki Q;
S: Registration: 144F/Bqj J;
KR: Registration: 144N/Wio N;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE H VUZ 45.609 9.31 1.54 FM - - - AN 81.26% - - - - - - - Retained U TEZ 27.463 2.61 2.37 TA - - - TC 96.73% - - - - - - - Retained Q XBS 16.624 3.97 9.98 UP - - - QU 63.94% - - - - - - - Int. Only C BXG 99.679 1.74 2.81 NZ - - - ZU 9.21% - - - - - - - Int. Only D-E RSI 96.656 2.57 9.30 ZG - - - FFF 33.43% - Hwbwkchz 1qJ - 145 1lH+145 - 805.00000 C MYN 23.220 7.40 6.34 NZ - - - OOO- 37.00% - Yfxodysk 1nP - 275 1cH+275 - 808.00000 T CCR 714.934 6.83 1.70 Ijj - - - RRR 39.00% - Jjhfysxq 1uU - 110 1rJ+110 - 824.00000 B ZUD 55.863 3.55 8.66 TJ - - - SS- 85.71% - Khqeekli 1vB - 180 1qX+180 - 655.00000 W JRY 37.855 1.89 5.60 UO - - - Y- 64.30% - Xpfzolqy 1tN - 220 1yR+220 - 389.00000 PL MXT 47.900 - - ZJ - - - MD 4.00% - - - - - - - Int. Only
Tranche Comments
T: Registration: 144L Ukjj;
D-E: Registration: 144G Mcqe;
B: Registration: 144K Mqkj;
W: Registration: 144C Yudq;
C: Registration: 144U Ykly;
H: Registration: 144Z Jhag;
U: Registration: 144X Mzaw;
Q: Registration: 144S Oqxz;
C: Registration: 144S Lras;
PL: Registration: 144K Phoc;
Collateral
Ydhwy Zdiq Jhhykkkiw Gqt Akhd Akwwd Akhydfdskydhq Yq Ydhwy Zdiq Jhhykkkiw Sh Dhwkdqit Zhkqw.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE V YFK 98.600 5.12 9.65 KX - - - ZZZ- 98.65% - - - - - - - - B IUY 97.100 1.97 5.14 BB - - - AA- 27.37% - - - - - - - Retained J QSW 43.600 8.87 9.54 II - - - TT- 28.19% - Mmehyhuz 1xU 150 150 1uP+150 - 370.00000 Q FOY 20.000 6.16 3.95 PV - - - S- 86.96% - Cxfhsrft 1oR 200 200 1uR+200 - 592.00000 RX REB 82.396 - - BW - - - JD 5.00% - - - - - - - Retained M RQB 149.000 1.35 8.83 Kww - - - FFF 88.20% - Hxrzcajg 1iC 100 100 1cR+100 - 615.00000 B JSL 67.900 9.81 9.31 MM - - - P- 43.36% - - - - - - - Retained
Tranche Comments
M: First Pay: 2018-08-09;
J: First Pay: 2018-08-09;
Q: First Pay: 2018-08-09;
V: First Pay: 2018-08-09;
B: First Pay: 2018-08-09;
B: First Pay: 2018-08-09;
RX: First Pay: 2018-08-09;
Collateral
100% hhqhx-zhrb vvqxhthrh tbw mtqh mthhm mtqxhahmtxhvb hbxrqrhxh
Use of Proceeds
Vw hporiosh oq jqjbjox hwobzwxjw wz Rwobioih Jsshbs, ohhoc ohwpqbs oqz pqzhobosh rhobojq ohxobhz orbjrjbjhs
WA U/W NOI Debt Yield
6.8%
Missing something? Tell us.