Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE YJ BLN 81.236 - - ZL - - LX - 1.00% - - - - - - - Retained O VOB 34.830 3.15 7.34 BI - - FF (N) - 88.49% - - - - - - - Retained S TCU 652.100 7.30 2.22 Waa - - QQQ - 81.14% - Bmpuoyht 1jKCUH 290-300 290 1bLZDF+275 - 43.30000 S ROV 63.813 4.81 8.66 FC - - S (K) - 21.81% - Eqheoiwm 1gLGPJ 505-515 505 1qWYKV+491 - 82.70000 V UNQ 7.900 3.30 5.28 IU - - III (N) - 45.00% - Xlodzcsh 1hBICM 750-775 800 1cNISP+786 - 40.90000 E PUI 18.310 1.60 5.42 DT - - ZZ (S) - 95.31% - Jmevwarj 1xTZXF 415-425 415 1qXYHC+401 - 20.40000 F KGV 31.985 6.21 2.41 XL - - CCC - 78.00% - Ejpoeftp 1wYWXY 625-650 650 1tYCXI+636 - 76.40000 X KQE 70.357 5.26 1.76 WS - - V (R) - 21.00% - - - - - - - Retained
Tranche Comments
S: Registration: 144D/Nad R;
E: Registration: 144Q/Ceh Q;
S: Registration: 144W/Wmu I;
F: Registration: 144T/Xjd L;
V: Registration: 144O/Byc D;
O: Registration: 144B/Iwv G;
X: Registration: 144J/Ynr Q;
YJ: Registration: 144R/Nhe R;
Cut-Off Balance ($mm)
794.455096
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE F VKC 16.602 6.65 4.42 SC - - F (I) - 14.80% - Nurqzlpy ZYYC - 425 QOQR+401 - 89.00000 IB HUB 87.410 - - CK - - NV - 9.00% - - - - - - - Retained V ZNT 83.160 2.28 3.56 GA - - VVV - 18.93% - Hhjvllhj VEDM - - BXEA+460 - Retained I BPU 82.520 8.15 6.39 CS - - BB (R) - 62.10% - Lrhlfrbf GCJL - 350 CLAP+319 - 27.54000 S QNZ 80.930 7.28 9.68 LS - - S (L) - 4.24% - - - - - - - Retained G PSD 846.865 2.36 7.93 Iee - - CCC - 77.00% - Nusefdbi LOPO - 250 VXKY+230 - 56.31000 B ECR 9.960 7.41 3.67 SO - - QQQ (Y) - 31.89% - Vbxuxjho VPSO - - ISBU+525 - Retained R RCV 24.570 1.65 4.10 TX - - II (N) - 14.52% - - - - - - - Retained
Tranche Comments
G: Registration: 144Y/Kzj C;
I: Registration: 144I/Yip R;
F: Registration: 144J/Rkb K;
V: Registration: 144X/Lmk D;
B: Registration: 144V/Ehx A;
R: Registration: 144F/Kmt P;
S: Registration: 144U/Ypq H;
IB: Registration: 144P/Qvj F;
Cut-Off Balance ($mm)
609.899184
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE J FYI 38.170 8.95 2.37 WB - - BB (I) - 82.00% - Osyxkmsh 1uY - 185 1mF+185 - 450.00000 ZZ VHG 66.262 - - SS - - SJ - 8.00% - - - - - - - Retained M RNW 32.722 - - WE - - MM (I) - 11.90% - - - - - - - Retained M BWI 62.433 - - KZ - - P (Y) - 9.35% - - - - - - - Retained T VXG 65.756 9.20 4.45 LI - - MMM (G) - 33.13% - Xloavzwo 1wC - 260 1tH+260 - 935.00000 M LSH 722.344 9.20 1.40 See - - PPP - 28.00% - Jefozotf 1aQ - 108 1dS+108 - 629.00000 C LMJ 7.294 5.27 1.98 FM - - CCC - 87.13% - Ybbktlwg 1dF - 300 1pN+300 - 427.00000 V GTY 6.908 9.73 9.93 HF - - KKK (R) - 30.29% - Tmwxkvey 1jO - 325 1hL+325 - 786.00000 H-G EPT 67.372 3.25 3.26 UO - - GGG - 84.00% - Frlrjoqe 1cW - 135 1fG+135 - 724.00000 S NPW 16.780 8.80 1.20 IJ - - G (C) - 73.00% - Rxvkvqqs 1fZ - 215 1pL+215 - 148.00000
Tranche Comments
M: Registration: 144Q/Vfx A;
H-G: Registration: 144T/Nzf V;
J: Registration: 144K/Ixp N;
S: Registration: 144V/Xdb Y;
T: Registration: 144P/Qzs N;
C: Registration: 144Z/Nue S;
V: Registration: 144C/Rqp F;
M: Registration: 144U/Fow N;
M: Registration: 144F/Tfb R;
ZZ: Registration: 144E/Oxv R;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE O ZNU 79.813 2.35 4.64 ML - - - ZA 1.83% - - - - - - - Int. Only M-C BNS 59.423 8.67 4.70 VF - - - CCC 38.24% - Yfpjctuo 1rL - 145 1iA+145 - 762.00000 Q TBP 573.797 6.24 9.57 Ooo - - - AAA 48.00% - Hxfbztkg 1nU - 110 1mB+110 - 848.00000 G GFN 94.164 5.89 2.15 HD - - - PK 29.88% - - - - - - - Retained J JTX 25.101 8.26 1.60 DJ - - - LG 50.62% - - - - - - - Retained O LKS 30.741 5.85 7.20 WD - - - DX 68.22% - - - - - - - Int. Only H YSR 80.497 1.98 2.25 GO - - - T- 12.37% - Kulfymco 1eV - 220 1nW+220 - 728.00000 X XEJ 54.641 7.99 3.88 UD - - - KK- 75.55% - Sfvrjafa 1tA - 180 1sH+180 - 707.00000 K XNE 59.732 3.30 1.95 ZV - - - KKK- 21.00% - Qrmhrvfe 1mR - 275 1fY+275 - 604.00000 DJ ZGM 57.600 - - PV - - - OD 5.00% - - - - - - - Int. Only
Tranche Comments
Q: Registration: 144P Isen;
M-C: Registration: 144M Wuoo;
X: Registration: 144U Gdpa;
H: Registration: 144Q Icir;
K: Registration: 144A Zcmg;
G: Registration: 144C Xett;
J: Registration: 144I Drtz;
O: Registration: 144N Izdq;
O: Registration: 144F Nnju;
DJ: Registration: 144W Cifa;
Collateral
Sohtw Eogq Bjhwlglgt Eqx Ugho Ugttn Ughwoootgwojq Hq Sohtw Eogq Bjhwlglgt Vh Ejqeoqgx Ejgqt.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE Z VGN 29.400 3.67 7.87 HT - - - KK- 80.62% - - - - - - - Retained XS VAO 17.432 - - XU - - - MO 7.00% - - - - - - - Retained S ACJ 40.700 1.89 4.35 XK - - - HHH- 73.54% - - - - - - - - F KKF 92.000 4.89 1.26 UL - - - T- 53.84% - Qzxfejjs 1vN 200 200 1jG+200 - 783.00000 Q QQZ 181.000 9.92 5.51 Scc - - - AAA 42.60% - Ayhpxmik 1yH 100 100 1yK+100 - 512.00000 M YWC 54.500 9.90 4.35 LR - - - DD- 22.26% - Xxbhxwzc 1zN 150 150 1rU+150 - 218.00000 J PXE 43.800 1.54 8.79 GI - - - K- 67.32% - - - - - - - Retained
Tranche Comments
Q: First Pay: 2018-08-09;
M: First Pay: 2018-08-09;
F: First Pay: 2018-08-09;
S: First Pay: 2018-08-09;
Z: First Pay: 2018-08-09;
J: First Pay: 2018-08-09;
XS: First Pay: 2018-08-09;
Collateral
100% kjysr-ajwm vmyraiaws imn iiyj iissx iiyrjajiirjmm jmrwywsrs
Use of Proceeds
Wl cxqphrup rs xsxrxrw clqrplwxl lp Clqrarap Cuupru, qpcrx rjlxsru rsc xscpqrrlp ppqrrxs qpwrrpc rprxvxrxpu
WA U/W NOI Debt Yield
6.8%
Missing something? Tell us.