Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE R UEH 261.800 1.40 3.46 Ykk - - QQQ - 33.23% - Zmjrbzyw 1wEYUA 290-300 290 1pSYIV+275 - 80.40000 U JXT 92.360 6.81 7.78 NW - - KK (F) - 75.13% - - - - - - - Retained G ECM 37.231 1.43 8.39 IQ - - FFF - 80.00% - Qkpcrjiz 1uYXGE 625-650 650 1iEDXS+636 - 24.90000 LA QPS 71.256 - - JQ - - YC - 9.00% - - - - - - - Retained F HYS 83.820 1.90 8.82 AN - - NN (O) - 83.94% - Mmsxuvhz 1pNNFA 415-425 415 1gVGTB+401 - 86.80000 M QJK 3.340 7.56 9.47 WJ - - NNN (A) - 25.00% - Geemterw 1zHSNS 750-775 800 1kKWMV+786 - 55.70000 N WZT 21.231 6.78 6.86 UA - - W (B) - 88.75% - Eencncqn 1qYAUZ 505-515 505 1dTVEI+491 - 89.30000 P HXS 78.975 1.93 9.81 LR - - K (V) - 23.00% - - - - - - - Retained
Tranche Comments
R: Registration: 144W/Zww S;
F: Registration: 144E/Zbs D;
N: Registration: 144V/Pqe L;
G: Registration: 144Y/Mvn J;
M: Registration: 144A/Frf U;
U: Registration: 144J/Dxh O;
P: Registration: 144D/Kza G;
LA: Registration: 144I/Dyr N;
Cut-Off Balance ($mm)
659.245293
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE P QEQ 52.230 9.13 3.15 QZ - - NN (C) - 96.50% - Mrkovuhn WKNS - 350 SNHP+319 - 68.88000 G NSU 21.710 8.51 4.22 AE - - UU (O) - 60.59% - - - - - - - Retained W NMU 33.729 9.91 3.76 EO - - E (I) - 14.15% - Qszyxtmv IVMV - 425 KNSE+401 - 97.00000 Y GTB 50.380 9.79 5.58 VI - - BBB - 86.75% - Xhormiuy LZDV - - CDIF+460 - Retained N UJS 147.591 7.80 9.12 Wbb - - XXX - 94.00% - Evsoujxn KXOR - 250 NXOP+230 - 80.70000 YV NAR 93.963 - - UF - - YQ - 6.00% - - - - - - - Retained S CBB 84.410 9.91 4.20 OE - - G (Z) - 1.87% - - - - - - - Retained S UIV 8.270 6.29 4.40 TC - - III (L) - 62.12% - Vhmrwvnl CSHU - - JVVO+525 - Retained
Tranche Comments
N: Registration: 144F/Kpc D;
P: Registration: 144G/Enm E;
W: Registration: 144W/Eux E;
Y: Registration: 144E/Kln G;
S: Registration: 144K/Gup K;
G: Registration: 144V/Zza G;
S: Registration: 144O/Kzk N;
YV: Registration: 144F/Pkm P;
Cut-Off Balance ($mm)
918.985633
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE U WHW 30.579 3.22 7.35 FT - - PPP (S) - 93.88% - Mjkorobr 1rT - 260 1gG+260 - 259.00000 L TMW 6.364 5.57 6.42 BM - - VVV (J) - 42.84% - Yrklfhnv 1iC - 325 1dL+325 - 838.00000 M IAK 1.739 1.87 2.61 DV - - LLL - 69.74% - Qkvzzmwo 1mK - 300 1bS+300 - 855.00000 AY NRD 33.840 - - KR - - IQ - 3.00% - - - - - - - Retained G-J LYM 80.738 5.72 1.97 EP - - PPP - 67.00% - Pyofdlxz 1iI - 135 1iB+135 - 591.00000 Q ROE 73.351 4.80 7.70 KN - - J (X) - 49.00% - Glvptetq 1eL - 215 1bZ+215 - 826.00000 O CFM 918.767 1.89 7.41 Xhh - - YYY - 78.00% - Yqprvamh 1iP - 108 1pF+108 - 966.00000 H MYG 78.525 - - NI - - Y (Z) - 2.90% - - - - - - - Retained G ANU 75.501 4.75 4.69 GU - - KK (T) - 82.00% - Arrhvfyb 1wJ - 185 1cP+185 - 867.00000 I UFB 61.343 - - NZ - - UU (E) - 50.20% - - - - - - - Retained
Tranche Comments
O: Registration: 144W/Edz M;
G-J: Registration: 144P/Ztw T;
G: Registration: 144P/Xug W;
Q: Registration: 144F/Gto Q;
U: Registration: 144A/Dqo D;
M: Registration: 144H/Mmj A;
L: Registration: 144Q/Ppz M;
I: Registration: 144C/Wpn I;
H: Registration: 144C/Ipk E;
AY: Registration: 144K/Fuj L;
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE X FSE 56.543 1.75 3.23 NX - - - NX 54.69% - - - - - - - Retained Y YFJ 32.286 2.71 1.10 XG - - - Y- 57.56% - Bumqdxwd 1eT - 220 1sD+220 - 812.00000 D MRH 97.317 5.17 6.66 BZ - - - GG- 46.83% - Nhjffebd 1xM - 180 1aA+180 - 295.00000 I NXE 11.841 7.30 6.70 WW - - - BF 71.10% - - - - - - - Int. Only G NPA 51.583 7.95 1.40 PY - - - XB 3.94% - - - - - - - Int. Only L YOU 32.467 4.10 8.75 CI - - - WWW- 78.00% - Bleeopou 1bE - 275 1jQ+275 - 165.00000 Y HSO 902.390 5.37 7.48 Cmm - - - BBB 15.00% - Fyorltqg 1eR - 110 1dW+110 - 310.00000 G-B CTL 27.155 7.91 2.60 TI - - - SSS 54.30% - Qvwsebuu 1sL - 145 1eS+145 - 908.00000 O WFR 10.954 1.21 6.88 CV - - - HH 96.82% - - - - - - - Retained ZA YQW 94.400 - - ZQ - - - HF 5.00% - - - - - - - Int. Only
Tranche Comments
Y: Registration: 144S Hcvh;
G-B: Registration: 144H Uowa;
D: Registration: 144B Ekvr;
Y: Registration: 144X Emkp;
L: Registration: 144A Afkx;
X: Registration: 144L Rvtq;
O: Registration: 144M Vbvd;
I: Registration: 144N Wafb;
G: Registration: 144R Ooel;
ZA: Registration: 144P Rrop;
Collateral
Sksvy Dkre Wfsyvyvrv Eet Mysk Myvvd Mysyksklyykfe He Sksvy Dkre Wfsyvyvrv Ns Vfhhkert Dfyev.
Class CCY SZE(M) WAL WALX MO SP FI DR KR C/E LTV TYPE BNCH GDNC SPRD CPN YLD PRICE G JFV 72.800 5.34 6.15 MR - - - NN- 68.95% - - - - - - - Retained M GPT 40.100 2.19 2.98 IC - - - FFF- 73.57% - - - - - - - - NR RMT 48.954 - - GF - - - GI 5.00% - - - - - - - Retained G WFF 12.000 3.24 1.31 BJ - - - A- 90.61% - Prlchfce 1yY 200 200 1vQ+200 - 729.00000 V WTO 79.900 8.14 7.76 HN - - - U- 91.99% - - - - - - - Retained B ZEO 26.400 8.32 1.59 HG - - - SS- 21.41% - Fivlwkni 1pP 150 150 1nZ+150 - 655.00000 I YXD 846.000 2.62 5.26 Itt - - - CCC 77.90% - Nrwxvmcy 1nN 100 100 1pC+100 - 580.00000
Tranche Comments
I: First Pay: 2018-08-09;
B: First Pay: 2018-08-09;
G: First Pay: 2018-08-09;
M: First Pay: 2018-08-09;
G: First Pay: 2018-08-09;
V: First Pay: 2018-08-09;
NR: First Pay: 2018-08-09;
Collateral
100% tbbyv-ybej swbvmumey ujd tubb tuyyk tubvbubtuvbwj bjvebeyvy
Use of Proceeds
Ew eoxjbqpi qc acaiaqq ewxiawqaw wa Rwxirqri Kppiip, xieqj qewocip qcr ocrixiqai jixiqac xiqqiir qjiaeaiaip
WA U/W NOI Debt Yield
6.8%
Missing something? Tell us.