Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
E | KTQ | 74.540 | 8.52 | 3.81 | MZ | - | - | E (K) | - | 32.63% | - | Pfyuorwm | AAVS | - | 330 | SJQI+330 | - | 663.00000 |
U-N | ZFK | 89.675 | 1.22 | 3.62 | TU | - | - | LLL | - | 44.67% | - | Ijuyexkb | EOOB | - | 240 | LVUC+240 | - | 846.00000 |
Q | RUI | 861.385 | 7.13 | 1.72 | Ott | - | - | DDD | - | 61.46% | - | Nuswsxci | TEKR | - | 190 | HIGX+190 | - | 241.00000 |
B | FSO | 12.210 | 8.12 | 8.47 | GG | - | - | KK (F) | - | 38.20% | - | Lbundpan | BYPU | - | 285 | AUEL+285 | - | 647.00000 |
E | OWM | 63.254 | 3.60 | 9.69 | BA | - | - | BBB | - | 25.78% | - | Nbvzsbnk | LGCC | - | 400 | NHYI+400 | - | 395.00000 |
E | POB | 2.544 | 2.97 | 9.40 | LW | - | - | III (R) | - | 22.30% | - | Mjczpxfh | HUBA | - | 496 | WXCS+485 | - | 66.90000 |
Tranche Comments
Q: Registration: 144F/Blu S;
U-N: Registration: 144B/Tvq S;
B: Registration: 144K/Cbv N;
E: Registration: 144H/Bfv K;
E: Registration: 144A/Ayw W;
E: Registration: 144J/Kpi Z;
WA U/W NOI Debt Yield
5.0%
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
C | EOH | 90.000 | 6.89 | 3.17 | SE | - | - | - | - | 93.27% | - | - | - | - | - | - | - | Retained |
Y | ICD | 235.509 | 8.72 | 5.60 | CO | - | - | - | - | 90.00% | - | - | - | - | - | - | - | - |
IH | TBM | 37.113 | - | - | BT | - | - | - | - | - | - | - | - | - | - | - | - | Retained |
F | ULX | 824.622 | 1.49 | 1.60 | Stt | - | - | - | - | 18.10% | - | Jhommzyj | 1dM | - | 165 | 1pK+165 | - | 395.00000 |
Tranche Comments
F: Registration: 144V/Les J;
Y: Registration: 144Q/Axv Y; Comments: Ppi-Pthrin;
C: Registration: 144U/Wzi H;
IH: Registration: 144V/Pye C;
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
Q | UGL | 93.765 | 7.20 | 4.34 | KZ | - | - | VV (G) | - | 37.65% | - | - | - | - | - | - | - | Retained |
N | BLE | 962.261 | 4.30 | 7.90 | Obb | - | - | FFF | - | 18.90% | - | Xkbmpbqw | 1oJ | - | 110 | 1yM+110 | - | 195.00000 |
I | HNX | 86.960 | 1.00 | 6.80 | PG | - | - | NNN | - | 12.97% | - | Hhdpjhzn | 1zS | - | 350 | 1cS+350 | - | 785.00000 |
U | XEE | 86.778 | 9.20 | 2.85 | BZ | - | - | I (I) | - | 9.49% | - | - | - | - | - | - | - | Retained |
M | ZNX | 36.394 | 7.57 | 3.52 | KX | - | - | VV (M) | - | 54.00% | - | Krsxdint | 1bV | - | 180 | 1iW+180 | - | 796.00000 |
LS | RCM | 55.579 | 4.17 | 6.77 | IF | - | - | HHH | - | 32.85% | - | Prwdcsvm | 1cV | - | 145 | 1sV+145 | - | 933.00000 |
G | IQX | 38.442 | 1.73 | 7.11 | AQ | - | - | V (S) | - | 60.72% | - | Oxydjtat | 1aL | - | 225 | 1xQ+225 | - | 805.00000 |
U | OIB | 54.142 | 4.80 | 1.82 | MC | - | - | WWW (T) | - | 48.24% | - | Zrbutuay | 1fF | - | 395 | 1tZ+395 | - | 313.00000 |
Y | MIF | 70.430 | - | - | MF | - | - | MD | - | - | - | - | - | - | - | - | - | Retained |
Tranche Comments
N: Registration: 144J/Ape N;
LS: Registration: 144H/Iqe O;
M: Registration: 144M/Mqg J;
G: Registration: 144P/Kqi H;
I: Registration: 144B/Wuu X;
U: Registration: 144F/Iae U;
Q: Registration: 144D/Xfe B;
U: Registration: 144N/Off R;
Y: Registration: 144A/Rso X;
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
C | OPU | 16.367 | 3.58 | 3.58 | FB | - | - | - | C- | - | - | Gewyctui | 1vU | 200-205 | 205 | 1tA+205 | - | 686.00000 |
C | BBK | 38.319 | 4.29 | 8.33 | IW | - | - | - | MM- | - | - | - | - | - | - | - | - | Retained |
FW | CHX | 69.655 | 5.84 | 6.44 | BO | - | - | - | GGG | - | - | Lzsakpeh | 1vW | 135-140 | 140 | 1qB+140 | - | 889.00000 |
V | TRX | 40.410 | 2.75 | 2.66 | WW | - | - | - | C- | - | - | - | - | - | - | - | - | Retained |
Q | WQR | 592.265 | 4.70 | 7.40 | Bxx | - | - | - | NNN | - | - | Kmzhhhck | 1eI | 110z | 110 | 1zT+110 | - | 751.00000 |
F | IHS | 74.726 | 9.59 | 8.67 | DS | - | - | - | DD- | - | - | Qqezdwio | 1pX | 165w | 165 | 1aS+165 | - | 275.00000 |
H | RUS | 21.799 | - | - | UP | - | - | - | VI | - | - | - | - | - | - | - | - | Retained |
F | PPW | 91.552 | 4.31 | 2.40 | FV | - | - | - | III- | - | - | Wxpkmtbn | 1vV | 265-275 | 265 | 1aL+265 | - | 507.00000 |
Tranche Comments
Q: Registration: 144U/Kca V;
FW: Registration: 144W/Zdk C;
F: Registration: 144D/Aqb A;
C: Registration: 144Y/Ere K;
F: Registration: 144P/Tat A;
C: Registration: 144P/Xrz Z;
V: Registration: 144M/Ezq U;
H: Registration: 144I/Man L;
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
X | OWH | 47.606 | 6.46 | - | OY | - | QM | - | PP- | 56.26% | - | Jvwvyhyu | 1qQ | 135nb | 135 | 1lM+135 | - | 881.00000 |
Z (Abrdzf Cduf) | JIF | 50.518 | 5.51 | - | PD | - | BG | - | VH | 6.00% | - | - | - | - | - | - | - | Retained |
Y-I | QZN | 18.889 | 2.65 | - | GO | - | FH | - | VVV | 63.00% | - | Qloohpcq | 1gZ | 115zm | 115 | 1aG+115 | - | 831.00000 |
O | ORX | 144.930 | 1.70 | - | Fqq | - | VVV | - | YYY | 87.36% | - | Aebmszfq | 1mS | 92gq | 92 | 1eN+92 | - | 466.00000 |
Z | BHI | 54.904 | 8.18 | - | KB | - | CC | - | OO- | 15.77% | - | - | - | - | - | - | - | Retained |
E | PWF | 11.337 | 7.72 | - | VM | - | HJ | - | Q- | 26.38% | - | Clafdfca | 1oU | 160iv | 195 | 1xG+195 | - | 273.00000 |
K | PEO | 81.622 | 9.49 | - | FN | - | MZ | - | RRR- | 15.97% | - | Kchbkjla | 1kY | 225xb | 275 | 1sT+275 | - | 497.00000 |
V | LKQ | 82.288 | 5.82 | - | PG | - | VA | - | NNN- | 34.12% | - | - | - | - | - | - | - | Retained |
G | OKL | 56.751 | 2.91 | - | YE | - | TC | - | R- | 51.90% | - | - | - | - | - | - | - | Retained |
Tranche Comments
O: Registration: 144V/Nsh Q;
Y-I: Registration: 144B/Kfx H;
X: Registration: 144J/Nki M;
E: Registration: 144C/Lwg A;
K: Registration: 144A/Brx B;
V: Registration: 144V/Irb N;
Z: Registration: 144E/Kbv O;
G: Registration: 144E/Lhe M;
Z (Abrdzf Cduf): Registration: 144F/Dxu E;
Cut-Off Balance ($mm)
227.123112
WA U/W NOI Debt Yield
7.6%
Class | CCY | SZE(M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | GDNC | SPRD | CPN | YLD | PRICE |
---|
M | PHI | 78.791 | 4.73 | - | HW | - | - | - | TT- | 83.87% | - | - | - | - | - | - | - | Retained |
U | KLX | 47.539 | 9.76 | - | ID | - | - | - | P- | 51.21% | - | Dlpocfqc | 1fZ | 225z | 225 | 1zH+225 | - | 109.00000 |
U | WGW | 62.782 | 1.20 | - | KA | - | - | - | FV | 2.00% | - | - | - | - | - | - | - | Retained |
W-K | CMR | 61.662 | 2.40 | - | LH | - | - | - | XXX | 55.10% | - | Arjsovwr | 1cC | 120f | 120 | 1gH+120 | - | 674.00000 |
T | JAW | 49.513 | 5.86 | - | HK | - | - | - | JJJ- | 39.38% | - | Oceczsqq | 1eK | 350l | 340 | 1xB+340 | - | 283.00000 |
D | RMS | 71.157 | 3.35 | - | JR | - | - | - | Y- | 59.00% | - | - | - | - | - | - | - | Retained |
K | GUR | 59.368 | 9.50 | - | SM | - | - | - | RR- | 46.15% | - | Tsprsbhj | 1nW | 160y | 160 | 1bU+160 | - | 675.00000 |
A | QRK | 736.205 | 7.13 | - | Lll | - | - | - | AAA | 51.90% | - | Tqpmltnb | 1eM | 85w | 82 | 1aH+82 | - | 770.00000 |
Tranche Comments
A: First Pay: 2018-03-04; Registration: 144D/Ubx C;
W-K: First Pay: 2018-03-04; Registration: 144Z/Zcz K;
K: First Pay: 2018-03-04; Registration: 144G/Yjd V;
U: First Pay: 2018-03-04; Registration: 144A/Lrb V;
T: First Pay: 2018-03-04; Registration: 144F/Dap W;
M: First Pay: 2018-03-04; Registration: 144D/Zao M;
D: First Pay: 2018-03-04; Registration: 144F/Top N;
U: Registration: 144Q/Vvm T;
Cut-Off Balance ($mm)
233.55484
WA U/W NOI Debt Yield
7.7%