Form 10-D BANK 2018-BNK12 For: May 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/25/2024

1. META
2. CMG
3. LRCX
4. IBM
5. SPY

6. BA
7. HCP
8. SNAP
9. TMUS
10. BIIB

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from: April 19, 2022 to May 17, 2022

Commission File Number of issuing entity: 333-206847-09

Central Index Key Number of issuing entity: 0001739423

BANK 2018-BNK12
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-206847

Central Index Key Number of depositor: 0001005007

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001102113

Bank of America, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

Paul E. Kurzeja (980) 386-8509
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4083173
38-4083174
38-7196293
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-SB			X
A-3			X
A-4			X
X-A			X
X-B			X
A-S			X
B			X
C			X

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by BANK 2018-BNK12.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by BANK 2018-BNK12 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from April 19, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 11, 2022. The CIK number for the Depositor is 0001005007.

Wells Fargo Bank, National Association ("Wells Fargo") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

Bank of America, National Association ("Bank of America") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 11, 2022. The Central Index Key number for Bank of America is 0001102113.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 13, 2022. The Central Index Key number for Morgan Stanley is 0001541557.

National Cooperative Bank, N.A. ("NCB ") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for NCB is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206847-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206847-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2018-BNK12, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00

*REO Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00
*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2018-BNK12, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	04/18/2022	$5,750.04
Current Distribution Date	05/17/2022	$5,569.06

Interest Reserve Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2018-BNK12, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206847-09 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206847-09 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)

/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive Officer

Date: May 27, 2022


Distribution Date:	05/17/22	BANK 2018-BNK12
Determination Date:	05/11/22
Next Distribution Date:	06/17/22
Record Date:	04/29/22	Commercial Mortgage Pass-Through Certificates
		Series 2018-BNK12


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Kathleen Luzik	(703) 302-1902
Mortgage Loan Detail (Part 1)	13-15		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18	Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	19		Andrew Hundertmark		[email protected]
Historical Detail	20		500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	22		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		[email protected];
Historical Liquidated Loan Detail	26				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	28
			Attention: CMBS Trustee	(302) 636-4140	[email protected]
Supplemental Notes	29
			1100 North Market Street \| Wilmington, DE 19890 \| United States

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	06541KAW8	3.086000%	33,530,000.00	7,146,499.28	647,224.83	18,378.41	0.00	0.00	665,603.24	6,499,274.45	30.98%	30.00%
A-2	06541KAX6	4.074000%	76,220,000.00	76,220,000.00	0.00	258,766.90	0.00	0.00	258,766.90	76,220,000.00	30.98%	30.00%
A-SB	06541KAY4	4.165000%	36,500,000.00	36,500,000.00	0.00	126,685.42	0.00	0.00	126,685.42	36,500,000.00	30.98%	30.00%
A-3	06541KAZ1	3.990000%	210,000,000.00	210,000,000.00	0.00	698,250.00	0.00	0.00	698,250.00	210,000,000.00	30.98%	30.00%
A-4	06541KBA5	4.255000%	243,028,000.00	243,028,000.00	0.00	861,736.78	0.00	0.00	861,736.78	243,028,000.00	30.98%	30.00%
A-S	06541KBD9	4.354434%	83,470,000.00	83,470,000.00	0.00	302,887.20	0.00	0.00	302,887.20	83,470,000.00	20.91%	20.25%
B	06541KBE7	4.415434%	39,596,000.00	39,596,000.00	0.00	145,694.62	0.00	0.00	145,694.62	39,596,000.00	16.13%	15.63%
C	06541KBF4	4.415434%	40,665,000.00	40,665,000.00	0.00	149,628.04	0.00	0.00	149,628.04	40,665,000.00	11.23%	10.88%
D	06541KAJ7	3.000000%	37,455,000.00	37,455,000.00	0.00	93,637.50	0.00	0.00	93,637.50	37,455,000.00	6.71%	6.50%
E	06541KAL2	2.915434%	22,473,000.00	22,473,000.00	0.00	54,598.80	0.00	0.00	54,598.80	22,473,000.00	4.00%	3.88%
F	06541KAN8	2.915434%	8,561,000.00	8,561,000.00	0.00	20,799.20	0.00	0.00	20,799.20	8,561,000.00	2.97%	2.88%
G*	06541KAQ1	2.915434%	24,613,456.00	24,613,456.00	0.00	53,708.71	0.00	0.00	53,708.71	24,613,456.00	0.00%	0.00%
R	06541KAU2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06541KAS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2GEUK1	4.415434%	45,058,497.70	43,669,892.39	34,064.46	160,364.08	0.00	0.00	194,428.54	43,635,827.93	0.00%	0.00%
Regular SubTotal			901,169,953.70	873,397,847.67	681,289.29	2,945,135.66	0.00	0.00	3,626,424.95	872,716,558.38


X-A	06541KBB3	0.301970%	599,278,000.00	572,894,499.28	0.00	144,164.25	0.00	0.00	144,164.25	572,247,274.45
X-B	06541KBC1	0.041373%	123,066,000.00	123,066,000.00	0.00	4,243.06	0.00	0.00	4,243.06	123,066,000.00
X-D	06541KAA6	1.415434%	37,455,000.00	37,455,000.00	0.00	44,179.25	0.00	0.00	44,179.25	37,455,000.00
X-E	06541KAC2	1.500000%	22,473,000.00	22,473,000.00	0.00	28,091.25	0.00	0.00	28,091.25	22,473,000.00
X-F	06541KAE8	1.500000%	8,561,000.00	8,561,000.00	0.00	10,701.25	0.00	0.00	10,701.25	8,561,000.00
X-G	06541KAG3	1.500000%	24,613,456.00	24,613,456.00	0.00	30,766.82	0.00	0.00	30,766.82	24,613,456.00
Notional SubTotal			815,446,456.00	789,062,955.28	0.00	262,145.88	0.00	0.00	262,145.88	788,415,730.45

Deal Distribution Total					681,289.29	3,207,281.54	0.00	0.00	3,888,570.83

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06541KAW8	213.13746734	19.30285804	0.54811840	0.00000000	0.00000000	0.00000000	0.00000000	19.85097644	193.83460931
A-2	06541KAX6	1,000.00000000	0.00000000	3.39500000	0.00000000	0.00000000	0.00000000	0.00000000	3.39500000	1,000.00000000
A-SB	06541KAY4	1,000.00000000	0.00000000	3.47083342	0.00000000	0.00000000	0.00000000	0.00000000	3.47083342	1,000.00000000
A-3	06541KAZ1	1,000.00000000	0.00000000	3.32500000	0.00000000	0.00000000	0.00000000	0.00000000	3.32500000	1,000.00000000
A-4	06541KBA5	1,000.00000000	0.00000000	3.54583332	0.00000000	0.00000000	0.00000000	0.00000000	3.54583332	1,000.00000000
A-S	06541KBD9	1,000.00000000	0.00000000	3.62869534	0.00000000	0.00000000	0.00000000	0.00000000	3.62869534	1,000.00000000
B	06541KBE7	1,000.00000000	0.00000000	3.67952874	0.00000000	0.00000000	0.00000000	0.00000000	3.67952874	1,000.00000000
C	06541KBF4	1,000.00000000	0.00000000	3.67952883	0.00000000	0.00000000	0.00000000	0.00000000	3.67952883	1,000.00000000
D	06541KAJ7	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06541KAL2	1,000.00000000	0.00000000	2.42952877	0.00000000	0.00000000	0.00000000	0.00000000	2.42952877	1,000.00000000
F	06541KAN8	1,000.00000000	0.00000000	2.42952926	0.00000000	0.00000000	0.00000000	0.00000000	2.42952926	1,000.00000000
G	06541KAQ1	1,000.00000000	0.00000000	2.18208731	0.24744148	5.46087555	0.00000000	0.00000000	2.18208731	1,000.00000000
R	06541KAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06541KAS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2GEUK1	969.18216583	0.75600523	3.55901968	0.00711409	0.15949422	0.00000000	0.00000000	4.31502491	968.42616060

Notional Certificates
X-A	06541KBB3	955.97452147	0.00000000	0.24056323	0.00000000	0.00000000	0.00000000	0.00000000	0.24056323	954.89451381
X-B	06541KBC1	1,000.00000000	0.00000000	0.03447792	0.00000000	0.00000000	0.00000000	0.00000000	0.03447792	1,000.00000000
X-D	06541KAA6	1,000.00000000	0.00000000	1.17952877	0.00000000	0.00000000	0.00000000	0.00000000	1.17952877	1,000.00000000
X-E	06541KAC2	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-F	06541KAE8	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	06541KAG3	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	04/01/22 - 04/30/22	30	0.00	18,378.41	0.00	18,378.41	0.00	0.00	0.00	18,378.41	0.00
A-2	04/01/22 - 04/30/22	30	0.00	258,766.90	0.00	258,766.90	0.00	0.00	0.00	258,766.90	0.00
A-SB	04/01/22 - 04/30/22	30	0.00	126,685.42	0.00	126,685.42	0.00	0.00	0.00	126,685.42	0.00
A-3	04/01/22 - 04/30/22	30	0.00	698,250.00	0.00	698,250.00	0.00	0.00	0.00	698,250.00	0.00
A-4	04/01/22 - 04/30/22	30	0.00	861,736.78	0.00	861,736.78	0.00	0.00	0.00	861,736.78	0.00
X-A	04/01/22 - 04/30/22	30	0.00	144,164.25	0.00	144,164.25	0.00	0.00	0.00	144,164.25	0.00
X-B	04/01/22 - 04/30/22	30	0.00	4,243.06	0.00	4,243.06	0.00	0.00	0.00	4,243.06	0.00
X-D	04/01/22 - 04/30/22	30	0.00	44,179.25	0.00	44,179.25	0.00	0.00	0.00	44,179.25	0.00
X-E	04/01/22 - 04/30/22	30	0.00	28,091.25	0.00	28,091.25	0.00	0.00	0.00	28,091.25	0.00
X-F	04/01/22 - 04/30/22	30	0.00	10,701.25	0.00	10,701.25	0.00	0.00	0.00	10,701.25	0.00
X-G	04/01/22 - 04/30/22	30	0.00	30,766.82	0.00	30,766.82	0.00	0.00	0.00	30,766.82	0.00
A-S	04/01/22 - 04/30/22	30	0.00	302,887.20	0.00	302,887.20	0.00	0.00	0.00	302,887.20	0.00
B	04/01/22 - 04/30/22	30	0.00	145,694.62	0.00	145,694.62	0.00	0.00	0.00	145,694.62	0.00
C	04/01/22 - 04/30/22	30	0.00	149,628.04	0.00	149,628.04	0.00	0.00	0.00	149,628.04	0.00
D	04/01/22 - 04/30/22	30	0.00	93,637.50	0.00	93,637.50	0.00	0.00	0.00	93,637.50	0.00
E	04/01/22 - 04/30/22	30	0.00	54,598.80	0.00	54,598.80	0.00	0.00	0.00	54,598.80	0.00
F	04/01/22 - 04/30/22	30	0.00	20,799.20	0.00	20,799.20	0.00	0.00	0.00	20,799.20	0.00
G	04/01/22 - 04/30/22	30	128,009.63	59,799.10	0.00	59,799.10	6,090.39	0.00	0.00	53,708.71	134,411.02
RR Interest	04/01/22 - 04/30/22	30	6,840.85	160,684.62	0.00	160,684.62	320.55	0.00	0.00	160,364.08	7,186.57
Totals			134,850.48	3,213,692.47	0.00	3,213,692.47	6,410.94	0.00	0.00	3,207,281.54	141,597.59




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	3,888,570.83
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,233,931.32	Master Servicing Fee	11,757.26
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,569.04
Interest Adjustments	23.32	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	363.92
ARD Interest	0.00	Operating Advisor Fee	2,018.48
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	240.18
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,233,954.64	Total Fees	20,238.89

Principal		Expenses/Reimbursements
Scheduled Principal	692,143.93	Reimbursement for Interest on Advances	684.62
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	5,749.64
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	(10,854.63)	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	681,289.30	Total Expenses/Reimbursements	6,434.26

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,207,281.54
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	681,289.29
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,888,570.83
Total Funds Collected	3,915,243.94	Total Funds Distributed	3,915,243.98

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		873,397,848.04	873,397,848.04	Beginning Certificate Balance	873,397,847.67
(-) Scheduled Principal Collections		692,143.93	692,143.93	(-) Principal Distributions	681,289.29
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		(10,854.63)	(10,854.63)	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		872,716,558.74	872,716,558.74	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		873,633,483.64	873,633,483.64	Ending Certificate Balance	872,716,558.38
Ending Actual Collateral Balance		873,046,987.57	873,046,987.57



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.37)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.01
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.36)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.42%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP
	5,000,000 or less	25	73,157,626.22	8.38%	68	4.6151	1.452884	1.40 or less	21	109,436,038.07	12.54%	71	4.6798	0.945168
5,000,001 to 10,000,000		18	127,455,531.07	14.60%	72	4.8078	1.973594	1.41 to 1.50	4	86,506,512.53	9.91%	68	4.8054	1.489476
10,000,001 to 15,000,000		4	49,267,834.34	5.65%	72	4.6507	1.743391	1.51 to 1.60	5	131,439,661.34	15.06%	72	4.7825	1.577856
15,000,001 to 25,000,000		7	119,510,573.23	13.69%	71	4.4284	1.744540	1.61 to 1.70	2	23,411,080.98	2.68%	72	4.7523	1.653465
25,000,001 to 50,000,000		1	30,099,061.74	3.45%	71	5.0180	1.577400	1.71 to 1.80	3	22,752,721.93	2.61%	72	4.1547	1.762365
	50,000,001 or greater	7	468,531,954.89	53.69%	61	4.2574	1.967376	1.81 to 1.90	4	93,656,698.08	10.73%	24	4.3841	1.852628
	Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096	1.91 to 2.50	18	304,366,218.95	34.88%	71	4.2838	2.104230
								2.51 to 3.00	2	62,205,000.00	7.13%	71	3.7631	2.736300
								3.01 or greater	3	34,248,649.61	3.92%	70	4.1989	3.469071
								Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP	Washington, DC	1	7,811,257.64	0.90%	70	4.5325	2.303800
Alabama	1	1,822,314.41	0.21%	70	4.5325	2.303800	Wisconsin	1	9,400,162.07	1.08%	72	5.0490	1.550300
Arizona	2	5,546,163.70	0.64%	18	5.4148	1.555047	Totals	95	872,716,558.74	100.00%	66	4.4431	1.869096
California	18	210,262,334.18	24.09%	71	4.0377	2.315472
									Property Type³
Colorado	2	15,455,450.76	1.77%	72	5.0580	2.169031
Connecticut	1	1,243,834.06	0.14%	70	4.5325	2.303800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Delaware	1	2,075,082.97	0.24%	70	4.5325	2.303800		Properties	Balance	Agg. Bal.			DSCR¹
Florida	5	30,342,346.85	3.48%	71	4.6973	2.230210	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP
Idaho	4	14,520,412.00	1.66%	71	5.0180	1.577400	Industrial	4	20,399,657.61	2.34%	71	4.5861	2.383156
Illinois	1	4,140,000.00	0.47%	72	4.9300	1.968700	Lodging	14	88,883,324.20	10.18%	71	5.1221	1.776149
Kansas	2	1,808,384.28	0.21%	70	4.5325	2.303800	Multi-Family	27	232,205,855.64	26.61%	72	4.2456	1.553353
Kentucky	1	3,889,388.76	0.45%	71	4.8200	1.101700	Office	8	205,646,690.72	23.56%	70	4.0192	2.173831
Louisiana	1	2,300,000.00	0.26%	72	5.8190	1.269100	Other	1	2,300,000.00	0.26%	72	5.8190	1.269100
Maryland	3	13,019,542.82	1.49%	71	4.8442	2.854530	Retail	13	242,640,698.20	27.80%	52	4.6706	1.748228
Massachusetts	3	5,215,694.33	0.60%	70	4.5325	2.303800	Self Storage	26	75,946,355.02	8.70%	70	4.5648	2.313956
New Hampshire	1	5,400,000.00	0.62%	72	4.8800	1.826300	Totals	95	872,716,558.74	100.00%	66	4.4431	1.869096
New Jersey	1	3,179,295.55	0.36%	72	5.2300	1.062500
New York	22	100,716,466.88	11.54%	72	4.1827	1.288538
Oregon	2	10,512,986.27	1.20%	71	5.0180	1.577400
Pennsylvania	2	65,357,991.27	7.49%	72	4.7063	1.524469
Tennessee	3	99,340,861.25	11.38%	72	4.9526	1.407658
Texas	4	18,672,912.85	2.14%	71	4.8855	3.057236
Utah	2	23,616,249.90	2.71%	72	4.8585	1.223532
Virginia	5	184,618,642.63	21.15%	46	4.2039	1.912773
Washington	4	27,754,805.96	3.18%	72	4.6728	1.664127

Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP
	4.000% or less	5	234,033,693.13	26.82%	70	3.8052	2.237875	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.4999%	22	165,750,974.76	18.99%	44	4.2371	1.543553	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	24	365,512,723.11	41.88%	72	4.7299	1.792592	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	11	102,725,190.49	11.77%	68	5.1876	1.817248	37 months to 48 months	36	433,246,959.81	49.64%	62	4.6189	1.677997
	Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096	49 months or greater	26	434,775,621.68	49.82%	70	4.2630	2.057357
								Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP
	110 months or less	62	868,022,581.49	99.46%	66	4.4406	1.868011	Interest Only	20	423,621,000.00	48.54%	71	4.2049	2.080925
	111 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	5	65,707,183.17	7.53%	71	4.9345	1.231976
	Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096	300 months to 360 months	34	357,657,706.08	40.98%	58	4.6542	1.756069
								360 months or greater	3	21,036,692.24	2.41%	72	4.0136	1.470328
								Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	4,693,977.25	0.54%	69	4.8926	NAP				None
Underwriter's Information		1	14,018,899.00	1.61%	72	4.8390	1.910000
	12 months or less	41	744,558,971.06	85.32%	65	4.4434	1.909190
	13 months to 24 months	20	109,444,711.43	12.54%	72	4.3706	1.582490
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	872,716,558.74	100.00%	66	4.4431	1.869096
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	310944093	RT	Franklin	TN	30/360	4.839%	283,108.34	112,160.62	0.00	N/A	05/11/28	--	70,206,655.12	70,094,494.50	04/11/22
1A	310945339				30/360	4.839%	56,621.67	22,432.12	0.00	N/A	05/11/28	--	14,041,331.12	14,018,899.00	04/11/22
2	610944222	OF	Herndon	VA	Actual/360	3.986%	295,628.33	0.00	0.00	03/11/28	09/30/29	--	89,000,000.00	89,000,000.00	05/11/22
3	300801773	RT	Fairfax	VA	Actual/360	4.258%	268,045.45	103,764.43	(10,854.63)	N/A	05/10/23	--	75,541,224.82	75,437,460.39	05/10/22
4	1750338	MF	Philadelphia	PA	Actual/360	4.713%	247,445.32	0.00	0.00	N/A	05/01/28	--	63,000,000.00	63,000,000.00	05/01/22
5	656120810	OF	San Francisco	CA	Actual/360	3.709%	179,249.00	0.00	0.00	04/06/28	04/06/31	--	58,000,000.00	58,000,000.00	05/06/22
6	310401006	SS	Various	Various	Actual/360	4.532%	219,070.83	0.00	0.00	N/A	03/01/28	--	58,000,000.00	58,000,000.00	05/01/22
7	300801757	MF	San Francisco	CA	Actual/360	3.722%	170,583.32	0.00	0.00	N/A	04/06/28	--	55,000,000.00	55,000,000.00	05/06/22
8	310945284	LO	Various	Various	Actual/360	5.018%	126,144.74	67,077.10	0.00	N/A	04/11/28	--	30,166,138.84	30,099,061.74	05/11/22
9	1852051	OF	Centerville	UT	Actual/360	4.815%	74,552.43	29,458.35	0.00	N/A	05/01/28	--	18,580,044.78	18,550,586.43	05/01/22
10	300801753	Various Petaluma		CA	Actual/360	4.504%	71,313.33	0.00	0.00	N/A	04/01/28	--	19,000,000.00	19,000,000.00	05/01/22
11	300801776	RT	Pico Rivera	CA	Actual/360	4.655%	73,316.25	0.00	0.00	N/A	05/01/28	--	18,900,000.00	18,900,000.00	05/01/22
12	310945503	OF	Sunnyvale	CA	Actual/360	3.365%	47,670.52	0.00	0.00	01/06/28	04/06/31	--	17,000,000.00	17,000,000.00	05/06/22
13	470108980	MF	Hartsdale	NY	Actual/360	4.140%	54,602.33	27,936.35	0.00	N/A	05/01/28	--	15,826,762.17	15,798,825.82	05/01/22
14	1750441	LO	Memphis	TN	Actual/360	5.580%	70,924.28	25,066.50	0.00	N/A	03/01/28	--	15,252,534.35	15,227,467.85	05/01/22
15	470108080	MF	New York	NY	Actual/360	3.910%	49,035.95	15,704.34	0.00	N/A	05/01/28	--	15,049,397.47	15,033,693.13	05/01/22
16	470109160	MF	Bayside	NY	Actual/360	4.170%	43,282.13	30,592.30	0.00	N/A	05/01/28	--	12,455,289.40	12,424,697.10	05/01/22
17	300801763	SS	Pompano Beach	FL	Actual/360	4.695%	48,906.25	0.00	0.00	N/A	04/01/28	--	12,500,000.00	12,500,000.00	05/01/22
18	310943990	LO	Woodinville	WA	Actual/360	4.920%	42,395.46	16,118.27	0.00	N/A	05/11/28	--	10,340,356.51	10,324,238.24	05/11/22
19	300801766	RT	Aurora	CO	Actual/360	5.169%	40,609.22	14,110.52	0.00	N/A	05/01/28	--	9,427,561.28	9,413,450.76	05/01/22
20	300801764	LO	Pleasant Prairie	WI	Actual/360	5.049%	39,611.65	14,370.38	0.00	N/A	05/01/28	--	9,414,532.45	9,400,162.07	05/01/22
21	1751631	OF	Purcellville	VA	Actual/360	4.980%	39,038.88	14,521.12	0.00	N/A	05/01/28	--	9,406,958.67	9,392,437.55	05/01/22
22	1751313	RT	Van Nuys	CA	Actual/360	4.870%	38,005.61	13,033.70	0.00	N/A	04/01/28	--	9,364,831.44	9,351,797.74	05/01/22
23	1852573	LO	Baltimore	MD	Actual/360	5.000%	36,225.27	13,377.05	0.00	N/A	05/01/28	--	8,694,063.97	8,680,686.92	05/01/22
24	300801761	LO	El Paso	TX	Actual/360	5.042%	36,045.44	10,881.61	0.00	N/A	04/01/28	--	8,578,844.30	8,567,962.69	05/01/22
25	410944622	RT	Everett	WA	Actual/360	4.360%	28,158.33	0.00	0.00	N/A	04/11/28	--	7,750,000.00	7,750,000.00	05/11/22
26	1751767	RT	Palm Coast	FL	Actual/360	4.940%	29,707.72	11,212.36	0.00	N/A	05/01/28	--	7,216,450.05	7,205,237.69	05/01/22
27	1852076	LO	Newport News	VA	Actual/360	5.225%	28,709.55	9,836.39	0.00	N/A	04/01/28	--	6,593,581.08	6,583,744.69	05/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 13 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
28	470108820	MF	Larchmont	NY	Actual/360	4.220%	21,302.83	10,559.21	0.00	N/A	05/01/28	--	6,057,676.42	6,047,117.21	05/01/22
29	470108020	MF	Yonkers	NY	Actual/360	4.570%	23,133.06	10,072.39	0.00	N/A	04/01/28	--	6,074,326.29	6,064,253.90	05/01/22
30	470108340	MF	New York	NY	Actual/360	4.250%	21,604.17	0.00	0.00	N/A	04/01/28	--	6,100,000.00	6,100,000.00	05/01/22
31	1852393	RT	Fraser	CO	Actual/360	4.885%	24,595.97	0.00	0.00	N/A	05/01/28	--	6,042,000.00	6,042,000.00	05/01/22
32	410944931	SS	Sacramento	CA	Actual/360	4.610%	20,957.42	8,938.94	0.00	N/A	05/11/28	--	5,455,293.96	5,446,355.02	05/11/22
33	470108700	MF	Bronx	NY	Actual/360	4.260%	18,834.75	9,239.20	0.00	N/A	04/01/28	--	5,305,564.03	5,296,324.83	05/01/22
34	1852374	RT	Duvall	WA	Actual/360	4.888%	22,866.29	0.00	0.00	N/A	05/01/28	--	5,614,000.00	5,614,000.00	05/01/22
35	310401035	RT	Concord	NH	Actual/360	4.880%	21,960.00	0.00	0.00	N/A	05/01/28	--	5,400,000.00	5,400,000.00	05/01/22
36	1750068	MF	Galveston	TX	Actual/360	4.670%	19,847.50	0.00	0.00	N/A	05/01/28	--	5,100,000.00	5,100,000.00	05/01/22
37	410943782	RT	Phoenix	AZ	Actual/360	5.560%	22,096.57	6,767.17	0.00	N/A	03/11/23	--	4,769,044.41	4,762,277.24	05/11/22
38	610943037	RT	Bakersfield	CA	Actual/360	5.160%	19,426.94	6,811.90	0.00	N/A	04/11/28	--	4,517,892.88	4,511,080.98	05/11/22
39	1750437	MF	Punta Gorda	FL	Actual/360	4.540%	17,025.00	0.00	0.00	N/A	05/01/28	--	4,500,000.00	4,500,000.00	05/01/22
40	1851946	OF	Seattle	WA	Actual/360	4.345%	14,760.06	9,858.15	0.00	N/A	04/01/28	--	4,076,425.87	4,066,567.72	05/01/22
41	470109010	MF	Suffern	NY	Actual/360	4.220%	14,256.51	7,066.55	0.00	N/A	05/01/28	--	4,053,983.34	4,046,916.79	05/01/22
42	410943320	MF	Louisville	KY	Actual/360	4.820%	15,658.07	8,886.88	0.00	N/A	04/11/28	--	3,898,275.64	3,889,388.76	05/11/22
43	310401043	IN	Emporia	VA	Actual/360	4.515%	15,821.31	0.00	0.00	N/A	05/01/28	--	4,205,000.00	4,205,000.00	05/01/22
44	1852283	RT	Bloomington	IL	Actual/360	4.930%	17,008.50	0.00	0.00	N/A	05/01/28	--	4,140,000.00	4,140,000.00	05/01/22
45	470108470	MF	North Babylon	NY	Actual/360	4.240%	13,413.29	3,689.73	0.00	N/A	04/01/28	--	3,796,212.84	3,792,523.11	05/01/22
46	310401046	IN	Houston	TX	Actual/360	4.950%	15,085.75	4,690.43	0.00	N/A	05/01/28	--	3,657,151.51	3,652,461.08	05/01/22
47	410944795	OF	Township of West Dept NJ		Actual/360	5.230%	13,876.99	4,718.10	0.00	N/A	05/11/28	--	3,184,013.65	3,179,295.55	05/11/22
48	470109120	MF	Yonkers	NY	Actual/360	4.120%	9,906.21	5,108.93	0.00	N/A	05/01/28	--	2,885,305.21	2,880,196.28	05/01/22
49	470108510	MF	Bronx	NY	Actual/360	4.190%	9,758.40	4,894.61	0.00	N/A	05/01/28	--	2,794,768.97	2,789,874.36	05/01/22
50	300801762	MH	Clearwater	FL	Actual/360	5.115%	11,628.62	4,143.66	0.00	N/A	01/01/28	--	2,728,120.91	2,723,977.25	05/01/22
51	470108740	MF	Great Neck	NY	Actual/360	4.200%	9,114.66	4,577.82	0.00	N/A	04/01/28	--	2,604,189.60	2,599,611.78	05/01/22
52	470108540	MF	Bronx	NY	Actual/360	4.180%	8,097.20	4,099.06	0.00	N/A	04/01/28	--	2,324,555.97	2,320,456.91	05/01/22
53	300801770	98	Metairie	LA	Actual/360	5.819%	11,153.08	0.00	0.00	N/A	05/01/28	--	2,300,000.00	2,300,000.00	05/01/22
54	470108170	MF	New York	NY	Actual/360	4.210%	8,069.17	0.00	0.00	N/A	05/01/28	--	2,300,000.00	2,300,000.00	05/01/22
55	470108190	MF	New York	NY	Actual/360	4.320%	7,726.43	3,682.64	0.00	N/A	05/01/28	--	2,146,230.52	2,142,547.88	05/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
56	470107690	MF	Bellrose	NY	Actual/360	4.330%	7,983.73	2,106.23	0.00	N/A	04/01/28	--	2,212,582.23	2,210,476.00	05/01/22
57	310401057	MH	Yucaipa	CA	Actual/360	4.585%	7,527.04	0.00	0.00	N/A	04/01/28	--	1,970,000.00	1,970,000.00	05/01/22
58	470108410	MF	Great Neck	NY	Actual/360	4.220%	5,627.15	2,804.04	0.00	N/A	04/01/28	--	1,600,137.35	1,597,333.31	05/01/22
59	470108050	MF	East Elmhurst	NY	Actual/360	4.230%	5,992.50	0.00	0.00	N/A	05/01/28	--	1,700,000.00	1,700,000.00	05/01/22
60	470108660	MF	New York	NY	Actual/360	4.190%	5,195.29	2,619.65	0.00	N/A	04/01/28	--	1,487,912.08	1,485,292.43	05/01/22
61	470108800	MF	New York	NY	Actual/360	4.190%	5,481.92	0.00	0.00	N/A	05/01/28	--	1,570,000.00	1,570,000.00	05/01/22
62	470108450	MF	New York	NY	Actual/360	4.180%	4,866.93	2,450.83	0.00	N/A	05/01/28	--	1,397,203.67	1,394,752.84	05/01/22
63	470107130	MF	Brooklyn	NY	Actual/360	4.580%	4,287.73	1,849.67	0.00	N/A	05/01/28	--	1,123,422.87	1,121,573.20	05/01/22
Totals							3,233,954.64	681,289.30	(10,854.63)				873,397,848.04	872,716,558.74
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.																Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	16,676,056.15	0.00	--	--	--	0.00	0.00	391,023.75	391,023.75	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	78,204.75	78,204.75	0.00	0.00
2	12,025,592.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	19,702,382.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	8,236,973.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	25,668,998.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	24,486,717.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	25,551,678.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	7,551,586.22	13,831,190.42	10/01/20	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,916,987.47	1,294,986.32	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
10	6,453,695.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	855,974.00	1,206,598.18	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
12	37,749,827.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,061,709.00	1,512,277.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
14	598,493.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,598,011.00	1,362,142.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,002,260.00	1,157,642.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,451,614.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,000,787.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,439,595.30	394,918.82	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,223,490.94	1,215,692.86	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,058,118.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	919,465.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	2,022,489.00	04/01/20	03/31/21	--	0.00	42,664.40	683,090.49	683,090.49	0.00	0.00
24	2,421,482.43	2,545,953.28	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	731,319.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	934,964.52	248,394.73	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,069,356.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
28	558,597.00	590,717.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
29	453,025.00	506,301.00	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
30	311,217.00	171,784.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
31	656,268.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	598,768.99	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
33	322,959.00	310,974.00	11/01/20	10/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	561,596.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	489,682.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	497,205.60	429,014.31	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
37	558,424.61	395,823.56	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	267,504.06	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	117,416.87	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
40	629,396.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	170,583.00	227,275.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
42	423,389.14	274,880.69	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
43	602,025.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	407,400.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	174,305.00	128,382.00	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
46	451,574.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	265,322.68	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	368,488.00	357,388.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
49	156,567.00	130,166.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	142,659.00	210,400.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
52	63,203.00	180,534.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
53	172,219.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	224,729.00	196,110.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
55	121,301.00	25,689.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
56	86,955.00	122,677.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	90,330.00	115,094.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
59	14,580.00	(8,764.00)	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
60	37,159.00	37,159.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
61	150,068.00	148,210.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
62	120,243.00	110,489.00	06/01/20	05/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
63	245,288.00	168,122.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	212,913,900.68	32,604,400.09				0.00	42,664.40	1,152,318.99	1,152,318.99	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.443051%	4.415248%	66
04/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.443242%	4.415434%	67
03/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.443417%	4.415606%	68
02/17/22	1	8,721,865.29	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.443627%	4.415811%	69
01/18/22	0	0.00	0	0.00	0	0.00	1	8,733,863.48	0	0.00	2	84,648,529.76	0	0.00	0	0.00	4.443802%	4.389314%	70
12/17/21	0	0.00	1	8,745,810.23	0	0.00	1	8,745,810.23	0	0.00	0	0.00	0	0.00	0	0.00	4.443976%	4.389462%	71
11/18/21	0	0.00	0	0.00	1	8,758,917.06	1	8,758,917.06	0	0.00	0	0.00	0	0.00	0	0.00	4.444160%	4.389620%	72
10/18/21	0	0.00	0	0.00	1	8,770,756.40	1	8,770,756.40	0	0.00	0	0.00	0	0.00	0	0.00	4.444332%	4.413998%	73
09/17/21	0	0.00	0	0.00	1	8,783,759.72	1	8,783,759.72	0	0.00	0	0.00	0	0.00	0	0.00	4.444514%	4.414174%	74
08/17/21	0	0.00	0	0.00	1	8,795,492.56	1	8,795,492.56	0	0.00	0	0.00	0	0.00	0	0.00	4.444683%	4.414338%	75
07/16/21	0	0.00	0	0.00	1	8,807,175.10	1	8,807,175.10	0	0.00	0	0.00	0	0.00	0	0.00	4.444852%	4.414500%	76
06/17/21	0	0.00	0	0.00	1	8,820,027.31	1	8,820,027.31	0	0.00	1	8,820,027.31	0	0.00	0	0.00	4.445031%	4.414673%	77
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

310944093

04/11/22

391,023.75

0.00

70,206,655.12

310945339

04/11/22

78,204.75

0.00

14,041,331.12

Totals

469,228.50

0.00

84,247,986.24

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		80,199,738	80,199,738	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		792,516,821	792,516,821	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

May-22	872,716,559	872,716,559	0	0		0	0
Apr-22	873,397,848	873,397,848	0	0		0	0
Mar-22	874,043,609	874,043,609	0	0		0	0
Feb-22	874,818,106	866,096,241	8,721,865	0		0	0
Jan-22	875,451,444	875,451,444	0	0		0	0
Dec-21	876,082,166	867,336,356	0	8,745,810		0	0
Nov-21	876,756,474	867,997,557	0	0	8,758,917		0
Oct-21	877,381,803	868,611,046	0	0	8,770,756		0
Sep-21	878,050,878	869,267,118	0	0	8,783,760		0
Aug-21	878,670,858	869,875,366	0	0	8,795,493		0
Jul-21	879,288,279	870,481,103	0	0	8,807,175		0
Jun-21	879,949,680	871,129,653	0	0	8,820,027		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
1	310944093	72,460,703.19	4.83900%	72,460,703.19	4.83900%	10	07/08/20	06/11/20	08/11/20
1	310944093	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
1A	310945339	14,492,140.70	4.83900%	14,492,140.70	4.83900%	10	07/08/20	06/11/20	08/11/20
1A	310945339	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
23	1852573	8,964,118.13	5.00000%	8,998,093.79	5.00000%	10	05/12/21	05/12/21	--
Totals		95,916,962.02		95,950,937.68
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 25 of 29


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 27 of 29


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
1	0.00	0.00	0.00	0.00	3,952.69	0.00	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	0.00	0.00	790.54	0.00	0.00	0.00	0.00	0.00	0.00	0.00
4	(23.32)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	510.39	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	496.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	684.62	0.00	0.00	0.00
Total	(23.32)	0.00	0.00	0.00	5,749.64	0.00	0.00	0.00	684.62	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		6,410.94




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29



	
		Prospectus Loan ID
		1
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		04-30-2018
		75000000
		120
		05-11-2028
		360
		0.04839
		0.04839
		1
		1
		06-11-2018
		false
		1
		PP
		2
		0
		75000000
		1
		1
		1
		5
		false
		true
		true
		false
		true
		06-10-2020
		02-10-2028
		02-10-2028
		
			COOLSPRINGS GALLERIA
			1800, 1910, 1914 AND 1916 GALLERIA BOULEVARD
			Franklin
			TN
			37067
			Williamson
			RT
			640176
			640176
			1991
			2017
			322000000
			MAI
			03-23-2018
			0.96
			0.96
			6
			06-11-2020
			N
			Belk
			183079
			01-31-2030
			H&M Clothing Stores
			23644
			01-31-2026
			Kings Bowl of North Hills LLC
			22678
			04-30-2026
			12-31-2017
			12-31-2020
			12-31-2021
			30554183.09
			25861688
			10828664.61
			9185631.85
			19725518.49
			16676056.15
			18729081.45
			15679619.15
			UW
			CREFC
			9825450
			2.01
			1.6972
			1.91
			1.5958
			F
			F
			12-31-2021
		
		false
		true
		70206655.12
		395268.96
		0.04839
		0.0001732
		283108.34
		112160.62
		0
		70206655.12
		70094494.5
		04-11-2022
		1
		false
		391023.75
		0
		0
		A
		0
		Wells Fargo Bank, NA
		10-15-2021
		01-11-2022
		false
		8
		12-29-2021
		98
		05-11-2028
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		02-28-2018
		89000000
		120
		09-30-2029
		0.03986
		0.03986
		3
		1
		120
		04-11-2018
		true
		1
		PP
		3
		295628.33
		89000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-10-2027
		
			ONE DULLES TOWER
			13200 WOODLAND PARK ROAD
			Herndon
			VA
			20171
			Fairfax
			OF
			403622
			403622
			2002
			2018
			212500000
			MAI
			01-18-2018
			1
			1
			6
			06-11-2020
			N
			Amazon Corporate  LLC
			403622
			09-30-2029
			12-31-2020
			12-31-2021
			16777561
			15610981
			3364828.78
			3585388.43
			13412732.22
			12025592.57
			13332007.22
			11944867.57
			UW
			CREFC
			6142868.87
			2.18
			1.9576
			2.17
			1.9445
			F
			F
			12-23-2021
		
		false
		false
		89000000
		295628.33
		0.03986
		0.0002233
		295628.33
		0
		0
		89000000
		89000000
		05-11-2022
		03-11-2028
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		04-27-2018
		80000000
		60
		05-10-2023
		360
		0.04258
		0.04258
		3
		1
		06-10-2018
		true
		1
		A1
		2
		0
		80000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-09-2023
		
			FAIR OAKS MALL
			11750 FAIR OAKS MALL
			Fairfax
			VA
			22033
			Fairfax
			RT
			779949
			779949
			1980
			2014
			545600000
			MAI
			02-03-2018
			0.92
			0.89
			6
			06-10-2020
			N
			Macy's
			215000
			02-01-2026
			Forever 21
			51317
			01-31-2023
			H&M Clothing Stores
			20261
			01-31-2029
			12-31-2017
			12-31-2020
			12-31-2021
			45095361.96
			31077812
			15187457.2
			11375429.26
			29907904.76
			19702382.74
			28398064.42
			18192542.74
			UW
			CREFC
			9821384
			3.05
			2.006
			2.89
			1.8523
			F
			F
			02-28-2022
		
		false
		false
		75541224.82
		382664.51
		0.04258
		0.0001746
		268045.45
		23.32
		114619.06
		0
		-10854.63
		75437460.39
		75437460.39
		05-10-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-26-2018
		63000000
		120
		05-01-2028
		0.047128
		0.047128
		3
		1
		120
		06-01-2018
		true
		1
		PP
		3
		0
		63000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			RITTENHOUSE HILL
			633 WEST RITTENHOUSE STREET
			Philadelphia
			PA
			19144
			Philadelphia
			MF
			625
			625
			1952
			2013
			177675000
			MAI
			12-04-2017
			0.94
			0.97
			6
			06-01-2020
			N
			04-30-2018
			12-31-2020
			12-31-2021
			12409195.76
			12012983
			3337188.29
			3776009.4
			9072007.47
			8236973.6
			8909184.02
			8074150.6
			UW
			CREFC
			5399429
			1.68
			1.5255
			1.65
			1.4953
			F
			F
		
		false
		false
		63000000
		247422
		0.047128
		0.0001779
		247422
		0
		0
		63000000
		63000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		Deutsche Bank AG, New York Branch
		03-29-2018
		58000000
		120
		04-06-2031
		0.037086
		0.037086
		3
		1
		120
		05-06-2018
		false
		1
		PP
		3
		179249
		58000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2020
		10-05-2027
		10-05-2027
		
			181 FREMONT STREET
			181 FREMONT STREET
			San Francisco
			CA
			94105
			San Francisco
			OF
			436332
			436332
			2018
			632000000
			MAI
			03-01-2021
			1
			1
			6
			04-06-2020
			N
			Meta Platforms  Inc.
			436332
			03-01-2031
			12-31-2020
			12-31-2021
			43664053.01
			42877172
			14094389.8
			17208173.07
			29569663.21
			25668998.93
			29482396.81
			25581732.93
			UW
			CREFC
			9400270.86
			3.15
			2.7306
			3.14
			2.7213
			F
			F
			12-31-2021
		
		false
		false
		58000000
		179249
		0.037086
		0.0001621
		179249
		0
		0
		58000000
		58000000
		05-06-2022
		04-06-2028
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		02-02-2018
		58000000
		120
		03-01-2028
		0.045325
		0.045325
		3
		1
		120
		04-01-2018
		true
		1
		PP
		3
		219070.83
		58000000
		1
		24
		24
		0
		true
		true
		false
		false
		false
		08-31-2027
		
			Extra Space - TIAA SS Portfolio
			SS
			1614702
			15768
			15768
			394160000
			357990000
			MAI
			0.92
			0.94
			06-01-2020
			N
			12-31-2017
			12-31-2020
			12-31-2021
			29418170
			34150595
			8461563
			9663878
			20956607
			24486717
			20714398
			24244508
			UW
			10523583
			1.99
			2.3268
			1.97
			2.3038
			F
			F
		
		false
		false
		58000000
		219070.83
		0.045325
		0.0001621
		219070.83
		0
		0
		58000000
		58000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		6-001
		04-12-2022
		05-11-2022
		
			EXTRA SPACE WASHINGTON
			1420 U STREET NORTHWEST
			Washington
			DC
			20009
			District Of Columbia
			SS
			104382
			104382
			1689
			1689
			1910
			47490000
			MAI
			11-30-2017
			0.92
			0.88
			6
			12-31-2017
			12-31-2020
			12-31-2021
			3819785
			3682833
			1051654
			1176528
			2768131
			2506305
			2752474
			2490648
			UW
			CREFC
			1417284
			1.7683
			1.7573
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-002
		04-12-2022
		05-11-2022
		
			EXTRA SPACE SAN JOSE
			895 THORNTON WAY
			San Jose
			CA
			95128
			Santa Clara
			SS
			66854
			66854
			795
			795
			1985
			24750000
			MAI
			11-27-2017
			0.9
			0.95
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1819282
			2029381
			454150
			533834
			1365132
			1495547
			1355104
			1485519
			UW
			CREFC
			687250
			2.1761
			2.1615
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-003
		04-12-2022
		05-11-2022
		
			EXTRA SPACE SAN DIEGO
			8038 ARJONS DRIVE
			San Diego
			CA
			92126
			San Diego
			SS
			119335
			119335
			898
			898
			1986
			21760000
			MAI
			12-01-2017
			0.88
			0.96
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1789807
			1994558
			446056
			531439
			1343751
			1463119
			1325851
			1445219
			UW
			CREFC
			676910
			2.1614
			2.135
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-004
		04-12-2022
		05-11-2022
		
			EXTRA SPACE PANORAMA CITY
			8540 CEDROS AVENUE
			Panorama City
			CA
			91402
			Los Angeles
			SS
			77395
			77395
			900
			900
			1987
			21550000
			MAI
			11-30-2017
			0.93
			0.96
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1685150
			2046175
			490844
			532479
			1194306
			1513696
			1182697
			1502087
			UW
			CREFC
			596489
			2.5376
			2.5182
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-005
		04-12-2022
		05-11-2022
		
			EXTRA SPACE NORWALK
			10950 FIRESTONE BOULEVARD
			Norwalk
			CA
			90650
			Los Angeles
			SS
			79529
			79529
			893
			893
			1977
			22150000
			MAI
			11-30-2017
			0.93
			0.97
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1627801
			1926328
			441411
			490723
			1186390
			1435605
			1174461
			1423676
			UW
			CREFC
			592124
			2.4245
			2.4043
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-006
		04-12-2022
		05-11-2022
		
			EXTRA SPACE MIAMI EAST
			13800 SOUTHWEST 84TH STREET
			Miami
			FL
			33183
			Miami-Dade
			SS
			80390
			80390
			831
			831
			1987
			2009
			19600000
			MAI
			11-28-2017
			0.92
			0.94
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1495000
			1891643
			371759
			474449
			1123241
			1417194
			1111182
			1405135
			UW
			CREFC
			557245
			2.5432
			2.5215
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-007
		04-12-2022
		05-11-2022
		
			EXTRA SPACE MIAMI WEST
			20625 NORTHEAST 16TH AVENUE
			Miami
			FL
			33179
			Miami-Dade
			SS
			75564
			75564
			684
			684
			1987
			2009
			19000000
			MAI
			11-28-2017
			0.96
			0.98
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1499016
			1802165
			380374
			454632
			1118642
			1347533
			1107307
			1336198
			UW
			CREFC
			556280
			2.4224
			2.402
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-008
		04-12-2022
		05-11-2022
		
			EXTRA SPACE PALO ALTO
			999 EAST BAYSHORE ROAD
			East Palo Alto
			CA
			94303
			San Mateo
			SS
			45836
			45836
			592
			592
			1989
			18230000
			MAI
			11-27-2017
			0.92
			0.92
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1365114
			1457477
			380067
			420529
			985047
			1036948
			978172
			1030073
			UW
			CREFC
			499158
			2.0773
			2.0636
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-009
		04-12-2022
		05-11-2022
		
			EXTRA SPACE COVINA
			318 NORTH VINCENT AVENUE
			Covina
			CA
			91722
			Los Angeles
			SS
			74537
			74537
			729
			729
			1973
			17450000
			MAI
			11-30-2017
			0.92
			0.96
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1347885
			1685491
			370523
			432711
			977362
			1252780
			966181
			1241599
			UW
			CREFC
			488910
			2.5623
			2.5395
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-010
		04-12-2022
		05-11-2022
		
			EXTRA SPACE GAITHERSBURG
			18920 EARHART COURT
			Gaithersburg
			MD
			20879
			Montgomery
			SS
			74341
			74341
			642
			642
			1988
			14350000
			MAI
			12-01-2017
			0.92
			0.96
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1217315
			1431317
			330665
			384979
			886650
			1046338
			875499
			1035187
			UW
			CREFC
			445161
			2.3504
			2.3254
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-011
		04-12-2022
		05-11-2022
		
			EXTRA SPACE PHILADELPHIA
			1553 GRANT AVENUE
			Philadelphia
			PA
			19115
			Philadelphia
			SS
			68425
			68425
			593
			593
			1970
			13860000
			MAI
			11-27-2017
			0.94
			0.93
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1163778
			1453842
			310801
			382129
			852977
			1071713
			842713
			1061449
			UW
			CREFC
			427836
			2.5049
			2.4809
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-012
		04-12-2022
		05-11-2022
		
			EXTRA SPACE WESTMINSTER
			6942 GARDEN GROVE BOULEVARD
			Westminster
			CA
			92683
			Orange
			SS
			65997
			65997
			685
			685
			1988
			15680000
			MAI
			11-29-2017
			0.95
			0.98
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1200845
			1373676
			350224
			373183
			850621
			1000493
			840721
			990593
			UW
			CREFC
			420483
			2.3793
			2.3558
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-013
		04-12-2022
		05-11-2022
		
			EXTRA SPACE NEWARK
			121 RUTHAR DRIVE
			Newark
			DE
			19711
			New Castle
			SS
			64300
			64300
			519
			519
			1988
			12590000
			MAI
			11-27-2017
			0.91
			0.95
			6
			12-31-2017
			12-31-2020
			12-31-2021
			1021666
			1328723
			273202
			334494
			748464
			994229
			738819
			984584
			UW
			CREFC
			376505
			2.6406
			2.615
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-014
		04-12-2022
		05-11-2022
		
			EXTRA SPACE ESSEX
			6100 ROSSVILLE BOULEVARD
			Essex
			MD
			21221
			Baltimore
			SS
			60425
			60425
			522
			522
			1991
			11340000
			MAI
			11-30-2017
			0.94
			0.95
			6
			12-31-2017
			12-31-2020
			12-31-2021
			974745
			1071476
			286530
			324162
			688215
			747314
			679151
			738250
			UW
			CREFC
			342086
			2.1845
			2.158
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-015
		04-12-2022
		05-11-2022
		
			EXTRA SPACE NEW BEDFORD
			3131 ACUSHNET AVENUE
			New Bedford
			MA
			02745
			Bristol
			SS
			65350
			65350
			535
			535
			1989
			10300000
			MAI
			11-28-2017
			0.94
			0.9
			6
			12-31-2017
			12-31-2020
			12-31-2021
			976485
			1227279
			312439
			363836
			664046
			863443
			654243
			853640
			UW
			CREFC
			331562
			2.6041
			2.5746
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-016
		04-12-2022
		05-11-2022
		
			EXTRA SPACE BIRMINGHAM
			2135 COLUMBIANA ROAD
			Birmingham
			AL
			35216
			Jefferson
			SS
			73366
			73366
			604
			604
			1988
			9250000
			MAI
			11-27-2017
			0.95
			0.95
			6
			12-31-2017
			12-31-2020
			12-31-2021
			892834
			1073681
			226080
			259684
			666754
			813997
			655749
			802992
			UW
			CREFC
			330643
			2.4618
			2.4285
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-017
		04-12-2022
		05-11-2022
		
			EXTRA SPACE HAVERHILL
			50 FERRY ROAD
			Haverhill
			MA
			01835
			Essex
			SS
			53490
			53490
			553
			553
			1989
			11680000
			MAI
			11-29-2017
			0.87
			0.93
			6
			12-31-2017
			12-31-2020
			12-31-2021
			925538
			1194662
			300665
			335630
			624873
			859032
			616849
			851008
			UW
			CREFC
			316857
			2.7111
			2.6857
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-018
		04-12-2022
		05-11-2022
		
			EXTRA SPACE SHREWSBURY
			53 CLINTON STREET
			Shrewsbury
			MA
			01545
			Worcester
			SS
			65300
			65300
			417
			417
			1982
			9020000
			MAI
			11-28-2017
			0.92
			0.88
			6
			12-31-2017
			12-31-2020
			12-31-2021
			870987
			980966
			276024
			303238
			594963
			677728
			585168
			667933
			UW
			CREFC
			297923
			2.2748
			2.2419
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-019
		04-12-2022
		05-11-2022
		
			EXTRA SPACE DALLAS
			1931 FORT WORTH AVENUE
			Dallas
			TX
			75208
			Dallas
			SS
			47472
			47472
			478
			478
			1973
			7650000
			MAI
			11-28-2017
			0.9
			0.91
			6
			12-31-2017
			12-31-2020
			12-31-2021
			709317
			803502
			221428
			239272
			487889
			564230
			480768
			557109
			UW
			CREFC
			245397
			2.2992
			2.2702
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-020
		04-12-2022
		05-11-2022
		
			EXTRA SPACE ENFIELD
			163 SOUTH ROAD
			Enfield
			CT
			06082
			Hartford
			SS
			65650
			65650
			511
			511
			1982
			7680000
			MAI
			11-25-2017
			0.93
			0.96
			6
			12-31-2017
			12-31-2020
			12-31-2021
			710804
			849693
			273073
			272013
			437731
			577680
			427883
			567832
			UW
			CREFC
			225682
			2.5597
			2.516
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-021
		04-12-2022
		05-11-2022
		
			EXTRA SPACE SAN DIEGO MIRAMAR
			8192 MIRAMAR ROAD
			San Diego
			CA
			92126
			San Diego
			SS
			36384
			36384
			455
			455
			1986
			7050000
			MAI
			12-01-2017
			0.92
			0.97
			6
			12-31-2017
			12-31-2020
			12-31-2021
			665112
			742103
			226926
			261430
			438186
			480673
			432728
			475215
			UW
			CREFC
			221455
			2.1705
			2.1458
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-022
		04-12-2022
		05-11-2022
		
			EXTRA SPACE SHAWNEE
			12977 WEST 63RD STREET
			Shawnee
			KS
			66216
			Johnson
			SS
			56240
			56240
			472
			472
			1987
			5670000
			MAI
			12-01-2017
			0.95
			0.95
			6
			12-31-2017
			12-31-2020
			12-31-2021
			597398
			682538
			257975
			260729
			339423
			421809
			330987
			413373
			UW
			CREFC
			164057
			2.5711
			2.5196
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-023
		04-12-2022
		05-11-2022
		
			EXTRA SPACE OVERLAND PARK
			7880 MASTIN DRIVE
			Overland Park
			KS
			66204
			Johnson
			SS
			46890
			46890
			346
			346
			1990
			5620000
			MAI
			12-04-2017
			0.94
			0.94
			6
			12-31-2017
			12-31-2020
			12-31-2021
			571518
			667461
			240089
			271144
			331429
			396317
			324395
			389283
			UW
			CREFC
			164057
			2.4157
			2.3728
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		6-024
		04-12-2022
		05-11-2022
		
			EXTRA SPACE TUCSON
			8100 EAST 22ND STREET
			Tucson
			AZ
			85710
			Pima
			SS
			47250
			47250
			425
			425
			1984
			4270000
			MAI
			11-28-2017
			0.91
			0.97
			6
			12-31-2017
			12-31-2020
			12-31-2021
			470988
			753625
			188604
			250631
			282384
			502994
			275296
			495906
			UW
			CREFC
			142229
			3.5365
			3.4866
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		03-16-2018
		55000000
		120
		04-06-2028
		0.03721818
		0.03721818
		3
		1
		120
		05-06-2018
		true
		1
		A1
		3
		170583.33
		55000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2019
		10-05-2027
		10-05-2027
		
			THE GATEWAY
			550/560 BATTERY STREET, 440 DAVIS COURT/100 WASHINGTON STREET, 155 JACKSON STREET, 405 DAVIS COURT, 200 WASHINGTON STREET, 99 JACKSON STREET, 1-9 BOSTON SHIP PLAZA, 10-13 & 25-38 HINCKLEY WALK, 14-24
			San Francisco
			CA
			94111
			San Francisco
			MF
			1254
			1254
			1965
			2018
			868800000
			MAI
			02-01-2018
			0.97
			0.91
			6
			04-06-2019
			N
			SAFEWAY STORES, INC.
			17630
			05-31-2020
			BAY CLUB GOLDEN GATEWAY, INC.
			7355
			11-30-2032
			BANK OF AMERICA NT & SA
			6564
			04-30-2022
			12-31-2017
			12-31-2020
			12-31-2021
			48863999.15
			41413372
			11209094.42
			15861693.25
			37654904.73
			25551678.75
			37341404.73
			25238178.75
			UW
			CREFC
			12452583
			3.02
			2.0519
			3
			2.0267
			F
			F
		
		false
		false
		55000000
		170583.32
		0.03721818
		0.0001496
		170583.32
		0
		0
		55000000
		55000000
		05-06-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		03-22-2018
		32993322
		120
		04-11-2028
		300
		0.05018
		0.05018
		3
		1
		05-11-2018
		true
		1
		PP
		2
		193221.84
		32938067.23
		1
		7
		7
		0
		false
		true
		false
		false
		false
		01-10-2028
		
			Northwest Hotel Portfolio
			LO
			818
			818
			173500000
			0.79
			0.69
			06-11-2020
			N
			12-31-2017
			10-01-2020
			09-30-2021
			35830406
			31987378
			20267527
			18156187.58
			15562879
			13831190.42
			14129663
			12551695.3
			UW
			7956747
			1.96
			1.7382
			1.78
			1.5774
			F
			F
		
		false
		false
		30166138.84
		193221.84
		0.05018
		0.0001621
		126144.74
		67077.1
		0
		30099061.74
		30099061.74
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8-001
		04-12-2022
		05-11-2022
		
			HILTON GARDEN INN BEND
			425 SOUTHWEST BLUFF DRIVE
			Bend
			OR
			97702
			Deschutes
			LO
			96
			96
			2004
			2012
			30400000
			MAI
			10-01-2018
			0.85
			0.64
			6
			12-31-2017
			10-01-2020
			09-30-2021
			5917013
			4882974
			3292596
			2858734.24
			2624417
			2024239.76
			2387736
			1828920.8
			UW
			CREFC
			1394150
			1.4519
			1.3118
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		8-002
		04-12-2022
		05-11-2022
		
			HAMPTON INN & SUITES BEND
			730 SOUTHWEST COLUMBIA STREET
			Bend
			OR
			97702
			Deschutes
			LO
			114
			114
			2014
			30200000
			MAI
			10-01-2017
			0.8
			0.6
			6
			12-31-2017
			10-01-2020
			09-30-2021
			5563015
			4521019
			2972849
			2570814.51
			2590166
			1950204.49
			2367646
			1769363.73
			UW
			CREFC
			1384979
			1.4081
			1.2775
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		8-003
		04-12-2022
		05-11-2022
		
			HILTON GARDEN INN SALT LAKE CITY DOWNTOWN
			250 WEST 600 SOUTH
			Salt Lake City
			UT
			84101
			Salt Lake
			LO
			132
			132
			2006
			29200000
			MAI
			10-01-2018
			0.82
			0.66
			6
			12-31-2017
			10-01-2020
			09-30-2021
			6494727
			3924798
			3861318
			2804333.51
			2633409
			1120464.49
			2373620
			963472.57
			UW
			CREFC
			1339118
			0.8367
			0.7194
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		8-004
		04-12-2022
		05-11-2022
		
			HAMPTON INN & SUITES COEUR DALENE
			1500 WEST RIVERSTONE DRIVE
			Coeur D'Alene
			ID
			83814
			Kootenai
			LO
			124
			124
			2007
			29000000
			MAI
			10-01-2018
			0.8
			0.79
			6
			12-31-2017
			10-01-2020
			09-30-2021
			5370398
			6360891
			2811954
			3022358.51
			2558444
			3338532.49
			2343628
			3084096.85
			UW
			CREFC
			1329946
			2.5102
			2.3189
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		8-005
		04-12-2022
		05-11-2022
		
			HAMPTON INN & SUITES BOISE SPECTRUM
			7499 WEST OVERLAND ROAD
			Boise
			ID
			83709
			Ada
			LO
			133
			133
			1998
			2011
			27700000
			MAI
			10-01-2018
			0.81
			0.7
			6
			12-31-2017
			10-01-2020
			09-30-2021
			5564556
			4578852
			3216483
			2717132.77
			2348073
			1861719.23
			2125491
			1678565.15
			UW
			CREFC
			1270328
			1.4655
			1.3213
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		8-006
		04-12-2022
		05-11-2022
		
			LA QUINTA INNS & SUITES COEUR DALENE
			333 WEST IRONWOOD AVENUE
			Coeur D'Alene
			ID
			83814
			Kootenai
			LO
			118
			118
			1997
			2014
			14000000
			MAI
			10-01-2017
			0.67
			0.67
			6
			12-31-2017
			10-01-2020
			09-30-2021
			3644323
			4245456
			2101071
			2282008.89
			1543253
			1963447.11
			1397480
			1793628.87
			UW
			CREFC
			642043
			3.0581
			2.7936
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		8-007
		04-12-2022
		05-11-2022
		
			LA QUINTA INNS & SUITES TWIN FALLS
			539 POLE LINE ROAD
			Twin Falls
			ID
			83301
			Twin Falls
			LO
			101
			101
			2008
			13000000
			MAI
			10-01-2018
			0.77
			0.73
			6
			12-31-2017
			10-01-2020
			09-30-2021
			3276373
			3473388
			2011256
			1900805.15
			1265117
			1572582.85
			1134062
			1433647.33
			UW
			CREFC
			596183
			2.6377
			2.4047
			F
			12-31-2017
		
		false
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-06-2018
		19790000
		120
		05-01-2028
		360
		0.04815
		0.04815
		3
		1
		06-01-2018
		true
		1
		WL
		2
		0
		19790000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-31-2028
		
			CENTERVILLE MARKETPLACE
			500 & 520 NORTH MARKETPLACE DRIVE
			Centerville
			UT
			84014
			Davis
			OF
			131184
			131184
			2000
			27100000
			MAI
			02-14-2018
			0.99
			0.95
			6
			06-01-2020
			N
			Management & Training
			58213
			03-31-2023
			Secturion Systems  Inc
			7407
			12-31-2024
			Powerful U
			6756
			05-31-2030
			12-31-2017
			01-01-2021
			09-30-2021
			2855595.25
			2026845
			804769.86
			731858.68
			2050825.39
			1294986.32
			1730736.43
			1054919.57
			UW
			CREFC
			936097.02
			1.64
			1.3833
			1.39
			1.1269
			F
			F
			03-28-2022
		
		false
		false
		18580044.78
		104010.78
		0.04815
		0.0001621
		74552.43
		29458.35
		0
		18550586.43
		18550586.43
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		03-08-2018
		19000000
		120
		04-01-2028
		360
		0.04504
		0.04504
		3
		1
		60
		05-01-2018
		true
		1
		PP
		5
		71313.33
		19000000
		1
		3
		3
		5
		true
		true
		true
		false
		false
		04-30-2020
		11-30-2027
		11-30-2027
		
			North Bay Portfolio
			CA
			512165
			86500000
			0.92
			0.91
			X
			12-31-2017
			12-31-2020
			12-31-2021
			9001654.16
			9382393
			2935922.63
			2928697.51
			6065731.53
			6453695.49
			5461475.53
			5849439.49
			UW
			2465940
			1.85
			2.6171
			1.66
			2.372
			F
			F
		
		false
		false
		19000000
		71313.33
		0.04504
		0.0002621
		71313.33
		0
		0
		19000000
		19000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10-001
		04-12-2022
		05-11-2022
		
			PETALUMA BUSINESS CENTER
			1031, 1035, 1039, 1125-1137 NORTH MCDOWELL BOULEVARD
			Petaluma
			CA
			94954
			Sonoma
			IN
			213210
			213210
			1990
			2004
			34800000
			MAI
			01-30-2018
			0.9
			0.98
			6
			ARCTURUS UAV  LLC
			80082
			12-31-2029
			Symbio Financial
			22698
			04-30-2028
			ARCTURUS UAV  LLC
			22600
			05-31-2030
			12-31-2017
			12-31-2020
			12-31-2021
			2701942.21
			9382393
			715842.27
			2928697.51
			1986099.94
			6453695.49
			1738092.94
			5849439.49
			UW
			CREFC
			2465940
			2.6171
			2.372
			F
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		10-002
		04-12-2022
		05-11-2022
		
			SOUTH PETALUMA BUSINESS CENTER
			1800 AND 2000 SOUTH MCDOWELL BOULEVARD
			Petaluma
			CA
			94954
			Sonoma
			OF
			149634
			149634
			2007
			29400000
			MAI
			01-30-2018
			1
			0.78
			6
			YGRENE ENERGY FUND CA  LLC
			39528
			10-31-2022
			CAMELBAK PRODUCTS  INC.
			32730
			07-31-2024
			Kaiser Foundation Health
			19046
			02-28-2028
			12-31-2017
			12-31-2020
			12-31-2021
			4008756.6
			0
			1371378.7
			0
			2637377.9
			0
			2461690.1
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		10-003
		04-12-2022
		05-11-2022
		
			LAKEVILLE BUSINESS CENTER
			1600-1622, 1670, 1690-1740, & 1758-1774 CORPORATE CIRCLE
			Petaluma
			CA
			94954
			Sonoma
			IN
			149321
			149321
			1997
			22300000
			MAI
			01-31-2018
			0.87
			0.95
			6
			Hydropoint Data Systems
			26522
			03-31-2023
			BOXLIGHT CORPORATION
			22599
			09-30-2026
			Collidion Inc.
			13243
			11-30-2022
			12-31-2017
			12-31-2020
			12-31-2021
			2290955.35
			0
			848701.66
			0
			1442253.69
			0
			1261692.49
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		04-26-2018
		18900000
		120
		05-01-2028
		0.04655
		0.04655
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		18900000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2028
		
			PICO RIVERA MARKETPLACE
			8913, 8921, 8937, 8941 AND 8961 WASHINGTON BOULEVARD
			Pico Rivera
			CA
			90660
			Los Angeles
			RT
			89189
			89189
			2001
			36200000
			MAI
			01-29-2018
			0.84
			0.9
			6
			06-01-2020
			N
			Fitness International  LLC
			50000
			05-31-2028
			SHOE PALACE
			4625
			09-30-2026
			McDonald's
			3700
			06-05-2031
			03-31-2018
			01-01-2021
			09-30-2021
			2646700
			1840669
			781694
			634070.82
			1865006
			1206598.18
			1740503
			1113220.93
			UW
			CREFC
			670843.5
			2.09
			1.7986
			1.95
			1.6594
			F
			F
			04-01-2022
		
		false
		false
		18900000
		73316.25
		0.04655
		0.0001621
		73316.25
		0
		0
		18900000
		18900000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-14-2017
		17000000
		120
		04-06-2031
		0.03364978
		0.03364978
		3
		1
		120
		02-06-2018
		false
		1
		PP
		3
		47670.52
		17000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2027
		
			APPLE CAMPUS 3
			222 NORTH WOLFE ROAD
			Sunnyvale
			CA
			94085
			Santa Clara
			OF
			882657
			882657
			2017
			773600000
			MAI
			06-01-2019
			1
			1
			6
			06-06-2020
			N
			Apple
			882657
			02-28-2031
			12-31-2020
			12-31-2021
			46190546
			50305331
			4804932
			12555503.15
			41385613
			37749827.85
			41209082
			37573296.85
			UW
			CREFC
			11599827.03
			3.57
			3.2543
			3.55
			3.2391
			F
			F
			12-31-2021
		
		false
		false
		17000000
		47670.52
		0.03364978
		0.0001621
		47670.52
		0
		0
		17000000
		17000000
		05-06-2022
		01-06-2028
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		National Cooperative Bank, N.A.
		04-24-2018
		17000000
		120
		05-01-2028
		360
		0.0414
		0.0414
		3
		1
		06-01-2018
		true
		1
		WL
		2
		82538.68
		17000000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			Rex Ridge Apartment Corp.
			1-39 Fieldstone Drive
			Hartsdale
			NY
			10530
			Westchester
			CH
			0
			372
			372
			1955
			1998
			80900000
			MAI
			04-16-2018
			80900000
			04-16-2018
			MAI
			97
			95
			6
			N
			0
			0
			0
			07-01-2009
			01-01-2020
			12-31-2020
			7129919
			4884659
			3232000
			3372382
			3897919
			1512277
			3897919
			1512277
			UW
			CREFC
			990464
			4.56
			1.53
			4.56
			1.53
			F
		
		true
		true
		15826762.17
		82538.68
		0.0414
		0.0009
		54602.33
		27936.35
		15798825.82
		15798825.82
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		14
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		02-22-2018
		16300000
		120
		03-01-2028
		336
		0.0558
		0.0558
		3
		1
		04-01-2018
		true
		1
		WL
		2
		95990.78
		16262052.78
		1
		2
		2
		0
		false
		true
		false
		false
		false
		11-30-2027
		
			Hampton & Homewood Memphis
			TN
			LO
			256
			256
			26200000
			0.66
			0.52
			06-01-2020
			N
			01-31-2018
			12-31-2020
			12-31-2021
			6949034
			4352216
			4790773
			3753722.52
			2158261
			598493.48
			1880300
			424404.84
			UW
			1151890
			1.87
			0.5195
			1.63
			0.3684
			F
			F
		
		false
		false
		15252534.35
		95990.78
		0.0558
		0.0001621
		70924.28
		25066.5
		0
		15227467.85
		15227467.85
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14-001
		04-12-2022
		05-11-2022
		
			HOMEWOOD SUITES MEMPHIS SOUTHWIND
			3583 HACKS CROSS ROAD
			Memphis
			TN
			38125
			Shelby
			LO
			123
			123
			2002
			2015
			13800000
			MAI
			10-25-2017
			0.71
			0.62
			6
			01-31-2018
			12-31-2020
			12-31-2021
			3699402
			2625106
			2536135
			2237849.23
			1163267
			387256.77
			1015291
			282252.53
			UW
			CREFC
			607039
			0.6379
			0.4649
			F
			01-31-2018
		
		false
	
	
		Prospectus Loan ID
		14-002
		04-12-2022
		05-11-2022
		
			HAMPTON INN MEMPHIS SOUTHWIND
			3579 HACKS CROSS ROAD
			Memphis
			TN
			38125
			Shelby
			LO
			133
			133
			1999
			2015
			12400000
			MAI
			10-25-2017
			0.62
			0.41
			6
			01-31-2018
			12-31-2020
			12-31-2021
			3249632
			1727110
			2254638
			1515873.29
			994994
			211236.71
			865009
			142152.31
			UW
			CREFC
			544851
			0.3876
			0.2609
			F
			01-31-2018
		
		false
	
	
		Prospectus Loan ID
		15
		National Cooperative Bank, N.A.
		04-02-2018
		15700000
		120
		05-01-2028
		480
		0.0391
		0.0391
		3
		1
		06-01-2018
		true
		1
		WL
		2
		64740.29
		15700000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			444 East 86th Owners Corp.
			444 East 86th Street
			New York
			NY
			10028
			Incomplete
			CH
			0
			289
			289
			1960
			1998
			341000000
			MAI
			02-07-2018
			341000000
			02-07-2018
			MAI
			97
			100
			6
			N
			0
			0
			0
			01-15-2018
			01-01-2020
			12-31-2020
			13638434
			8204379
			7136880
			6842237
			6501554
			1362142
			6385154
			1362142
			UW
			CREFC
			776883
			8.37
			1.75
			8.22
			1.75
			F
		
		true
		true
		15049397.47
		64740.29
		0.0391
		0.0009
		49035.95
		15704.34
		15033693.13
		15033693.13
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		16
		National Cooperative Bank, N.A.
		04-27-2018
		13750000
		120
		05-01-2028
		300
		0.0417
		0.0417
		3
		1
		06-01-2018
		true
		1
		WL
		2
		73874.43
		13750000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			17-85 215th Street Owners', Inc.
			17-85 215TH Street
			Bayside
			NY
			11360
			Queens
			CH
			0
			284
			284
			1969
			2008
			133200000
			MAI
			04-25-2018
			133200000
			04-25-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-18-2010
			01-01-2020
			12-31-2020
			8130100
			5131387
			3614000
			3973745
			4516100
			1157642
			4516100
			1157642
			UW
			CREFC
			886493
			1.31
			1.31
			F
		
		true
		true
		12455289.4
		73874.43
		0.0417
		0.0009
		43282.13
		30592.3
		12424697.1
		12424697.1
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		17
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		03-29-2018
		12500000
		120
		04-01-2028
		0.04695
		0.04695
		3
		1
		120
		05-01-2018
		true
		1
		WL
		3
		48906.25
		12500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2027
		
			VALUE STORE IT - POMPANO BEACH
			500 SOUTH ANDREWS AVENUE
			Pompano Beach
			FL
			33069
			Broward
			SS
			105952
			105952
			974
			974
			2001
			20590000
			MAI
			03-02-2018
			0.91
			0.94
			6
			06-01-2020
			N
			02-28-2018
			12-31-2020
			12-31-2021
			1860321
			2222200
			604452
			770585.37
			1255869
			1451614.63
			1240081
			1435826.63
			UW
			CREFC
			595026.05
			2.11
			2.4395
			2.08
			2.413
			F
			F
		
		false
		false
		12500000
		48906.25
		0.04695
		0.0001621
		48906.25
		0
		0
		12500000
		12500000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		04-16-2018
		11000000
		120
		05-11-2028
		360
		0.0492
		0.0492
		3
		1
		06-11-2018
		true
		1
		WL
		2
		0
		11000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-10-2028
		
			HAMPTON INN & SUITES - WOODINVILLE
			19211 AND 19255 WOODINVILLE SNOHOMISH ROAD NE
			Woodinville
			WA
			98072
			King
			LO
			102
			102
			2016
			17900000
			MAI
			02-13-2018
			0.62
			0.61
			6
			06-11-2020
			N
			03-31-2018
			12-31-2020
			12-31-2021
			3747669
			3461951.86
			2439580
			2461163.93
			1308089
			1000787.93
			1158182
			862309.86
			UW
			CREFC
			702164.76
			1.86
			1.4252
			1.65
			1.228
			F
			F
		
		false
		false
		10340356.51
		58513.73
		0.0492
		0.0001621
		42395.46
		16118.27
		0
		10324238.24
		10324238.24
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		04-09-2018
		10000000
		120
		05-01-2028
		360
		0.05169
		0.05169
		3
		1
		06-01-2018
		true
		1
		WL
		2
		0
		10000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		10-31-2027
		
			6TH & SABLE RETAIL
			401, 411 AND 501 SABLE BOULEVARD
			Aurora
			CO
			80011
			Arapahoe
			RT
			146167
			146167
			1987
			21500000
			MAI
			02-15-2018
			0.97
			0.95
			6
			06-01-2020
			N
			Third Future Schools
			50750
			06-30-2032
			COMPONO  LLC.
			16420
			12-31-2026
			Compare Food Corporation
			11400
			05-31-2039
			02-28-2018
			01-01-2021
			03-31-2021
			2223927
			609511
			695732
			214592.18
			1528195
			394918.82
			1415036
			366629.07
			UW
			CREFC
			164159.22
			2.33
			2.4057
			2.15
			2.2333
			F
			F
			03-31-2021
		
		false
		false
		9427561.28
		54719.74
		0.05169
		0.0001621
		40609.22
		14110.52
		0
		9413450.76
		9413450.76
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		04-05-2018
		10000000
		120
		05-01-2028
		360
		0.05049
		0.05049
		3
		1
		06-01-2018
		true
		1
		WL
		2
		0
		10000000
		1
		1
		1
		5
		false
		true
		true
		false
		false
		05-31-2020
		10-31-2027
		10-31-2027
		
			DOUBLETREE KENOSHA
			11800 108TH STREET
			Pleasant Prairie
			WI
			53158
			Kenosha
			LO
			120
			120
			1998
			2017
			15200000
			MAI
			03-06-2018
			0.73
			0.69
			6
			X
			03-31-2018
			04-01-2021
			03-31-2022
			4369907
			5284697
			3053459
			4069004.14
			1316448
			1215692.86
			1141652
			1004304.98
			UW
			CREFC
			647784.36
			2.03
			1.8766
			1.76
			1.5503
			F
			F
		
		false
		false
		9414532.45
		53982.03
		0.05049
		0.0001621
		39611.65
		14370.38
		0
		9400162.07
		9400162.07
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-30-2018
		10000000
		120
		05-01-2028
		360
		0.0498
		0.0498
		3
		1
		06-01-2018
		true
		1
		WL
		2
		0
		10000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		12-31-2027
		
			VALLEY MEDICAL CENTER
			205 HIRST ROAD
			Purcellville
			VA
			20132
			Loudoun
			OF
			44375
			44375
			2007
			14750000
			MAI
			02-14-2018
			0.94
			0.72
			6
			06-01-2020
			N
			LSFP Stone Springs
			7120
			08-31-2029
			Loudoun Pediatrics & Associates
			6106
			06-30-2022
			CaseCo  LLC
			4819
			06-30-2028
			03-31-2018
			12-31-2019
			12-31-2020
			1320459.7
			1396473
			344381.11
			338354.36
			976078.6
			1058118.64
			888290.35
			970329.64
			UW
			CREFC
			642720
			1.52
			1.6463
			1.38
			1.5097
			F
			F
			12-31-2020
		
		false
		false
		9406958.67
		53560
		0.0498
		0.0001621
		39038.88
		14521.12
		0
		9392437.55
		9392437.55
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		03-23-2018
		9650000
		120
		04-01-2028
		360
		0.0487
		0.0487
		3
		1
		24
		05-01-2018
		true
		1
		WL
		5
		39162.92
		9650000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2027
		
			SHERMAN SQUARE
			7203-7219 NORTH VAN NUYS BOULEVARD / 14503-14523 SHERMAN WAY
			Van Nuys
			CA
			91405
			Los Angeles
			RT
			31501
			31501
			1983
			2013
			16200000
			MAI
			02-12-2018
			14800000
			08-03-2020
			MAI
			0.81
			0.92
			6
			06-01-2020
			N
			Mandy's Laundry  LLC
			4416
			11-30-2030
			Mey Fung Bakery
			2552
			09-30-2030
			Dunkin Donuts
			2303
			01-31-2027
			12-31-2017
			12-31-2020
			12-31-2021
			1039877
			1191819
			267777.31
			272353.2
			772099.69
			919465.8
			746467.67
			893833.8
			UW
			CREFC
			612472
			1.26
			1.5012
			1.22
			1.4593
			F
			F
			12-31-2021
		
		false
		false
		9364831.44
		51039.31
		0.0487
		0.0001621
		38005.61
		13033.7
		0
		9351797.74
		9351797.74
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		07-03-2020
		01-08-2021
		false
		8
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		05-01-2018
		9240000
		120
		05-01-2028
		360
		0.05
		0.05
		3
		1
		06-01-2018
		true
		1
		WL
		2
		0
		9240000
		1
		1
		1
		5
		false
		true
		false
		false
		true
		01-31-2028
		
			HOLIDAY INN EXPRESS AT THE STADIUMS
			1701 RUSSELL STREET
			Baltimore
			MD
			21230
			Baltimore City
			LO
			123
			123
			1960
			2015
			13200000
			MAI
			04-01-2018
			9300000
			07-29-2021
			MAI
			0.74
			0.9
			6
			06-01-2020
			N
			02-28-2018
			04-01-2020
			03-31-2021
			3671613
			3987513
			2420060
			1965024
			1251553
			2022489
			1104688
			1862988
			UW
			CREFC
			595228
			2.1
			3.3978
			1.86
			3.1298
			F
			F
		
		false
		true
		8694063.97
		49602.32
		0.05
		0.0001621
		36225.27
		13377.05
		0
		8876523
		8680686.92
		05-01-2022
		1
		false
		683090.49
		0
		0
		0
		0
		Wells Fargo Bank, NA
		06-10-2020
		02-01-2022
		false
		8
		05-12-2021
		98
		05-01-2028
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		03-22-2018
		8700000
		120
		04-01-2028
		360
		0.05042
		0.05042
		3
		1
		36
		05-01-2018
		true
		1
		WL
		5
		36554.5
		8700000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2027
		
			COURTYARD MARRIOTT - EL PASO
			12065 GATEWAY WEST BOULEVARD
			El Paso
			TX
			79936
			El Paso
			LO
			104
			104
			2017
			15500000
			MAI
			02-01-2018
			0.63
			0.86
			6
			06-01-2020
			N
			02-28-2018
			04-01-2021
			03-31-2022
			3002128
			4524525
			1802142
			1978571.73
			1199986
			2545953.28
			1079901
			2364972.28
			UW
			CREFC
			553970.53
			2.13
			4.5958
			1.92
			4.2691
			F
			F
		
		false
		false
		8578844.3
		46927.05
		0.05042
		0.0001621
		36045.44
		10881.61
		0
		8567962.69
		8567962.69
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		03-28-2018
		7750000
		120
		04-11-2028
		0.0436
		0.0436
		3
		1
		120
		05-11-2018
		true
		1
		WL
		3
		28158.33
		7750000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-10-2028
		
			SAFEWAY - EVERETT
			4128 RUCKER AVENUE
			Everett
			WA
			98203
			Snohomish
			RT
			46235
			46235
			2002
			13330000
			MAI
			03-12-2018
			1
			1
			6
			06-11-2020
			N
			Safeway Express LLC
			45235
			10-31-2037
			12-31-2020
			12-31-2021
			974348
			753938
			293450
			22618.14
			680898
			731319.86
			639333
			689754.86
			UW
			CREFC
			342593
			1.99
			2.1346
			1.87
			2.0133
			F
			F
			12-31-2021
		
		false
		false
		7750000
		28158.33
		0.0436
		0.0001621
		28158.33
		0
		0
		7750000
		7750000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-06-2018
		7675000
		120
		05-01-2028
		360
		0.0494
		0.0494
		3
		1
		06-01-2018
		true
		1
		WL
		2
		0
		7675000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		12-31-2027
		
			OLD KINGS COMMONS
			7 AND 9 OLD KINGS ROAD NORTH
			Palm Coast
			FL
			32137
			Flagler
			RT
			84759
			84759
			1988
			10800000
			MAI
			01-02-2018
			1
			0.97
			6
			06-01-2020
			N
			Bealls
			27828
			01-31-2028
			Staples
			24197
			02-26-2023
			Planet Fitness
			13400
			11-30-2023
			12-31-2017
			01-01-2022
			03-31-2022
			1184426
			333517
			321537.04
			85122.27
			862888.96
			248394.73
			776434.78
			226781.23
			UW
			CREFC
			122760.24
			1.76
			2.0234
			1.58
			1.8473
			F
			F
			03-31-2022
		
		false
		false
		7216450.05
		40920.08
		0.0494
		0.0001621
		29707.72
		11212.36
		0
		7205237.7
		7205237.69
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		03-29-2018
		7000000
		120
		04-01-2028
		360
		0.05225
		0.05225
		3
		1
		05-01-2018
		true
		1
		WL
		2
		38545.94
		6991933.23
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-31-2027
		
			HOLIDAY INN EXPRESS NEWPORT NEWS
			941 J. CLYDE MORRIS BOULEVARD
			Newport News
			VA
			23601
			Newport News city
			LO
			122
			122
			2003
			2016
			11200000
			MAI
			02-22-2018
			0.67
			0.63
			6
			06-01-2020
			N
			01-31-2018
			12-31-2020
			12-31-2021
			2769596
			2522474
			1864748
			1453117.1
			904848
			1069356.9
			794064
			968457.94
			UW
			CREFC
			462551.28
			1.96
			2.3118
			1.72
			2.0937
			F
			F
		
		false
		false
		6593581.08
		38545.94
		0.05225
		0.0001621
		28709.55
		9836.39
		0
		6583744.69
		6583744.69
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		National Cooperative Bank, N.A.
		04-24-2018
		6500000
		120
		05-01-2028
		360
		0.0422
		0.0422
		3
		1
		06-01-2018
		true
		1
		WL
		2
		31862.04
		6500000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			CARLSHIRE TENANTS, INC.
			CARLSHIRE TENANTS, INC.
			LARCHMONT
			NY
			10538
			Incomplete
			CH
			0
			109
			109
			1954
			2003
			48800000
			MAI
			03-22-2018
			48800000
			03-22-2018
			MAI
			98
			95
			6
			N
			0
			0
			0
			03-15-2018
			01-01-2020
			12-31-2020
			3503576
			2073848
			1568256
			1483131
			1935320
			590717
			1896320
			590717
			UW
			CREFC
			382344
			5.06
			1.54
			4.96
			1.54
			F
		
		true
		true
		6057676.42
		31862.04
		0.0422
		0.0009
		21302.83
		10559.21
		6047117.21
		6047117.21
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		29
		National Cooperative Bank, N.A.
		03-29-2018
		6500000
		120
		04-01-2028
		360
		0.0457
		0.0457
		3
		1
		05-01-2018
		true
		1
		WL
		2
		33205.45
		6491548.72
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			Hudson Court Owners, Inc.
			c/o Prime Locations
			Yonkers
			NY
			10704
			Incomplete
			CH
			0
			117
			117
			1965
			1993
			18100000
			MAI
			02-13-2018
			18100000
			02-13-2018
			MAI
			98
			95
			6
			N
			0
			0
			0
			01-16-2018
			07-01-2020
			06-30-2021
			2207058
			1479895
			984916
			973594
			1222142
			506301
			1185742
			506301
			UW
			CREFC
			398465
			3.07
			1.27
			2.98
			1.27
			F
		
		true
		true
		6074326.29
		33205.45
		0.0457
		0.0009
		23133.06
		10072.39
		6064253.9
		6064253.9
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		30
		National Cooperative Bank, N.A.
		03-28-2018
		6100000
		120
		04-01-2028
		0.0425
		0.0425
		3
		1
		05-01-2018
		true
		1
		WL
		3
		22324.31
		6100000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			229 East 79 Limited
			229 East 79th Street
			New York
			NY
			10021
			New York
			CH
			0
			72
			72
			1926
			2003
			109700000
			MAI
			03-02-2018
			109700000
			03-02-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-16-2010
			01-01-2020
			12-31-2020
			4468673
			2528984
			1822731
			2357200
			2645942
			171784
			2645942
			171784
			UW
			CREFC
			263571
			0.65
			0.65
			F
		
		true
		true
		6100000
		21604.17
		0.0425
		0.0009
		21604.17
		6100000
		6100000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-06-2018
		6042000
		120
		05-01-2028
		0.04885
		0.04885
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		6042000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2027
		
			SAFEWAY FRASER
			40 COUNTY ROAD 804
			Fraser
			CO
			80442
			Grand
			RT
			52300
			52300
			1998
			10460000
			MAI
			02-18-2018
			1
			1
			6
			06-01-2020
			N
			Safeway
			52300
			01-31-2038
			12-31-2020
			12-31-2021
			771920.75
			656268
			175547.51
			0
			596373.24
			656268
			559240.24
			619135
			UW
			CREFC
			299251
			1.99
			2.193
			1.87
			2.0689
			F
			F
			12-31-2021
		
		false
		false
		6042000
		24595.97
		0.04885
		0.0001621
		24595.97
		0
		0
		6042000
		6042000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		04-24-2018
		5825000
		120
		05-11-2028
		360
		0.0461
		0.0461
		3
		1
		06-11-2018
		true
		1
		WL
		2
		0
		5825000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		06-10-2020
		11-10-2027
		11-10-2027
		
			SPS-SACRAMENTO IV
			7301 FRANKLIN BOULEVARD
			Sacramento
			CA
			95823
			Sacramento
			SS
			68475
			68475
			595
			595
			1985
			2006
			10130000
			MAI
			03-22-2018
			0.99
			0.92
			6
			06-11-2020
			N
			02-28-2018
			01-01-2021
			09-30-2021
			1011771
			978773
			415941
			380004.01
			595830
			598768.99
			584873
			590551.24
			UW
			CREFC
			269067.24
			1.66
			2.2253
			1.63
			2.1948
			F
			F
		
		false
		false
		5455293.96
		29896.36
		0.0461
		0.0001621
		20957.42
		8938.94
		0
		5446355.02
		5446355.02
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		National Cooperative Bank, N.A.
		03-27-2018
		5700000
		120
		04-01-2028
		360
		0.0426
		0.0426
		3
		1
		05-01-2018
		true
		1
		WL
		2
		28073.95
		5692161.05
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			3755 Owners Ltd.
			3755 Henry Hudson Parkway
			Riverdale
			NY
			10463
			Bronx
			CH
			0
			91
			91
			1961
			1998
			45160000
			MAI
			03-27-2018
			45160000
			03-27-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			08-30-2005
			11-01-2020
			10-31-2021
			2533121
			2084730
			1176000
			1773756
			1357121
			310974
			1357121
			310974
			UW
			CREFC
			336887
			0.92
			0.92
			F
		
		true
		true
		5305564.03
		28073.95
		0.0426
		0.0009
		18834.75
		9239.2
		5296324.83
		5296324.83
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		34
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-13-2018
		5614000
		120
		05-01-2028
		0.048877
		0.048877
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		5614000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2027
		
			SAFEWAY DUVALL
			14020 MAIN STREET NORTHEAST
			Duvall
			WA
			98019
			King
			RT
			44816
			44816
			2001
			2010
			9400000
			MAI
			02-26-2018
			1
			1
			6
			06-01-2020
			N
			Safeway
			44839
			10-31-2037
			12-31-2020
			12-31-2021
			706457.07
			564756
			201983.71
			3160
			504473.36
			561596
			468470.73
			525593
			UW
			CREFC
			278206.53
			1.81
			2.0186
			1.68
			1.8892
			F
			F
			12-31-2021
		
		false
		false
		5614000
		22866.29
		0.048877
		0.0001621
		22866.29
		0
		0
		5614000
		5614000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		35
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-26-2018
		5400000
		120
		05-01-2028
		0.0488
		0.0488
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		5400000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			WALGREENS CONCORD
			142 LOUDON ROAD
			Concord
			NH
			03301
			Merrimack
			RT
			11446
			11446
			2008
			9550000
			MAI
			03-14-2018
			1
			1
			6
			06-01-2020
			N
			Walgreens
			11446
			08-31-2033
			12-31-2020
			12-31-2021
			514995
			510085
			4995.45
			20403
			509999.55
			489682
			508282.65
			487965
			UW
			CREFC
			267180
			1.91
			1.8327
			1.9
			1.8263
			F
			F
			12-31-2021
		
		false
		false
		5400000
		21960
		0.0488
		0.0007371
		21960
		0
		0
		5400000
		5400000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-27-2018
		5100000
		120
		05-01-2028
		0.0467
		0.0467
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		5100000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			VILLA MARINA
			300 & 320 FERRY ROAD, 300 HARBORSIDE DRIVE
			Galveston
			TX
			77550
			Galveston
			MF
			184
			184
			1971
			2009
			9490000
			MAI
			02-28-2018
			0.91
			0.91
			6
			06-01-2020
			N
			02-28-2018
			01-01-2021
			09-30-2021
			2004963.97
			1499601
			1381058.37
			1070586.69
			623905.6
			429014.31
			568705.6
			387614.31
			UW
			CREFC
			181273.81
			2.58
			2.3666
			2.36
			2.1382
			F
			F
		
		false
		false
		5100000
		19847.5
		0.0467
		0.0001621
		19847.5
		0
		0
		5100000
		5100000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		02-28-2018
		5050000
		60
		03-11-2023
		360
		0.0556
		0.0556
		3
		1
		04-11-2018
		true
		1
		WL
		2
		28863.74
		5039827.42
		1
		1
		1
		0
		false
		true
		true
		false
		false
		06-10-2020
		12-10-2022
		12-10-2022
		
			BELL PARK PLAZA
			17037 NORTH 43RD AVENUE; 4232 AND 4236 WEST BELL ROAD
			Phoenix
			AZ
			85308
			Maricopa
			RT
			33480
			33480
			1986
			2002
			7230000
			MAI
			12-21-2017
			0.93
			0.93
			6
			X
			Hobby Bench
			8000
			05-31-2024
			Banner Urgent Care
			3600
			11-30-2022
			Yen Sushi
			2940
			12-31-2026
			12-31-2017
			01-01-2021
			09-30-2021
			730992
			579406
			202304
			183582.44
			528689
			395823.56
			496883
			371969.06
			UW
			CREFC
			259774
			1.53
			1.5237
			1.43
			1.4318
			F
			F
			12-31-2021
		
		false
		false
		4769044.41
		28863.74
		0.0556
		0.0001621
		22096.57
		6767.17
		0
		4762277.24
		4762277.24
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		03-13-2018
		4800000
		120
		04-11-2028
		360
		0.0516
		0.0516
		3
		1
		05-11-2018
		true
		1
		WL
		2
		26238.84
		4794401.16
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-10-2028
		
			THE CENTER ON CALLOWAY
			1098-1120 CALLOWAY DRIVE
			Bakersfield
			CA
			93312
			Kern
			RT
			23121
			23121
			2007
			6600000
			MAI
			01-16-2018
			1
			1
			6
			06-11-2020
			N
			El Portal Luggage
			5000
			03-04-2023
			Shoyu Sushi
			4045
			02-28-2023
			Royal Nails
			2477
			05-10-2026
			02-28-2018
			01-01-2021
			06-30-2021
			666604
			365844
			196682
			98339.94
			469922
			267504.06
			447720
			256403.06
			UW
			CREFC
			157433
			1.49
			1.6991
			1.42
			1.6286
			F
			F
			09-30-2021
		
		false
		false
		4517892.88
		26238.84
		0.0516
		0.0006621
		19426.94
		6811.9
		0
		4511080.98
		4511080.98
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		39
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-27-2018
		4500000
		120
		05-01-2028
		360
		0.0454
		0.0454
		3
		1
		60
		06-01-2018
		true
		1
		WL
		5
		0
		4500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			OAKS ON HENRY
			301 WEST HENRY STREET
			Punta Gorda
			FL
			33950
			Charlotte
			MF
			52
			52
			2016
			7500000
			MAI
			03-28-2018
			0.94
			1
			6
			06-01-2020
			N
			02-28-2018
			01-01-2022
			03-31-2022
			676390
			206088
			231345.53
			88671.13
			445044.47
			117416.87
			432044.47
			114166.87
			UW
			CREFC
			51075
			1.62
			2.2989
			1.57
			2.2352
			F
			F
		
		false
		false
		4500000
		17025
		0.0454
		0.0001621
		17025
		0
		0
		4500000
		4500000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		03-29-2018
		4500000
		120
		04-01-2028
		300
		0.04345
		0.04345
		3
		1
		05-01-2018
		true
		1
		WL
		2
		24618.21
		4491675.54
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-31-2027
		
			WELLER BUILDING
			1225 S WELLER STREET
			Seattle
			WA
			98144
			King
			OF
			44417
			44417
			2001
			10850000
			MAI
			02-15-2018
			0.98
			0.91
			6
			06-01-2020
			N
			Marpac Construction
			7662
			10-31-2032
			Child Care Resource
			6359
			02-28-2021
			One America
			5932
			09-30-2021
			12-31-2017
			12-31-2020
			12-31-2021
			945255.04
			999678
			374700.69
			370281.76
			570554.35
			629396.24
			471504.44
			530346.24
			UW
			CREFC
			295418.52
			1.93
			2.1305
			1.6
			1.7952
			F
			F
			12-31-2021
		
		false
		false
		4076425.87
		24618.21
		0.04345
		0.0001621
		14760.06
		9858.15
		0
		4066567.72
		4066567.72
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		41
		National Cooperative Bank, N.A.
		04-17-2018
		4350000
		120
		05-01-2028
		360
		0.0422
		0.0422
		3
		1
		06-01-2018
		true
		1
		WL
		2
		21323.06
		4350000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			Stonegate X Apartment Owners Corp.
			30-220 Parkside Drive
			Suffern
			NY
			10901
			Rockland
			CH
			0
			96
			96
			1966
			2005
			12710000
			MAI
			03-29-2018
			12710000
			03-29-2018
			MAI
			95
			100
			6
			N
			0
			0
			0
			09-27-2004
			01-01-2020
			12-31-2020
			1427005
			1088642
			627943
			861367
			799062
			227275
			799062
			227275
			UW
			CREFC
			255877
			2.49
			0.89
			2.49
			0.89
			F
		
		true
		true
		4053983.34
		21323.06
		0.0422
		0.0009
		14256.51
		7066.55
		4046916.79
		4046916.79
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		42
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		03-15-2018
		4275000
		120
		04-11-2028
		300
		0.0482
		0.0482
		3
		1
		05-11-2018
		true
		1
		WL
		2
		24544.95
		4267626.3
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-10-2028
		
			THE SUMMIT APARTMENTS
			2800-2814 DE MEL AVENUE
			Louisville
			KY
			40214
			Jefferson
			MF
			168
			168
			1973
			2012
			7000000
			MAI
			02-16-2018
			0.92
			0.91
			6
			06-11-2020
			N
			03-31-2018
			01-01-2021
			09-30-2021
			1303078
			1007796
			781125
			732915.31
			521953
			274880.69
			479953
			243380.69
			UW
			CREFC
			220904.55
			1.77
			1.2443
			1.63
			1.1017
			F
			F
		
		false
		false
		3898275.64
		24544.95
		0.0482
		0.0001621
		15658.07
		8886.88
		0
		3889388.76
		3889388.76
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		43
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-13-2018
		4205000
		120
		05-01-2028
		0.04515
		0.04515
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		4205000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			FEDEX GROUND - EMPORIA
			180 DANIEL A. BELMONTE DR
			Emporia
			VA
			23847
			Greensville
			IN
			50678
			50678
			2008
			2015
			8500000
			MAI
			03-01-2018
			1
			1
			6
			06-01-2020
			N
			Federal Express
			50611
			09-30-2025
			12-31-2020
			12-31-2021
			654664
			659186
			67481.92
			57160.46
			587182.08
			602025.54
			551707.48
			566550.54
			UW
			CREFC
			192493
			3.05
			3.1275
			2.87
			2.9432
			F
			F
			12-31-2021
		
		false
		false
		4205000
		15821.31
		0.04515
		0.0008371
		15821.31
		0
		0
		4205000
		4205000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		44
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-30-2018
		4140000
		120
		05-01-2028
		0.0493
		0.0493
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		4140000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		10-31-2027
		
			WALGREENS BLOOMINGTON
			909 SOUTH MAIN STREET
			Bloomington
			IL
			61701
			McLean
			RT
			14820
			14820
			2008
			6800000
			MAI
			02-22-2018
			1
			1
			6
			06-01-2020
			N
			Walgreens
			14820
			10-31-2033
			12-31-2020
			12-31-2021
			420000
			420000
			12600
			12600
			407400
			407400
			407400
			407400
			UW
			CREFC
			206936.75
			1.97
			1.9687
			1.97
			1.9687
			F
			F
			12-31-2021
		
		false
		false
		4140000
		17008.5
		0.0493
		0.0007621
		17008.5
		0
		0
		4140000
		4140000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		45
		National Cooperative Bank, N.A.
		03-30-2018
		3950000
		120
		04-01-2028
		480
		0.0424
		0.0424
		3
		1
		05-01-2018
		true
		1
		WL
		2
		17103.02
		3946853.65
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			Fairfield Greens Owners, Inc.
			742, 744, 746, 748 Deer Park Avenue
			North Babylon
			NY
			11703
			Suffolk
			CH
			0
			60
			60
			1961
			1998
			12584000
			MAI
			03-02-2018
			12584000
			03-02-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			10-30-2009
			07-01-2020
			06-30-2021
			890227
			634335
			374000
			505953
			516227
			128382
			516227
			128382
			UW
			CREFC
			205236
			2.9
			0.63
			2.9
			0.63
			F
		
		true
		true
		3796212.84
		17103.02
		0.0424
		0.0009
		13413.29
		3689.73
		3792523.11
		3792523.11
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		46
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		04-19-2018
		3705000
		120
		05-01-2028
		360
		0.0495
		0.0495
		3
		1
		36
		06-01-2018
		true
		1
		WL
		5
		0
		3705000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			AFGLOBAL
			13302 AND 13312 EAST HARDY ROAD
			Houston
			TX
			77039
			Harris
			IN
			57559
			57559
			1976
			2012
			6800000
			MAI
			03-01-2018
			1
			1
			6
			06-01-2020
			N
			AF Global Corporation
			57559
			03-28-2036
			12-31-2020
			12-31-2021
			651289.43
			475000
			198671.68
			23425.6
			452617.75
			451574.4
			422687.07
			421643.4
			UW
			CREFC
			237314
			1.91
			1.9028
			1.78
			1.7767
			F
			F
			12-31-2021
		
		false
		false
		3657151.51
		19776.18
		0.0495
		0.0008371
		15085.75
		4690.43
		0
		3652461.08
		3652461.08
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		47
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		04-27-2018
		3375000
		120
		05-11-2028
		360
		0.0523
		0.0523
		3
		1
		06-11-2018
		true
		1
		WL
		2
		0
		3375000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-10-2028
		
			196 & 204 GROVE AVENUE
			196 & 204 GROVE AVENUE
			Township of West Deptford
			NJ
			08086
			Gloucester
			OF
			23525
			23525
			2004
			4500000
			MAI
			03-22-2018
			1
			0.86
			6
			06-11-2020
			N
			Advanced Radiology
			4000
			09-30-2026
			Cooper Health Systems
			3000
			07-31-2022
			Columbia Banking System  Inc.
			3000
			12-31-2024
			12-31-2017
			12-31-2020
			12-31-2021
			490976.12
			490308
			143277.24
			224985.32
			347698.88
			265322.68
			319468.88
			237092.68
			UW
			CREFC
			223141.08
			1.56
			1.189
			1.43
			1.0625
			F
			F
			12-31-2021
		
		false
		false
		3184013.65
		18595.09
		0.0523
		0.0001621
		13876.99
		4718.1
		0
		3179295.55
		3179295.55
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		48
		National Cooperative Bank, N.A.
		05-01-2018
		3100000
		120
		05-01-2028
		360
		0.0412
		0.0412
		3
		1
		06-01-2018
		true
		1
		WL
		2
		15015.14
		3100000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			Greystone in Westchester Cooperative #1 Inc.
			12 DeHaven Drive
			Yonkers
			NY
			10703
			Incomplete
			CH
			0
			112
			112
			1953
			2003
			19320000
			MAI
			04-30-2018
			19320000
			04-30-2018
			MAI
			98
			100
			6
			N
			COOPERATIVE
			0
			12-31-2052
			0
			0
			04-04-2018
			01-01-2020
			12-31-2020
			2422671
			1374181
			1187224
			1016793
			1235447
			357388
			1206847
			357388
			UW
			CREFC
			180182
			6.86
			1.98
			6.7
			1.98
			F
		
		true
		true
		2885305.21
		15015.14
		0.0412
		0.0009
		9906.21
		5108.93
		2880196.28
		2880196.28
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		49
		National Cooperative Bank, N.A.
		04-30-2018
		3000000
		120
		05-01-2028
		480
		0.0419
		0.0419
		3
		1
		06-01-2018
		true
		1
		WL
		2
		14653.01
		3000000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			6200 Riverdale Avenue Corp.
			6200 Riverdale Avenue
			Riverdale
			NY
			10471
			Bronx
			CH
			0
			60
			60
			1958
			2006
			11320000
			MAI
			03-09-2018
			11320000
			03-09-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-26-2003
			01-01-2020
			12-31-2020
			771220
			738806
			332700
			608640
			438520
			130166
			438520
			130166
			UW
			CREFC
			175836
			3.93
			0.74
			3.93
			0.74
			F
		
		true
		true
		2794768.97
		14653.01
		0.0419
		0.0009
		9758.4
		4894.61
		2789874.36
		2789874.36
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		50
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		03-27-2018
		2900000
		120
		01-01-2028
		360
		0.05115
		0.05115
		3
		1
		05-01-2018
		true
		1
		WL
		2
		15772.28
		2896588.97
		1
		1
		5
		false
		true
		false
		false
		false
		12-31-2027
		
			Defeased
			FL
			Pinellas
			MH
			93
			93
			1962
			5630000
			MAI
			10-09-2017
			0.98
			3
			06-01-2020
			F
			01-31-2018
			562556
			245586
			316970
			312320
			UW
			F
		
		false
		false
		2728120.91
		15772.28
		0.05115
		0.0001621
		11628.62
		4143.66
		0
		2723977.25
		2723977.25
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		51
		National Cooperative Bank, N.A.
		03-30-2018
		2800000
		120
		04-01-2028
		360
		0.042
		0.042
		3
		1
		05-01-2018
		true
		1
		WL
		2
		13692.48
		2796107.52
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			180 South Middle Neck Road Corp.
			180 South Middle Neck Road
			Great Neck
			NY
			11021
			Nassau
			CH
			0
			51
			51
			1965
			1998
			22400000
			MAI
			03-27-2018
			22400000
			03-27-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-04-2010
			01-01-2020
			12-31-2020
			1658374
			895756
			675727
			685356
			982647
			210400
			982647
			210400
			UW
			CREFC
			164310
			1.28
			1.28
			F
		
		true
		true
		2604189.6
		13692.48
		0.042
		0.0009
		9114.66
		4577.82
		2599611.78
		2599611.78
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		National Cooperative Bank, N.A.
		03-22-2018
		2500000
		120
		04-01-2028
		360
		0.0418
		0.0418
		3
		1
		05-01-2018
		true
		1
		WL
		2
		12196.26
		2496512.07
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			3215 Arlington Avenue Owners Corp.
			3215 Arlington Avenue
			Riverdale
			NY
			10463
			Bronx
			CH
			0
			68
			68
			1958
			2011
			17400000
			MAI
			03-05-2018
			17400000
			03-05-2018
			MAI
			96
			95
			6
			N
			0
			0
			0
			03-18-2009
			01-01-2020
			12-31-2020
			1127762
			709193
			530000
			528659
			597762
			180534
			597762
			180534
			UW
			CREFC
			146355
			4.27
			1.23
			4.27
			1.23
			F
		
		true
		true
		2324555.97
		12196.26
		0.0418
		0.0009
		8097.2
		4099.06
		2320456.91
		2320456.91
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		04-25-2018
		2300000
		120
		05-01-2028
		0.05819
		0.05819
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		0
		2300000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2027
		
			111 VETERANS
			111 VETERANS MEMORIAL BOULEVARD
			Metairie
			LA
			70005
			Jefferson
			98
			154202
			154202
			1982
			4200000
			MAI
			02-03-2018
			1
			1
			6
			06-01-2020
			N
			Stewart Development LLC
			154335
			12-31-2050
			12-31-2020
			12-31-2021
			169200
			190513
			2580
			18293.73
			166620
			172219.27
			166620
			172219.27
			UW
			CREFC
			135695.81
			1.23
			1.2691
			1.23
			1.2691
			F
			F
			01-01-2022
		
		false
		false
		2300000
		11153.08
		0.05819
		0.0001621
		11153.08
		0
		0
		2300000
		2300000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		54
		National Cooperative Bank, N.A.
		04-02-2018
		2300000
		120
		05-01-2028
		0.0421
		0.0421
		3
		1
		06-01-2018
		true
		1
		WL
		3
		8338.14
		2300000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			Top of The Lofts, Inc.
			129 West 22nd Street
			New York
			NY
			10011
			Manhattan
			CH
			0
			16
			16
			1909
			2011
			45475000
			MAI
			02-16-2018
			45475000
			02-16-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			09-17-2008
			01-01-2020
			12-31-2020
			1628187
			1071677
			571000
			875567
			1057187
			196110
			1057187
			196110
			UW
			CREFC
			98444
			1.99
			1.99
			F
		
		true
		true
		2300000
		8069.17
		0.0421
		0.0009
		8069.17
		2300000
		2300000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		National Cooperative Bank, N.A.
		04-13-2018
		2300000
		120
		05-01-2028
		360
		0.0432
		0.0432
		3
		1
		06-01-2018
		true
		1
		WL
		2
		11409.07
		2300000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			208-216 East 82nd St. Owners Corp.
			208-216 East 82nd Street
			NY
			NY
			10028
			NY
			CH
			0
			69
			69
			1910
			2013
			34700000
			MAI
			04-24-2018
			34700000
			04-24-2018
			MAI
			97.7
			95
			6
			N
			0
			0
			0
			01-24-2018
			01-01-2020
			12-31-2020
			1983948
			966958
			834580
			941269
			1149368
			25689
			1130618
			25689
			UW
			CREFC
			136909
			8.4
			0.19
			8.26
			0.19
			F
		
		true
		true
		2146230.52
		11409.07
		0.0432
		0.0009
		7726.43
		3682.64
		2142547.88
		2142547.88
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		56
		National Cooperative Bank, N.A.
		03-28-2018
		2300000
		120
		04-01-2028
		480
		0.0433
		0.0433
		3
		1
		05-01-2018
		true
		1
		WL
		2
		10089.96
		2298209.21
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			Braddock Avenue Owners, Inc.
			222-89 Braddock Avenue
			Bellrose
			NY
			11427
			Queens
			CH
			0
			47
			47
			1964
			2008
			7400000
			MAI
			01-16-2018
			7400000
			01-16-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			09-05-2008
			01-01-2021
			12-31-2021
			660304
			696095
			304860
			573418
			355444
			122677
			355444
			122677
			UW
			CREFC
			121080
			1.01
			1.01
			F
		
		true
		true
		2212582.23
		10089.96
		0.0433
		0.0009
		7983.73
		2106.23
		2210476
		2210476
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		57
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		03-29-2018
		1970000
		120
		04-01-2028
		0.04585
		0.04585
		3
		1
		120
		05-01-2018
		true
		1
		WL
		3
		7527.04
		1970000
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2027
		
			Defeased
			CA
			San Bernardino
			MH
			70
			70
			1960
			3400000
			MAI
			02-05-2018
			0.97
			3
			06-01-2020
			F
			12-31-2017
			491029
			244538
			246491
			242470
			UW
			F
		
		false
		false
		1970000
		7527.04
		0.04585
		0.0016599
		7527.04
		0
		0
		1970000
		1970000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		58
		National Cooperative Bank, N.A.
		03-29-2018
		1720000
		120
		04-01-2028
		360
		0.0422
		0.0422
		3
		1
		05-01-2018
		true
		1
		WL
		2
		8431.19
		1717617.48
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			Hillpark Plaza, Inc.
			15 Hillpark Avenue
			Great Neck
			NY
			11021
			Nassau
			CH
			0
			42
			42
			1960
			2003
			11200000
			MAI
			03-05-2018
			11200000
			03-05-2018
			MAI
			97
			95
			6
			N
			0
			0
			0
			10-26-2009
			01-01-2020
			12-31-2020
			901566
			504277
			414000
			389183
			487566
			115094
			487566
			115094
			UW
			CREFC
			101174
			4.81
			1.14
			4.81
			1.14
			F
		
		true
		true
		1600137.35
		8431.19
		0.0422
		0.0009
		5627.15
		2804.04
		1597333.31
		1597333.31
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		59
		National Cooperative Bank, N.A.
		04-16-2018
		1700000
		120
		05-01-2028
		0.0423
		0.0423
		3
		1
		06-01-2018
		true
		1
		WL
		3
		6192.25
		1700000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			Syldor Apartment  Corp.
			108-05 Astoria Boulevard
			Elmhurst
			NY
			11369
			Queens
			CH
			0
			42
			42
			1965
			2002
			7100000
			MAI
			02-02-2018
			7100000
			02-02-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-14-2008
			01-01-2020
			12-31-2020
			587993
			378502
			257120
			387266
			330873
			330873
			UW
			CREFC
			73109
			F
		
		true
		true
		1700000
		5992.5
		0.0423
		0.0009
		5992.5
		1700000
		1700000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		60
		National Cooperative Bank, N.A.
		03-30-2018
		1600000
		120
		04-01-2028
		360
		0.0419
		0.0419
		3
		1
		05-01-2018
		true
		1
		WL
		2
		7814.94
		1597771.73
		1
		1
		1
		10
		false
		true
		false
		false
		0
		09-30-2027
		12-31-2027
		
			250 Cabrini Boulevard, Inc.
			250 Cabrini Boulevard
			New York
			NY
			10033
			Manhattan
			CH
			0
			73
			73
			1936
			2003
			46760000
			MAI
			03-26-2018
			46760000
			03-26-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			09-04-2008
			01-01-2020
			12-31-2020
			1720808
			1096042
			810000
			1058883
			910808
			37159
			910808
			37159
			UW
			CREFC
			93779
			0.4
			0.4
			F
		
		true
		true
		1487912.08
		7814.94
		0.0419
		0.0009
		5195.29
		2619.65
		1485292.43
		1485292.43
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		61
		National Cooperative Bank, N.A.
		04-30-2018
		1570000
		120
		05-01-2028
		0.0419
		0.0419
		3
		1
		06-01-2018
		true
		1
		WL
		3
		5664.65
		1570000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			49 West 12 Tenants Corp
			49 West 12th Street
			New York
			NY
			10011
			Incomplete
			CH
			0
			68
			68
			1950
			2017
			93000000
			MAI
			03-28-2018
			93000000
			03-28-2018
			MAI
			96
			95
			6
			N
			0
			0
			0
			02-28-2018
			01-01-2020
			12-31-2020
			4069100
			1853583
			1703920
			1705373
			2365180
			148210
			2347180
			148210
			UW
			CREFC
			66879
			35.46
			2.22
			35.19
			2.22
			F
		
		true
		true
		1570000
		5481.92
		0.0419
		0.0009
		5481.92
		1570000
		1570000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		62
		National Cooperative Bank, N.A.
		04-02-2018
		1500000
		120
		05-01-2028
		360
		0.0418
		0.0418
		3
		1
		06-01-2018
		true
		1
		WL
		2
		7317.76
		1500000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			57-65 West 93 Corporation
			57 West 93rd Street
			New York
			NY
			10025
			New York
			CH
			0
			36
			36
			1925
			1998
			25300000
			MAI
			03-08-2018
			25300000
			03-08-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-21-2003
			06-01-2020
			05-31-2021
			837433
			648420
			303565
			537931
			533868
			110489
			533868
			110489
			UW
			CREFC
			87813
			8.13
			1.26
			8.13
			1.26
			F
		
		true
		true
		1397203.67
		7317.76
		0.0418
		0.0009
		4866.93
		2450.83
		1394752.84
		1394752.84
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		63
		National Cooperative Bank, N.A.
		04-25-2018
		1200000
		120
		05-01-2028
		360
		0.0458
		0.0458
		3
		1
		06-01-2018
		true
		1
		WL
		2
		6137.4
		1200000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2027
		01-31-2028
		
			Hamilton Cooperative Apartments, Inc.
			45-18 Court Square
			Long Island City
			NY
			11101
			Incomplete
			CH
			0
			160
			160
			1953
			2015
			82300000
			MAI
			12-19-2017
			82300000
			12-19-2017
			MAI
			98
			95
			6
			N
			0
			0
			0
			11-01-2017
			01-01-2020
			12-31-2020
			4496113
			1941459
			1581702
			1773337
			2914411
			168122
			2875411
			168122
			UW
			CREFC
			73649
			39.57
			2.28
			39.04
			2.28
			F
		
		true
		true
		1123422.87
		6137.4
		0.0458
		0.0009
		4287.73
		1849.67
		1121573.2
		1121573.2
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		04-30-2018
		15000000
		120
		05-11-2028
		360
		0.04839
		0.04839
		1
		1
		06-11-2018
		1
		PP
		2
		15000000
		1
		5
		false
		true
		false
		false
		true
		
			NA
			NA
			322000000
			03-23-2018
			MAI
			N
		
		false
		true
		14041331.12
		79053.79
		0.04839
		0.0001732
		56621.67
		22432.12
		0
		14041331.12
		14018899
		04-11-2022
		1
		false
		78204.75
		0
		0
		A
		0
		Wells Fargo Bank, NA
		10-15-2021
		01-11-2022
		false
		8
		12-29-2021
		98
		05-11-2028



	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 70000000 however this is now split into Asset Number 7 and 7A reflecting Pari Passu Notes with Original Loan Amounts of 75000000 and 15000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 7.  
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Nos. 3 and 7, the related mortgage loans are part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and multiple subordinate pari-passu notes.  In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.  With respect to Asset Number 7,  the property addresses are 550/560 Battery Street, 440 Davis Court/100 Washington Street, 155 Jackson Street, 405 Davis Court, 200 Washington Street, 99 Jackson Street, 1-9 Boston Ship Plaza, 10-13 & 25-38 Hinckley Walk, 14-24 Whaleship Plaza and 39-58 Ironship Plaza.  Due to character limitations, this field displays an abridged address.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(23)
		Defeasance Option Start Date
		With respect to Asset Nos. 1, 2, 3, 4, 5, 6, 7, 8, 10 and 12 the defeasance or yield maintenance, as applicable, option start date specified assumes that no other companion loans forming part of the related whole loan that remain to be securitized are actually securitized.  If any such remaining companion loans are securitized, the defeasance option start date will generally be two years following the securitization date of the last-securitized such companion loan in the related whole loan, subject to an outside date that occurs a fixed period of time from the loan origination date, typically 3 years.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any Interest Only/Balloon mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any Interest Only/Amortizing/Balloon mortgage loan, the value shown reflects the annual amortizing debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). 
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount 
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association and the full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D BANK 2018-BNK12 For: May 17

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D BANK 2018-BNK12 For: May 17

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934