Close

Form 10-D Benchmark 2018-B7 Mortga For: May 17

May 27, 2022 2:48 PM EDT

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 16, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-226943-01

Central Index Key Number of issuing entity:  0001757018

Benchmark 2018-B7 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226943

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

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

Lainie Kaye (212) 250-2500
(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)

38-4096482
38-4096483
38-7206261
(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  

     

A-M

     

     

  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 Benchmark 2018-B7 Mortgage Trust.

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.

The following table presents the loss information for the trust assets for the Benchmark 2018-B7 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

2.95%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2018-B7 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 16, 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 February 15, 2022. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.

Citi Real Estate Funding Inc., one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of Citi Real Estate Funding Inc. is 0001701238.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.

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. 333-226943-01 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. 333-226943-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

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 Benchmark 2018-B7 Mortgage Trust, relating to the May 17, 2022 distribution.

(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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 27, 2022

 

/s/ R. Chris Jones
R. Chris Jones, Director

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

Benchmark 2018-B7 Mortgage Trust

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-B7

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street | New York, NY 10005 | United States

 

 

 

 

Master Servicer

KeyCorp Real Estate Capital Markets, Inc.

 

 

Exchangeable Certificate Detail

5-6

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Exchangeable Certificate Factor Detail

7

 

 

 

 

 

 

 

11501 Outlook, Suite 300 | Overland Park, KS 66211 | United States

 

Additional Information

8

Special Servicer

LNR Partners, LLC

 

 

Bond / Collateral Reconciliation - Cash Flows

9

 

LNR CMBS Notices

(305) 695-5600

[email protected]

Bond / Collateral Reconciliation - Balances

10

 

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

 

Current Mortgage Loan and Property Stratification

11-15

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 1)

16-17

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Mortgage Loan Detail (Part 2)

18-19

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

 

Principal Prepayment Detail

20

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Delinquency Loan Detail

22

 

 

 

[email protected]

Collateral Stratification and Historical Detail

23

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Specially Serviced Loan Detail - Part 1

24

Directing Holder

Eightfold Real Estate Capital, L.P.

 

 

Specially Serviced Loan Detail - Part 2

25

 

-

 

 

Modified Loan Detail

26

 

 

 

 

Historical Liquidated Loan Detail

27

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

Supplemental Notes

30

 

 

 

 

 

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 30

 


 
 

 

                         

 

 

 

 

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

08162TAX1

3.436000%

20,240,000.00

7,668,238.03

504,137.93

21,956.72

0.00

0.00

526,094.65

7,164,100.10

30.35%

30.00%

A-2

08162TAY9

4.377000%

211,980,000.00

211,980,000.00

0.00

773,197.05

0.00

0.00

773,197.05

211,980,000.00

30.35%

30.00%

A-SB

08162TAZ6

4.376000%

36,078,000.00

36,078,000.00

0.00

131,564.44

0.00

0.00

131,564.44

36,078,000.00

30.35%

30.00%

A-3

08162TBA0

4.241000%

203,000,000.00

203,000,000.00

0.00

717,435.83

0.00

0.00

717,435.83

203,000,000.00

30.35%

30.00%

A-4

08162TBB8

4.510000%

320,279,000.00

320,279,000.00

0.00

1,203,715.24

0.00

0.00

1,203,715.24

320,279,000.00

30.35%

30.00%

A-M

08162TBD4

4.741000%

93,293,000.00

93,293,000.00

0.00

368,585.09

0.00

0.00

368,585.09

93,293,000.00

22.00%

21.75%

B

08162TBE2

4.857003%

52,300,000.00

52,300,000.00

0.00

211,684.39

0.00

0.00

211,684.39

52,300,000.00

17.33%

17.13%

C

08162TBF9

4.857003%

52,301,000.00

52,301,000.00

0.00

211,688.44

0.00

0.00

211,688.44

52,301,000.00

12.65%

12.50%

D

08162TAG8

3.000000%

32,511,000.00

32,511,000.00

0.00

81,277.50

0.00

0.00

81,277.50

32,511,000.00

9.74%

9.63%

E

08162TAJ2

3.000000%

24,030,000.00

24,030,000.00

0.00

60,075.00

0.00

0.00

60,075.00

24,030,000.00

7.59%

7.50%

F

08162TAL7

3.607003%

26,857,000.00

26,857,000.00

0.00

80,727.74

0.00

0.00

80,727.74

26,857,000.00

5.18%

5.13%

G-RR

08162TAP8

4.857003%

11,309,000.00

11,309,000.00

0.00

45,773.21

0.00

0.00

45,773.21

11,309,000.00

4.17%

4.13%

H-RR

08162TAR4

4.857003%

11,308,000.00

11,308,000.00

0.00

45,769.16

0.00

0.00

45,769.16

11,308,000.00

3.16%

3.13%

J-RR*

08162TAT0

4.857003%

35,338,680.00

35,338,679.99

0.00

151,522.10

0.00

0.00

151,522.10

35,338,679.99

0.00%

0.00%

S

08162TAU7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08162TAW3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR Interest

N/A

4.857003%

37,090,000.17

36,677,658.05

16,535.26

148,731.34

0.00

0.00

165,266.60

36,661,122.79

0.00%

0.00%

Regular SubTotal

 

1,167,914,680.17

1,154,930,576.07

520,673.19

4,253,703.25

0.00

0.00

4,774,376.44

1,154,409,902.88

 

 

 

 

X-A

08162TBC6

0.432203%

884,870,000.00

872,298,238.04

0.00

314,175.12

0.00

0.00

314,175.12

871,794,100.10

 

 

X-B

08162TAA1

0.000000%

104,601,000.00

104,601,000.00

0.00

0.00

0.00

0.00

0.00

104,601,000.00

 

 

X-D

08162TAC7

1.857003%

56,541,000.00

56,541,000.00

0.00

87,497.35

0.00

0.00

87,497.35

56,541,000.00

 

 

X-F

08162TAE3

1.250000%

26,857,000.00

26,857,000.00

0.00

27,976.04

0.00

0.00

27,976.04

26,857,000.00

 

 

Notional SubTotal

 

1,072,869,000.00

1,060,297,238.04

0.00

429,648.51

0.00

0.00

429,648.51

1,059,793,100.10

 

 

 

Deal Distribution Total

 

 

 

520,673.19

4,683,351.76

0.00

0.00

5,204,024.95

 

 

 

 

*

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 30

 


 
 

 

                     

 

 

 

 

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

08162TAX1

378.86551532

24.90800049

1.08481818

0.00000000

0.00000000

0.00000000

0.00000000

25.99281868

353.95751482

A-2

08162TAY9

1,000.00000000

0.00000000

3.64750000

0.00000000

0.00000000

0.00000000

0.00000000

3.64750000

1,000.00000000

A-SB

08162TAZ6

1,000.00000000

0.00000000

3.64666667

0.00000000

0.00000000

0.00000000

0.00000000

3.64666667

1,000.00000000

A-3

08162TBA0

1,000.00000000

0.00000000

3.53416665

0.00000000

0.00000000

0.00000000

0.00000000

3.53416665

1,000.00000000

A-4

08162TBB8

1,000.00000000

0.00000000

3.75833333

0.00000000

0.00000000

0.00000000

0.00000000

3.75833333

1,000.00000000

A-M

08162TBD4

1,000.00000000

0.00000000

3.95083329

0.00000000

0.00000000

0.00000000

0.00000000

3.95083329

1,000.00000000

B

08162TBE2

1,000.00000000

0.00000000

4.04750268

0.00000000

0.00000000

0.00000000

0.00000000

4.04750268

1,000.00000000

C

08162TBF9

1,000.00000000

0.00000000

4.04750272

0.00000000

0.00000000

0.00000000

0.00000000

4.04750272

1,000.00000000

D

08162TAG8

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

08162TAJ2

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

08162TAL7

1,000.00000000

0.00000000

3.00583609

0.00000000

0.00000000

0.00000000

0.00000000

3.00583609

1,000.00000000

G-RR

08162TAP8

1,000.00000000

0.00000000

4.04750287

0.00000000

0.00000000

0.00000000

0.00000000

4.04750287

1,000.00000000

H-RR

08162TAR4

1,000.00000000

0.00000000

4.04750265

0.00000000

0.00000000

0.00000000

0.00000000

4.04750265

1,000.00000000

J-RR

08162TAT0

999.99999972

0.00000000

4.28771250

(0.24020988)

5.66106883

0.00000000

0.00000000

4.28771250

999.99999972

S

08162TAU7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08162TAW3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR Interest

N/A

988.88266061

0.44581450

4.01001184

(0.00750661)

0.17691076

0.00000000

0.00000000

4.45582635

988.43684610

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162TBC6

985.79253228

0.00000000

0.35505229

0.00000000

0.00000000

0.00000000

0.00000000

0.35505229

985.22280120

X-B

08162TAA1

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-D

08162TAC7

1,000.00000000

0.00000000

1.54750270

0.00000000

0.00000000

0.00000000

0.00000000

1.54750270

1,000.00000000

X-F

08162TAE3

1,000.00000000

0.00000000

1.04166660

0.00000000

0.00000000

0.00000000

0.00000000

1.04166660

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 30

 


 
 

 

                         

 

 

 

 

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

21,956.72

0.00

21,956.72

0.00

0.00

0.00

21,956.72

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

773,197.05

0.00

773,197.05

0.00

0.00

0.00

773,197.05

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

131,564.44

0.00

131,564.44

0.00

0.00

0.00

131,564.44

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

717,435.83

0.00

717,435.83

0.00

0.00

0.00

717,435.83

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

1,203,715.24

0.00

1,203,715.24

0.00

0.00

0.00

1,203,715.24

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

314,175.12

0.00

314,175.12

0.00

0.00

0.00

314,175.12

0.00

 

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

87,497.35

0.00

87,497.35

0.00

0.00

0.00

87,497.35

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

27,976.04

0.00

27,976.04

0.00

0.00

0.00

27,976.04

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

368,585.09

0.00

368,585.09

0.00

0.00

0.00

368,585.09

0.00

 

B

04/01/22 - 04/30/22

30

0.00

211,684.39

0.00

211,684.39

0.00

0.00

0.00

211,684.39

0.00

 

C

04/01/22 - 04/30/22

30

0.00

211,688.44

0.00

211,688.44

0.00

0.00

0.00

211,688.44

0.00

 

D

04/01/22 - 04/30/22

30

0.00

81,277.50

0.00

81,277.50

0.00

0.00

0.00

81,277.50

0.00

 

E

04/01/22 - 04/30/22

30

0.00

60,075.00

0.00

60,075.00

0.00

0.00

0.00

60,075.00

0.00

 

F

04/01/22 - 04/30/22

30

0.00

80,727.74

0.00

80,727.74

0.00

0.00

0.00

80,727.74

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

45,773.21

0.00

45,773.21

0.00

0.00

0.00

45,773.21

0.00

 

H-RR

04/01/22 - 04/30/22

30

0.00

45,769.16

0.00

45,769.16

0.00

0.00

0.00

45,769.16

0.00

 

J-RR

04/01/22 - 04/30/22

30

208,543.40

143,033.40

0.00

143,033.40

(8,488.70)

0.00

0.00

151,522.10

200,054.70

 

VRR Interest

04/01/22 - 04/30/22

30

6,840.04

148,452.92

0.00

148,452.92

(278.42)

0.00

0.00

148,731.34

6,561.62

 

Totals

 

 

215,383.44

4,674,584.64

0.00

4,674,584.64

(8,767.12)

0.00

0.00

4,683,351.76

206,616.32

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 30

 


 
 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance           Principal Distribution           Interest Distribution

Penalties

 

Losses

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

V-A-1 (V2)

N/A

4.857003%

663,853.22

251,511.10

16,535.26

1,017.99

0.00

 

0.00

17,553.25

234,975.84

V-A-1 (V1)

N/A

N/A

663,853.22

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-2 (V2)

N/A

4.857003%

6,952,747.29

6,952,747.29

0.00

28,141.26

0.00

 

0.00

28,141.26

6,952,747.29

V-A-2 (V1)

N/A

N/A

6,952,747.29

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-SB (V2)

N/A

4.857003%

1,183,324.92

1,183,324.92

0.00

4,789.51

0.00

 

0.00

4,789.51

1,183,324.92

V-A-SB (V1)

N/A

N/A

1,183,324.92

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-3 (V2)

N/A

4.857003%

6,658,211.63

6,658,211.63

0.00

26,949.13

0.00

 

0.00

26,949.13

6,658,211.63

V-A-3 (V1)

N/A

N/A

6,658,211.63

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-4 (V2)

N/A

4.857003%

10,504,854.00

10,504,854.00

0.00

42,518.43

0.00

 

0.00

42,518.43

10,504,854.00

V-A-4 (V1)

N/A

N/A

10,504,854.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-M (V2)

N/A

4.857003%

3,059,923.83

3,059,923.83

0.00

12,385.05

0.00

 

0.00

12,385.05

3,059,923.83

V-A-M (V1)

N/A

N/A

3,059,923.83

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-B (V2)

N/A

4.857003%

1,715,391.47

1,715,391.47

0.00

6,943.05

0.00

 

0.00

6,943.05

1,715,391.47

V-B (V1)

N/A

N/A

1,715,391.47

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-C (V2)

N/A

4.857003%

1,715,424.27

1,715,424.27

0.00

6,943.18

0.00

 

0.00

6,943.18

1,715,424.27

V-C (V1)

N/A

N/A

1,715,424.27

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-D (V2)

N/A

4.857003%

1,066,330.63

1,066,330.63

0.00

4,315.98

0.00

 

0.00

4,315.98

1,066,330.63

V-D (V1)

N/A

N/A

1,066,330.63

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-E (V2)

N/A

4.857003%

788,161.70

788,161.70

0.00

3,190.09

0.00

 

0.00

3,190.09

788,161.70

V-E (V1)

N/A

N/A

788,161.70

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-F (V2)

N/A

4.857003%

880,884.68

880,884.68

0.00

3,565.38

0.00

 

0.00

3,565.38

880,884.68

V-F (V1)

N/A

N/A

880,884.68

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-G (V2)

N/A

4.857003%

370,924.71

370,924.71

0.00

1,501.32

0.00

 

0.00

1,501.32

370,924.71

V-G (V1)

N/A

N/A

370,924.71

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-H (V2)

N/A

4.857003%

370,891.91

370,891.91

0.00

1,501.19

0.00

 

0.00

1,501.19

370,891.91

V-H (V1)

N/A

N/A

370,891.91

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-J (V2)

N/A

4.857003%

1,159,075.91

1,159,075.91

0.00

4,969.78

0.00

 

0.00

4,969.78

1,159,075.91

V-J (V1)

N/A

N/A

1,159,075.91

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Regular Interest Total

 

 

74,180,000.34

36,677,658.05

16,535.26

148,731.34

0.00

 

0.00

165,266.60

36,661,122.79

 

 

 

 

 

 

 

 

 

Exchangeable Certificate Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 
 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance           Principal Distribution           Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V1-A1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-A2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-ASB

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-A3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-A4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-AM

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-C

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-D

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-E

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-F

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-G

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-H

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-J

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V2

BCC2I7UZ1

4.857003%

37,090,000.17

36,677,658.05

16,535.26

148,731.34

0.00

 

0.00

 

165,266.60

36,661,122.79

Exchangeable Certificates Total

 

37,090,000.17

36,677,658.05

16,535.26

148,731.34

0.00

 

0.00

 

165,266.60

36,661,122.79

 

 

 

 

 

 

0.00

 

 

 

 

 

 

0.00

 

 

 

 

 

 

0.00

 

 

 

 

 

 

0.00

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 6 of 30

 

 

 

 

 

 

 

 

 

 

 


 
 

 

                     

 

 

 

Exchangeable 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

 

 

 

 

 

 

 

 

 

V1-A1

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A2

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-ASB

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A3

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A4

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-AM

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-B

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-C

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-D

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-E

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-F

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-G

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-H

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-J

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V2

BCC2I7UZ1

988.88266061

0.44581450

4.01001184

(0.00750661)

0.17691076

0.00000000

0.00000000

4.45582635

988.43684610

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 7 of 30

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

5,204,024.95

 

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 8 of 30

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,690,052.31

Master Servicing Fee

6,836.29

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,159.63

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

481.22

ARD Interest

0.00

Operating Advisor Fee

1,990.48

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,690,052.31

Total Fees

15,467.61

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

520,673.19

Reimbursement for Interest on Advances

(18,570.76)

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,094.38

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)

1,909.26

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

800.00

Total Principal Collected

520,673.19

Total Expenses/Reimbursements

(8,767.12)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,683,351.76

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

520,673.19

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

5,204,024.95

Total Funds Collected

5,210,725.50

Total Funds Distributed

5,210,725.44

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 30

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,154,930,576.07

1,154,930,576.07

Beginning Certificate Balance

1,154,930,576.07

(-) Scheduled Principal Collections

520,673.19

520,673.19

(-) Principal Distributions

520,673.19

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

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

1,154,409,902.88

1,154,409,902.88

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,154,981,079.14

1,154,981,079.14

Ending Certificate Balance

1,154,409,902.88

Ending Actual Collateral Balance

1,154,529,008.26

1,154,529,008.26

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.86%

 

 

 

 

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 10 of 30

 


 
 

 

                             

 

 

 

 

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

43,131,077.36

3.74%

53

5.2323

NAP

Defeased

2

43,131,077.36

3.74%

53

5.2323

NAP

 

7,499,999 or less

10

48,622,785.45

4.21%

77

5.1732

1.719946

1.44 or less

27

555,568,688.07

48.13%

57

5.0200

1.061876

7,500,000 to 14,999,999

11

105,671,974.93

9.15%

66

5.0743

1.052095

1.45 to 1.49

1

9,000,000.00

0.78%

77

4.7920

1.450000

15,000,000 to 24,999,999

11

217,016,449.44

18.80%

72

5.0972

1.986589

1.50 to 1.74

7

197,911,587.93

17.14%

71

4.8724

1.625709

25,000,000 to 49,999,999

12

459,567,615.70

39.81%

65

5.0313

1.341132

1.75 to 1.99

2

71,500,000.00

6.19%

77

4.8187

1.895035

 

50,000,000 or greater

5

280,400,000.00

24.29%

59

4.2565

1.907917

2.00 to 2.49

6

121,983,549.52

10.57%

76

4.7103

2.245776

 

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

2.50 to 3.49

6

155,315,000.00

13.45%

77

4.4050

2.852683

 

 

 

 

 

 

 

 

3.50 and greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

(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 30

 


 
 

 

                           

 

 

 

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

6

43,131,077.36

3.74%

53

5.2323

NAP

Totals

227

1,154,409,902.88

100.00%

65

4.8729

1.595970

Alabama

2

5,548,083.54

0.48%

76

5.1100

2.240000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arizona

18

84,662,127.67

7.33%

73

4.9054

1.847660

 

 

 

 

 

 

 

California

9

190,817,138.81

16.53%

77

4.8419

1.914471

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Colorado

1

50,000,000.00

4.33%

78

4.3500

2.560000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Connecticut

1

38,227,572.56

3.31%

78

5.0500

1.200000

Defeased

6

43,131,077.36

3.74%

53

5.2323

NAP

Delaware

2

67,828,271.13

5.88%

61

5.1316

1.643345

Industrial

67

76,540,543.32

6.63%

69

5.2595

1.276910

Florida

50

94,828,272.36

8.21%

62

4.6651

1.527433

Lodging

7

192,747,196.35

16.70%

77

5.2089

1.355782

Illinois

3

64,815,000.00

5.61%

35

4.7735

1.576973

Mixed Use

3

26,850,000.00

2.33%

77

4.9323

0.946387

Indiana

1

33,045,114.86

2.86%

78

5.6050

0.820000

Multi-Family

14

38,980,732.52

3.38%

78

5.0164

1.679214

Kansas

1

25,000,000.00

2.17%

74

4.7000

2.680000

Office

105

417,950,599.84

36.20%

51

4.5832

1.656019

Kentucky

1

6,844,167.89

0.59%

77

5.1000

1.410000

Retail

18

330,491,757.61

28.63%

74

4.8636

1.752372

Louisiana

1

8,300,000.00

0.72%

77

5.0800

0.140000

Self Storage

7

27,717,995.90

2.40%

76

5.1305

2.021939

Maryland

1

14,379,559.89

1.25%

77

4.9550

1.050000

Totals

227

1,154,409,902.88

100.00%

65

4.8729

1.595970

Massachusetts

1

19,800,000.00

1.72%

77

4.6270

2.940000

 

 

 

 

 

 

 

Michigan

12

30,002,296.14

2.60%

78

4.9336

1.757133

 

 

 

 

 

 

 

Minnesota

20

10,089,823.94

0.87%

45

5.3273

1.455339

 

 

 

 

 

 

 

New Jersey

8

46,273,112.42

4.01%

77

5.6935

1.050057

 

 

 

 

 

 

 

New York

8

181,350,000.00

15.71%

49

4.3570

1.193601

 

 

 

 

 

 

 

North Carolina

3

7,110,828.46

0.62%

77

5.1900

1.390000

 

 

 

 

 

 

 

Ohio

2

8,754,981.49

0.76%

77

5.0900

1.230000

 

 

 

 

 

 

 

Pennsylvania

71

57,786,461.23

5.01%

60

5.3159

1.096457

 

 

 

 

 

 

 

South Carolina

1

11,321,369.92

0.98%

17

5.5300

1.260000

 

 

 

 

 

 

 

Texas

3

51,986,739.07

4.50%

77

4.9833

1.888979

 

 

 

 

 

 

 

Virginia

1

2,507,904.15

0.22%

77

5.3300

1.410000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 30

 


 
 

 

                             

 

 

 

 

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

43,131,077.36

3.74%

53

5.2323

NAP

Defeased

2

43,131,077.36

3.74%

53

5.2323

NAP

 

4.2499% or less

4

220,400,000.00

19.09%

53

4.0889

1.815699

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.4999%

1

50,000,000.00

4.33%

78

4.3500

2.560000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

4

103,156,000.00

8.94%

50

4.6565

2.148112

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

11

201,878,290.18

17.49%

77

4.8576

1.514938

37 months to 48 months

49

1,111,278,825.52

96.26%

66

4.8590

1.599283

 

5.0000% or greater

29

535,844,535.34

46.42%

68

5.2627

1.346743

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

(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 13 of 30

 


 
 

 

                             

 

 

 

 

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

43,131,077.36

3.74%

53

5.2323

NAP

Defeased

2

43,131,077.36

3.74%

53

5.2323

NAP

 

61 months or less

6

200,733,740.38

17.39%

15

4.6749

1.197027

Interest Only

21

652,271,000.00

56.50%

61

4.6177

1.716512

 

62 months or greater

43

910,545,085.14

78.88%

77

4.8995

1.687962

299 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

300 months to 350 months

28

459,007,825.52

39.76%

72

5.2018

1.432694

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

(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 14 of 30

 


 
 

 

                         

 

 

 

 

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

43,131,077.36

3.74%

53

5.2323

NAP

 

 

 

None

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

45

1,000,776,522.83

86.69%

65

4.8834

1.601107

 

 

 

 

 

 

13 months to 24 months

3

101,502,302.69

8.79%

76

4.6240

1.594533

 

 

 

 

 

 

25 months or greater

1

9,000,000.00

0.78%

77

4.7920

1.450000

 

 

 

 

 

 

Totals

51

1,154,409,902.88

100.00%

65

4.8729

1.595970

 

 

 

 

 

(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 15 of 30

 


 
 

 

                                 

 

 

 

 

 

 

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

Loan Group

(1)

City

State       Accrual Type     Gross Rate

Interest

Principal

Adjustments      Repay Date    Date

Date

Balance

Balance

Date

1

10196718

1

OF

Brooklyn

NY

Actual/360

4.050%

270,000.00

0.00

0.00

N/A

09/06/23

--

80,000,000.00

80,000,000.00

05/06/22

2

10196723

1

OF

Sunnyvale

CA

Actual/360

4.131%

173,501.41

0.00

0.00

N/A

10/06/28

--

50,400,000.00

50,400,000.00

05/06/22

3

10196724

1

RT

Aventura

FL

Actual/360

4.121%

171,718.75

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

05/01/22

4

10196725

1

RT

Vail

CO

Actual/360

4.350%

181,250.00

0.00

0.00

N/A

11/06/28

--

50,000,000.00

50,000,000.00

05/06/22

5

10196727

1

OF

Various

AZ

Actual/360

4.755%

198,125.00

0.00

0.00

N/A

10/06/28

--

50,000,000.00

50,000,000.00

05/06/22

6

10196731

1

RT

Newark

DE

Actual/360

5.090%

207,841.67

0.00

0.00

N/A

11/01/28

--

49,000,000.00

49,000,000.00

05/01/22

7

10196732

1

OF

New York

NY

Actual/360

4.910%

188,216.67

0.00

0.00

N/A

10/06/28

--

46,000,000.00

46,000,000.00

05/06/22

8

10196734

1

LO

Venice Beach

CA

Actual/360

5.130%

192,375.00

0.00

0.00

N/A

10/06/28

--

45,000,000.00

45,000,000.00

05/06/22

9

10191204

1

OF

Chicago

IL

Actual/360

4.627%

165,815.17

0.00

0.00

N/A

07/01/23

--

43,000,000.00

43,000,000.00

05/01/22

10

10192528

1

Various Various

Various

Actual/360

5.372%

179,066.67

0.00

0.00

N/A

07/01/23

--

40,000,000.00

40,000,000.00

05/01/22

11

10196735

1

OF

New York

NY

Actual/360

4.073%

135,766.67

0.00

0.00

N/A

06/01/28

--

40,000,000.00

40,000,000.00

05/01/22

12

10196736

1

LO

Philadelphia

PA

Actual/360

5.312%

168,538.23

53,881.80

0.00

N/A

11/06/28

--

38,073,394.98

38,019,513.18

05/06/22

13

10196737

1

IN

Shelton

CT

Actual/360

5.050%

161,071.25

46,783.15

0.00

N/A

11/01/28

--

38,274,355.71

38,227,572.56

05/01/22

14

10196738

1

RT

Canutillo

TX

30/360

5.103%

144,810.47

50,717.82

0.00

N/A

10/06/28

--

34,053,020.51

34,002,302.69

03/06/22

15

10195913

1

RT

Indianapolis

IN

Actual/360

5.605%

154,538.38

40,711.96

0.00

N/A

11/06/28

--

33,085,826.82

33,045,114.86

05/06/22

16

10196739

1

LO

Edgewater

NJ

Actual/360

5.592%

131,931.74

38,419.92

0.00

N/A

10/06/28

--

28,311,532.33

28,273,112.41

05/06/22

17

10196740

1

OF

Irvine

CA

Actual/360

5.315%

114,080.39

25,549.06

0.00

N/A

10/06/28

--

25,756,626.42

25,731,077.36

05/06/22

18

10195317

1

OF

Overland Park

KS

Actual/360

4.700%

97,916.67

0.00

0.00

N/A

07/01/28

--

25,000,000.00

25,000,000.00

05/01/22

19

10196741

1

LO

Tempe

AZ

Actual/360

5.110%

100,998.97

34,892.13

0.00

N/A

10/06/28

--

23,717,957.30

23,683,065.17

05/06/22

20

10196742

1

LO

Carmel

CA

Actual/360

5.330%

101,673.69

30,375.39

0.00

N/A

10/06/28

--

22,890,886.94

22,860,511.55

05/06/22

21

10196743

1

MF

Ann Arbor

MI

Actual/360

4.967%

88,992.08

0.00

0.00

N/A

11/01/28

--

21,500,000.00

21,500,000.00

05/01/22

22

10196744

1

LO

Huntington Beach

CA

Actual/360

4.820%

82,579.81

27,853.93

0.00

N/A

11/01/28

--

20,559,288.08

20,531,434.15

05/01/22

23

10196745

1

SS

Various

Various

Actual/360

5.110%

87,859.51

25,201.89

0.00

N/A

09/06/28

--

20,632,369.33

20,607,167.44

05/06/22

24

10196746

1

RT

Chicopee

MA

Actual/360

4.627%

76,345.50

0.00

0.00

N/A

10/01/28

--

19,800,000.00

19,800,000.00

05/01/22

25

10195607

1

OF

Wilmington

DE

Actual/360

5.240%

82,314.97

22,486.08

0.00

N/A

09/06/23

--

18,850,757.21

18,828,271.13

05/06/22

26

10196747

1

OF

Novato

CA

Actual/360

5.155%

78,828.54

0.00

0.00

N/A

11/06/28

--

18,350,000.00

18,350,000.00

05/06/22

27

10196748

1

Various Various

NJ

Actual/360

5.853%

87,795.00

0.00

0.00

N/A

10/06/28

--

18,000,000.00

18,000,000.00

04/06/22

28

10196749

1

RT

Chicago

IL

Actual/360

5.130%

74,812.50

0.00

0.00

N/A

10/06/28

--

17,500,000.00

17,500,000.00

04/06/22

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 
 

 

                                   

 

 

 

 

 

 

 

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

Loan Group

(1)

City

 

State    Accrual Type     Gross Rate

Interest

Principal

Adjustments      Repay Date     Date

Date

Balance

Balance

Date

29

10196750

1

IN

Various

 

IL

Actual/360

5.110%

74,095.00

0.00

0.00

N/A

10/06/23

--

17,400,000.00

17,400,000.00

05/06/22

30

10196751

1

RT

San Antonio

TX

Actual/360

4.705%

60,208.32

0.00

0.00

N/A

11/01/28

--

15,356,000.00

15,356,000.00

05/01/22

31

10196752

1

LO

Frederick

MD

Actual/360

4.955%

59,449.89

17,990.95

0.00

N/A

10/06/28

--

14,397,550.84

14,379,559.89

05/06/22

32

10196753

1

MU

Malibu

 

CA

Actual/360

4.828%

51,297.50

0.00

0.00

N/A

09/06/28

--

12,750,000.00

12,750,000.00

04/06/22

33

10196754

1

RT

Summerville

SC

Actual/360

5.530%

52,244.29

15,546.76

0.00

N/A

10/06/23

--

11,336,916.68

11,321,369.92

05/06/22

34

10196755

1

IN

Various

 

OH

Actual/360

5.090%

37,190.61

12,941.53

0.00

N/A

10/06/28

--

8,767,923.02

8,754,981.49

05/06/22

35

10196756

1

OF

Fresno

 

CA

Actual/360

4.920%

37,310.00

0.00

0.00

N/A

07/06/28

--

9,100,000.00

9,100,000.00

05/06/22

36

10196757

1

RT

New York

NY

Actual/360

4.792%

35,940.00

0.00

0.00

N/A

10/01/28

--

9,000,000.00

9,000,000.00

05/01/22

37

10196758

1

MF

Essexville

MI

Actual/360

4.849%

34,409.21

13,077.60

0.00

N/A

10/06/28

--

8,515,373.74

8,502,296.14

04/06/22

38

10196759

1

RT

Fort Myers

FL

Actual/360

5.360%

37,481.80

11,780.49

0.00

N/A

11/06/28

--

8,391,448.65

8,379,668.16

05/06/22

39

10196760

1

MU

New Orleans

LA

Actual/360

5.080%

35,136.67

0.00

0.00

N/A

10/06/28

--

8,300,000.00

8,300,000.00

05/06/22

40

10196761

1

RT

Ocala

 

FL

Actual/360

5.180%

32,785.70

11,044.38

0.00

N/A

10/06/23

--

7,595,143.71

7,584,099.33

05/06/22

41

10196762

1

RT

San Diego

CA

Actual/360

5.360%

33,946.67

0.00

0.00

N/A

11/06/28

--

7,600,000.00

7,600,000.00

04/06/22

42

10196763

1

SS

Various

 

NC

Actual/360

5.190%

30,799.04

10,337.96

0.00

N/A

10/06/28

--

7,121,166.41

7,110,828.45

05/06/22

43

10196764

1

RT

Florence

KY

Actual/360

5.100%

29,125.46

8,881.02

0.00

N/A

10/06/28

--

6,853,048.91

6,844,167.89

05/06/22

44

10196765

1

MF

Brooklyn

NY

Actual/360

5.390%

28,522.08

0.00

0.00

N/A

10/06/28

--

6,350,000.00

6,350,000.00

05/06/22

45

10196766

1

MU

Tempe

 

AZ

Actual/360

4.950%

23,925.00

0.00

0.00

N/A

10/06/28

--

5,800,000.00

5,800,000.00

05/06/22

46

10196767

1

IN

Lester Prairie

MN

Actual/360

5.280%

21,577.93

6,125.23

0.00

N/A

11/06/28

--

4,904,074.17

4,897,948.94

05/06/22

47

10196768

1

RT

Sugar Grove

IL

Actual/360

4.783%

17,198.87

0.00

0.00

N/A

10/06/28

--

4,315,000.00

4,315,000.00

05/06/22

48

10196769

1

RT

San Marcos

CA

Actual/360

5.300%

18,682.50

4,806.89

0.00

N/A

10/06/28

--

4,230,000.00

4,225,193.11

04/06/22

49

10196770

1

OF

Winter Garden

FL

Actual/360

5.383%

17,710.14

4,708.66

0.00

N/A

10/06/28

--

3,948,015.19

3,943,306.53

05/06/22

50

10196771

1

MF

Marble Falls

TX

Actual/360

5.060%

11,096.84

3,226.27

0.00

N/A

10/06/28

--

2,631,662.65

2,628,436.38

05/06/22

51

10196772

1

RT

Richmond

VA

Actual/360

5.330%

11,154.08

3,332.32

0.00

N/A

10/06/28

--

2,511,236.47

2,507,904.15

05/06/22

Totals

 

 

 

 

 

 

 

 

4,690,052.31

520,673.19

0.00

 

 

 

1,154,930,576.07

1,154,409,902.88

 

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 17 of 30

 


 
 

 

                           

 

 

 

 

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

1

24,958,767.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

2

1

35,835,342.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

3

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

8,089,267.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

16,005,598.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

6

1

4,377,789.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

7

1

2,373,554.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

3,268,441.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

52,925,998.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

10

1

3,340,674.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

22,710,267.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

12

1

0.00

2,808,748.00

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

13

1

2,520,665.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

0.00

4,310,470.00

01/01/20

06/30/20

--

0.00

0.00

195,065.17

390,651.05

0.00

0.00

 

15

1

2,250,096.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

16

1

1,971,572.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

17

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

18

1

10,651,421.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

6,498,420.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

3,761,834.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

2,143,504.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

3,363,141.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

23

1

2,622,492.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

24

1

2,907,598.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

25

1

4,000,588.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

26

1

1,319,643.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

8,162,491.00

0.00

--

--

--

0.00

0.00

87,706.65

87,706.65

0.00

0.00

 

28

1

0.00

0.00

--

--

--

0.00

0.00

74,307.33

74,307.33

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 30

 


 
 

 

                           

 

 

 

 

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

30

1

1,936,280.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

950,105.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

234,408.59

0.00

--

--

--

0.00

0.00

51,221.63

51,221.63

0.00

0.00

 

33

1

1,077,826.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

34

1

824,373.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

35

1

582,795.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

36

1

0.00

169,498.45

01/01/20

03/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

37

1

845,630.00

0.00

--

--

--

0.00

0.00

47,241.00

47,241.00

0.00

0.00

 

38

1

750,965.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

39

1

0.00

54,232.87

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

40

1

760,659.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

41

1

336,439.00

0.00

--

--

--

0.00

0.00

33,283.95

33,283.95

0.00

0.00

 

42

1

0.00

696,882.27

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

43

1

642,708.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

411,028.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

45

1

824,677.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

46

1

581,345.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

47

1

648,204.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

48

1

333,928.05

0.00

--

--

--

0.00

0.00

23,296.79

23,296.79

0.00

0.00

 

49

1

349,004.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

50

1

304,468.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

51

1

246,399.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

238,700,421.83

8,039,831.59

 

 

 

0.00

0.00

512,122.52

707,708.40

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 30

 


 
 

 

           

 

 

 

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 20 of 30

 


 
 

 

                                         

 

 

 

 

 

 

 

 

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

1

34,002,302.69

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.872914%

4.856844%

65

04/15/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

 

4.873074%

4.857003%

66

03/17/22

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873215%

4.857143%

67

02/17/22

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873406%

4.857335%

68

01/18/22

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873544%

4.857473%

69

12/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

2

73,459,039.96

0

0.00

0

0.00

 

4.873682%

4.857610%

70

11/18/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873836%

4.857764%

71

10/18/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873966%

4.857895%

72

09/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.874101%

4.858030%

73

08/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.874209%

4.858257%

74

07/16/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

1

12,750,000.00

0

0.00

0

0.00

 

4.874317%

4.858247%

75

06/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.874438%

4.858368%

76

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 
 

 

                                 

 

 

 

 

 

 

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

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

14

10196738

03/06/22

1

1

 

195,065.17

390,651.05

0.00

 

34,103,523.57

11/17/20

3

 

 

 

 

27

10196748

04/06/22

0

B

 

87,706.65

87,706.65

0.00

 

18,000,000.00

 

 

 

 

 

 

28

10196749

04/06/22

0

B

 

74,307.33

74,307.33

0.00

 

17,500,000.00

 

 

 

 

 

 

32

10196753

04/06/22

0

B

 

51,221.63

51,221.63

0.00

 

12,750,000.00

 

 

 

 

 

 

37

10196758

04/06/22

0

B

 

47,241.00

47,241.00

0.00

 

8,515,373.74

 

 

 

 

 

 

41

10196762

04/06/22

0

B

 

33,283.95

33,283.95

0.00

 

7,600,000.00

 

 

 

 

 

 

48

10196769

04/06/22

0

B

 

23,296.79

23,296.79

0.00

 

4,230,000.00

 

 

 

 

 

 

Totals

 

 

 

 

 

512,122.52

707,708.40

0.00

     102,698,897.31

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 22 of 30

 


 
 

 

                 

 

 

 

 

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

 

0

0

 

0

 

0

 

13 - 24 Months

218,133,740

218,133,740

 

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

 

936,276,163

902,273,860

              34,002,303

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

1,154,409,903

1,120,407,600

34,002,303

0

 

0

0

 

Apr-22

1,154,930,576

1,154,930,576

0

0

 

0

0

 

Mar-22

1,155,391,854

1,146,391,854

0

0

9,000,000

0

 

Feb-22

1,156,008,283

1,147,008,283

0

0

9,000,000

0

 

Jan-22

1,156,464,705

1,147,464,705

0

0

9,000,000

0

 

Dec-21

1,156,919,075

1,147,919,075

0

0

9,000,000

0

 

Nov-21

1,157,423,996

1,148,423,996

0

0

9,000,000

0

 

Oct-21

1,157,833,791

1,148,833,791

0

0

9,000,000

0

 

Sep-21

1,158,243,631

1,149,243,631

0

0

9,000,000

0

 

Aug-21

1,158,570,031

1,149,570,031

0

0

9,000,000

0

 

Jul-21

1,158,894,952

1,149,894,952

0

0

9,000,000

0

 

Jun-21

1,159,253,993

1,150,253,993

0

0

9,000,000

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 23 of 30

 


 
 

 

                     

 

 

 

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

14

10196738

34,002,302.69

34,103,523.57

127,375,000.00

07/27/18

8,668,307.80

1.76000

06/30/20

10/06/28

316

36

10196757

9,000,000.00

9,000,000.00

6,000,000.00

09/30/21

681,719.04

1.55000

03/31/20

10/01/28

I/O

Totals

 

43,002,302.69

43,103,523.57

133,375,000.00

 

9,350,026.84

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 30

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

14

10196738

RT

TX

11/17/20

3

 

 

 

 

5/11/2022 Loan transferred due to Parent Co of Borrower recently filing BNK. Reviewing options with counsel and Borrower.

 

 

 

 

 

36

10196757

RT

NY

07/02/20

9

 

 

 

 

5/11/2022 The loan transferred to the Special Servicer on 7/2/20 due to delinquent payments, and is due for the 8/1/20 payment at this time. Performance of the property declined due to COVID, when the top two tenants, Barry's Bootcamp and

 

Drybar, were forced to close and ceased making rental payments. Property performance has improved and Borrower reinstated the loan on 3/1/22. The loan will remain in rehab before returning to the Master Servicer. LMR will be released once

 

available.

 

 

 

 

 

 

 

 

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 25 of 30

 


 
 

 

                     

 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

   

 Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

8

10196734

1

0.00

5.13000%

0.00

5.13000%

8

11/11/21

02/19/21

11/11/21

16

10196739

1

0.00

5.59200%

0.00

5.59200%

8

11/11/21

07/08/21

11/11/21

32

10196753

1

0.00

4.82800%

0.00

4.82800%

8

06/11/21

04/05/21

06/11/21

36

10196757

1

0.00

4.79200%

0.00

4.79200%

8

03/01/22

03/01/22

04/11/22

Totals

 

 

0.00

 

0.00

 

 

 

 

 

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 26 of 30

 


 
 

 

                       

 

 

 

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 27 of 30

 


 
 

 

                     

 

 

 

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 28 of 30

 


 
 

 

                         

 

 

 

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)

14

0.00

0.00

7,094.38

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

1,396.29

0.00

0.00

0.00

0.18

0.00

800.00

0.00

32

0.00

0.00

0.00

0.00

512.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

36

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(18,570.94)

0.00

0.00

0.00

Total

0.00

0.00

7,094.38

0.00

1,909.26

0.00

0.00

0.00

(18,570.76)

0.00

800.00

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

(8,767.12)

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 29 of 30

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 30 of 30

 


  
    Prospectus Loan ID
    35
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    06-12-2018
    9100000.00000000
    120
    07-06-2028
    360
    0.04920000
    0.04920000
    3
    1
    48
    08-06-2018
    false
    5
    48406.82000000
    9100000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    03-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Fresno E Street Office
      1645  1665  1685 & 1735 East Street
      Fresno
      CA
      93706
      FRESNO
      OF
      71407
      71407
      0
      0
      1975
      2018
      13100000.00000000
      04-16-2018
      13100000.00000000
      04-16-2018
      MAI
      0.78700000
      0.78680000
      6
      N
      State of California
      35400
      04-30-2026
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2020
    
    false
    false
    9100000.00000000
    37310.00000000
    0.04920000
    0.00013040
    37310.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    9100000.00000000
    9100000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    36
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    09-26-2018
    9000000.00000000
    120
    10-01-2028
    0
    0.04792000
    0.04792000
    3
    1
    120
    11-01-2018
    false
    3
    36439.17000000
    9000000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    11-30-2020
    05-31-2028
    05-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      300 East 64th Street
      300 East 64th Street
      New York
      NY
      10065
      NEW YORK
      RT
      8916
      8916
      0
      0
      1996
      14500000.00000000
      07-01-2018
      6000000.00000000
      09-30-2021
      MAI
      1.00000000
      1.00000000
      6
      N
      Barry's Bootcamp NYC LLC
      5879
      03-31-2026
      Drybar Holdings LLC
      1706
      01-31-2028
      Cellular Sales of New York
      1331
      05-31-2028
      01-01-2020
      03-31-2020
      0.00000000
      309486.00000000
      0.00000000
      139987.55000000
      0.00000000
      169498.45000000
      0.00000000
      157907.70000000
      UW
      109018.00000000
      0.00000000
      1.55000000
      0.00000000
      1.45000000
      F
      F
      03-31-2020
    
    false
    false
    9000000.00000000
    35940.00000000
    0.04792000
    0.00013040
    35940.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    9000000.00000000
    9000000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    07-02-2020
    false
    0.00000000
    0.00000000
    0.00000000
    9
    03-01-2022
    98
    0.00000000
    0.00000000
    10-01-2028
    0.00000000
  
  
    Prospectus Loan ID
    39
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-27-2018
    8300000.00000000
    120
    10-06-2028
    0
    0.05080000
    0.05080000
    3
    1
    120
    11-06-2018
    false
    3
    35624.68000000
    8300000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    05-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      May & Ellis Building
      217 221  and 225 Chartres Street
      New Orleans
      LA
      70130
      ORLEANS
      MU
      25
      25
      0
      0
      1860
      2016
      13900000.00000000
      09-05-2018
      13900000.00000000
      09-05-2018
      MAI
      0.92000000
      0.96000000
      6
      N
      0
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      494479.00000000
      0.00000000
      440246.13000000
      0.00000000
      54232.87000000
      0.00000000
      43809.37000000
      UW
      320914.90000000
      0.00000000
      0.17000000
      0.00000000
      0.14000000
      F
      F
      09-30-2021
    
    false
    false
    8300000.00000000
    35136.67000000
    0.05080000
    0.00013040
    35136.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    8300000.00000000
    8300000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    5528.70000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    18
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    06-28-2018
    25000000.00000000
    120
    07-01-2028
    0
    0.04700000
    0.04700000
    3
    1
    120
    08-01-2018
    false
    3
    99276.62000000
    25000000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-31-2020
    04-30-2028
    04-30-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Overland Park Xchange
      6800 West 115th Street
      Overland Park
      KS
      66211
      JOHNSON
      OF
      733400
      733400
      0
      0
      1986
      2015
      119700000.00000000
      06-13-2018
      117700000.00000000
      06-13-2018
      MAI
      0.90100000
      0.99680000
      6
      N
      United Healthcare Services
      327656
      12-31-2026
      Black & Veatch
      202116
      04-30-2026
      Select Quote Insurance Service
      201274
      07-31-2029
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    25000000.00000000
    97916.67000000
    0.04700000
    0.00011790
    97916.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    25000000.00000000
    25000000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    25
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    08-15-2018
    19000000.00000000
    60
    09-06-2023
    360
    0.05240000
    0.05240000
    3
    1
    36
    10-06-2018
    false
    5
    104801.05000000
    19000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Concord Plaza
      3521  3505 3411 and 3419 Silverside Road
      Wilmington
      DE
      19810
      NEW CASTLE
      OF
      358740
      358740
      0
      0
      1968
      2005
      52600000.00000000
      06-07-2018
      52600000.00000000
      06-07-2018
      MAI
      0.87200000
      0.84190000
      6
      N
      Bill Me Later  Inc.
      34075
      02-29-2024
      State of Delaware - Division o
      24040
      02-28-2026
      Advanced Materials Technology
      18249
      04-30-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    18850757.21000000
    104801.05000000
    0.05240000
    0.00011790
    82314.97000000
    0.00000000
    22486.08000000
    0.00000000
    0.00000000
    18828271.13000000
    18828271.13000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    33
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-28-2018
    11900000.00000000
    60
    10-06-2023
    360
    0.05530000
    0.05530000
    3
    1
    0
    11-06-2018
    false
    2
    67791.05000000
    11888876.09000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      BJ's Summerville
      1035 Jockey Court
      Summerville
      SC
      29483
      BERKELEY
      RT
      87788
      87788
      0
      0
      2017
      16710000.00000000
      08-16-2018
      16710000.00000000
      08-16-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      BJ's Wholesale Club Inc
      87788
      06-30-2027
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      N
      12-31-2021
    
    false
    false
    11336916.68000000
    67791.05000000
    0.05530000
    0.00013040
    52244.29000000
    0.00000000
    15546.76000000
    0.00000000
    0.00000000
    11321369.92000000
    11321369.92000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    32
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    08-30-2018
    12750000.00000000
    120
    09-06-2028
    0
    0.04828000
    0.04828000
    3
    1
    120
    10-06-2018
    false
    3
    52009.97000000
    12750000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Center at Carbon Beach
      22601 Pacific Coast Highway
      Malibu
      CA
      90265
      LOS ANGELES
      MU
      20102
      20102
      0
      0
      1991
      2014
      21600000.00000000
      07-23-2018
      10000000.00000000
      09-25-2020
      MAI
      1.00000000
      0.44700000
      6
      N
      Spina Storage
      2000
      01-01-2024
      Pilates Plus
      1453
      09-30-2022
      The Agency
      1312
      11-30-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    12750000.00000000
    51297.50000000
    0.04828000
    0.00013040
    51297.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    12750000.00000000
    12750000.00000000
    04-06-2022
    2
    false
    51221.63000000
    0.00000000
    0.00000000
    B
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    08-11-2020
    07-15-2021
    false
    0.00000000
    0.00000000
    0.00000000
    8
    04-05-2021
    98
    0.00000000
    0.00000000
    09-06-2028
    0.00000000
  
  
    Prospectus Loan ID
    31
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-03-2018
    14500000.00000000
    120
    10-06-2028
    360
    0.04955000
    0.04955000
    3
    1
    36
    11-06-2018
    false
    5
    77440.84000000
    14500000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    11-05-2020
    04-05-2028
    04-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Hilton Garden Inn Frederick
      7226 Corporate Court
      Frederick
      MD
      21703
      FREDERICK
      LO
      0
      0
      143
      143
      2007
      2015
      22700000.00000000
      08-22-2018
      22700000.00000000
      08-22-2018
      MAI
      0.84000000
      0.65600000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    14397550.84000000
    77440.84000000
    0.04955000
    0.00013040
    59449.89000000
    0.00000000
    17990.95000000
    0.00000000
    0.00000000
    14379559.89000000
    14379559.89000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    30
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-05-2018
    15356000.00000000
    120
    11-01-2028
    0
    0.04705000
    0.04705000
    3
    1
    120
    12-01-2018
    false
    3
    61044.54000000
    15356000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    12-31-2020
    08-31-2028
    08-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Pavilions North Shopping Center
      25 Northeast Loop 410
      San Antonio
      TX
      78216
      BEXAR
      RT
      165993
      165993
      0
      0
      1990
      23800000.00000000
      08-24-2018
      23800000.00000000
      08-24-2018
      MAI
      0.97400000
      0.99080000
      6
      N
      Conn's Appliances  Inc
      46718
      12-31-2028
      Jo-Ann Stores  LLC
      33735
      01-31-2029
      Sam Ash Megastores  LLC
      32267
      08-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    15356000.00000000
    60208.32000000
    0.04705000
    0.00013040
    60208.32000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    15356000.00000000
    15356000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    29
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-27-2018
    17400000.00000000
    60
    10-06-2023
    0
    0.05110000
    0.05110000
    3
    1
    60
    11-06-2018
    false
    3
    75124.10000000
    17400000.00000000
    1
    1
    0
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    04-05-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      DEFEASED Hoffman Industrial
      SE
      44960
      44960
      0
      0
      7300000.00000000
      08-24-2018
      0.00000000
      1.00000000
      0.00000000
      3
      F
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
    
    
      DEFEASED Aurora Industrial
      SE
      81000
      81000
      0
      0
      7300000.00000000
      08-24-2018
      0.00000000
      1.00000000
      0.00000000
      3
      F
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
    
    
      DEFEASED Schaumburg Tower Industrial
      SE
      43070
      43070
      0
      0
      6400000.00000000
      08-24-2018
      0.00000000
      1.00000000
      0.00000000
      3
      F
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
    
    
      DEFEASED Bloomingdale Industrial
      SE
      62400
      62400
      0
      0
      5400000.00000000
      08-24-2018
      0.00000000
      1.00000000
      0.00000000
      3
      F
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
    
    
      DEFEASED Schaumburg Basswood Industrial
      SE
      33229
      33229
      0
      0
      3100000.00000000
      08-24-2018
      0.00000000
      1.00000000
      0.00000000
      3
      F
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
    
    false
    false
    17400000.00000000
    74095.00000000
    0.05110000
    0.00013040
    74095.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    17400000.00000000
    17400000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    28
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-26-2018
    17500000.00000000
    120
    10-06-2028
    0
    0.05130000
    0.05130000
    3
    1
    120
    11-06-2018
    false
    3
    75851.56000000
    17500000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Nordstrom Rack - Lincoln Park
      1555 North Sheffield Avenue
      Chicago
      IL
      60642
      COOK
      RT
      42615
      42615
      0
      0
      2014
      28600000.00000000
      08-17-2018
      28600000.00000000
      08-17-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Nordstrom  Inc.
      42615
      04-30-2044
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2020
    
    false
    false
    17500000.00000000
    74812.50000000
    0.05130000
    0.00040540
    74812.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    17500000.00000000
    17500000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    27
    1
    04-12-2022
    05-11-2022
    Cantor Commercial Real Estate Lending, L.P.
    09-07-2018
    18000000.00000000
    120
    10-06-2028
    0
    0.05853000
    0.05853000
    3
    1
    120
    11-06-2018
    false
    3
    89014.38000000
    18000000.00000000
    1
    1
    7
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      1515 Broad Street
      1515 Broad Street
      Bloomfield
      NJ
      7003
      ESSEX
      IN
      290009
      290009
      0
      0
      1968
      2009
      61150000.00000000
      08-01-2018
      61150000.00000000
      08-01-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Lummus Technology
      115811
      05-31-2034
      UTI
      57000
      12-30-2030
      Universal Technical
      55467
      12-30-2030
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      140 Centennial Avenue
      140 Centennial Avenue
      Piscataway Township
      NJ
      8854
      MIDDLESEX
      IN
      86860
      86860
      0
      0
      1969
      2012
      23600000.00000000
      07-31-2018
      23600000.00000000
      07-31-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Thales USA  Inc
      61224
      09-30-2023
      Aromatech
      25636
      06-22-2023
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      675 Central Avenue
      675 Central Avenue
      New Providence
      NJ
      07974
      UNION
      OF
      72736
      72736
      0
      0
      16150000.00000000
      08-01-2018
      16150000.00000000
      08-01-2018
      MAI
      0.93500000
      0.68560000
      6
      N
      Chemetall US Inc
      39274
      01-14-2029
      Svelte Medical Systems Inc
      10595
      04-20-2023
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      275 Centennial Avenue
      275 Centennial Avenue
      Piscataway Township
      NJ
      8854
      MIDDLESEX
      IN
      56150
      56150
      0
      0
      1973
      15500000.00000000
      07-30-2018
      15500000.00000000
      07-30-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      CSC TKR  Inc
      56150
      11-30-2043
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      691 Central Avenue
      691 Central Avenue
      New Providence
      NJ
      07974
      UNION
      OF
      47782
      47782
      0
      0
      10650000.00000000
      08-01-2018
      10650000.00000000
      08-01-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      NJ organ & tissue sharing
      47782
      01-31-2032
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      80 Kingsbridge Road
      80 Kingsbridge Road
      Piscataway Township
      NJ
      8854
      MIDDLESEX
      IN
      30963
      30963
      0
      0
      1974
      3700000.00000000
      07-30-2018
      3700000.00000000
      07-30-2018
      MAI
      1.00000000
      0.52380000
      6
      N
      CSC TYR  Inc
      14218
      11-30-2043
      Maximum Health & Wellness
      2000
      11-30-2023
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      20 Kingsbridge Road
      20 Kingsbridge Road
      Piscataway Township
      NJ
      8854
      MIDDLESEX
      OF
      56483
      56483
      0
      0
      1974
      12000000.00000000
      07-30-2018
      12000000.00000000
      07-30-2018
      MAI
      0.46900000
      1.00000000
      6
      N
      Genscript USA Holding  Inc
      56483
      01-31-2030
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    18000000.00000000
    87795.00000000
    0.05853000
    0.00011790
    87795.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    18000000.00000000
    18000000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    26
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-17-2018
    18350000.00000000
    120
    11-06-2028
    360
    0.05155000
    0.05155000
    3
    1
    60
    12-06-2018
    false
    5
    100252.35000000
    18350000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Woodside Office Center(36)
      7250 Redwood Boulevard
      Novato
      CA
      94945
      MARIN
      OF
      89457
      89457
      0
      0
      2003
      26000000.00000000
      08-03-2018
      26000000.00000000
      08-03-2018
      MAI
      0.89300000
      0.94530000
      6
      N
      Hennesy advisors  inc
      15550
      07-31-2024
      RGN-Novato II
      12889
      08-31-2026
      Stander  Reubens  Thomas & Kin
      9141
      04-30-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    18350000.00000000
    78828.54000000
    0.05155000
    0.00013040
    78828.54000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    18350000.00000000
    18350000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    24
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    09-21-2018
    19800000.00000000
    120
    10-01-2028
    0
    0.04627000
    0.04627000
    3
    1
    120
    11-01-2018
    false
    3
    77405.85000000
    19800000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    11-30-2020
    07-31-2028
    07-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Chicopee Marketplace
      591 Memorial Drive
      Chicopee
      MA
      01020
      HAMPDEN
      RT
      151003
      151003
      0
      0
      1974
      29900000.00000000
      07-24-2018
      29900000.00000000
      07-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Marshalls/HomeGoods
      35672
      09-30-2025
      Party City
      15922
      09-30-2025
      Staples
      14510
      02-28-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    19800000.00000000
    76345.50000000
    0.04627000
    0.00013040
    76345.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    19800000.00000000
    19800000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    23
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    08-23-2018
    20800000.00000000
    120
    09-06-2028
    360
    0.05110000
    0.05110000
    3
    1
    36
    10-06-2018
    false
    5
    113061.40000000
    20800000.00000000
    1
    1
    4
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      CityLine Sebastian
      189 Sebastian Boulevard
      Sebastian
      FL
      32958
      INDIAN RIVER
      SS
      0
      0
      115301
      115301
      1999
      15860000.00000000
      07-16-2018
      15860000.00000000
      07-16-2018
      MAI
      0.87600000
      0.75900000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      CityLine Tuscaloosa
      949 31st Street
      Tuscaloosa
      AL
      35401
      TUSCALOOSA
      SS
      0
      0
      124450
      124450
      1988
      6590000.00000000
      07-06-2018
      6300000.00000000
      07-19-2018
      MAI
      0.92800000
      0.83000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      CityLine Route 22
      6740 Allentown Boulevard
      Harrisburg
      PA
      17112
      DAUPHIN
      SS
      0
      0
      70190
      70190
      1986
      6300000.00000000
      07-19-2018
      6590000.00000000
      07-06-2018
      MAI
      0.75400000
      0.98550000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      Extra Space Storage - Madison
      561 Nance Road
      Madison
      AL
      35757
      MADISON
      SS
      0
      0
      37225
      37225
      1995
      2280000.00000000
      07-23-2018
      2280000.00000000
      07-23-2018
      MAI
      0.95000000
      0.90240000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    20632369.33000000
    113061.40000000
    0.05110000
    0.00013040
    87859.51000000
    0.00000000
    25201.89000000
    0.00000000
    0.00000000
    20607167.44000000
    20607167.44000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    22
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-10-2018
    21000000.00000000
    120
    11-01-2028
    360
    0.04820000
    0.04820000
    3
    1
    24
    12-01-2018
    false
    5
    110433.74000000
    21000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Springhill Suites Huntington Beach
      7872 Edinger Avenue
      Huntington Beach
      CA
      92647
      ORANGE
      LO
      0
      0
      127
      127
      2017
      38100000.00000000
      07-26-2018
      38100000.00000000
      07-26-2018
      MAI
      0.84400000
      0.78550000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2020
    
    false
    false
    20559288.08000000
    110433.74000000
    0.04820000
    0.00013040
    82579.81000000
    0.00000000
    27853.93000000
    0.00000000
    0.00000000
    20531434.15000000
    20531434.15000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    21
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-17-2018
    21500000.00000000
    120
    11-01-2028
    0
    0.04967000
    0.04967000
    3
    1
    120
    12-01-2018
    false
    3
    90228.08000000
    21500000.00000000
    1
    1
    11
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Lion
      525 Walnut Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      16
      16
      1966
      5000000.00000000
      08-24-2018
      5000000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2021
    
    
      The Forum
      726 South State Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      21
      21
      1964
      4500000.00000000
      08-24-2018
      4500000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      520 Packard
      520 Packard Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      23
      23
      1966
      4200000.00000000
      08-24-2018
      4200000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      The Abbey
      909 Church Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      14
      14
      1966
      4200000.00000000
      08-24-2018
      4200000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      The Dean
      1021 Vaughn Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      14
      14
      1965
      3300000.00000000
      08-24-2018
      3300000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      326 E Madison
      326 East Madison Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      18
      18
      1963
      3300000.00000000
      08-24-2018
      3300000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      1000 Oakland
      1000 Oakland Avenue
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      12
      12
      1962
      3200000.00000000
      08-24-2018
      3200000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      344 S Division
      344 South Division Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      23
      23
      1966
      2500000.00000000
      08-24-2018
      2500000.00000000
      08-24-2018
      MAI
      1.00000000
      0.95650000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      The Lodge
      1333 Wilmot Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      10
      10
      1969
      2500000.00000000
      08-24-2018
      2500000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      The Algonquin
      1330 North University Court
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      8
      8
      1966
      2300000.00000000
      08-24-2018
      2300000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    
      515 E Lawrence
      515 Lawrence Street
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      8
      8
      1966
      1000000.00000000
      08-24-2018
      1000000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      C
      N
      12-31-2020
    
    false
    false
    21500000.00000000
    88992.08000000
    0.04967000
    0.00013040
    88992.08000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    21500000.00000000
    21500000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    20
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-05-2018
    23700000.00000000
    120
    10-06-2028
    360
    0.05330000
    0.05330000
    3
    1
    12
    11-06-2018
    false
    5
    132049.08000000
    23700000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Carmel Mission Inn(35)
      3665 Rio Road
      Carmel
      CA
      93923
      MONTEREY
      LO
      0
      0
      165
      165
      1968
      2008
      34100000.00000000
      06-01-2018
      34100000.00000000
      06-01-2018
      MAI
      0.67800000
      0.60040000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    22890886.94000000
    132049.08000000
    0.05330000
    0.00013040
    101673.69000000
    0.00000000
    30375.39000000
    0.00000000
    0.00000000
    22860511.55000000
    22860511.55000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    19
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-20-2018
    25000000.00000000
    120
    10-06-2028
    360
    0.05110000
    0.05110000
    3
    1
    0
    11-06-2018
    false
    2
    135891.10000000
    24974115.84000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Phoenix Marriott Tempe at the Buttes(2)
      2000 West Westcourt Way
      Tempe
      AZ
      85282
      MARICOPA
      LO
      0
      0
      353
      353
      1987
      2017
      96700000.00000000
      08-22-2018
      96700000.00000000
      08-22-2018
      MAI
      0.63100000
      0.53320000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    23717957.30000000
    135891.10000000
    0.05110000
    0.00011790
    100998.97000000
    0.00000000
    34892.13000000
    0.00000000
    0.00000000
    23683065.17000000
    23683065.17000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    17
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-05-2018
    25900000.00000000
    120
    10-06-2028
    390
    0.05315000
    0.05315000
    3
    1
    36
    11-06-2018
    false
    5
    139629.45000000
    25900000.00000000
    1
    1
    0
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    05-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      DEFEASED-Aston Street(22)
      SE
      114059
      114059
      0
      0
      37000000.00000000
      07-03-2018
      0.00000000
      1.00000000
      0.00000000
      3
      F
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
    
    false
    false
    25756626.42000000
    139629.45000000
    0.05315000
    0.00013040
    114080.39000000
    0.00000000
    25549.06000000
    0.00000000
    0.00000000
    25731077.36000000
    25731077.36000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    800.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    06-15-2020
    06-22-2021
    false
    0.00000000
    0.00000000
    0.00000000
    8
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    16
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-27-2018
    29700000.00000000
    120
    10-06-2028
    360
    0.05592000
    0.05592000
    3
    1
    0
    11-06-2018
    false
    2
    170351.66000000
    29672663.74000000
    1
    1
    1
    0
    false
    false
    false
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Courtyard Edgewater(34)
      3 Pembroke Place
      Edgewater
      NJ
      07020
      BERGEN
      LO
      0
      0
      156
      156
      2016
      45000000.00000000
      08-16-2019
      32000000.00000000
      12-01-2020
      MAI
      0.84300000
      0.79320000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    28311532.33000000
    170351.66000000
    0.05592000
    0.00013040
    131931.74000000
    0.00000000
    38419.92000000
    0.00000000
    0.00000000
    28273112.41000000
    28273112.41000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    10-13-2020
    11-16-2021
    false
    0.00000000
    0.00000000
    0.00000000
    8
    07-08-2021
    98
    0.00000000
    0.00000000
    10-06-2028
    0.00000000
  
  
    Prospectus Loan ID
    14
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-10-2018
    36000000.00000000
    120
    10-06-2028
    360
    0.05103000
    0.05103000
    1
    1
    0
    11-06-2018
    false
    2
    195528.29000000
    35957561.71000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Outlet Shoppes at El Paso(2)
      7051 South Desert Boulevard
      Canutillo
      TX
      79835
      EL PASO
      RT
      433849
      433849
      0
      0
      2007
      2014
      127375000.00000000
      07-27-2018
      127375000.00000000
      07-27-2018
      MAI
      0.92600000
      0.95020000
      6
      N
      H&M
      22039
      01-31-2025
      Old Navy
      17635
      01-31-2023
      Nike Factory Store
      15969
      10-31-2022
      01-01-2020
      06-30-2020
      0.00000000
      7195097.00000000
      0.00000000
      2884627.00000000
      0.00000000
      4310470.00000000
      0.00000000
      3995930.00000000
      UW
      2444103.00000000
      0.00000000
      1.76000000
      0.00000000
      1.63000000
      F
      F
      06-30-2020
    
    false
    false
    34053020.51000000
    195528.29000000
    0.05103000
    0.00015820
    144810.47000000
    0.00000000
    50717.82000000
    0.00000000
    0.00000000
    34103523.57000000
    34002302.69000000
    03-06-2022
    2
    false
    390651.05000000
    0.00000000
    0.00000000
    1
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    11-17-2020
    false
    0.00000000
    0.00000000
    0.00000000
    3
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    13
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-25-2018
    38500000.00000000
    120
    11-01-2028
    360
    0.05050000
    0.05050000
    3
    1
    36
    12-01-2018
    false
    5
    207854.40000000
    38500000.00000000
    1
    1
    1
    5
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    12-31-2021
    07-31-2028
    07-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      710 Bridgeport
      710 Bridgeport Avenue
      Shelton
      CT
      06484
      FAIRFIELD
      IN
      452414
      452414
      0
      0
      1970
      51700000.00000000
      09-21-2018
      51700000.00000000
      09-21-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Perkin Elmer Health Science
      245704
      07-31-2032
      Thule  Inc
      127833
      01-31-2025
      Panolam Industries
      78877
      12-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    38274355.71000000
    207854.40000000
    0.05050000
    0.00033040
    161071.25000000
    0.00000000
    46783.15000000
    0.00000000
    0.00000000
    38227572.56000000
    38227572.56000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    12
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-23-2018
    40000000.00000000
    120
    11-06-2028
    360
    0.05312000
    0.05312000
    3
    1
    0
    12-06-2018
    false
    2
    222420.03000000
    40000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Courtyard at The Navy Yard(5)(35)
      1001 Intrepid Avenue
      Philadelphia
      PA
      19112
      PHILADELPHIA
      LO
      0
      0
      212
      212
      2013
      2017
      57000000.00000000
      08-01-2018
      57000000.00000000
      08-01-2018
      MAI
      0.78000000
      0.65400000
      6
      N
      0
      0
      0
      10-01-2020
      09-30-2021
      0.00000000
      7826248.00000000
      0.00000000
      5017500.00000000
      0.00000000
      2808748.00000000
      0.00000000
      2407550.75000000
      UW
      2669040.36000000
      0.00000000
      1.05000000
      0.00000000
      0.90000000
      F
      F
      09-30-2021
    
    false
    false
    38073394.98000000
    222420.03000000
    0.05312000
    0.00013040
    168538.23000000
    0.00000000
    53881.80000000
    0.00000000
    0.00000000
    38019513.18000000
    38019513.18000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    11
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association/Citi Real Estate Funding Inc.
    05-11-2018
    40000000.00000000
    120
    06-01-2028
    0
    0.04073000
    0.04073000
    3
    1
    120
    07-01-2018
    false
    3
    137652.31000000
    40000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    12-31-2027
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      636 11th Avenue(2)(31)(35)
      636 11th Avenue
      New York
      NY
      10036
      NEW YORK
      OF
      564004
      564004
      0
      0
      1917
      2008
      428000000.00000000
      04-04-2018
      428000000.00000000
      04-04-2018
      MAI
      1.00000000
      0.99180000
      6
      N
      The Oglivy Group
      559358
      06-30-2029
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    40000000.00000000
    135766.67000000
    0.04073000
    0.00013040
    135766.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    40000000.00000000
    40000000.00000000
    05-01-2022
    06-01-2028
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    8
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-27-2018
    45000000.00000000
    120
    10-06-2028
    0
    0.05130000
    0.05130000
    3
    1
    120
    11-06-2018
    false
    3
    195046.88000000
    45000000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    12-05-2020
    06-05-2028
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Hotel Erwin
      1697 Pacific Avenue
      Venice Beach
      CA
      90291
      LOS ANGELES
      LO
      0
      0
      119
      119
      1975
      2018
      91100000.00000000
      08-22-2018
      91100000.00000000
      08-22-2018
      MAI
      0.79500000
      0.55390000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    45000000.00000000
    192375.00000000
    0.05130000
    0.00013040
    192375.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    45000000.00000000
    45000000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    02-19-2021
    98
    0.00000000
    0.00000000
    10-06-2028
    0.00000000
  
  
    Prospectus Loan ID
    7
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-26-2018
    46000000.00000000
    120
    10-06-2028
    0
    0.04910000
    0.04910000
    3
    1
    120
    11-06-2018
    false
    3
    190830.79000000
    46000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      192 Lexington Avenue(2)
      192 Lexington Avenue
      New York
      NY
      10016
      NEW YORK
      OF
      132049
      132049
      0
      0
      1926
      101000000.00000000
      08-07-2018
      101000000.00000000
      08-07-2018
      MAI
      0.90900000
      0.70350000
      6
      N
      Popper & Company LLP
      22518
      11-30-2026
      ZDG LLC
      8498
      12-31-2022
      Synergistic Marketing
      6661
      06-30-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      N
      12-31-2021
    
    false
    false
    46000000.00000000
    188216.67000000
    0.04910000
    0.00015210
    188216.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    46000000.00000000
    46000000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    6
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-19-2018
    49000000.00000000
    120
    11-01-2028
    360
    0.05090000
    0.05090000
    3
    1
    60
    12-01-2018
    false
    5
    265744.38000000
    49000000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    12-31-2020
    08-31-2028
    08-31-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Christiana Center
      100-900 Center Boulevard
      Newark
      DE
      19702
      NEW CASTLE
      RT
      302779
      302779
      0
      0
      1998
      69400000.00000000
      09-06-2018
      69400000.00000000
      09-06-2018
      MAI
      0.95500000
      0.95000000
      6
      N
      Costco
      141940
      09-30-2028
      Dick's Sporting Goods
      50000
      11-30-2023
      Raymours Furniture Co
      32462
      05-31-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    49000000.00000000
    207841.67000000
    0.05090000
    0.00013040
    207841.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    49000000.00000000
    49000000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    3476.25000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    5
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc./Barclays Bank PLC/Cantor Commercial Real Estate Lending, L.P.
    09-26-2018
    50000000.00000000
    120
    10-06-2028
    0
    0.04755000
    0.04755000
    3
    1
    120
    11-06-2018
    false
    3
    200876.74000000
    50000000.00000000
    1
    1
    2
    5
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Liberty Center at Rio Salado
      1850  1870  1910 & 1930 West Rio Salado Parkway
      Tempe
      AZ
      85281
      MARICOPA
      OF
      682406
      682406
      0
      0
      2014
      212910000.00000000
      08-22-2018
      212910000.00000000
      08-22-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Centene Management LLC
      236131
      12-31-2028
      DHL Express  Inc
      117593
      02-28-2023
      Cantene Management
      77867
      01-22-2028
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      8501 East Raintree Drive
      8501 East Raintree Drive
      Scottsdale
      AZ
      85260
      MARICOPA
      OF
      123340
      123340
      0
      0
      2006
      43790000.00000000
      08-24-2018
      43790000.00000000
      08-24-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      The Vanguard Group Inc
      123340
      07-31-2026
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    50000000.00000000
    198125.00000000
    0.04755000
    0.00015040
    198125.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    50000000.00000000
    50000000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    4
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc./Cantor Commercial Real Estate Lending, L.P.
    10-10-2018
    50000000.00000000
    120
    11-06-2028
    0
    0.04350000
    0.04350000
    3
    1
    120
    12-06-2018
    false
    3
    183767.36000000
    50000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    09-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Shops at Solaris(2)
      141 East Meadow Drive
      Vail
      CO
      81657
      EAGLE
      RT
      70670
      70670
      0
      0
      2010
      150000000.00000000
      08-23-2018
      150000000.00000000
      08-23-2018
      MAI
      1.00000000
      0.82100000
      6
      N
      Bol
      13368
      09-30-2026
      Matsuhisa Vail
      6604
      12-31-2021
      High Road Holdings  LLC
      2640
      08-30-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    50000000.00000000
    181250.00000000
    0.04350000
    0.00015040
    181250.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    50000000.00000000
    50000000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    3
    1
    04-12-2022
    05-11-2022
    JPMCB, WF, DBNY, MSBNA
    06-07-2018
    50000000.00000000
    120
    07-01-2028
    0
    0.04121250
    0.04121250
    3
    1
    120
    08-01-2018
    false
    3
    174103.73000000
    50000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    12-31-2027
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Aventura Mall(2)(33)(36)
      19501 Biscayne Boulevard
      Aventura
      FL
      33180
      MIAMI-DADE
      RT
      1217508
      1217508
      0
      0
      1983
      2017
      3450000000.00000000
      04-16-2018
      3450000000.00000000
      04-16-2018
      MAI
      0.92800000
      0.93470000
      6
      N
      J.C. Penney Co.
      193759
      04-30-2023
      AMC Theatres
      112453
      08-31-2023
      Zara
      34454
      11-30-2029
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      06-30-2020
    
    false
    false
    50000000.00000000
    171718.75000000
    0.04121250
    0.00011790
    171718.75000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    50000000.00000000
    50000000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    2
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch/Wells Fargo Bank, National Association/Goldman Sachs Mortgage Company
    09-07-2018
    50400000.00000000
    120
    10-06-2028
    0
    0.04130986
    0.04130986
    3
    1
    120
    11-06-2018
    false
    3
    175911.15000000
    50400000.00000000
    1
    1
    1
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    11-05-2020
    04-05-2028
    04-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Moffett Towers - Buildings E F G(2)(34)
      1120  1140 & 1160 Enterprise Way
      Sunnyvale
      CA
      94089
      SANTA CLARA
      OF
      676598
      676598
      0
      0
      2009
      2012
      705800000.00000000
      11-15-2019
      705800000.00000000
      11-15-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Amazon.Com Services LLC
      224492
      06-16-2030
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    50400000.00000000
    173501.41000000
    0.04130986
    0.00013040
    173501.41000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    50400000.00000000
    50400000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    1
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    08-30-2018
    80000000.00000000
    60
    09-06-2023
    0
    0.04050000
    0.04050000
    3
    1
    60
    10-06-2018
    false
    3
    273750.00000000
    80000000.00000000
    1
    1
    4
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      55 Prospect Street
      55 Prospect Street
      Brooklyn
      NY
      11201
      KINGS
      OF
      255504
      255504
      0
      0
      1967
      2017
      220000000.00000000
      03-23-2018
      220000000.00000000
      03-23-2018
      MAI
      0.87900000
      0.71510000
      6
      N
      2U NYC
      79426
      09-30-2029
      Etsy  inc
      53000
      07-31-2026
      Frog Design
      26500
      12-31-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      117 Adams Street
      117 Adams Street
      Brooklyn
      NY
      11201
      KINGS
      OF
      182955
      182955
      0
      0
      1926
      2017
      175000000.00000000
      03-23-2018
      175000000.00000000
      03-23-2018
      MAI
      0.96300000
      0.98650000
      6
      N
      Etsy  Inc
      172180
      07-31-2026
      Hungry Angeline Dumbo
      4440
      06-30-2029
      Solidcore NYC LLC
      2147
      01-31-2031
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      77 Sands Street
      77 Sands Street
      Brooklyn
      NY
      11201
      KINGS
      OF
      223729
      223729
      0
      0
      1962
      2017
      175000000.00000000
      03-23-2018
      175000000.00000000
      03-23-2018
      MAI
      1.00000000
      0.90000000
      6
      N
      77 Sands tenant  LLC
      75228
      11-30-2031
      Friends of Brooklyn
      51851
      06-30-2034
      Prolific Interactive  LLC
      18807
      12-31-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      81 Prospect Street
      81 Prospect Street
      Brooklyn
      NY
      11201
      KINGS
      OF
      90886
      90886
      0
      0
      1909
      2017
      70000000.00000000
      03-23-2018
      70000000.00000000
      03-23-2018
      MAI
      0.93200000
      0.91110000
      6
      N
      WW 81 Prospect LLc
      82680
      07-31-2031
      Coastline Travel Advisors
      128
      04-30-2023
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    80000000.00000000
    270000.00000000
    0.04050000
    0.00014290
    270000.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    80000000.00000000
    80000000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    51
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-28-2018
    2600000.00000000
    120
    10-06-2028
    360
    0.05330000
    0.05330000
    3
    1
    12
    11-06-2018
    false
    5
    14486.40000000
    2600000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      WAG Richmond
      3715 Mechanicsville Turnpike
      Richmond
      VA
      23223
      HENRICO
      RT
      13905
      13905
      0
      0
      1999
      3900000.00000000
      08-27-2018
      3900000.00000000
      08-27-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Walgreens
      13905
      12-31-2025
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    2511236.47000000
    14486.40000000
    0.05330000
    0.00013040
    11154.08000000
    0.00000000
    3332.32000000
    0.00000000
    0.00000000
    2507904.15000000
    2507904.15000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    50
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-18-2018
    2650000.00000000
    120
    10-06-2028
    360
    0.05060000
    0.05060000
    3
    1
    36
    11-06-2018
    false
    5
    14323.11000000
    2650000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Cottages at Gateway Park
      506 Gateway Parkway
      Marble Falls
      TX
      78654
      BURNET
      MF
      0
      0
      39
      39
      1990
      3600000.00000000
      06-06-2018
      3600000.00000000
      06-06-2018
      MAI
      0.92300000
      0.97440000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    2631662.65000000
    14323.11000000
    0.05060000
    0.00053040
    11096.84000000
    0.00000000
    3226.27000000
    0.00000000
    0.00000000
    2628436.38000000
    2628436.38000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    49
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-27-2018
    4000000.00000000
    120
    10-06-2028
    360
    0.05383000
    0.05383000
    3
    1
    30
    11-06-2018
    false
    5
    22418.80000000
    4000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Nemours at Sonata West
      2020 Daniels Road
      Winter Garden
      FL
      34787
      ORANGE
      OF
      12200
      12200
      0
      0
      2018
      5850000.00000000
      07-27-2018
      5850000.00000000
      07-27-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      The Nemours Foundation
      12200
      03-31-2028
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    3948015.19000000
    22418.80000000
    0.05383000
    0.00013040
    17710.14000000
    0.00000000
    4708.66000000
    0.00000000
    0.00000000
    3943306.53000000
    3943306.53000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    48
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    10-04-2018
    4230000.00000000
    120
    10-06-2028
    360
    0.05300000
    0.05300000
    3
    1
    42
    11-06-2018
    false
    5
    23489.39000000
    4230000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Campus Pointe
      803 South Twin Oaks Valley Road
      San Marcos
      CA
      92078
      SAN DIEGO
      RT
      11480
      11480
      0
      0
      2014
      7000000.00000000
      07-18-2018
      7000000.00000000
      07-18-2018
      MAI
      0.90400000
      0.77570000
      6
      N
      Craft on Campus
      3000
      02-29-2024
      Corpra3G
      2370
      12-31-2033
      Primos Mexican Food
      1650
      02-28-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      06-30-2021
    
    false
    false
    4230000.00000000
    23489.39000000
    0.05300000
    0.00060540
    18682.50000000
    0.00000000
    4806.89000000
    0.00000000
    0.00000000
    4225193.11000000
    4225193.11000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    47
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-26-2018
    4315000.00000000
    120
    10-06-2028
    0
    0.04783000
    0.04783000
    3
    1
    120
    11-06-2018
    false
    3
    17437.74000000
    4315000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Sugar Grove
      465 North Route 47
      Sugar Grove
      IL
      60554
      KANE
      RT
      61301
      61301
      0
      0
      2006
      11200000.00000000
      08-20-2018
      11200000.00000000
      08-20-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Jewel- Osco
      61301
      10-31-2037
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    4315000.00000000
    17198.87000000
    0.04783000
    0.00013040
    17198.87000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    4315000.00000000
    4315000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    46
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    10-10-2018
    5000000.00000000
    120
    11-06-2028
    360
    0.05280000
    0.05280000
    3
    1
    24
    12-06-2018
    false
    5
    27703.16000000
    5000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      DS Smith - Lester Prairie
      78 2nd Avenue South
      Lester Prairie
      MN
      55354
      MCLEOD
      IN
      80609
      80609
      0
      0
      1975
      2018
      9175000.00000000
      09-12-2018
      9175000.00000000
      09-12-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      DS Smith - Lester Prairie
      80609
      04-30-2032
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    4904074.17000000
    27703.16000000
    0.05280000
    0.00013040
    21577.93000000
    0.00000000
    6125.23000000
    0.00000000
    0.00000000
    4897948.94000000
    4897948.94000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    45
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-21-2018
    5800000.00000000
    120
    10-06-2028
    360
    0.04950000
    0.04950000
    3
    1
    60
    11-06-2018
    false
    5
    30958.66000000
    5800000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Greystone Business Park
      2552 West Erie Drive & 2801 South Fair Lane
      Tempe
      AZ
      85282
      MARICOPA
      MU
      60789
      60789
      0
      0
      1999
      9100000.00000000
      08-02-2018
      9100000.00000000
      08-02-2018
      MAI
      0.89300000
      1.00000000
      6
      N
      IES Commercial  INc
      34524
      02-28-2027
      ModivCare solutions
      19747
      05-31-2025
      Arizona Builders Alliance
      6518
      12-31-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    5800000.00000000
    23925.00000000
    0.04950000
    0.00043040
    23925.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    5800000.00000000
    5800000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    44
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-21-2018
    6350000.00000000
    120
    10-06-2028
    0
    0.05390000
    0.05390000
    3
    1
    120
    11-06-2018
    false
    3
    28918.22000000
    6350000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      237-239 Hawthorne Street
      237-239 Hawthorne Street
      Brooklyn
      NY
      11225
      KINGS
      MF
      0
      0
      18
      18
      2018
      9900000.00000000
      08-14-2018
      9900000.00000000
      08-14-2018
      MAI
      1.00000000
      0.94440000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      N
      12-31-2021
    
    false
    false
    6350000.00000000
    28522.08000000
    0.05390000
    0.00013040
    28522.08000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    6350000.00000000
    6350000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    43
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-27-2018
    7000000.00000000
    120
    10-06-2028
    360
    0.05100000
    0.05100000
    3
    1
    24
    11-06-2018
    false
    5
    38006.48000000
    7000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Kohl's - Florence KY(31)
      61 Spiral Drive
      Florence
      KY
      41042
      BOONE
      RT
      80684
      80684
      0
      0
      1994
      10090000.00000000
      08-22-2018
      10090000.00000000
      08-22-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Kohl's
      80684
      07-31-2027
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    6853048.91000000
    38006.48000000
    0.05100000
    0.00013040
    29125.46000000
    0.00000000
    8881.02000000
    0.00000000
    0.00000000
    6844167.89000000
    6844167.89000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    42
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    09-20-2018
    7500000.00000000
    120
    10-06-2028
    360
    0.05190000
    0.05190000
    3
    1
    0
    11-06-2018
    false
    2
    41137.00000000
    7492381.75000000
    1
    1
    3
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Attic Self-Storage
      108 Commercial Park Drive Southwest
      Concord
      NC
      28027
      CABARRUS
      SS
      0
      0
      50850
      50850
      1997
      5820000.00000000
      06-26-2018
      5820000.00000000
      06-26-2018
      MAI
      0.87100000
      0.85250000
      6
      N
      0
      0
      0
      07-01-2020
      06-30-2021
      0.00000000
      530765.67000000
      0.00000000
      213502.95000000
      0.00000000
      317262.72000000
      0.00000000
      312177.72000000
      UW
      269875.00000000
      0.00000000
      1.18000000
      0.00000000
      1.16000000
      F
      F
      06-30-2021
    
    
      Speedway Self-Storage
      5498 Hudspeth Dairy Road
      Harrisburg
      NC
      28075
      CABARRUS
      SS
      0
      0
      30390
      30390
      2004
      3030000.00000000
      06-26-2018
      3030000.00000000
      06-26-2018
      MAI
      0.91000000
      0.90520000
      6
      N
      0
      0
      0
      07-01-2020
      06-30-2021
      0.00000000
      251421.46000000
      0.00000000
      68009.93000000
      0.00000000
      183411.53000000
      0.00000000
      180372.53000000
      UW
      131654.00000000
      0.00000000
      1.39000000
      0.00000000
      1.37000000
      F
      F
      06-30-2021
    
    
      Armadillo Self-Storage
      3128 East Martin Luther King Jr. Drive
      High Point
      NC
      27260
      GUILFORD
      SS
      0
      0
      38100
      38100
      1998
      2020000.00000000
      06-26-2018
      2020000.00000000
      06-26-2018
      MAI
      0.75000000
      0.84230000
      6
      N
      0
      0
      0
      07-01-2020
      06-30-2021
      0.00000000
      270484.51000000
      0.00000000
      74276.49000000
      0.00000000
      196208.02000000
      0.00000000
      192398.02000000
      UW
      92143.59000000
      0.00000000
      2.13000000
      0.00000000
      2.09000000
      F
      F
      06-30-2021
    
    false
    false
    7121166.41000000
    41137.00000000
    0.05190000
    0.00013040
    30799.04000000
    0.00000000
    10337.96000000
    0.00000000
    0.00000000
    7110828.45000000
    7110828.45000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    41
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    10-10-2018
    7600000.00000000
    120
    11-06-2028
    360
    0.05360000
    0.05360000
    3
    1
    48
    12-06-2018
    false
    5
    42486.77000000
    7600000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Torrey Corner
      11120 & 11130 East Ocean Air Drive
      San Diego
      CA
      92130
      SAN DIEGO
      RT
      13344
      13344
      0
      0
      2007
      12550000.00000000
      07-18-2018
      12550000.00000000
      07-18-2018
      MAI
      1.00000000
      0.44900000
      6
      N
      JIHE  Inc. dba Zip Fusion Sush
      2391
      04-30-2023
      Lavish Nails & Spa
      1400
      06-30-2025
      Farmers Insurance Agency
      1200
      05-31-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      09-30-2021
    
    false
    false
    7600000.00000000
    33946.67000000
    0.05360000
    0.00110540
    33946.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    7600000.00000000
    7600000.00000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    40
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-27-2018
    8000000.00000000
    60
    10-06-2023
    360
    0.05180000
    0.05180000
    3
    1
    0
    11-06-2018
    false
    2
    43830.08000000
    7991854.36000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Ocala West
      2400 Southwest College Road
      Ocala
      FL
      34471
      MARION
      RT
      114877
      114877
      0
      0
      1984
      11000000.00000000
      08-11-2018
      11000000.00000000
      08-11-2018
      MAI
      0.94400000
      0.99310000
      6
      N
      Hobby Lobby
      66931
      09-30-2023
      Y & J Global Enterprises LLC
      30000
      05-31-2027
      U.N.I Beauty supply
      4878
      06-30-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    7595143.71000000
    43830.08000000
    0.05180000
    0.00013040
    32785.70000000
    0.00000000
    11044.38000000
    0.00000000
    0.00000000
    7584099.33000000
    7584099.33000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    38
    1
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    10-22-2018
    8812000.00000000
    120
    11-06-2028
    360
    0.05360000
    0.05360000
    3
    1
    0
    12-06-2018
    false
    2
    49262.29000000
    8812000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Market Square
      13741 South Tamiami Trail
      Fort Myers
      FL
      33912
      LEE
      RT
      65688
      65688
      0
      0
      2004
      13500000.00000000
      07-05-2018
      13500000.00000000
      07-05-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Michael's Store #5110
      22092
      02-28-2027
      Cost Plus
      18300
      01-31-2027
      Petco
      15217
      12-31-2029
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    8391448.65000000
    49262.29000000
    0.05360000
    0.00013040
    37481.80000000
    0.00000000
    11780.49000000
    0.00000000
    0.00000000
    8379668.17000000
    8379668.16000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    9
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    06-08-2018
    43000000.00000000
    60
    07-01-2023
    0
    0.04627400
    0.04627400
    3
    1
    60
    08-01-2018
    false
    3
    168118.16000000
    43000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    04-30-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      AON CENTER
      200 EAST RANDOLPH STREET
      CHICAGO
      IL
      60601
      COOK
      OF
      2777240
      2777240
      0
      0
      1972
      2016
      824000000.00000000
      05-01-2018
      780000000.00000000
      05-01-2018
      MAI
      0.87900000
      0.85380000
      6
      N
      Aon Corporation
      1197500
      12-31-2028
      KPMG LLP
      306915
      06-30-2028
      Jones Lang LaSalle I
      200830
      05-31-2032
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    43000000.00000000
    165815.17000000
    0.04627400
    0.00011790
    165815.17000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    43000000.00000000
    43000000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    10
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    06-08-2018
    40000000.00000000
    61
    07-01-2023
    0
    0.05372000
    0.05372000
    3
    1
    61
    07-01-2018
    false
    3
    181553.70000000
    40000000.00000000
    1
    1
    146
    0
    false
    false
    true
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    03-31-2023
    03-31-2023
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      6625 78th Street West
      6625 78th Street West
      Bloomington
      MN
      55439
      HENNEPIN
      OF
      325000
      325000
      0
      0
      56950000.00000000
      04-13-2018
      1634285000.00000000
      04-13-2018
      MAI
      0.94500000
      0.90200000
      6
      X
      Express Scripts  Inc.
      202191
      09-30-2031
      Agiliti Health  Inc.
      55197
      04-30-2022
      38 Degrees  Inc.
      10462
      08-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    40000000.00000000
    179066.67000000
    0.05372000
    0.00011790
    179066.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    40000000.00000000
    40000000.00000000
    05-01-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    15
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-29-2018
    34500000.00000000
    120
    11-06-2028
    360
    0.05605000
    0.05605000
    3
    1
    0
    12-06-2018
    false
    2
    194497.83000000
    34500000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    08-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Castleton Commons and Square
      8310- 8430 Castleton Corner Drive
      Indianapolis
      IN
      46250
      MARION
      RT
      279452
      279452
      0
      0
      52600000.00000000
      07-23-2018
      52600000.00000000
      07-23-2018
      MAI
      0.95000000
      0.93530000
      6
      N
      Floor & Decor
      71810
      08-31-2028
      Havertys Furniture
      46746
      10-31-2022
      Dave & Buster's
      35000
      12-31-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    33085826.82000000
    195250.34000000
    0.05605000
    0.00013040
    154538.38000000
    0.00000000
    40711.96000000
    0.00000000
    0.00000000
    33045114.86000000
    33045114.86000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    37
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-14-2018
    9000000.00000000
    120
    10-06-2028
    360
    0.04849000
    0.04849000
    3
    1
    0
    11-06-2018
    false
    2
    47486.81000000
    8990092.94000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    07-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Old Orchard
      440 Old Orchard Drive
      Essexville
      MI
      48732
      BAY
      MF
      0
      0
      228
      228
      1975
      2005
      12000000.00000000
      08-07-2018
      12000000.00000000
      08-07-2018
      MAI
      0.97800000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    8515373.74000000
    47486.81000000
    0.04849000
    0.00040540
    34409.21000000
    0.00000000
    13077.60000000
    0.00000000
    0.00000000
    8502296.14000000
    8502296.14000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    34
    1
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-21-2018
    9243750.00000000
    120
    10-06-2028
    360
    0.05090000
    0.05090000
    3
    1
    0
    11-06-2018
    false
    2
    50132.14000000
    9234133.73000000
    1
    1
    2
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    06-05-2028
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Huntley
      6150 Huntley Road
      Columbus
      OH
      43229
      FRANKLIN
      IN
      218209
      218209
      0
      0
      2002
      9900000.00000000
      07-19-2018
      9900000.00000000
      07-19-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Ball metal Beverage continer
      145440
      01-31-2026
      NFI
      72769
      12-31-2021
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    
      Frusta
      4985 Frusta Drive
      Obetz
      OH
      43207
      FRANKLIN
      IN
      98800
      98800
      0
      0
      1979
      2012
      2550000.00000000
      07-19-2018
      2550000.00000000
      07-19-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Aaron Rents  Inc. Industrial
      98800
      06-30-2022
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      UW
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      N
      12-31-2021
    
    false
    false
    8767923.02000000
    50132.14000000
    0.05090000
    0.00013040
    37190.61000000
    0.00000000
    12941.53000000
    0.00000000
    0.00000000
    8754981.49000000
    8754981.49000000
    05-06-2022
    2
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  





  
    Item 2(c)(4)
    Original Loan Term Number
    For the anticipated repayment date mortgage loan (Asset No. 31): the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the final maturity date of March 6, 2027.
  
  
    Item 2(c)(5)
    Maturity Date
    For anticipated repayment date mortgage loans (Asset No. 31): the Maturity Date represents the anticipated repayment date, rather than the final maturity date of March 6, 2027.
  
  
    Item 2(c)(15)
    Loan Structure Code
    With respect to Asset No. 1, Asset No. 2, Asset No. 3, Asset No. 4, Asset No. 5, Asset No. 8, Asset No. 10, Asset No. 12, Asset No. 15,  Asset No. 21, Asset No. 22, and Asset No. 32, the related mortgage loan is part of a mortgage loan structure evidenced by multiple senior pari-passu notes and, if applicable, one or more subordinate notes. In each case, one or more of the other notes evidencing the mortgage loan are not included in the trust. With respect to Asset No. 7, the related mortgage loan is part of a mortgage loan structure evidenced by (a) one senior note with a Cut-off Date balance of $33,000,000 which evidences the Stanwix Mortgage Loan and (b) one subordinate note with a Cut-Off Date balance of $30,000,000 which evidences the Stanwix Trust Subordinate Companion Loan. Both the Stanwix Mortgage Loan and the Stanwix Trust Subordinate Companion Loan are included in the trust. The Stanwix Trust Subordinate Companion Loan solely backs the loan-specific certificates and is not part of the pool of mortgage loans backing the pooled certificates.
  
  
    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.
  
  
    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 the anticipated repayment date mortgage loan (Asset No.31), after the related anticipated repayment date, if the related borrower has not prepaid such mortgage loan in full, then (i) any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate, (ii) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (iii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred and will be required to be paid only after the outstanding principal balance of the anticipated repayment date mortgage loan has been paid in full.  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 companion loan, 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)(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(e)(3)
    Report Period Beginning Scheduled Loan Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in September 2019 (or for loans originated after such date, as of the loan origination date).
  
  
    Item 2(e)(6)
    Servicer Trustee Fee Rate Percentage
    It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate and (v) the CREFC(R) intellectual property royalty license fee rate.
  
  
    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 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!

You May Also Be Interested In





Related Categories

SEC Filings