Form 10-D CITIGROUP COMMERCIAL For: Sep 13
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:
August 13, 2021 to September 13, 2021
Commission File Number of issuing entity: 333-207132-18
Central Index Key Number of issuing entity: 0001740450
Citigroup Commercial Mortgage Trust 2018-C5
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-207132
Central Index Key Number of depositor: 0001258361
Citigroup Commercial Mortgage Securities Inc.
(Exact name of depositor as specified in its charter)
Citi Real Estate Funding Inc.
(Central Index Key Number: 0001701238)
LMF Commercial, LLC (f/k/a Rialto Mortgage Finance, LLC)
(Central Index Key Number: 0001592182)
Cantor Commercial Real Estate Lending, L.P.
(Central Index Key Number: 0001558761)
Ladder Capital Finance LLC
(Central Index Key Number: 0001541468)
(Exact names of sponsors as specified in their respective charters)
Richard Simpson (212) 816-5343
(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)
83-0970435
83-0986914
(I.R.S. Employer Identification No.)
c/o Citibank, N.A. 388 Greenwich Street, 14th Floor New York, New York |
10013 | |
(Address of principal executive offices of the issuing entity) | (Zip Code) |
(212) 816-5693
(Telephone number, including area code)
Title of class |
Registered/reporting pursuant to (check one) |
Name of exchange (If Section 12(b)) | ||||||
Section 12(b) |
Section 12(g) |
Section 15(d) |
||||||
A-1 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-2 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-3 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-4 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-AB |
☐ | ☐ | ☒ | Not Applicable | ||||
X-A |
☐ | ☐ | ☒ | Not Applicable | ||||
A-S |
☐ | ☐ | ☒ | Not Applicable | ||||
B |
☐ | ☐ | ☒ | Not Applicable | ||||
C |
☐ | ☐ | ☒ | Not Applicable |
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 ☒ No ☐
PART I DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On September 13, 2021, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2018-C5.
The distribution report is attached as Exhibit 99.1 to this Form 10-D.
No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the Depositor) and held by Citigroup Commercial Mortgage Trust 2018-C5 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.
The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (Rule 15Ga-1) on February 9, 2021. The CIK number of the Depositor is 0001258361.
Citi Real Estate Funding Inc. (CREFI), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of CREFI is 0001701238.
LMF Commercial, LLC (f/k/a Rialto Mortgage Finance, LLC) (LMF), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of LMF is 0001592182.
Cantor Commercial Real Estate Lending, L.P. (CCRE), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2021. The CIK number of CCRE is 0001558761.
Ladder Capital Finance LLC (Ladder), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 3, 2021. The CIK number of Ladder is 0001541468.
Item 1A. Asset-Level Information.
See the Asset Data File and the asset related document filed as Exhibit 102 and Exhibit 103, respectively, to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-18 and incorporated by reference herein.
Item 1B. Asset Representations Reviewer and Investor Communication.
Not applicable
PART II OTHER INFORMATION
Item 2. Legal Proceedings.No information to report for the monthly distribution period covered by this distribution report on Form 10-D.
Item 3. Sales of Securities and Use of Proceeds.
None
Item 4. Defaults Upon Senior Securities.
None
Item 5. Submission of Matters to a Vote of Security Holders.
None
Item 6. Significant Obligors of Pool Assets.
With respect to the pool assets for Citigroup Commercial Mortgage Trust 2018-C5, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.
Item 7. Change in Sponsor Interest in Securities.
None
Item 8. Significant Enhancement Provider Information.
None
Item 9. Other Information.
Midland Loan Services, a Division of PNC Bank, National Association, in its capacity as Master Servicer for Citigroup Commercial Mortgage Trust 2018-C5, affirms the following amounts in the respective accounts:
Collection Account Balance |
||||
Prior Distribution Date: |
08/12/2021 |
$74,015.09 | ||
Current Distribution Date: |
09/13/2021 |
$14,000.00 | ||
Loan Combination Custodial Account Balance |
||||
Prior Distribution Date: |
08/12/2021 |
$0.00 | ||
Current Distribution Date: |
09/13/2021 |
$0.00 | ||
*REO Account Balance |
||||
Prior Distribution Date: |
08/12/2021 |
$0.00 | ||
Current Distribution Date: |
09/13/2021 |
$0.00 | ||
*As provided by the Special Servicer |
Citibank, N.A., in its capacity as Certificate Administrator for Citigroup Commercial Mortgage Trust 2018-C5, affirms the following amounts in the respective accounts:
Distribution Account Balance |
||||
Prior Distribution Date: |
08/12/2021 |
$0.00 | ||
Current Distribution Date: |
09/13/2021 |
$0.00 | ||
Interest Reserve Account Balance |
||||
Prior Distribution Date: |
08/12/2021 |
$0.00 | ||
Current Distribution Date: |
09/13/2021 |
$0.00 | ||
Excess Liquidation Proceeds Reserve Account Balance |
||||
Prior Distribution Date: |
08/12/2021 |
$0.00 | ||
Current Distribution Date: |
09/13/2021 |
$0.00 | ||
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Form 10-D:
(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2018-C5, relating to the September 13, 2021 distribution.
(102): Asset Data File (filed as Exhibit 102 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-18 and incorporated by reference herein).
(103): Asset related document (filed as Exhibit 103 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-18 and incorporated by reference herein).
(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.
EXHIBIT INDEX
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.
Citigroup Commercial Mortgage Securities Inc. |
(Depositor) |
/s/ Richard Simpson |
Richard Simpson, President |
Date: September 27, 2021
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 |
CONTACT INFORMATION | |
Depositor | Citigroup Commercial Mortgage Securities Inc. |
Master Servicer | Midland Loan Services, a Division of PNC Bank N.A. |
Trustee | Wilmington Trust, National Association |
Certificate Administrator | Citibank, N.A. |
Asset Representations | Pentalpha Surveillance LLC. |
Reviewer / Operating | |
Advisor | |
Special Servicer | KeyBank National Association |
CONTENTS | |
Distribution Summary | 2 |
Distribution Summary (Factors) | 3 |
Interest Distribution Detail | 4 |
Principal Distribution Detail | 5 |
Reconciliation Detail | 6 |
Other Information | 7 |
Stratification Detail | 8 |
Mortgage Loan Detail | 11 |
NOI Detail | 13 |
Delinquency Loan Detail | 15 |
Appraisal Reduction Detail | 17 |
Loan Modification Detail | 19 |
Specially Serviced Loan Detail | 21 |
Unscheduled Principal Detail | 24 |
Liquidated Loan Detail | 26 |
CREFC Legends | 28 |
Deal Contact: | Danny Lee | Citibank, N.A. |
[email protected] | Agency and Trust | |
Tel: (212) 816-4936 | 388 Greenwich Street, 14th Floor | |
New York, NY 10013 |
Reports Available at | sf.citidirect.com | Page 1 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Distribution Summary | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
A-1 | 10,000,000.00 | 0.00 | 3.130000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-2 | 41,000,000.00 | 0.00 | 4.074000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-3 | 185,000,000.00 | 171,137,027.38 | 3.963000 | % | 30/360 | 08/01 - 08/31 | 565,180.03 | 232,070.40 | 0.00 | 797,250.43 | 0.00 | 0.00 | 170,904,956.98 | |||||||||||||
A-4 | 208,766,000.00 | 208,766,000.00 | 4.228000 | % | 30/360 | 08/01 - 08/31 | 735,552.21 | 0.00 | 0.00 | 735,552.21 | 0.00 | 0.00 | 208,766,000.00 | |||||||||||||
A-AB | 23,000,000.00 | 23,000,000.00 | 4.148000 | % | 30/360 | 08/01 - 08/31 | 79,503.33 | 0.00 | 0.00 | 79,503.33 | 0.00 | 0.00 | 23,000,000.00 | |||||||||||||
A-S | 55,965,000.00 | 55,965,000.00 | 4.408000 | % | 30/360 | 08/01 - 08/31 | 205,578.10 | 0.00 | 0.00 | 205,578.10 | 0.00 | 0.00 | 55,965,000.00 | |||||||||||||
B | 28,400,000.00 | 28,400,000.00 | 4.507000 | % | 30/360 | 08/01 - 08/31 | 106,665.67 | 0.00 | 0.00 | 106,665.67 | 0.00 | 0.00 | 28,400,000.00 | |||||||||||||
C | 29,236,000.00 | 29,236,000.00 | 4.839552 | % | 30/360 | 08/01 - 08/31 | 117,907.61 | 0.00 | 0.00 | 117,907.61 | 0.00 | 0.00 | 29,236,000.00 | |||||||||||||
D | 21,651,000.00 | 21,651,000.00 | 3.339552 | % | 30/360 | 08/01 - 08/31 | 60,253.86 | 0.00 | 0.00 | 60,253.86 | 0.00 | 0.00 | 21,651,000.00 | |||||||||||||
E-RR | 13,431,000.00 | 13,431,000.00 | 4.839552 | % | 30/360 | 08/01 - 08/31 | 54,166.68 | 0.00 | 0.00 | 54,166.68 | 0.00 | 0.00 | 13,431,000.00 | |||||||||||||
F-RR | 15,871,000.00 | 15,871,000.00 | 4.839552 | % | 30/360 | 08/01 - 08/31 | 64,007.10 | 0.00 | 0.00 | 64,007.10 | 0.00 | 0.00 | 15,871,000.00 | |||||||||||||
G-RR | 6,682,000.00 | 6,682,000.00 | 4.839552 | % | 30/360 | 08/01 - 08/31 | 26,948.24 | 0.00 | 0.00 | 26,948.24 | 0.00 | 0.00 | 6,682,000.00 | |||||||||||||
H-RR | 29,236,381.00 | 29,236,381.00 | 4.839552 | % | 30/360 | 08/01 - 08/31 | 117,909.14 | 0.00 | 0.00 | 117,909.14 | 0.00 | 0.00 | 29,236,381.00 | |||||||||||||
S | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
Totals | 668,238,381.00 | 603,375,408.38 | 2,133,671.97 | 232,070.40 | 0.00 | 2,365,742.37 | 0.00 | 0.00 | 603,143,337.98 | |||||||||||||||||
Notional Classes | ||||||||||||||||||||||||||
X-A | 523,731,000.00 | 458,868,027.38 | 0.692441 | % | 30/360 | 08/01 - 08/31 | 264,782.63 | 0.00 | 0.00 | 264,782.63 | 0.00 | 0.00 | 458,635,956.98 | |||||||||||||
X-B | 28,400,000.00 | 28,400,000.00 | 0.332552 | % | 30/360 | 08/01 - 08/31 | 7,870.39 | 0.00 | 0.00 | 7,870.39 | 0.00 | 0.00 | 28,400,000.00 | |||||||||||||
X-D | 21,651,000.00 | 21,651,000.00 | 1.500000 | % | 30/360 | 08/01 - 08/31 | 27,063.75 | 0.00 | 0.00 | 27,063.75 | 0.00 | 0.00 | 21,651,000.00 | |||||||||||||
Totals | 573,782,000.00 | 508,919,027.38 | 299,716.77 | 0.00 | 0.00 | 299,716.77 | 0.00 | 0.00 | 508,686,956.98 |
Reports Available at | sf.citidirect.com | Page 2 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Distribution Summary (Factors) | ||
PER $1,000 OF ORIGINAL BALANCE |
Prior | Current | ||||||||||||||||||
Record | Principal | Interest | Principal | PPP and YM | Total | Deferred | Principal | ||||||||||||
Class | CUSIP | Date | Balance | Distributed | Distributed | Distributed | Distributed | Interest | Realized Loss | Balance | |||||||||
(3)/ | (2) x 1000 | (7)/ | (2) x 1000 | (8)/ | (2) x 1000 | (9)/ | (2) x 1000 | (10)/ | (2) x 1000 | (11)/ | (2) x 1000 | (12)/ | (2) x 1000 | (14)/ | (2) x 1000 | ||||
A-1 | 17291 | DAA1 | 8/31/2021 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
A-2 | 17291 | DAB9 | 8/31/2021 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
A-3 | 17291 | DAC7 | 8/31/2021 | 925.065013 | 3.055027 | 1.254435 | 0.000000 | 4.309462 | 0.000000 | 0.000000 | 923.810578 | ||||||||
A-4 | 17291 | DAD5 | 8/31/2021 | 1,000.000000 | 3.523333 | 0.000000 | 0.000000 | 3.523333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
A-AB | 17291 | DAE3 | 8/31/2021 | 1,000.000000 | 3.456667 | 0.000000 | 0.000000 | 3.456667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
A-S | 17291 | DAF0 | 8/31/2021 | 1,000.000000 | 3.673333 | 0.000000 | 0.000000 | 3.673333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
B | 17291 | DAG8 | 8/31/2021 | 1,000.000000 | 3.755833 | 0.000000 | 0.000000 | 3.755833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
C | 17291 | DAH6 | 8/31/2021 | 1,000.000000 | 4.032960 | 0.000000 | 0.000000 | 4.032960 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
D | 17291 | DAJ2 | 8/31/2021 | 1,000.000000 | 2.782960 | 0.000000 | 0.000000 | 2.782960 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1745WAA2 / 17291DAK9 | |||||||||||||||||||
E-RR | 17291 | DAM5 | 8/31/2021 | 1,000.000000 | 4.032960 | 0.000000 | 0.000000 | 4.032960 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
F-RR | 17291 | DAP8 | 8/31/2021 | 1,000.000000 | 4.032959 | 0.000000 | 0.000000 | 4.032959 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
G-RR | 17291 | DAR4 | 8/31/2021 | 1,000.000000 | 4.032960 | 0.000000 | 0.000000 | 4.032960 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
H-RR | 17291 | DAT0 | 8/31/2021 | 1,000.000000 | 4.032959 | 0.000000 | 0.000000 | 4.032959 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
S | 17291 | DAZ6 | 8/31/2021 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
17291 | DAZ6 | ||||||||||||||||||
R | 17291 | DBA0 | 8/31/2021 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
X-A | 17291 | DAU7 | 8/31/2021 | 876.152123 | 0.505570 | 0.000000 | 0.000000 | 0.505570 | 0.000000 | 0.000000 | 875.709013 | ||||||||
X-B | 17291 | DAV5 | 8/31/2021 | 1,000.000000 | 0.277126 | 0.000000 | 0.000000 | 0.277126 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1745WAJ3 / 17291DBC6 | |||||||||||||||||||
X-D | 17291 | DAW3 | 8/31/2021 | 1,000.000000 | 1.250000 | 0.000000 | 0.000000 | 1.250000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
U1745WAF1 / 17291DAX1 |
Reports Available at | sf.citidirect.com | Page 3 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Interest Distribution Detail | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Optimal | Prior | Interest on | Non-Recov. | Current | |||||||||||||||
Principal | Through | Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | ||||||||||||
Class | Balance | Rate | Count | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | |||||||||||
(1 | ) | (2 | ) | (3 | ) | Fraction | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
A-1 | 0.00 | 3.130000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
A-2 | 0.00 | 4.074000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
A-3 | 171,137,027.38 | 3.963000 | % | 30/360 | 565,180.03 | 0.00 | 0.00 | 0.00 | 565,180.03 | 0.00 | 565,180.03 | 0.00 | ||||||||||
A-4 | 208,766,000.00 | 4.228000 | % | 30/360 | 735,552.21 | 0.00 | 0.00 | 0.00 | 735,552.21 | 0.00 | 735,552.21 | 0.00 | ||||||||||
A-AB | 23,000,000.00 | 4.148000 | % | 30/360 | 79,503.33 | 0.00 | 0.00 | 0.00 | 79,503.33 | 0.00 | 79,503.33 | 0.00 | ||||||||||
A-S | 55,965,000.00 | 4.408000 | % | 30/360 | 205,578.10 | 0.00 | 0.00 | 0.00 | 205,578.10 | 0.00 | 205,578.10 | 0.00 | ||||||||||
B | 28,400,000.00 | 4.507000 | % | 30/360 | 106,665.67 | 0.00 | 0.00 | 0.00 | 106,665.67 | 0.00 | 106,665.67 | 0.00 | ||||||||||
C | 29,236,000.00 | 4.839552 | % | 30/360 | 117,907.61 | 0.00 | 0.00 | 0.00 | 117,907.61 | 0.00 | 117,907.61 | 0.00 | ||||||||||
D | 21,651,000.00 | 3.339552 | % | 30/360 | 60,253.86 | 0.00 | 0.00 | 0.00 | 60,253.86 | 0.00 | 60,253.86 | 0.00 | ||||||||||
E-RR | 13,431,000.00 | 4.839552 | % | 30/360 | 54,166.68 | 0.00 | 0.00 | 0.00 | 54,166.68 | 0.00 | 54,166.68 | 0.00 | ||||||||||
F-RR | 15,871,000.00 | 4.839552 | % | 30/360 | 64,007.10 | 0.00 | 0.00 | 0.00 | 64,007.10 | 0.00 | 64,007.10 | 0.00 | ||||||||||
G-RR | 6,682,000.00 | 4.839552 | % | 30/360 | 26,948.24 | 0.00 | 0.00 | 0.00 | 26,948.24 | 0.00 | 26,948.24 | 0.00 | ||||||||||
H-RR | 29,236,381.00 | 4.839552 | % | 30/360 | 117,909.15 | 10,305.62 | 41.56 | 0.00 | 128,256.33 | 0.00 | 117,909.14 | 10,347.19 | ||||||||||
S | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
R | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
Totals | 603,375,408.38 | 2,133,671.98 | 10,305.62 | 41.56 | 0.00 | 2,144,019.16 | 0.00 | 2,133,671.97 | 10,347.19 | |||||||||||||
Notional Classes | ||||||||||||||||||||||
X-A | 458,868,027.38 | 0.692441 | % | 30/360 | 264,782.63 | 0.00 | 0.00 | 0.00 | 264,782.63 | 0.00 | 264,782.63 | 0.00 | ||||||||||
X-B | 28,400,000.00 | 0.332552 | % | 30/360 | 7,870.39 | 0.00 | 0.00 | 0.00 | 7,870.39 | 0.00 | 7,870.39 | 0.00 | ||||||||||
X-D | 21,651,000.00 | 1.500000 | % | 30/360 | 27,063.75 | 0.00 | 0.00 | 0.00 | 27,063.75 | 0.00 | 27,063.75 | 0.00 | ||||||||||
Totals | 508,919,027.38 | 299,716.77 | 0.00 | 0.00 | 0.00 | 299,716.77 | 0.00 | 299,716.77 | 0.00 |
Reports Available at | sf.citidirect.com | Page 4 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Principal Distribution Detail | ||
DISTRIBUTION IN DOLLARS |
Prior | Scheduled | Unscheduled | Current | Current | Current | Cumulative | Original | Current | Original Current | |||||||||||||||||||
Original | Principal | Principal | Principal | Balance | Realized | Principal | Principal | Realized | Class | Class | Credit | Credit | ||||||||||||||||
Class | Balance | Balance | Distribution | Distribution | Change | Losses | Recoveries | Balance | Losses | (%) | (%) | Support Support | ||||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (3)-(4)-(5)+(6)- | (10 | ) | (11 | ) | (12 | ) | (13 | ) | (14 | ) | |
(7)+ | (8 | ) | ||||||||||||||||||||||||||
A-1 | 10,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.50 | % | 0.77 | % | 30.00 | % | 30.22 | % | |||||||||||
A-2 | 41,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.14 | % | 6.18 | % | 30.00 | % | 30.22 | % | |||||||||||
A-3 | 185,000,000.00 | 171,137,027.38 | 232,070.40 | 0.00 | 0.00 | 0.00 | 0.00 | 170,904,956.98 | 0.00 | 27.68 | % | 27.89 | % | 30.00 | % | 30.22 | % | |||||||||||
A-4 | 208,766,000.00 | 208,766,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 208,766,000.00 | 0.00 | 31.24 | % | 31.47 | % | 30.00 | % | 30.22 | % | |||||||||||
A-AB | 23,000,000.00 | 23,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 23,000,000.00 | 0.00 | 3.44 | % | 3.81 | % | 30.00 | % | 33.24 | % | |||||||||||
A-S | 55,965,000.00 | 55,965,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 55,965,000.00 | 0.00 | 8.38 | % | 9.28 | % | 21.63 | % | 23.96 | % | |||||||||||
B | 28,400,000.00 | 28,400,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 28,400,000.00 | 0.00 | 4.25 | % | 4.71 | % | 17.38 | % | 19.25 | % | |||||||||||
C | 29,236,000.00 | 29,236,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 29,236,000.00 | 0.00 | 4.38 | % | 4.85 | % | 13.00 | % | 14.40 | % | |||||||||||
D | 21,651,000.00 | 21,651,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 21,651,000.00 | 0.00 | 3.24 | % | 3.59 | % | 9.76 | % | 10.81 | % | |||||||||||
E-RR | 13,431,000.00 | 13,431,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,431,000.00 | 0.00 | 2.01 | % | 2.23 | % | 7.75 | % | 8.59 | % | |||||||||||
F-RR | 15,871,000.00 | 15,871,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,871,000.00 | 0.00 | 2.38 | % | 2.63 | % | 5.38 | % | 5.96 | % | |||||||||||
G-RR | 6,682,000.00 | 6,682,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,682,000.00 | 0.00 | 1.00 | % | 1.11 | % | 4.38 | % | 4.85 | % | |||||||||||
H-RR | 29,236,381.00 | 29,236,381.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 29,236,381.00 | 0.00 | 4.38 | % | 4.85 | % | 0.00 | % | 0.00 | % | |||||||||||
S | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |||||||||||
R | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |||||||||||
Totals | 668,238,381.00 | 603,375,408.38 | 232,070.40 | 0.00 | 0.00 | 0.00 | 0.00 | 603,143,337.98 | 0.00 | 100.02 | % | 103.36 | % |
Reports Available at | sf.citidirect.com | Page 5 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Reconciliation Detail |
SOURCE OF FUNDS | ||
Interest Funds Available | ||
Scheduled Interest | 2,444,063.40 | |
Prepayment Interest Shortfall | 0.00 | |
Interest Adjustments | 0.00 | |
ASER Amount | 0.00 | |
Realized Loss in Excess of Principal Balance | 0.00 | |
Total Interest Funds Available: | 2,444,063.40 | |
Principal Funds Available | ||
Scheduled Principal | 232,070.40 | |
Unscheduled Principal Collections | 0.00 | |
Net Liquidation Proceeds | 0.00 | |
Repurchased Principal | 0.00 | |
Substitution Principal | 0.00 | |
Other Principal | 0.00 | |
Total Principal Funds Available: | 232,070.40 | |
Other Funds Available | ||
Yield Maintenance Charges | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Total Other Funds Available: | 0.00 | |
Total Funds Available | 2,676,133.80 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Servicing Fee | 4,242.30 | |
Trustee/Certificate Administrator Fee | 5,091.83 | |
Operating Advisor Fee | 950.83 | |
Asset Representations Reviewer Ongoing Fee | 129.92 | |
CREFC® Intellectual Property Royalty License Fee | 259.78 | |
Total Scheduled Fees: | 10,674.66 | |
Additional Fees, Expenses, etc. | ||
Additional Servicing Fee | 0.00 | |
Special Servicing Fee | 0.00 | |
Work-out Fee | 0.00 | |
Liquidation Fee | 0.00 | |
Trust Fund Expenses | 0.00 | |
Trust Advisor Expenses | 0.00 | |
Reimbursement of Interest on Advances to the Servicer | 0.00 | |
Borrower Reimbursable Trust Fund Expenses | 0.00 | |
Other Expenses | 0.00 | |
Total Additional Fees, Expenses, etc.: | 0.00 | |
Distributions | ||
Interest Distribution | 2,433,388.74 | |
Principal Distribution | 232,070.40 | |
Yield Maintenance Charge Distribution | 0.00 | |
Total Distributions: | 2,665,459.14 | |
Total Funds Allocated | 2,676,133.80 |
Reports Available at | sf.citidirect.com | Page 6 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Other Information |
Interest Reserve Account Information | ||
Beginning Interest Reserve Account Balance | 0.00 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
Ending Interest Reserve Account Balance | 0.00 | |
Excess Liquidation Proceeds Reserve Account Information | ||
Beginning Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
Deposit to the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Withdrawal from the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Ending Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
ARD Mortgage Loan Information | ||
Excess Interest | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 90.258709 | % |
Controlling Class Information | ||
Controlling Class is Class H-RR. | ||
The Controlling Class Representative is Prime Finance CMBS B-Piece Holdco XVI, L.P. | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at | sf.citidirect.com | Page 7 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Stratification Detail |
Ending Scheduled Balance | ||||||
Ending Sched | # of | Ending Sched | % of Agg | Wtd Avg | ||
Balance | Loans | Balance | Balance | WAC | WAM | DSCR |
0 or Less | 1 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
1 to 5,000,000 | 5 | 14,358,427.52 | 2.38 | 5.3704 | 69 | 1.936881 |
5,000,001 to 10,000,000 | 14 | 103,895,789.55 | 17.23 | 5.1124 | 80 | 1.609784 |
10,000,001 to 15,000,000 | 7 | 87,519,665.89 | 14.51 | 4.9921 | 79 | 1.655931 |
15,000,001 to 20,000,000 | 8 | 146,713,356.32 | 24.32 | 4.1796 | 63 | 2.764890 |
20,000,001 to 25,000,000 | 5 | 119,156,099.14 | 19.76 | 4.7787 | 79 | 2.267279 |
25,000,001 to 30,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
30,000,001 to 35,000,000 | 2 | 66,500,000.00 | 11.03 | 5.1812 | 80 | 1.361654 |
35,000,001 to 40,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
40,000,001 to 45,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
45,000,001 to 50,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
60,000,001 to 65,000,000 | 1 | 65,000,000.00 | 10.78 | 4.0730 | 93 | 2.330000 |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
State | |||||||
# of | Ending Sched | % of Agg | Wtd Avg | ||||
State | Loans | Balance | Balance | WAC | WAM | DSCR | |
Alabama | 1 | 9,159,933.36 | 1.52 | 4.9000 | 79 | 1.420000 | |
Arizona | 1 | 14,685,492.22 | 2.43 | 4.8200 | 79 | 1.360000 | |
California | 6 | 75,650,000.00 | 12.54 | 3.7140 | 49 | 4.121996 | |
Colorado | 1 | 7,786,748.85 | 1.29 | 5.5490 | 81 | 0.800000 | |
Florida | 1 | 2,544,539.97 | 0.42 | 5.9650 | 81 | 1.370000 | |
Georgia | 1 | 8,464,370.90 | 1.40 | 5.0200 | 80 | 1.450000 | |
Illinois | 1 | 2,495,652.36 | 0.41 | 5.1600 | 79 | 1.750000 | |
Indiana | 3 | 54,621,269.81 | 9.06 | 4.8906 | 78 | 1.923260 | |
Maryland | 1 | 25,000,000.00 | 4.14 | 4.8400 | 81 | 3.310000 | |
Michigan | 3 | 32,554,059.94 | 5.40 | 4.7381 | 80 | 2.471687 | |
Missouri | 2 | 17,886,719.13 | 2.97 | 5.5100 | 79 | 1.226480 | |
North Carolina | 1 | 32,000,000.00 | 5.31 | 5.0100 | 80 | 1.730000 | |
Nebraska | 1 | 7,200,000.00 | 1.19 | 4.7950 | 80 | 1.510000 | |
New Jersey | 5 | 81,236,453.89 | 13.47 | 4.7409 | 79 | 1.373612 | |
New York | 4 | 104,900,716.00 | 17.39 | 4.3521 | 88 | 1.938367 | |
Ohio | 3 | 28,213,356.32 | 4.68 | 5.0884 | 79 | 1.937850 | |
Texas | 3 | 46,543,160.33 | 7.72 | 5.3606 | 80 | 1.247944 | |
Vermont | 1 | 10,500,000.00 | 1.74 | 4.8200 | 81 | 3.470000 | |
Various | 4 | 41,700,865.34 | 6.91 | 4.9296 | 75 | 1.584612 | |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
Reports Available at | sf.citidirect.com | Page 8 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Stratification Detail |
Seasoning | ||||||
# of | Ending Sched | % of Agg | Wtd Avg | |||
Seasoning | Loans | Balance | Balance | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 1 | 65,000,000.00 | 10.78 | 4.0730 | 93 | 2.330000 |
37 to 48 Months | 42 | 538,143,338.42 | 89.22 | 4.7800 | 75 | 2.055852 |
49 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
Property Type | ||||||
Property | # of | Ending Sched | % of Agg | Wtd Avg | ||
Type | Loans | Balance | Balance | WAC | WAM | DSCR |
Multifamily | 11 | 219,447,986.15 | 36.38 | 4.9020 | 79 | 1.652881 |
Retail | 13 | 117,460,223.93 | 19.47 | 4.9858 | 80 | 1.466443 |
Mobile Home Park | 1 | 6,052,898.73 | 1.00 | 5.6470 | 79 | 2.080000 |
Office | 7 | 144,979,590.53 | 24.04 | 3.8730 | 69 | 3.396950 |
Mixed Use | 3 | 50,000,000.00 | 8.29 | 4.8500 | 80 | 2.325000 |
Lodging | 3 | 25,673,467.98 | 4.26 | 5.5218 | 80 | 1.097129 |
Self Storage | 5 | 39,529,171.10 | 6.55 | 4.9522 | 76 | 1.855023 |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
Loan Rate |
Debt Service Coverage Ratio | ||||||
Debt Service | # of | Ending Sched | % of Agg | Wtd Avg | ||
Coverage Ratio | Loans | Balance | Balance | WAC | WAM | DSCR |
1.250 or Less | 7 | 80,034,584.73 | 13.27 | 5.2594 | 80 | 0.931015 |
1.251 to 1.500 | 12 | 183,746,889.48 | 30.46 | 4.8914 | 79 | 1.383187 |
1.501 to 1.750 | 7 | 66,092,971.64 | 10.96 | 4.9974 | 80 | 1.678510 |
1.751 to 2.000 | 4 | 46,599,226.72 | 7.73 | 5.0411 | 79 | 1.789848 |
2.001 to 2.250 | 3 | 23,792,603.23 | 3.94 | 5.2024 | 72 | 2.059007 |
2.251 to 2.500 | 3 | 96,727,062.62 | 16.04 | 4.3086 | 88 | 2.369784 |
2.501 to 2.750 | 2 | 12,650,000.00 | 2.10 | 4.8484 | 80 | 2.635099 |
2.751 to 3.000 | 1 | 21,000,000.00 | 3.48 | 4.4600 | 79 | 2.850000 |
3.001 to 3.250 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.251 to 3.500 | 2 | 35,500,000.00 | 5.89 | 4.8341 | 81 | 3.357324 |
3.501 to 3.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.751 to 4.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.001 or Greater | 2 | 37,000,000.00 | 6.13 | 2.2978 | 15 | 6.600000 |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Loan | # of | Ending Sched | % of Agg | Wtd Avg | |||
Rate (%) | Loans | Balance | Balance | WAC | WAM | DSCR | |
4.00 or Less | 3 | 37,000,000.00 | 6.13 | 2.2978 | 15 | 6.600000 | |
4.01 to 4.25 | 1 | 65,000,000.00 | 10.78 | 4.0730 | 93 | 2.330000 | |
4.26 to 4.50 | 1 | 21,000,000.00 | 3.48 | 4.4600 | 79 | 2.850000 | |
4.51 to 4.75 | 7 | 108,050,716.00 | 17.91 | 4.6526 | 79 | 1.700359 | |
4.76 to 5.00 | 11 | 161,833,299.06 | 26.83 | 4.8666 | 80 | 1.923117 | |
5.01 to 5.25 | 11 | 122,999,895.57 | 20.39 | 5.1158 | 79 | 1.618689 | |
5.26 to 5.50 | 3 | 50,362,172.93 | 8.35 | 5.3257 | 80 | 1.160279 | |
5.51 to 5.75 | 5 | 34,352,714.89 | 5.70 | 5.5522 | 75 | 1.348510 | |
5.76 to 6.00 | 1 | 2,544,539.97 | 0.42 | 5.9650 | 81 | 1.370000 | |
6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
Reports Available at | sf.citidirect.com | Page 9 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Stratification Detail |
Anticipated Remaining Term | ||||||
Anticipated | # of | Ending Sched | % of Agg | Wtd Avg | ||
Remaining Term | Loans | Balance | Balance | WAC | WAM | DSCR |
60 Months or Less | 3 | 39,626,348.18 | 6.57 | 2.5187 | 15 | 6.303075 |
61 to 90 Months | 39 | 498,516,990.24 | 82.65 | 4.9598 | 79 | 1.718247 |
91 Months or Greater | 1 | 65,000,000.00 | 10.78 | 4.0730 | 93 | 2.330000 |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Remaining Amortization Term | ||||||
Remaining | # of | Ending Sched | % of Agg | Wtd Avg | ||
Amortization Term | Loans | Balance | Balance | WAC | WAM | DSCR |
240 Months or Less | 19 | 348,700,000.00 | 57.81 | 4.4479 | 75 | 2.408578 |
241 to 270 Months | 1 | 7,786,748.85 | 1.29 | 5.5490 | 81 | 0.800000 |
271 to 300 Months | 1 | 6,052,898.73 | 1.00 | 5.6470 | 79 | 2.080000 |
301 Months or Greater | 22 | 240,603,690.84 | 39.89 | 5.0236 | 78 | 1.658756 |
Totals | 43 | 603,143,338.42 | 100.00 | 4.7038 | 77 | 2.085397 |
Reports Available at | sf.citidirect.com | Page 10 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | |||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | |||||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | ||
030314586 | 001 | OF | New York | NY | 227,974.86 | 0.00 | 4.07300 | % | 6/1/29 | N | 65,000,000.00 | 65,000,000.00 | 9/1/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314597 | 005 | MF | Corpus Christi | TX | 158,642.50 | 0.00 | 5.34000 | % | 5/6/28 | N | 34,500,000.00 | 34,500,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314598 | 006 | MF | Fayetteville | NC | 138,053.33 | 0.00 | 5.01000 | % | 5/6/28 | N | 32,000,000.00 | 32,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314599 | 007 | MU | Brooklyn | NY | 104,625.00 | 0.00 | 4.86000 | % | 4/6/28 | N | 25,000,000.00 | 25,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314600 | 008 | MU | Baltimore | MD | 104,194.44 | 0.00 | 4.84000 | % | 6/6/28 | N | 25,000,000.00 | 25,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314601 | 009 | MF | West Lafayette | IN | 106,738.47 | 27,757.41 | 5.12550 | % | 2/6/28 | N | 24,183,856.55 | 24,156,099.14 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314602 | 010 | MF | Indianapolis | IN | 94,240.00 | 0.00 | 4.56000 | % | 4/6/28 | N | 24,000,000.00 | 24,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314603 | 011 | MF | Farmington Hills | MI | 80,651.67 | 0.00 | 4.46000 | % | 4/6/28 | N | 21,000,000.00 | 21,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314604 | 012 | LO | Branson | MO | 48,262.98 | 12,273.38 | 5.51000 | % | 4/6/28 | N | 10,171,929.89 | 10,159,656.51 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314606 | 013 | LO | Branson | MO | 36,707.06 | 9,334.68 | 5.51000 | % | 4/6/28 | N | 7,736,397.30 | 7,727,062.62 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314608 | 014 | RT | Santa Fe Springs | CA | 81,803.40 | 0.00 | 5.13500 | % | 6/6/28 | N | 18,500,000.00 | 18,500,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314609 | 015 | RT | Ramsey | NJ | 67,752.83 | 0.00 | 4.88700 | % | 5/6/28 | N | 16,100,000.00 | 16,100,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314610 | 017 | RT | Mesa | AZ | 61,037.92 | 20,472.69 | 4.82000 | % | 4/6/28 | N | 14,705,964.91 | 14,685,492.22 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314611 | 018 | OF | Fairlawn | OH | 64,491.62 | 16,641.42 | 4.95000 | % | 4/6/28 | N | 15,129,997.74 | 15,113,356.32 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314612 | 019 | SS | Various | XX | 59,473.46 | 15,254.34 | 4.95000 | % | 5/6/28 | N | 13,952,717.71 | 13,937,463.37 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314613 | 020 | MF | Canal Winchester | OH | 59,200.36 | 0.00 | 5.24800 | % | 5/6/28 | N | 13,100,000.00 | 13,100,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314614 | 021 | OF | Winooski | VT | 43,580.83 | 0.00 | 4.82000 | % | 6/6/28 | N | 10,500,000.00 | 10,500,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314615 | 022 | SS | Various | XX | 43,662.38 | 11,463.60 | 4.91000 | % | 4/6/28 | N | 10,326,823.15 | 10,315,359.55 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314616 | 023 | RT | Huntsville | AL | 38,702.85 | 12,565.35 | 4.90000 | % | 4/6/28 | N | 9,172,498.71 | 9,159,933.36 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314617 | 024 | SS | South San Francisco | CA | 37,268.46 | 0.00 | 4.73000 | % | 5/6/28 | N | 9,150,000.00 | 9,150,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314618 | 025 | RT | New York | NY | 35,639.24 | 0.00 | 4.73000 | % | 4/6/28 | N | 8,750,000.00 | 8,750,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314619 | 026 | RT | Ypsilanti | MI | 38,251.44 | 9,675.73 | 5.30600 | % | 6/6/28 | N | 8,371,848.66 | 8,362,172.93 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314620 | 027 | RT | Perry | GA | 36,631.85 | 9,774.50 | 5.02000 | % | 5/6/28 | N | 8,474,145.40 | 8,464,370.90 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314621 | 028 | LO | Thornton | CO | 37,274.36 | 13,999.77 | 5.54900 | % | 6/6/28 | N | 7,800,748.62 | 7,786,748.85 | 9/6/21 | N/A | 0.00 | 0 | 0 | 8 | |||
030314622 | 029 | MF | Los Angeles | CA | 34,112.92 | 0.00 | 5.28200 | % | 6/6/28 | N | 7,500,000.00 | 7,500,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314623 | 030 | RT | Omaha | NE | 29,729.00 | 0.00 | 4.79500 | % | 5/1/28 | N | 7,200,000.00 | 7,200,000.00 | 9/1/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314624 | 031 | RT | Fishers | IN | 29,202.30 | 6,650.69 | 5.24000 | % | 4/6/28 | N | 6,471,821.36 | 6,465,170.67 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 11 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | ||||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | ||||||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |||
030314625 | 032 | RT | Monsey | NY | 24,928.86 | 8,782.60 | 4.70000 | % | 4/6/28 | N | 6,159,498.60 | 6,150,716.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314626 | 033 | MH | Tomball | TX | 29,482.00 | 9,994.10 | 5.64700 | % | 4/6/28 | N | 6,062,892.83 | 6,052,898.73 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314627 | 034 | RT | Austin | TX | 26,801.23 | 6,656.86 | 5.19000 | % | 5/6/28 | N | 5,996,918.46 | 5,990,261.60 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314628 | 035 | RT | Jackson | NJ | 23,073.79 | 6,611.56 | 5.21000 | % | 4/6/28 | N | 5,143,065.45 | 5,136,453.89 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314629 | 036 | SS | Rancho Cordova | CA | 15,545.64 | 0.00 | 5.15800 | % | 6/6/28 | N | 3,500,000.00 | 3,500,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314630 | 037 | MF | Sterling Heights | MI | 13,981.20 | 4,220.64 | 5.08000 | % | 4/6/28 | N | 3,196,107.65 | 3,191,887.01 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314631 | 038 | SS | Various | XX | 12,747.67 | 3,091.56 | 5.63000 | % | 4/6/23 | N | 2,629,439.74 | 2,626,348.18 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314632 | 039 | OF | Plantation | FL | 13,084.20 | 2,744.31 | 5.96500 | % | 6/6/28 | N | 2,547,284.28 | 2,544,539.97 | 9/6/21 | N/A | 0.00 | 0 | 8 | 0 | ||||
030314633 | 040 | RT | Waukegan | IL | 11,103.44 | 3,245.93 | 5.16000 | % | 4/6/28 | N | 2,498,898.29 | 2,495,652.36 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | ||||
030314307 | 4 | A2 | OF | Glendale | CA | 39,573.67 | 0.00 | 2.29783 | % | 12/6/24 | N | 20,000,000.00 | 20,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314309 | 4 | A4 | OF | Glendale | CA | 33,637.62 | 0.00 | 2.29783 | % | 12/6/24 | N | 17,000,000.00 | 17,000,000.00 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314398 | 6 | A2 | OF | Various | XX | 61,349.22 | 20,859.28 | 4.80000 | % | 3/6/28 | N | 14,842,553.52 | 14,821,694.24 | 9/6/21 | N/A | 0.00 | 0 | 0 | 0 | |||
030314588 | A1 | A | MF | Jersey City | NJ | 80,283.11 | 0.00 | 4.66160 | % | 4/6/28 | N | 20,000,000.00 | 20,000,000.00 | 8/6/21 | N/A | 0.00 | B | 0 | 0 | |||
030314589 | A1 | B | MF | Jersey City | NJ | 80,283.11 | 0.00 | 4.66160 | % | 4/6/28 | N | 20,000,000.00 | 20,000,000.00 | 8/6/21 | N/A | 0.00 | B | 0 | 0 | |||
030314590 | A1 | C | MF | Jersey City | NJ | 80,283.11 | 0.00 | 4.66160 | % | 4/6/28 | N | 20,000,000.00 | 20,000,000.00 | 8/6/21 | N/A | 0.00 | B | 0 | 0 | |||
Totals | Count: | 42 | 2,444,063.40 | 232,070.40 | 603,375,408.82 | 603,143,338.42 | 0.00 |
Reports Available at | sf.citidirect.com | Page 12 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 |
NOI Detail | |||||||||
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date |
030314586 | 001 | OF | New York | NY | 65,000,000.00 | 22,164,907.39 | 24,233,537.72 | Not Available | Not Available |
030314597 | 005 | MF | Corpus Christi | TX | 34,500,000.00 | 2,195,775.73 | 1,967,142.10 | 07/01/2020 | 06/30/2021 |
030314598 | 006 | MF | Fayetteville | NC | 32,000,000.00 | 2,910,132.92 | 2,894,780.33 | 01/01/2021 | 06/30/2021 |
030314599 | 007 | MU | Brooklyn | NY | 25,000,000.00 | 1,853,397.30 | 430,110.48 | 01/01/2021 | 03/31/2021 |
030314600 | 008 | MU | Baltimore | MD | 25,000,000.00 | 4,306,512.70 | 1,079,160.20 | 01/01/2021 | 03/31/2021 |
030314601 | 009 | MF | West Lafayette | IN | 24,156,099.14 | 2,123,500.00 | 2,394,331.40 | 01/01/2021 | 06/30/2021 |
030314602 | 010 | MF | Indianapolis | IN | 24,000,000.00 | 3,477,709.75 | 2,932,996.69 | 01/01/2021 | 06/30/2021 |
030314603 | 011 | MF | Farmington Hills | MI | 21,000,000.00 | 2,799,102.52 | 2,780,644.03 | Not Available | Not Available |
030314604 | 012 | LO | Branson | MO | 10,159,656.51 | 1,404,033.35 | 183,480.64 | 01/01/2021 | 03/31/2021 |
030314606 | 013 | LO | Branson | MO | 7,727,062.62 | 2,545,988.62 | 2,359,839.93 | Not Available | Not Available |
030314608 | 014 | RT | Santa Fe Springs | CA | 18,500,000.00 | 1,522,943.66 | 1,523,731.93 | 07/01/2020 | 06/30/2021 |
030314609 | 015 | RT | Ramsey | NJ | 16,100,000.00 | 1,222,733.91 | 1,213,799.62 | 01/01/2021 | 06/30/2021 |
030314610 | 017 | RT | Mesa | AZ | 14,685,492.22 | 1,520,803.27 | 1,460,691.69 | Not Available | Not Available |
030314611 | 018 | OF | Fairlawn | OH | 15,113,356.32 | 1,562,571.11 | 1,809,222.94 | 01/01/2021 | 06/30/2021 |
030314612 | 019 | SS | Various | XX | 13,937,463.37 | 784,036.45 | 848,444.18 | 07/01/2020 | 06/30/2021 |
030314613 | 020 | MF | Canal Winchester | OH | 13,100,000.00 | 1,167,920.59 | 1,293,756.90 | 01/01/2021 | 06/30/2021 |
030314614 | 021 | OF | Winooski | VT | 10,500,000.00 | 1,894,680.69 | 1,931,747.13 | 01/01/2021 | 06/30/2021 |
030314615 | 022 | SS | Various | XX | 10,315,359.55 | 937,807.52 | 937,807.52 | Not Available | Not Available |
030314616 | 023 | RT | Huntsville | AL | 9,159,933.36 | 974,400.01 | 974,400.01 | Not Available | Not Available |
030314617 | 024 | SS | South San Francisco | CA | 9,150,000.00 | 1,132,173.90 | 1,174,654.88 | 01/01/2021 | 06/30/2021 |
030314618 | 025 | RT | New York | NY | 8,750,000.00 | 692,921.66 | 672,133.83 | Not Available | Not Available |
030314619 | 026 | RT | Ypsilanti | MI | 8,362,172.93 | 779,206.44 | 1,138,310.51 | Not Available | Not Available |
030314620 | 027 | RT | Perry | GA | 8,464,370.90 | 811,874.68 | 851,832.86 | 01/01/2021 | 06/30/2021 |
030314621 | 028 | LO | Thornton | CO | 7,786,748.85 | 520,934.40 | 565,815.16 | 04/01/2020 | 03/31/2021 |
030314622 | 029 | MF | Los Angeles | CA | 7,500,000.00 | 425,635.91 | 109,638.22 | 01/01/2021 | 03/31/2021 |
030314623 | 030 | RT | Omaha | NE | 7,200,000.00 | 577,995.65 | 577,995.65 | Not Available | Not Available |
030314624 | 031 | RT | Fishers | IN | 6,465,170.67 | 646,072.84 | 695,863.68 | 01/01/2021 | 06/30/2021 |
Reports Available at | sf.citidirect.com | Page 13 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date | ||
030314625 | 032 | RT | Monsey | NY | 6,150,716.00 | 359,219.21 | 359,219.21 | Not Available | Not Available | ||
030314626 | 033 | MH | Tomball | TX | 6,052,898.73 | 909,578.03 | 996,601.76 | 01/01/2021 | 06/30/2021 | ||
030314627 | 034 | RT | Austin | TX | 5,990,261.60 | 608,269.39 | 720,549.47 | 01/01/2021 | 06/30/2021 | ||
030314628 | 035 | RT | Jackson | NJ | 5,136,453.89 | 517,265.81 | 135,112.30 | 01/01/2021 | 03/31/2021 | ||
030314629 | 036 | SS | Rancho Cordova | CA | 3,500,000.00 | 419,001.68 | 478,284.92 | 01/01/2021 | 06/30/2021 | ||
030314630 | 037 | MF | Sterling Heights | MI | 3,191,887.01 | 385,447.96 | 380,406.42 | 01/01/2021 | 06/30/2021 | ||
030314631 | 038 | SS | Various | XX | 2,626,348.18 | 298,647.24 | 408,294.70 | 01/01/2021 | 06/30/2021 | ||
030314632 | 039 | OF | Plantation | FL | 2,544,539.97 | 226,648.29 | 279,692.48 | 01/01/2021 | 06/30/2021 | ||
030314633 | 040 | RT | Waukegan | IL | 2,495,652.36 | 328,593.61 | 328,593.61 | Not Available | Not Available | ||
030314307 | 4 | A2 | OF | Glendale | CA | 20,000,000.00 | 14,133,956.06 | 14,251,436.88 | 01/01/2021 | 06/30/2021 | |
030314309 | 4 | A4 | OF | Glendale | CA | 17,000,000.00 | 14,133,956.06 | 14,251,436.88 | 01/01/2021 | 06/30/2021 | |
030314398 | 6 | A2 | OF | Various | XX | 14,821,694.24 | 5,426,343.00 | 5,426,343.00 | Not Available | Not Available | |
030314588 | A1 | A | MF | Jersey City | NJ | 20,000,000.00 | 11,492,987.01 | 10,621,355.65 | 01/01/2021 | 06/30/2021 | |
030314589 | A1 | B | MF | Jersey City | NJ | 20,000,000.00 | 11,492,987.01 | 10,621,355.65 | 01/01/2021 | 06/30/2021 | |
030314590 | A1 | C | MF | Jersey City | NJ | 20,000,000.00 | 11,492,987.01 | 10,621,355.65 | 01/01/2021 | 06/30/2021 | |
Totals | Count: | 42 | 603,143,338.42 | 135,181,660.34 | 128,915,908.81 |
Reports Available at | sf.citidirect.com | Page 14 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Delinquency Loan Detail |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment | Workout | Most Recent | ||||||||
Loan | # of Months | Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | |||
Number | OMCR | Delinq | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
030314588 | A1A | <1 | 20,000,000.00 | 8/6/21 | 80,283.11 | 80,240.05 | 233.24 | 14,166.00 | B | 0 | ||||||
030314589 | A1B | <1 | 20,000,000.00 | 8/6/21 | 80,283.11 | 80,240.05 | 0.00 | 0.00 | B | 0 | ||||||
030314590 | A1C | <1 | 20,000,000.00 | 8/6/21 | 80,283.11 | 80,240.05 | 0.00 | 0.00 | B | 0 | ||||||
Totals | Count: | 3 | 60,000,000.00 | 240,849.33 | 240,720.15 | 233.24 | 14,166.00 |
Reports Available at | sf.citidirect.com | Page 15 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Historical Delinquency Information |
Distribution | Less Than 1 Month | 1 Month | 2 Months | 3 Months | 4+ Months | Bankruptcy | Foreclosure | REO | ||||||||||||||||||||||||
Date | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | ||||||||||||||||
09/13/2021 | 60,000,000.00 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
9.948 | % | 7.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
08/12/2021 | 9,150,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.516 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
07/12/2021 | 9,150,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.516 | % | 2.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
06/11/2021 | 67,500,000.00 | 4 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
11.178 | % | 9.5 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
05/12/2021 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
04/12/2021 | 93,600,000.00 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
14.111 | % | 7.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
03/12/2021 | 59,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
8.892 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
02/12/2021 | 59,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
8.889 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
01/12/2021 | 18,070,337.18 | 2 | 59,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
2.722 | % | 4.7 | % | 8.887 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
12/11/2020 | 0.00 | 0 | 59,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 8.884 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
11/13/2020 | 59,000,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
8.882 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
10/13/2020 | 26,079,250.25 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
3.925 | % | 7.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % |
Reports Available at | sf.citidirect.com | Page 16 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Appraisal Reduction Detail |
Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
There is no appraisal reduction activity for the current distribution period. | ||||||
Totals |
Reports Available at | sf.citidirect.com | Page 17 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
There is no historical appraisal reduction activity. |
Reports Available at | sf.citidirect.com | Page 18 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Loan Modification Detail |
Modification | Modification | Modification | |||
Loan Number | OMCR | Property Name | Date | Type (4) | Description |
030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
Totals | 1 |
Reports Available at | sf.citidirect.com | Page 19 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Historical Loan Modification Detail |
Distribution | Loan | Modification | Modification | Modification | ||
Date | Number | OMCR | Property Name | Date | Type (4) | Description |
08/12/2020 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
09/14/2020 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
10/13/2020 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
11/13/2020 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
12/11/2020 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
01/12/2021 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
02/12/2021 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
03/12/2021 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
04/12/2021 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
05/12/2021 | 030314596 | 003 | Flats at East Bank | 5/6/20 | 8 | Other |
08/12/2020 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
09/14/2020 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
10/13/2020 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
11/13/2020 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
12/11/2020 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
01/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
02/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
03/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
04/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
05/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
06/11/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
07/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
08/12/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
09/13/2021 | 030314621 | 028 | Holiday Inn Express Thornton Co | 7/17/20 | 8 | Other |
Reports Available at | sf.citidirect.com | Page 20 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Specially Serviced Loan Detail |
Workout | Most Recent | Most Recent | |||||||
Loan | Strategy | Inspection | Specially Serviced | Most Recent | Most Recent | Other REO | |||
Number | OMCR | (3 | ) | Date | Transfer Date | Valuation Date | Value | Property Value | Comment from Special Servicer |
030314632 | 039 | 8 | 4/13/20 | 3/27/18 | 3,660,000.00 | 0.00 | See the loan supplemental file for comments. | ||
Totals | 1 | 3,660,000.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 21 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Historical Specially Serviced Loan Detail |
Special | Workout | Special | Property | Net | |||||||||||||||
Distribution | Loan | Serviced | Strategy | Serviced | Scheduled | Actual | Type | Interest | Note | Operating | Maturity | ||||||||
Date | Number | OMCR | Trans Date | (3 | ) | Loan to MS | Balance | Balance | (1 | ) | State | Rate | Date | Income (NOI) | DSCR | Date | WART | ||
5/12/21 | 030314596 | 003 | 5/27/20 | 9 | 0.00 | 0.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 84 | ||||
4/12/21 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 85 | ||||
3/12/21 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 86 | ||||
2/12/21 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 87 | ||||
1/12/21 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 88 | ||||
12/11/20 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 89 | ||||
11/13/20 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 90 | ||||
10/13/20 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 91 | ||||
9/14/20 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 92 | ||||
8/12/20 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 93 | ||||
7/10/20 | 030314596 | 003 | 5/27/20 | 9 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 94 | ||||
6/12/20 | 030314596 | 003 | 5/27/20 | 98 | 59,000,000.00 | 59,000,000.00 | 18 | OH | 5.090 | % | 5,064,632.57 | 1.67 | % | 5/6/28 | 95 | ||||
9/13/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,544,539.97 | 2,544,539.97 | 17 | FL | 5.965 | % | 279,692.48 | 1.47 | % | 6/6/28 | 81 | |||
8/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,547,284.28 | 2,547,284.28 | 17 | FL | 5.965 | % | 279,692.48 | 1.47 | % | 6/6/28 | 82 | |||
7/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,550,014.57 | 2,550,014.57 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 83 | |||
6/11/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,553,151.79 | 2,553,151.79 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 84 | |||
5/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,555,852.09 | 2,555,852.09 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 85 | |||
4/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,558,960.43 | 2,558,960.43 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 86 | |||
3/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,561,631.05 | 2,561,631.05 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 87 | |||
2/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,565,556.80 | 2,565,556.80 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 88 | |||
1/12/21 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,568,193.71 | 2,568,193.71 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 89 | |||
12/11/20 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,570,817.15 | 2,570,817.15 | 17 | FL | 5.965 | % | 227,060.86 | 1.20 | % | 6/6/28 | 90 | |||
11/13/20 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,573,851.47 | 2,573,851.47 | 17 | FL | 5.965 | % | 285,295.08 | 1.50 | % | 6/6/28 | 91 | |||
10/13/20 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,576,445.99 | 2,576,445.99 | 17 | FL | 5.965 | % | 285,295.08 | 1.50 | % | 6/6/28 | 92 | |||
9/14/20 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,579,452.47 | 2,579,452.47 | 17 | FL | 5.965 | % | 285,295.08 | 1.50 | % | 6/6/28 | 93 | |||
8/12/20 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,582,018.37 | 2,582,018.37 | 17 | FL | 5.965 | % | 316,540.47 | 1.67 | % | 6/6/28 | 94 |
Reports Available at | sf.citidirect.com | Page 22 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 | |||||||||||
Determination Date: | 09/07/2021 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2018-C5 | |||||||||||||
7/10/20 | 030314632 | 039 | 4/13/20 | 8 5/13/20 | 2,584,571.16 | 2,584,571.16 | 17 | FL | 5.965 | % | 316,540.47 | 1.67 | % |
6/6/28 | 95 | |||||||||||||||
6/12/20 | 030314632 | 039 | 4/13/20 | 8 | 5/13/20 | 2,587,537.45 | 2,587,537.45 | 17 | FL | 5.965 | % | 325,621.26 | 1.71 | % | 6/6/28 | 96 |
5/12/20 | 030314632 | 039 | 4/13/20 | 98 | 2,590,062.03 | 2,593,001.16 | 17 | FL | 5.965 | % | 325,621.26 | 1.71 | % | 6/6/28 | 97 |
Reports Available at | sf.citidirect.com | Page 23 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Unscheduled Principal Detail |
Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties |
There is no unscheduled principal activity for the current distribution period. | |||||||||
Totals |
Reports Available at | sf.citidirect.com | Page 24 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 |
Determination Date: | 09/07/2021 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2018-C5 | ||
Historical Unscheduled Principal Detail |
Distribution | Loan | Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | |
Date | Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties |
5/12/21 | 030314596 | 003 | 5/4/21 | 6 | 59,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 25 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 | ||||||||||
Determination Date: | 09/07/2021 | |||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||
Series 2018-C5 | ||||||||||||
Liquidated Loan Detail | ||||||||||||
Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | |
Number OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Losses | Seller (Y/N) | |
There is no liquidated loan activity for the current distribution period. | ||||||||||||
Totals | ||||||||||||
Reports Available at sf.citidirect.com | Page 26 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 | |||||||||||
Determination Date: | 09/07/2021 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2018-C5 | |||||||||||||
Historical Liquidated Loan Detail | |||||||||||||
Distribution | Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Gross Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | |
Date | Number | OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Loss | Seller (Y/N) |
5/12/21 | 030314596 | 003 | 3/1/18 | 138,420,000.00 | 0.00 | 59,000,000.00 | 0.00 | 2,045,388.44 | 61,045,388.44 | 0.00 | 0.00 | ||
Reports Available at sf.citidirect.com | Page 27 of 28 | © Copyright | 2021 Citigroup |
Distribution Date: | 09/13/2021 | Citigroup Commercial Mortgage Trust 2018-C5 | |||||||
Determination Date: | 09/07/2021 | ||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||
Series 2018-C5 | |||||||||
CREFC® Legends | |||||||||
(1) Property Type | (3) Workout Strategy | (5) Liquidation / Prepayment Type | |||||||
MF = Multifamily | 1 | . | Modification | 1 | . | Partial Liquidation (Curtailment) | |||
RT = Retail | 2 | . | Foreclosure | 2 | . | Payoff Prior To Maturity | |||
HC = HealthCare | 3 | . | Bankruptcy | 3 | . | Disposition / Liquidation | |||
IN = Industrial | 4 | . | Extension | 4 | . | Repurchase / Substitution | |||
WH = Warehouse | 5 | . | Note Sale | 5 | . | Full Payoff At Maturity | |||
MH = Mobile Home Park | 6 | . | DPO | 6 | . | DPO | |||
OF = Office | 7 | . | REO | 7 | . | Liquidation prior to 7/1/2006 | |||
MU = Mixed Use | 8 | . | Resolved | 8 | . | Payoff With Penalty | |||
LO = Lodging | 9 | . | Pending Return to Master Servicer | 9 | . | Payoff With Yield Maintenance | |||
SS = Self Storage | 10. Deed In Lieu of Foreclosure | 10. Curtailment With Penalty | |||||||
OT = Other | 11. Full Payoff | 11. Curtailment With Yield Maintenance | |||||||
SE = Securities | 12. Reps and Warranties | ||||||||
CH = Cooperative Housing | 13. Other or TBD | ||||||||
N/A = Not Available | 98. Not Provided By Servicer | ||||||||
(2) Payment Status | (4) Modification Type | ||||||||
A. | In Grace Period | 1 | . | Maturity Date Extension | |||||
B. | Late, but less than 30 Days | 2 | . | Amortization Change | |||||
0 | . | Current | 3 | . | Principal Write-Off | ||||
1 | . | 30-59 Days Delinquent | 4 | . | Blank (formerly Combination) | ||||
2 | . | 60-89 Days Delinquent | 5 | . | Temporary Rate Reduction | ||||
3 | . | 90-120 Days Delinquent | 6 | . | Capitalization of Interest | ||||
4 | . | Performing Matured Balloon | 7 | . | Capitalization of Taxes | ||||
5 | . | Non Performing Matured Balloon | 8 | . | Other | ||||
6. 121+ Days Delinquent | 9 | . | Combination | ||||||
Reports Available at sf.citidirect.com | Page 28 of 28 | © Copyright 2021 Citigroup |
Prospectus Loan ID 1 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 05-11-2018 65000000.00000000 120 06-01-2029 0 .04073000 .04073000 3 1 120 07-01-2018 true 1 PP 3 .00000000 65000000.00000000 1 1 1 0 true true false false false 12-31-2027 .00000000 .00000000 636 11th Ave 636 11th Ave New York NY 10036 New York OF 564004 564004 1917 2008 428000000.00000000 MAI 04-04-2018 428000000.00000000 04-04-2018 MAI 1.00000000 6 07-01-2020 N The Ogilvy Group, Inc 559358 06-30-2029 04-30-2018 37529208.00000000 12805959.00000000 24723249.00000000 23640361.32000000 UW CREFC 2.49000000 2.39000000 F 12-31-2020 false false 65000000.00000000 227974.86000000 .04073000 .00016130 227974.86000000 .00000000 .00000000 65000000.00000000 65000000.00000000 09-01-2021 06-01-2028 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 03-14-2018 60000000.00000000 120 04-06-2028 0 .04661600 .04661600 3 1 120 05-06-2018 true 1 A1 3 240849.33000000 60000000.00000000 1 1 1 0 true true false false false 02-05-2028 .00000000 .00000000 65 Bay Street 65 Bay Street & 88 Morgan Street Jersey City NJ 07302 Hudson MU 385949 447 2008 332000000.00000000 MAI 01-12-2018 336000000.00000000 03-12-2018 MAI .94000000 .93530000 6 07-06-2020 N Occupied Appartment 343226 New Jersey CVS Pharm 10410 03-31-2038 Echappe LLC "CycleBar 3329 04-30-2028 02-28-2018 01-01-2021 06-30-2021 19839178.00000000 17404483.26000000 6031943.00000000 6783127.61000000 13807234.00000000 10621355.65000000 13675406.00000000 10489527.65000000 UW CREFC 7788289.02000000 2.92000000 1.36380000 2.89000000 1.34680000 F 06-30-2021 false false 60000000.00000000 240849.33000000 .04661600 .00014880 240849.33000000 .00000000 .00000000 60000000.00000000 60000000.00000000 08-06-2021 1 false 240720.15000000 102284.03000000 14166.00000000 B Midland Loan Services false .00000000 Prospectus Loan ID 3 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 05-09-2018 59000000.00000000 120 05-06-2028 0 .05089800 .05089800 3 1 120 06-06-2018 true 1 A1 3 258590.12000000 59000000.00000000 1 1 0 true true false false true 11-05-2027 Flats at East Bank 241 2015 138420000.00000000 MAI 03-01-2018 1.00000000 6 07-06-2020 03-31-2018 9355038.00000000 2226632.00000000 7128405.00000000 7041490.00000000 UW 1.92000000 1.90000000 false false .00000000 .00000000 .00000000 .00000000 1 false Midland Loan Services false Prospectus Loan ID 4 08-07-2021 09-07-2021 Cantor Commercial Real Estate Lending, L.P. 11-20-2017 37000000.00000000 60 12-06-2024 0 .02297830 .02297830 3 1 60 01-06-2018 true 1 A1 3 73211.29000000 37000000.00000000 1 1 1 0 true true false false false 08-05-2022 .00000000 .00000000 Dream Works Campus 910,920,920A,940,960 Flower Street Glendale CA 91201 Los Angeles OF 497404 497404 1997 2010 297000000.00000000 MAI 08-03-2017 297000000.00000000 08-03-2017 MAI 1.00000000 1.00000000 6 07-06-2020 N Dreamworks 459774 02-28-2035 09-30-2017 01-01-2021 06-30-2021 13855836.01000000 16647487.54000000 239684.36000000 2396050.66000000 13616151.65000000 14251436.88000000 13516670.85000000 14151955.88000000 UW CREFC 2143361.16000000 6.35000000 6.64910000 6.31000000 6.60270000 F 06-30-2021 false false 37000000.00000000 73211.29000000 .02297826 .00014880 73211.29000000 .00000000 .00000000 37000000.00000000 37000000.00000000 09-06-2021 12-06-2022 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 04-24-2018 34500000.00000000 120 05-06-2028 0 .05340000 .05340000 3 1 120 06-06-2018 true 1 WL 3 158642.50000000 34500000.00000000 1 1 1 0 true true false false false 02-05-2028 .00000000 .00000000 The Retreat By Watermark 5721 Timbergate Drive Corpus Christi TX 78414 Nueces MF 324 324 2016 56900000.00000000 MAI 02-16-2018 56900000.00000000 02-16-2018 MAI .95000000 .98150000 6 07-06-2020 N 02-28-2018 07-01-2020 06-30-2021 4938524.00000000 4759472.69000000 1876050.00000000 2792330.59000000 3062474.00000000 1967142.10000000 2997674.00000000 1902342.10000000 UW CREFC 1867887.50000000 1.64000000 1.05310000 1.60000000 1.01840000 F false false 34500000.00000000 158642.50000000 .05340000 .00014880 158642.50000000 .00000000 .00000000 34500000.00000000 34500000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 6 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 04-17-2018 32000000.00000000 120 05-06-2028 360 .05010000 .05010000 3 1 48 06-06-2018 true 1 WL 5 138053.33000000 32000000.00000000 1 1 1 0 true true false false false 02-05-2028 .00000000 .00000000 Westlake At Morganton Apartments 3311 Woodhill Lane Fayetteville NC 28314 Cumberland MF 327 327 2007 45800000.00000000 MAI 03-27-2018 45800000.00000000 03-27-2018 MAI .98000000 .99080000 6 07-06-2020 N 04-30-2018 01-01-2021 06-30-2021 4336885.00000000 4698521.34000000 1489979.00000000 1803741.01000000 2846906.00000000 2894780.33000000 2765156.00000000 2813030.33000000 UW CREFC 1625466.62000000 1.75000000 1.78090000 1.70000000 1.73060000 F false false 32000000.00000000 138053.33000000 .05010000 .00014880 138053.33000000 .00000000 .00000000 32000000.00000000 32000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 7 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 04-05-2018 25000000.00000000 120 04-06-2028 0 .04860000 .04860000 3 1 120 05-06-2018 true 1 WL 3 104625.00000000 25000000.00000000 1 1 1 0 true true false false false 01-05-2028 .00000000 .00000000 236 Atlantic Avenue 236 Atlantic Avenue Brooklyn NY 11201 Kings MU 66395 66395 2011 42700000.00000000 MAI 12-27-2017 42700000.00000000 12-27-2017 MAI 1.00000000 1.00000000 6 07-06-2020 N Atlantic Garage Management 48000 12-31-2035 Petsmart 15395 01-31-2022 PM Pediatrics Realty LLC 5882 08-31-2023 12-31-2017 01-01-2021 03-31-2021 1997842.35000000 534165.54000000 214426.00000000 104055.06000000 1783417.35000000 430110.48000000 1712987.39000000 412502.98000000 UW CREFC 307968.75000000 1.45000000 1.39660000 1.39000000 1.33940000 F 06-30-2021 false false 25000000.00000000 104625.00000000 .04860000 .00014880 104625.00000000 .00000000 .00000000 25000000.00000000 25000000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 8 08-07-2021 09-07-2021 Cantor Commercial Real Estate Lending, L.P. 05-21-2018 25000000.00000000 120 06-06-2028 0 .04840000 .04840000 1 1 120 07-06-2018 true 1 WL 3 .00000000 25000000.00000000 1 1 1 0 true true false false false 04-05-2028 .00000000 .00000000 650 South Exeter Street 650 South Exeter Street Baltimore MD 21202 Baltimore MU 206335 206335 2007 79400000.00000000 MAI 11-17-2017 79400000.00000000 11-17-2017 MAI .78000000 .82990000 6 07-06-2020 N Laureate Education Inc, 103335 06-30-2027 Morgan Stanley Smith Barney 38637 09-30-2022 JP MORGAN 11974 11-30-2024 12-31-2017 01-01-2021 03-31-2021 8761439.26000000 1987544.00000000 4223026.75000000 908383.80000000 4538412.51000000 1079160.20000000 4285015.51000000 1015810.95000000 UW CREFC 306701.38000000 3.75000000 3.51860000 3.54000000 3.31210000 F 06-30-2021 false false 25000000.00000000 104194.44000000 .04840000 .00034880 104194.44000000 .00000000 .00000000 25000000.00000000 25000000.00000000 09-06-2021 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 08-07-2021 09-07-2021 Cantor Commercial Real Estate Lending, L.P. 02-02-2018 24700000.00000000 120 02-06-2028 360 .05125500 .05125500 3 1 24 03-06-2018 true 1 WL 5 109016.54000000 24700000.00000000 1 1 1 0 true true false false false 12-05-2027 .00000000 .00000000 Launch Apartments 400 N River Road West Lafayette IN 47906 Tippecanoe MF 473 473 1963 38900000.00000000 MAI 12-18-2017 38900000.00000000 12-18-2017 MAI .99000000 .94930000 6 07-06-2020 N 01-31-2018 01-01-2021 06-30-2021 4485055.58000000 5061210.00000000 2238268.40000000 2666878.60000000 2246787.18000000 2394331.40000000 2128537.18000000 2276081.40000000 UW CREFC 1613950.56000000 1.75000000 1.48350000 1.66000000 1.41030000 F false false 24183856.55000000 134495.88000000 .05125500 .00034880 106738.47000000 27757.41000000 .00000000 24156099.14000000 24156099.14000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 10 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 04-11-2018 24000000.00000000 120 04-06-2028 360 .04560000 .04560000 3 1 60 05-06-2018 true 1 WL 5 94240.00000000 24000000.00000000 1 1 1 0 true true true false false 05-05-2020 01-05-2028 01-05-2028 .00000000 .00000000 Villa Del Sol Apartments 3636 North Mission Drive Indianapolis IN 46224 Marion MF 615 614 1968 2018 40200000.00000000 MAI 03-13-2018 40600000.00000000 06-01-2018 MAI .93000000 .99020000 6 X 03-31-2018 01-01-2021 06-30-2021 4945934.00000000 6100582.66000000 2266770.00000000 3167585.97000000 2679164.00000000 2932996.69000000 2525664.00000000 2779496.69000000 UW CREFC 1109600.00000000 2.41000000 2.64330000 2.28000000 2.50500000 F false false 24000000.00000000 94240.00000000 .04560000 .00014880 94240.00000000 .00000000 .00000000 24000000.00000000 24000000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 11 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 04-03-2018 21000000.00000000 120 04-06-2028 0 .04460000 .04460000 3 1 120 05-06-2018 true 1 WL 3 80651.67000000 21000000.00000000 1 1 1 0 true true false false false 01-05-2028 .00000000 .00000000 Diamond Forest Apartments 23140 Halsted Rd Farmington Hills MI 48335 Oakland MF 264 264 1985 2017 38800000.00000000 MAI 02-21-2018 38800000.00000000 02-21-2018 MAI .94000000 6 07-06-2020 N 02-28-2018 3795555.00000000 1499169.00000000 2296386.00000000 2230386.00000000 UW CREFC 2.42000000 2.35000000 F false false 21000000.00000000 80651.67000000 .04460000 .00043630 80651.67000000 .00000000 .00000000 21000000.00000000 21000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 12 08-07-2021 09-07-2021 Ladder Capital Finance LLC 03-16-2018 10650000.00000000 120 04-06-2028 360 .05510000 .05510000 3 1 0 05-06-2018 true 1 PP 2 60536.36000000 10628304.61000000 1 1 1 0 false true false false false 01-05-2028 .00000000 .00000000 Hilton Branson Convention Center 200 East Main Street Branson MO 65616 Taney LO 205 205 2007 2012 33000000.00000000 MAI 12-13-2017 33000000.00000000 12-13-2017 MAI .57000000 .35280000 6 07-06-2020 N 12-31-2017 01-01-2021 03-31-2021 11516544.43000000 1857134.18000000 9096615.99000000 1673653.54000000 2419928.45000000 183480.64000000 2059271.85000000 125352.35000000 UW CREFC 302681.82000000 2.15000000 .60620000 1.89000000 .41410000 F false false 10171929.89000000 60536.36000000 .05510000 .00014880 48262.98000000 12273.38000000 .00000000 10159656.51000000 10159656.51000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 13 08-07-2021 09-07-2021 Ladder Capital Finance LLC 03-16-2018 8100000.00000000 120 04-06-2028 360 .05510000 .05510000 3 1 0 05-06-2018 true 1 PP 2 46041.74000000 8083499.27000000 1 1 1 0 false true false false false 01-05-2028 .00000000 .00000000 Hilton Branson Promenade 3 Branson Landing Blvd. Branson MO 65616 Taney LO 102 102 2007 27500000.00000000 MAI 01-10-2018 27500000.00000000 01-10-2018 MAI .60000000 6 07-06-2020 N 12-31-2017 9832197.97000000 7677720.87000000 2154477.11000000 1959422.79000000 UW CREFC 2.15000000 1.89000000 F false false 7736397.30000000 46041.74000000 .05510000 .00014880 36707.06000000 9334.68000000 .00000000 7727062.62000000 7727062.62000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 08-07-2021 09-07-2021 Ladder Capital Finance LLC 05-21-2018 18500000.00000000 120 06-06-2028 0 .05135000 .05135000 3 1 120 07-06-2018 true 1 WL 3 .00000000 18500000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Santa Fe Springs Marketplace 7820-7830 Norwalk Blvd. 11125-11211 Washington Blvd Santa Fe Springs CA 90670 Los Angeles RT 100258 100258 1988 28500000.00000000 MAI 03-21-2018 28500000.00000000 03-21-2018 MAI .99000000 .77910000 6 07-06-2020 N O'Reilly Auto Parts 18014 12-31-2025 The Grove - Davita 10000 01-31-2027 Dollar Super Store 5762 06-30-2021 03-31-2018 07-01-2020 06-30-2021 2518598.11000000 2427869.36000000 794078.55000000 904137.43000000 1724519.56000000 1523731.93000000 1566252.76000000 1365464.93000000 UW CREFC 963169.07000000 1.79000000 1.58200000 1.63000000 1.41770000 F 06-30-2021 false false 18500000.00000000 81803.40000000 .05135000 .00044880 81803.40000000 .00000000 .00000000 18500000.00000000 18500000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 15 08-07-2021 09-07-2021 Ladder Capital Finance LLC 04-27-2018 16100000.00000000 120 05-06-2028 0 .04887000 .04887000 3 1 120 06-06-2018 true 1 WL 3 67752.83000000 16100000.00000000 1 1 1 0 true true false false false 01-05-2028 .00000000 .00000000 Triangle Shopping Center 491 E. Crescent Avenue Ramsey NJ 07446 Bergen RT 91035 91035 1985 2016 27500000.00000000 MAI 03-19-2018 27500000.00000000 03-19-2018 MAI 1.00000000 1.00000000 6 07-06-2020 N Uncle Giuseppe's Ramsey Inc 50100 11-30-2031 24 Hour Fitness USA Inc 38832 12-31-2032 Triangle Cleaners LLC 2103 11-30-2022 12-31-2017 01-01-2021 06-30-2021 2218533.06000000 2477648.80000000 778671.99000000 1263849.18000000 1439861.07000000 1213799.62000000 1380688.32000000 1154626.62000000 UW CREFC 797734.82000000 1.80000000 1.52160000 1.73000000 1.44740000 F 06-30-2021 false false 16100000.00000000 67752.83000000 .04887000 .00014880 67752.83000000 .00000000 .00000000 16100000.00000000 16100000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 02-12-2018 15668750.00000000 120 03-06-2028 360 .04800000 .04800000 3 1 0 04-06-2018 true 1 PP 2 82208.50000000 15614104.93000000 1 3 3 0 false true false false false 10-05-2027 .00000000 .00000000 Oak Creek Center 700, 948,1900 & 2000 Springer Dr., 801, 999 and 1000 Oak Creek Drive, 500 & 580 Waters Edge and 1700 Lombard IL 60148 DuPage OF 427379 427449 1982 2007 34400000.00000000 MAI 01-10-2018 34400000.00000000 01-10-2018 MAI .84000000 6 07-06-2020 N VITAS HEALTHCARE CORPORATION OF IL 28285 12-31-2026 GLOBAL EAGLE ENTERTAINMENT 23320 02-28-2025 CINCH CONNECTORS, INC 22915 12-31-2022 12-31-2017 6100101.41000000 2484780.65000000 3615320.77000000 3042260.68000000 CREFC F 12-31-2020 Oakmont Center 601 Oakmont Lane Westmont IL 60559 DuPage OF 117902 117882 1990 13300000.00000000 MAI 01-10-2018 13300000.00000000 01-10-2018 MAI .91000000 6 07-06-2020 N JP MORGAN CHASE BANK 40420 04-30-2024 GAMMA TECHNOLOGIES 32544 09-30-2025 CHARLS HALL CONSTRUCTION, LLC 12312 01-31-2024 12-31-2017 2398651.51000000 1280675.39000000 1117976.12000000 996686.62000000 CREFC F 12-31-2020 Park Fletcher I & II 2601 Fortune Circle East and 5420 West Southern Avenue Indianapolis IN 46241 Marion OF 162914 162921 1981 10150000.00000000 MAI 01-04-2018 10150000.00000000 01-04-2018 MAI .69000000 6 07-06-2020 N BELCAN ENGINEERING GROUP, LLC 25653 11-30-2023 TOC Logistics International, Inc. 12891 04-30-2027 MYCOMPUTERCAREER.COM at INDY, LLC 10548 03-31-2024 12-31-2017 1880277.65000000 1212100.96000000 668176.69000000 442178.69000000 CREFC F 12-01-2020 false false 14842553.52000000 82208.50000000 .04800000 .00016130 61349.22000000 20859.28000000 .00000000 14821694.24000000 14821694.24000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 04-02-2018 15500000.00000000 120 04-06-2028 360 .04820000 .04820000 3 1 0 05-06-2018 true 1 WL 2 81510.61000000 15463490.82000000 1 1 1 0 false true false false false 01-05-2028 .00000000 .00000000 Fiesta Commons 1010-1164 W Southern Ave Mesa AZ 85210 Maricopa RT 160534 138731 20 1980 2013 23100000.00000000 MAI 03-21-2018 23100000.00000000 03-21-2018 MAI .90000000 6 07-06-2020 N Big Lots 30000 01-31-2025 Crossover Fitness 20720 06-30-2024 Walgreens 14553 01-31-2070 12-31-2017 1823164.00000000 357979.00000000 1465185.00000000 1336801.00000000 UW CREFC 1.50000000 1.37000000 F 02-28-2021 false false 14705964.91000000 81510.61000000 .04820000 .00043630 61037.92000000 20472.69000000 .00000000 14685492.22000000 14685492.22000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 04-02-2018 15200000.00000000 120 04-06-2028 360 .04950000 .04950000 3 1 36 05-06-2018 true 1 WL 5 64790.00000000 15200000.00000000 1 1 1 0 true true false false false 01-05-2028 .00000000 .00000000 Continental ContiTech 703 S. Cleveland Massillon Rd. Fairlawn OH 44333 Summit OF 97845 97845 2007 22300000.00000000 MAI 02-10-2018 22300000.00000000 02-10-2018 MAI 1.00000000 1.00000000 6 07-06-2020 N Contitech USA, Inc. 83413 05-31-2027 Lyondell Bassel 14432 05-14-2027 12-31-2017 01-01-2021 06-30-2021 2354665.00000000 2483586.50000000 791893.00000000 674363.56000000 1562773.00000000 1809222.94000000 1445359.00000000 1691808.94000000 UW CREFC 830312.16000000 2.05000000 2.17900000 1.89000000 2.03760000 F 07-21-2021 false false 15129997.74000000 81133.04000000 .04950000 .00014880 64491.62000000 16641.42000000 .00000000 15113356.32000000 15113356.32000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 04-19-2018 14000000.00000000 120 05-06-2028 360 .04950000 .04950000 3 1 36 06-06-2018 true 1 WL 5 59675.00000000 14000000.00000000 1 2 2 0 true true false false false 02-05-2028 .00000000 .00000000 Storage Masters Plano 4633 Hedgcoxe Road Plano TX 75024 Collin SS 73413 71910 610 610 2003 10600000.00000000 MAI 03-29-2018 10600000.00000000 03-29-2018 MAI .89000000 .94250000 6 07-06-2020 N 02-28-2018 07-01-2020 06-30-2021 1063145.00000000 929318.22000000 440464.07000000 465142.87000000 622680.93000000 464175.35000000 615489.93000000 456984.35000000 CREFC 366582.30000000 1.26620000 1.24660000 F Storage Masters Denver 8881 East Florida Avenue Denver CO 80247 Arapahoe SS 71910 73413 609 609 1984 9420000.00000000 MAI 02-09-2018 9420000.00000000 02-09-2018 MAI .84000000 .89330000 6 07-06-2020 N 02-28-2018 07-01-2020 06-30-2021 928350.00000000 711418.44000000 349316.91000000 327149.61000000 579033.09000000 384268.83000000 571692.09000000 376927.83000000 CREFC 351149.48000000 1.09430000 1.07340000 F false false 13952717.71000000 74727.80000000 .04950000 .00014880 59473.46000000 15254.34000000 .00000000 13937463.37000000 13937463.37000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 20 08-07-2021 09-07-2021 Ladder Capital Finance LLC 05-03-2018 13100000.00000000 120 05-06-2028 360 .05248000 .05248000 3 1 48 06-06-2018 true 1 WL 5 59200.36000000 13100000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Winchester Ridge Phase Ii 6479-6611 Finch Lane 6500-6600 Bluebird Ln, and 8401-8470 Lark Ln Canal Winchester OH 43110 Fairfield MF 104 104 2017 19810000.00000000 MAI 11-28-2017 19810000.00000000 11-28-2017 MAI .92000000 1.00000000 6 07-06-2020 N 03-31-2018 01-01-2021 06-30-2021 1820554.60000000 1986738.02000000 659774.64000000 692981.12000000 1160779.96000000 1293756.90000000 1134779.96000000 1267756.90000000 UW CREFC 697036.48000000 1.67000000 1.85610000 1.63000000 1.81880000 F false false 13100000.00000000 59200.36000000 .05248000 .00014880 59200.36000000 .00000000 .00000000 13100000.00000000 13100000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 21 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 05-16-2018 10500000.00000000 120 06-06-2028 0 .04820000 .04820000 3 1 120 07-06-2018 true 1 WL 3 .00000000 10500000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Champlain Mill 20 Winooski Falls Way Winooski VT 05404 Chittenden MU 155449 124886 1917 2012 24400000.00000000 MAI 03-07-2018 24400000.00000000 03-07-2018 MAI .85000000 .84480000 6 07-06-2020 N MWG 5th Floor 32766 03-31-2022 Marathon 4th Floor 31256 06-30-2023 MWG Supplemental Rent 21833 03-31-2022 12-31-2017 01-01-2021 06-30-2021 2618385.00000000 2947420.58000000 766356.00000000 1015673.45000000 1852029.00000000 1931747.13000000 1702189.00000000 1781908.13000000 UW CREFC 513129.12000000 3.61000000 3.76460000 3.32000000 3.47260000 F 07-30-2021 false false 10500000.00000000 43580.83000000 .04820000 .00014880 43580.83000000 .00000000 .00000000 10500000.00000000 10500000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 03-27-2018 10375000.00000000 120 04-06-2028 360 .04910000 .04910000 3 1 36 05-06-2018 true 1 WL 5 43866.08000000 10375000.00000000 1 3 3 0 true true false false false 01-05-2028 .00000000 .00000000 2425 & 2433 S 86th Street 2425 & 2433 S 86th Street Tampa FL 33619 Hillsborough SS 36142 96142 594 526 2007 8900000.00000000 MAI 01-25-2018 8900000.00000000 01-25-2018 MAI .80000000 6 07-06-2020 N 01-31-2018 904804.00000000 340649.16000000 564154.84000000 552617.84000000 CREFC F 2220 Park Drive 2220 Park Drive Chattanooga TN 37421 Hamilton SS 40804 40804 344 343 1984 2011 3420000.00000000 MAI 01-29-2018 3420000.00000000 01-29-2018 MAI .85000000 6 07-06-2020 N 01-31-2018 375736.00000000 168332.00000000 207404.00000000 201283.00000000 CREFC F 5407 Locust Lane 5407 Locust Lane Harrisburg PA 17109 Dauphin SS 34300 34300 269 268 2005 2400000.00000000 MAI 02-20-2018 2400000.00000000 02-20-2018 MAI .73000000 6 07-06-2020 N 01-31-2018 264166.00000000 107743.00000000 156423.00000000 151964.00000000 CREFC F false false 10326823.15000000 55125.98000000 .04910000 .00014880 43662.38000000 11463.60000000 .00000000 10315359.55000000 10315359.55000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 03-29-2018 9660000.00000000 120 04-06-2028 360 .04900000 .04900000 3 1 0 05-06-2018 true 1 WL 2 51268.20000000 9637618.55000000 1 1 1 0 false true false false false 02-05-2028 .00000000 .00000000 Gallery Shopping Center 4925 University Drive NW Huntsville AL 35816 Madison RT 101438 101438 1987 14300000.00000000 MAI 02-26-2018 14300000.00000000 02-26-2018 MAI .96000000 6 07-06-2020 N A's Beauty / K Sun Inc. 10513 06-30-2022 AlaSpa LLC Salon Professional Academy 8975 12-31-2023 Workout Anytime / Powers 8160 09-30-2022 12-31-2017 1435440.00000000 347973.00000000 1087467.00000000 986553.00000000 UW CREFC 1.77000000 1.60000000 F 06-30-2021 false false 9172498.71000000 51268.20000000 .04900000 .00014880 38702.85000000 12565.35000000 .00000000 9159933.36000000 9159933.36000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 04-13-2018 9150000.00000000 120 05-06-2028 0 .04730000 .04730000 3 1 120 06-06-2018 true 1 WL 3 37268.46000000 9150000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Arco Self Storage 1357, 1359 & 1361 San Mateo Avenue South San Francisco CA 94080 San Mateo SS 41659 41659 951 679 1963 2013 19260000.00000000 MAI 02-09-2018 19260000.00000000 02-09-2018 MAI .94000000 .93750000 6 07-06-2020 N 12-31-2017 01-01-2021 06-30-2021 1340472.00000000 1651263.82000000 361853.00000000 476608.94000000 978618.00000000 1174654.88000000 969453.00000000 1165489.88000000 UW CREFC 438806.06000000 2.23000000 2.67690000 2.21000000 2.65600000 F false false 9150000.00000000 37268.46000000 .04730000 .00014880 37268.46000000 .00000000 .00000000 9150000.00000000 9150000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 04-10-2018 8750000.00000000 120 04-06-2028 0 .04730000 .04730000 3 1 120 05-06-2018 true 1 WL 3 35639.24000000 8750000.00000000 1 1 1 0 true true false false false 01-05-2028 .00000000 .00000000 77 Bowery Retail 77 Bowery New York NY 10002 New York RT 13597 13597 1991 2014 17000000.00000000 MAI 02-28-2018 17000000.00000000 02-28-2018 MAI 1.00000000 6 07-06-2020 N East West Bank 13597 12-21-2032 02-28-2018 1105447.00000000 365336.00000000 740110.00000000 721075.00000000 UW CREFC 1.76000000 1.72000000 F 12-31-2020 false false 8750000.00000000 35639.24000000 .04730000 .00014880 35639.24000000 .00000000 .00000000 8750000.00000000 8750000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 08-07-2021 09-07-2021 Ladder Capital Finance LLC 05-16-2018 8625000.00000000 120 06-06-2028 360 .05306000 .05306000 3 1 12 07-06-2018 true 1 WL 5 .00000000 8625000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Roundtree Place 2321-2515 Ellsworth Rd Ypsilanti MI 48197 Washtenaw RT 246620 246620 1992 2013 13200000.00000000 MAI 04-02-2018 13200000.00000000 04-02-2018 MAI .99000000 6 07-06-2020 N Wal-Mart #1824 114513 Ollie's Bargain Outlet 36000 01-15-2021 Harbor Freight Tools #0170 15045 06-30-2021 02-28-2018 1748835.50000000 761697.06000000 987138.43000000 850315.85000000 UW CREFC 2.13000000 1.83000000 F 03-12-2021 false false 8371848.66000000 47927.17000000 .05306000 .00063630 38251.44000000 9675.73000000 .00000000 8362172.93000000 8362172.93000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 08-07-2021 09-07-2021 Ladder Capital Finance LLC 05-01-2018 8625000.00000000 120 05-06-2028 360 .05020000 .05020000 3 1 24 06-06-2018 true 1 WL 5 37283.96000000 8625000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Paradise Shoppes Of Perry 275 Perry Parkway Perry GA 31069 Houston RT 72361 72200 2008 12100000.00000000 MAI 03-07-2018 12100000.00000000 03-07-2018 MAI .95000000 .96130000 6 07-06-2020 N Publix Super Markets 45600 11-30-2028 El Jalisco Grill 4200 01-31-2026 Liquor Store 3750 12-31-2028 02-28-2018 01-01-2021 06-30-2021 1104147.72000000 1136015.78000000 276935.36000000 284182.92000000 827212.36000000 851832.86000000 780282.59000000 804902.86000000 UW CREFC 556876.20000000 1.88000000 1.52970000 1.78000000 1.44540000 F 07-19-2021 false false 8474145.40000000 46406.35000000 .05020000 .00014880 36631.85000000 9774.50000000 .00000000 8464370.90000000 8464370.90000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 08-07-2021 09-07-2021 Ladder Capital Finance LLC 05-14-2018 8310000.00000000 120 06-06-2028 300 .05549000 .05549000 3 1 0 07-06-2018 true 1 WL 2 .00000000 8310000.00000000 1 1 1 0 false true false false true 03-05-2028 .00000000 .00000000 Holiday Inn Express Thornton Co 12030 Grant Street Thornton CO 80241 Adams LO 85 85 2012 11800000.00000000 MAI 03-01-2018 12300000.00000000 03-01-2018 MAI .80000000 .62600000 6 07-06-2020 N 03-31-2018 04-01-2020 03-31-2021 3132174.00000000 1803651.78000000 1912341.81000000 1237836.62000000 1219832.20000000 565815.16000000 1094545.24000000 493669.09000000 UW CREFC 615289.56000000 1.98000000 .91960000 1.78000000 .80230000 F false false 7800748.62000000 51274.13000000 .05549000 .00014880 37274.36000000 13999.77000000 .00000000 7786748.85000000 7786748.85000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 07-17-2020 98 .00000000 .00000000 06-06-2028 Prospectus Loan ID 29 08-07-2021 09-07-2021 Cantor Commercial Real Estate Lending, L.P. 05-18-2018 7500000.00000000 120 06-06-2028 0 .05282000 .05282000 3 1 120 07-06-2018 true 1 WL 3 .00000000 7500000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 Brick Lofts 652 Mateo Street Los Angeles CA 90210 Los Angeles MF 21 21 1922 2008 13000000.00000000 MAI 04-09-2018 13000000.00000000 04-09-2018 MAI 1.00000000 .90480000 6 07-06-2020 N 02-28-2018 01-01-2021 03-31-2021 730138.00000000 158159.00000000 182496.00000000 48520.78000000 547642.00000000 109638.22000000 539095.00000000 107501.47000000 UW CREFC 100413.03000000 1.36000000 1.09190000 1.34000000 1.07060000 F false false 7500000.00000000 34112.92000000 .05282000 .00034880 34112.92000000 .00000000 .00000000 7500000.00000000 7500000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 08-07-2021 09-07-2021 Cantor Commercial Real Estate Lending, L.P. 05-01-2018 7200000.00000000 120 05-01-2028 0 .04795000 .04795000 3 1 120 06-01-2018 true 1 WL 3 29729.00000000 7200000.00000000 1 1 1 2 true true true false false 01-31-2028 01-31-2028 .00000000 .00000000 Hy-Vee Omaha 7910 Cass Street Omaha NE 68114 Douglas RT 89233 86125 1997 2007 11960000.00000000 MAI 04-11-2018 11960000.00000000 04-11-2018 MAI 1.00000000 6 X HyVee, Inc. (Hy-Vee Corporate Parent) 89233 02-29-2024 762909.00000000 21899.00000000 741010.00000000 691932.00000000 UW CREFC 2.12000000 1.98000000 F 09-30-2020 false false 7200000.00000000 29729.00000000 .04795000 .00034880 29729.00000000 .00000000 .00000000 7200000.00000000 7200000.00000000 09-01-2021 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 31 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 04-06-2018 6500000.00000000 120 04-06-2028 360 .05240000 .05240000 3 1 36 05-06-2018 true 1 WL 5 29329.44000000 6500000.00000000 1 1 1 0 true true false false false 01-05-2028 .00000000 .00000000 Geist Landing Retail Center 11703 Olio Road Fishers IN 46037 Hamilton RT 31668 31668 2009 9600000.00000000 MAI 02-16-2018 9600000.00000000 02-16-2018 MAI 1.00000000 .93170000 6 07-06-2020 N Little Leaders, Inc 10000 03-20-2025 CSM Indy LLC (Orange Theory) 3288 06-09-2026 Play it Again Sports 3269 09-30-2021 02-28-2018 01-01-2021 06-30-2021 931216.00000000 1053117.06000000 239936.00000000 357253.38000000 691280.00000000 695863.68000000 628259.00000000 632842.68000000 UW CREFC 372370.82000000 2.00000000 1.86870000 1.82000000 1.69950000 F 07-01-2021 false false 6471821.36000000 35852.99000000 .05240000 .00014880 29202.30000000 6650.69000000 .00000000 6465170.67000000 6465170.67000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 32 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 03-28-2018 6500000.00000000 120 04-06-2028 360 .04700000 .04700000 3 1 0 05-06-2018 true 1 WL 2 33711.46000000 6484308.96000000 1 1 1 0 false true false false false 02-05-2028 .00000000 .00000000 Monsey Shopping Center 100 Route 59 Monsey NY 10952 Rockland RT 35630 35630 1975 2015 11100000.00000000 MAI 02-15-2018 11100000.00000000 02-15-2018 MAI .98000000 6 07-06-2020 N Monsey Housewares, Inc. 8400 10-31-2022 Tifaret Discount, Inc. 6400 08-31-2023 Esti's World of Fashion 3530 05-31-2024 12-31-2017 1152558.00000000 275422.00000000 877136.00000000 828731.00000000 UW CREFC 2.17000000 2.05000000 F 08-16-2021 false false 6159498.60000000 33711.46000000 .04700000 .00014880 24928.86000000 8782.60000000 .00000000 6150716.00000000 6150716.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 33 08-07-2021 09-07-2021 Ladder Capital Finance LLC 03-29-2018 6337500.00000000 120 04-06-2028 300 .05647000 .05647000 3 1 12 05-06-2018 true 1 WL 5 30817.33000000 6337500.00000000 1 1 1 0 true true false false false 02-05-2028 .00000000 .00000000 Corral RV Park 1402 South Cherry Street Tomball TX 77375 Harris MH 284 210 1997 2015 10570000.00000000 MAI 01-04-2018 10570000.00000000 01-04-2018 MAI .86000000 .70420000 6 07-06-2020 N 01-31-2018 01-01-2021 06-30-2021 1444314.67000000 1720370.18000000 606516.69000000 723768.42000000 837797.98000000 996601.76000000 827297.98000000 986101.76000000 UW CREFC 473713.20000000 2.31000000 2.10380000 2.28000000 2.08160000 F false false 6062892.83000000 39476.10000000 .05647000 .00014880 29482.00000000 9994.10000000 .00000000 6052898.73000000 6052898.73000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 34 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 05-10-2018 6100000.00000000 120 05-06-2028 360 .05190000 .05190000 3 1 24 06-06-2018 true 1 WL 5 27261.92000000 6100000.00000000 1 1 1 0 true true false false false 02-05-2028 .00000000 .00000000 Norwood Park 1030 Norwood Park Boulevard 1017 Rutherford Lane Austin TX 78753 Travis RT 35484 35484 2005 9600000.00000000 MAI 03-22-2018 9600000.00000000 03-22-2018 MAI 1.00000000 .91550000 6 07-06-2020 N Z Mattress, LLC 5134 09-20-2023 Ramen-Tatsuya, Inc. 4400 11-30-2022 A Team Leasing, Inc dba Buddy's Home Furnishings 4200 07-31-2023 03-31-2018 01-01-2021 06-30-2021 893593.00000000 1142859.46000000 294046.00000000 422309.99000000 599547.00000000 720549.47000000 567611.00000000 688612.47000000 UW CREFC 401497.08000000 1.87000000 1.79470000 1.77000000 1.71510000 F 06-30-2021 false false 5996918.46000000 33458.09000000 .05190000 .00014880 26801.23000000 6656.86000000 .00000000 5990261.60000000 5990261.60000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 08-07-2021 09-07-2021 Rialto Mortgage Finance, LLC 03-16-2018 5400000.00000000 120 04-06-2028 360 .05210000 .05210000 3 1 0 05-06-2018 true 1 WL 2 29685.35000000 5388272.80000000 1 1 1 0 false true false false false 01-05-2028 .00000000 .00000000 Jackson Square Retail 180 North County Line Road Jackson NJ 08527 Ocean RT 30348 32194 2006 8500000.00000000 MAI 11-21-2017 8800000.00000000 04-01-2018 MAI .95000000 1.00000000 6 07-06-2020 N Sun Dance Academy 10000 07-01-2032 Artistic Dental 3838 04-01-2024 Shore Elite Training 2830 06-24-2022 12-31-2017 01-01-2021 03-31-2021 738687.00000000 179524.98000000 202231.00000000 44412.68000000 536456.00000000 135112.30000000 499432.00000000 125856.55000000 UW CREFC 89056.05000000 1.51000000 1.51720000 1.40000000 1.41320000 F 03-31-2021 false false 5143065.45000000 29685.35000000 .05210000 .00014880 23073.79000000 6611.56000000 .00000000 5136453.89000000 5136453.89000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 36 08-07-2021 09-07-2021 Ladder Capital Finance LLC 05-17-2018 3500000.00000000 120 06-06-2028 0 .05158000 .05158000 3 1 120 07-06-2018 true 1 WL 3 .00000000 3500000.00000000 1 1 1 0 true true false false false 03-05-2028 .00000000 .00000000 American Mini Self Storage 11055 Folsom Boulevard Rancho Cordova CA 95670 Sacramento SS 55030 55030 640 545 1976 2017 5450000.00000000 MAI 04-03-2018 5450000.00000000 04-03-2018 MAI .92000000 .91250000 6 07-06-2020 N 02-28-2018 01-01-2021 06-30-2021 492197.22000000 729426.00000000 207802.50000000 251141.08000000 284394.72000000 478284.92000000 276140.22000000 470029.92000000 UW CREFC 183037.38000000 1.55000000 2.61300000 1.51000000 2.56790000 F false false 3500000.00000000 15545.64000000 .05158000 .00014880 15545.64000000 .00000000 .00000000 3500000.00000000 3500000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 37 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 03-22-2018 3360000.00000000 120 04-06-2028 360 .05080000 .05080000 3 1 0 05-06-2018 true 1 WL 2 18201.84000000 3352501.05000000 1 1 1 0 false true false false false 01-05-2028 .00000000 .00000000 Plumbrook Greens Townhomes 38003-38379 Schoenherr Road Sterling Heights MI 48312 Macomb MF 43 43 2003 4480000.00000000 MAI 02-14-2018 4480000.00000000 02-14-2018 MAI .98000000 .97670000 6 07-06-2020 N 01-31-2018 01-01-2021 06-30-2021 592298.00000000 692632.00000000 288899.00000000 312225.58000000 303399.00000000 380406.42000000 292649.00000000 369656.42000000 UW CREFC 218422.08000000 1.39000000 1.74160000 1.34000000 1.69240000 F false false 3196107.65000000 18201.84000000 .05080000 .00014880 13981.20000000 4220.64000000 .00000000 3191887.01000000 3191887.01000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 03-27-2018 2750000.00000000 60 04-06-2023 360 .05630000 .05630000 3 1 0 05-06-2018 true 1 WL 2 15839.23000000 2744541.54000000 1 1 1 0 false true false false false 02-05-2023 .00000000 .00000000 Shallotte Secure Storage 230 Mulberry Street and 4901, 4903 & 4905 Bellamy Avenue Shallotte NC 28470 Brunswick SS 60900 463 461 1975 4250000.00000000 MAI 02-12-2018 4250000.00000000 02-12-2018 MAI .89000000 .91030000 6 07-06-2020 N 01-31-2018 01-01-2021 06-30-2021 435628.48000000 600939.26000000 181489.50000000 192644.56000000 254138.98000000 408294.70000000 248048.98000000 402204.70000000 UW CREFC 190070.76000000 1.34000000 2.14810000 1.31000000 2.11610000 F false false 2629439.74000000 15839.23000000 .05630000 .00014880 12747.67000000 3091.56000000 .00000000 2626348.18000000 2626348.18000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 39 08-07-2021 09-07-2021 Cantor Commercial Real Estate Lending, L.P. 05-11-2018 2650000.00000000 120 06-06-2028 360 .05965000 .05965000 3 1 0 07-06-2018 true 1 WL 2 .00000000 2650000.00000000 1 1 1 0 false true true false false 07-05-2020 03-05-2028 03-05-2028 .00000000 .00000000 Imacs Office Center 7421-7497 Nw 4Th Street Plantation FL 33317 Broward OF 26287 26469 1973 3660000.00000000 MAI 03-27-2018 3660000.00000000 03-27-2018 MAI .88000000 .89190000 6 X !MACS of South Florida, Inc 6447 08-31-2024 Craig's Pantry & Outreach Program, NFP, Inc 1980 02-17-2024 Anne L Reinstein, Inc 1320 12-31-2022 12-31-2017 01-01-2021 06-30-2021 465204.20000000 523152.92000000 205139.09000000 243460.44000000 260065.11000000 279692.48000000 241536.81000000 261163.48000000 UW CREFC 189942.12000000 1.37000000 1.47250000 1.27000000 1.37500000 F 06-30-2021 false false 2547284.28000000 15828.51000000 .05965000 .00034880 13084.20000000 2744.31000000 .00000000 2544539.97000000 2544539.97000000 09-06-2021 1 false .00000000 0 Midland Loan Services 04-13-2020 05-13-2020 false .00000000 8 Prospectus Loan ID 40 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 04-03-2018 2625000.00000000 120 04-06-2028 360 .05160000 .05160000 3 1 0 05-06-2018 true 1 WL 2 14349.37000000 2619238.91000000 1 1 1 0 false true false false false 01-05-2028 .00000000 .00000000 Yorkhouse Commons 3060-3110 N. Lewis Avenue Waukegan IL 60087 Lake RT 18200 18200 1966 3825000.00000000 MAI 01-31-2018 3825000.00000000 01-31-2018 MAI 1.00000000 6 07-06-2020 N Pet Supplies Plus 10280 10-31-2022 H&R Block 1680 04-30-2022 Bank of America 1360 01-31-2024 12-31-2017 420593.00000000 132012.00000000 288581.00000000 262064.00000000 UW CREFC 1.68000000 1.52000000 F 01-25-2021 false false 2498898.29000000 14349.37000000 .05160000 .00014880 11103.44000000 3245.93000000 .00000000 2495652.36000000 2495652.36000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000
Item 2(c)(1) Originator Name In the case of mortgage loans that are part of a loan combination, the entire loan combination may have been co-originated with one or more other originators. Item 2(c)(4) Original Loan Term Number For anticipated repayment date mortgage loans (Asset Number 1 and Asset Number 4): the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure For the mortgage loan identified as 65 Bay Street (Asset Number 2), the mortgage loan is evidenced by three senior pari-passu notes that are part of a loan combination that consists of three other senior pari-passu notes and two subordinate notes. The three other senior pari-passu notes and the two subordinate notes are not included in the trust. For the mortgage loan identified as Flats at East Bank (Asset Number 3), the mortgage loan is evidenced by a senior pari-passu note that is part of a loan combination that consists of one other senior pari-passu note and one subordinate note. The other senior pari-passu note and the subordinate note are not included in the trust. For the mortgage loan identified as DreamWorks Campus (Asset Number 4), the mortgage loan is evidenced by two senior pari-passu notes that are part of a loan combination that consists of three other senior pari-passu notes and one subordinate note. The three other senior pari-passu notes and the subordinate note are not included in the trust. Item 2(c)(16) Payment Type Code For the mortgage loans identified as 636 11th Avenue (Asset Number 1) and DreamWorks Campus (Asset Number 4), each such mortgage loan has an anticipated repayment date (ARD) followed by a final maturity date. Each such mortgage loan is full term interest only. 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(c)(26) Negative Amortization Indicator For anticipated repayment date mortgage loan: each of the anticipated repayment date mortgage loans (Asset Number 1 and Asset Number 4) provides that, after the related anticipated repayment date, if the related borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate. Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(5) propertyZip For the properties with zip codes reflecting less than five digits, the missing digit is a leading zero. Item 2(d)(8) Net Rentable Square Feet For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. For the mortgage loans identified as 65 Bay Street (Asset Number 2) and Flats at East Bank (Asset Number 3), each related mortgaged property has a portion of retail space in addition to the multifamily units displayed in Exhibit 102. With respect to 65 Bay Street (Asset Number 2), the mortgaged property has 17,459 SF of commercial retail space in addition to 447 multifamily units. With respect to Flats at East Bank (Asset Number 3), the mortgaged property has 59,562 SF of commercial retail space in addition to 241 multifamily units. Item 2(d)(9) Net Rentable Square Feet at Securitization For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. For the mortgage loans identified as 65 Bay Street (Asset Number 2) and Flats at East Bank (Asset Number 3), each related mortgaged property has a portion of retail space in addition to the multifamily units displayed in Exhibit 102. With respect to 65 Bay Street (Asset Number 2), the mortgaged property has 17,459 SF of commercial retail space in addition to 447 multifamily units. With respect to Flats at East Bank (Asset Number 3), the mortgaged property has 59,562 SF of commercial retail space in addition to 241 multifamily units. Item 2(d)(10) Number of Units/ Beds/Rooms For mortgage loans that are part of a loan combination, the number of units/beds/rooms relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Number of Units/Beds/Rooms at Securitization For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Amount at Securitization For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(17) Most Recent Value For mortgage loans that are part of a loan combination, the most recent value relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(20) Physical Occupancy at Securitization The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). Item 2(d)(21) Most Recent Physical Occupancy The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10). Item 2(d)(28)(iv) Revenue at Securitization For mortgage loans that are part of a loan combination, the revenue at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(v) Most Recent Revenue For mortgage loans that are part of a loan combination, the most recent revenue is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses at Securitization For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vii) Operating Expenses For mortgage loans that are part of a loan combination, the operating expenses are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income at Securitization For mortgage loans that are part of a loan combination, the net operating income at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(ix) Most Recent Net Operating Income For mortgage loans that are part of a loan combination, the most recent net operating income is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow at Securitization For mortgage loans that are part of a loan combination, the net cash flow at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xi) Most Recent Net Cash Flow For mortgage loans that are part of a loan combination, the most recent net cash flow is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xiv) Most Recent Debt Service Amount For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Ratio (Net Operating Income) For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Ratio (Net Cash Flow) For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(6) Servicer and Trustee Fee Rate 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, and (iv) the CREFC(R) intellectual property royalty license fee rate. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- TSMC's soft forecast means that you should avoid this chip stock
- L'Oreal SA (OR:FP) (LRLCY) PT Raised to EUR450 at Citi
- Citi Opens 30-Day Upside Catalyst Watch Arcelor Mittal (MT)
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
CitiSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!