Form 10-D Morgan Stanley Capital For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 8/18/2022

1. BBBY
2. CSCO
3. SPY
4. GBL
5. WOLF

6. BBWI
7. TSLA
8. TGT
9. KEYS
10. KSS

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: May 18, 2022 to June 17, 2022

Commission File Number of issuing entity: 333-227446-01

Central Index Key Number of issuing entity: 0001758882

Morgan Stanley Capital I Trust 2018-H4
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-227446

Central Index Key Number of depositor: 0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable): 0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001548405

Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4096509
38-4096510
38-7206272
(I.R.S. Employer Identification No.)

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

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

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

Registered/reporting pursuant to (check one)

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

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2018-H4.

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

The following table presents the loss information for the trust assets for the Morgan Stanley Capital I Trust 2018-H4 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
1	3.87%	0	N/A

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Argentic Real Estate Finance LLC, Starwood Mortgage Funding II LLC (formerly known as Archetype Mortgage Funding II LLC), KeyBank National Association, and Cantor Commercial Real Estate Lending, L.P. (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2018-H4 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2022 to June 17, 2022.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 13, 2022. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Argentic Real Estate Finance LLC filed its most recent Form ABS-15G on February 8, 2022. The CIK number for Argentic Real Estate Finance LLC is 0001624053.

Starwood Mortgage Capital LLC filed its most recent Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Funding II LLC (formerly known as Archetype Mortgage Funding II LLC) is 0001548405.

KeyBank National Association filed its most recent Form ABS-15G on February 2, 2022. The CIK number for KeyBank National Association is 0001089877.

Cantor Commercial Real Estate Lending, L.P. filed its most recent Form ABS-15G on May 12, 2022. The CIK number for Cantor Commercial Real Estate Lending, L.P. is 0001558761.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2018-H4, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	05/17/2022	$752,285.48
Current Distribution Date	06/17/2022	$711,328.93

REO Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2018-H4, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	05/17/2022	$5,700.05
Current Distribution Date	06/17/2022	$5,886.80

Interest Reserve Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Morgan Stanley Capital I Trust 2018-H4, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-01 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-01 and incorporated by reference herein).

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

SIGNATURES

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

Morgan Stanley Capital I Inc.
(Depositor)

/s/ Jane Lam
Jane Lam, President

Date: June 30, 2022


Distribution Date:	06/17/22	Morgan Stanley Capital I Trust 2018-H4
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2018-H4


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	[email protected]
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Argentic Services Company LP
Mortgage Loan Detail (Part 1)	13-14		Andrew Hundertmark	(469) 609-2001	[email protected]
			500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		David Rodgers	(212) 310-9821
Delinquency Loan Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 2	22				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

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

A-1	61691RAA4	3.323000%	19,100,000.00	12,633.20	12,633.20	34.98	0.00	0.00	12,668.18	0.00	0.00%	30.00%
A-2	61691RAB2	4.179000%	32,900,000.00	32,900,000.00	377,923.93	114,574.25	0.00	0.00	492,498.18	32,522,076.07	30.75%	30.00%
A-SB	61691RAC0	4.247000%	32,600,000.00	32,600,000.00	0.00	115,376.83	0.00	0.00	115,376.83	32,600,000.00	30.75%	30.00%
A-3	61691RAD8	4.043000%	120,000,000.00	120,000,000.00	0.00	404,300.00	0.00	0.00	404,300.00	120,000,000.00	30.75%	30.00%
A-4	61691RAE6	4.310000%	353,164,000.00	353,164,000.00	0.00	1,268,447.37	0.00	0.00	1,268,447.37	353,164,000.00	30.75%	30.00%
A-S	61691RAH9	4.621000%	64,740,000.00	64,740,000.00	0.00	249,302.95	0.00	0.00	249,302.95	64,740,000.00	22.42%	21.88%
B	61691RAJ5	4.923000%	37,849,000.00	37,849,000.00	0.00	155,275.52	0.00	0.00	155,275.52	37,849,000.00	17.55%	17.13%
C	61691RAK2	5.239985%	35,856,000.00	35,856,000.00	0.00	156,570.76	0.00	0.00	156,570.76	35,856,000.00	12.94%	12.63%
D	61691RAL0	3.000000%	26,000,000.00	26,000,000.00	0.00	65,000.00	0.00	0.00	65,000.00	26,000,000.00	9.60%	9.36%
E-RR	61691RAP1	5.239985%	15,832,000.00	15,832,000.00	0.00	69,132.87	0.00	0.00	69,132.87	15,832,000.00	7.56%	7.38%
F-RR	61691RAR7	5.239985%	20,916,000.00	20,916,000.00	0.00	91,332.94	0.00	0.00	91,332.94	20,916,000.00	4.87%	4.75%
G-RR	61691RAT3	5.239985%	7,968,000.00	7,968,000.00	0.00	34,793.50	0.00	0.00	34,793.50	7,968,000.00	3.84%	3.75%
H-RR*	61691RAV8	5.239985%	29,881,045.00	29,881,045.00	0.00	93,419.97	0.00	0.00	93,419.97	29,881,045.00	0.00%	0.00%
V	61691RAX4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61691RAY2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			796,806,045.00	777,718,678.20	390,557.13	2,817,561.94	0.00	0.00	3,208,119.07	777,328,121.07


X-A	61691RAF3	1.001301%	557,764,000.00	538,676,633.20	0.00	449,481.19	0.00	0.00	449,481.19	538,286,076.07
X-B	61691RAG1	0.507566%	102,589,000.00	102,589,000.00	0.00	43,392.22	0.00	0.00	43,392.22	102,589,000.00
X-D	61691RBA3	2.239985%	26,000,000.00	26,000,000.00	0.00	48,533.01	0.00	0.00	48,533.01	26,000,000.00
Notional SubTotal			686,353,000.00	667,265,633.20	0.00	541,406.42	0.00	0.00	541,406.42	666,875,076.07

Deal Distribution Total					390,557.13	3,358,968.36	0.00	0.00	3,749,525.49

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61691RAA4	0.66142408	0.66142408	0.00183141	0.00000000	0.00000000	0.00000000	0.00000000	0.66325550	0.00000000
A-2	61691RAB2	1,000.00000000	11.48704954	3.48250000	0.00000000	0.00000000	0.00000000	0.00000000	14.96954954	988.51295046
A-SB	61691RAC0	1,000.00000000	0.00000000	3.53916656	0.00000000	0.00000000	0.00000000	0.00000000	3.53916656	1,000.00000000
A-3	61691RAD8	1,000.00000000	0.00000000	3.36916667	0.00000000	0.00000000	0.00000000	0.00000000	3.36916667	1,000.00000000
A-4	61691RAE6	1,000.00000000	0.00000000	3.59166668	0.00000000	0.00000000	0.00000000	0.00000000	3.59166668	1,000.00000000
A-S	61691RAH9	1,000.00000000	0.00000000	3.85083333	0.00000000	0.00000000	0.00000000	0.00000000	3.85083333	1,000.00000000
B	61691RAJ5	1,000.00000000	0.00000000	4.10249993	0.00000000	0.00000000	0.00000000	0.00000000	4.10249993	1,000.00000000
C	61691RAK2	1,000.00000000	0.00000000	4.36665440	0.00000000	0.00000000	0.00000000	0.00000000	4.36665440	1,000.00000000
D	61691RAL0	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E-RR	61691RAP1	1,000.00000000	0.00000000	4.36665424	0.00000000	0.00000000	0.00000000	0.00000000	4.36665424	1,000.00000000
F-RR	61691RAR7	1,000.00000000	0.00000000	4.36665424	0.00000000	0.00000000	0.00000000	0.00000000	4.36665424	1,000.00000000
G-RR	61691RAT3	1,000.00000000	0.00000000	4.36665412	0.00000000	0.00000000	0.00000000	0.00000000	4.36665412	1,000.00000000
H-RR	61691RAV8	1,000.00000000	0.00000000	3.12639568	1.24025850	36.58813037	0.00000000	0.00000000	3.12639568	1,000.00000000
V	61691RAX4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61691RAY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61691RAF3	965.77877597	0.00000000	0.80586268	0.00000000	0.00000000	0.00000000	0.00000000	0.80586268	965.07855665
X-B	61691RAG1	1,000.00000000	0.00000000	0.42297147	0.00000000	0.00000000	0.00000000	0.00000000	0.42297147	1,000.00000000
X-D	61691RBA3	1,000.00000000	0.00000000	1.86665423	0.00000000	0.00000000	0.00000000	0.00000000	1.86665423	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	05/01/22 - 05/30/22	30	0.00	34.98	0.00	34.98	0.00	0.00	0.00	34.98	0.00
A-2	05/01/22 - 05/30/22	30	0.00	114,574.25	0.00	114,574.25	0.00	0.00	0.00	114,574.25	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	115,376.83	0.00	115,376.83	0.00	0.00	0.00	115,376.83	0.00
A-3	05/01/22 - 05/30/22	30	0.00	404,300.00	0.00	404,300.00	0.00	0.00	0.00	404,300.00	0.00
A-4	05/01/22 - 05/30/22	30	0.00	1,268,447.37	0.00	1,268,447.37	0.00	0.00	0.00	1,268,447.37	0.00
X-A	05/01/22 - 05/30/22	30	0.00	449,481.19	0.00	449,481.19	0.00	0.00	0.00	449,481.19	0.00
X-B	05/01/22 - 05/30/22	30	0.00	43,392.22	0.00	43,392.22	0.00	0.00	0.00	43,392.22	0.00
A-S	05/01/22 - 05/30/22	30	0.00	249,302.95	0.00	249,302.95	0.00	0.00	0.00	249,302.95	0.00
B	05/01/22 - 05/30/22	30	0.00	155,275.52	0.00	155,275.52	0.00	0.00	0.00	155,275.52	0.00
C	05/01/22 - 05/30/22	30	0.00	156,570.76	0.00	156,570.76	0.00	0.00	0.00	156,570.76	0.00
X-D	05/01/22 - 05/30/22	30	0.00	48,533.01	0.00	48,533.01	0.00	0.00	0.00	48,533.01	0.00
D	05/01/22 - 05/30/22	30	0.00	65,000.00	0.00	65,000.00	0.00	0.00	0.00	65,000.00	0.00
E-RR	05/01/22 - 05/30/22	30	0.00	69,132.87	0.00	69,132.87	0.00	0.00	0.00	69,132.87	0.00
F-RR	05/01/22 - 05/30/22	30	0.00	91,332.94	0.00	91,332.94	0.00	0.00	0.00	91,332.94	0.00
G-RR	05/01/22 - 05/30/22	30	0.00	34,793.50	0.00	34,793.50	0.00	0.00	0.00	34,793.50	0.00
H-RR	05/01/22 - 05/30/22	30	1,051,639.21	130,480.19	0.00	130,480.19	37,060.22	0.00	0.00	93,419.97	1,093,291.57
Totals			1,051,639.21	3,396,028.58	0.00	3,396,028.58	37,060.22	0.00	0.00	3,358,968.36	1,093,291.57




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	3,749,525.49
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,412,305.76	Master Servicing Fee	8,444.22
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,886.68
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	334.85
ARD Interest	0.00	Operating Advisor Fee	1,356.94
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	254.49
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,412,305.76	Total Fees	16,277.18

Principal		Expenses/Reimbursements
Scheduled Principal	390,557.13	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	59,832.46
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	(24,072.94)
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	1,300.70
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	390,557.13	Total Expenses/Reimbursements	37,060.22

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,358,968.36
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	390,557.13
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,749,525.49
Total Funds Collected	3,802,862.89	Total Funds Distributed	3,802,862.89

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		777,718,678.22	777,718,678.22	Beginning Certificate Balance	777,718,678.20
(-) Scheduled Principal Collections		390,557.13	390,557.13	(-) Principal Distributions	390,557.13
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		777,328,121.09	777,328,121.09	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		778,436,104.48	778,436,104.48	Ending Certificate Balance	777,328,121.07
Ending Actual Collateral Balance		778,080,149.17	778,080,149.17



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.02)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.02)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.24%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP
	10,000,000 or less	23	120,234,934.10	15.47%	76	5.2384	1.682667	1.40 or less	20	322,085,835.97	41.43%	78	5.2623	0.901864
10,000,001 to 20,000,000		15	227,609,929.53	29.28%	77	5.1540	1.199039	1.41 to 1.60	8	101,554,360.59	13.06%	78	5.1508	1.517343
20,000,001 to 30,000,000		9	217,695,547.50	28.01%	71	5.1569	1.634058	1.61 to 1.80	3	29,150,293.29	3.75%	77	5.0025	1.732260
30,000,001 to 40,000,000		3	110,078,067.68	14.16%	76	4.7569	1.715856	1.81 to 2.00	8	145,697,329.93	18.74%	76	4.7015	1.876359
40,000,001 to 55,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.20	5	89,769,117.58	11.55%	63	4.9701	2.128505
	55,000,001 or greater	1	65,000,000.00	8.36%	78	4.8500	1.210000	2.21 or greater	7	52,361,541.45	6.74%	73	5.1465	2.653911
	Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506	Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	2	36,709,642.28	4.72%	65	5.3437	NAP
							Defeased	2	36,709,642.28	4.72%	65	5.3437	NAP
Arizona	2	7,422,623.71	0.95%	78	5.4913	1.617330
							Industrial	3	44,770,000.00	5.76%	73	4.7470	2.131244
Arkansas	2	8,114,329.40	1.04%	47	5.5654	1.883801
							Lodging	24	146,812,101.76	18.89%	69	5.2043	0.781653
California	5	46,621,950.23	6.00%	78	5.0184	0.974922
							Mixed Use	10	25,834,133.59	3.32%	78	5.3181	1.800566
Connecticut	2	17,384,416.21	2.24%	78	5.1098	1.299093
							Multi-Family	23	78,734,487.99	10.13%	78	5.2723	1.422641
Florida	1	60,000,000.00	7.72%	73	4.1212	1.840000
							Office	31	236,515,117.85	30.43%	78	5.2373	1.464479
Georgia	11	55,567,256.87	7.15%	72	5.3457	0.838024
							Retail	16	191,348,186.36	24.62%	76	4.7614	1.832166
Illinois	27	37,895,215.89	4.88%	72	5.1815	1.827417
							Self Storage	5	16,604,450.24	2.14%	78	5.1540	1.977287
Indiana	5	22,154,450.24	2.85%	77	5.8042	0.987805
							Totals	114	777,328,121.09	100.00%	75	5.0952	1.498506
Louisiana	1	2,661,352.04	0.34%	78	5.2950	0.980000

Michigan	2	68,306,618.31	8.79%	78	4.8496	2.415940

Missouri	2	20,689,283.47	2.66%	78	5.0042	1.356668

Nevada	1	21,300,000.00	2.74%	78	5.2400	1.820000

New Jersey	1	14,900,000.00	1.92%	78	5.5230	1.420000

New York	3	40,000,000.00	5.15%	78	5.6150	1.140000

North Carolina	2	34,346,149.64	4.42%	78	5.7404	1.063376

Ohio	8	13,099,604.09	1.69%	18	5.2710	2.110000

Tennessee	3	70,316,676.68	9.05%	77	5.0804	1.182592

Texas	27	80,331,618.56	10.33%	77	5.0770	1.520825

Utah	1	5,759,053.76	0.74%	76	4.9200	2.720000

Virginia	2	26,097,879.69	3.36%	78	5.0049	2.010253

Washington	2	67,650,000.00	8.70%	78	4.8735	1.250739

Washington, DC	2	19,999,999.00	2.57%	77	4.9575	1.580000

Totals	114	777,328,121.09	100.00%	75	5.0952	1.498506


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP
	4.4999% or less	2	60,000,000.00	7.72%	73	4.1212	1.840000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	12	204,105,331.90	26.26%	78	4.8490	1.472746	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	37	476,513,146.91	61.30%	74	5.3041	1.442748	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506	37 months to 48 months	51	740,618,478.81	95.28%	75	5.0829	1.483198
								49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP
	60 months or less	2	25,877,751.88	3.33%	18	5.3612	2.130597	Interest Only	18	365,819,999.00	47.06%	76	4.8960	1.514276
	61 months or greater	49	714,740,726.93	91.95%	77	5.0728	1.459758	300 months or less	2	22,364,082.64	2.88%	78	5.4117	0.967295
	Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506	357 months or greater	31	352,434,397.17	45.34%	74	5.2559	1.483677
								Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	3	36,709,642.28	4.72%	65	5.3437	NAP				None
Underwriter's Information		5	89,981,918.88	11.58%	63	5.0795	1.819546
	12 months or less	40	544,801,655.59	70.09%	77	4.9803	1.499624
	13 months to 24 months	6	105,834,904.34	13.62%	78	5.6139	1.112677
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	54	777,328,121.09	100.00%	75	5.0952	1.498506
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	30315402	OF	Kirkland	WA	Actual/360	4.850%	271,465.28	0.00	0.00	N/A	12/01/28	--	65,000,000.00	65,000,000.00	06/01/22
2A2C3	30315403	RT	Aventura	FL	Actual/360	4.121%	141,954.17	0.00	0.00	N/A	07/01/28	--	40,000,000.00	40,000,000.00	06/01/22
2A2C5	30315404				Actual/360	4.121%	70,977.08	0.00	0.00	N/A	07/01/28	--	20,000,000.00	20,000,000.00	06/01/22
3A3	30315405	LO	Nashville	TN	Actual/360	5.035%	108,392.36	0.00	0.00	N/A	10/06/28	--	25,000,000.00	25,000,000.00	06/06/22
3A4	30315406				Actual/360	5.035%	108,392.36	0.00	0.00	N/A	10/06/28	--	25,000,000.00	25,000,000.00	06/06/22
4	30315407	IN	Romulus	MI	Actual/360	4.630%	159,477.78	0.00	0.00	N/A	12/01/28	--	40,000,000.00	40,000,000.00	06/01/22
5A1	30315409	Various Various		NY	Actual/360	5.615%	120,878.47	0.00	0.00	N/A	12/06/28	--	25,000,000.00	25,000,000.00	06/06/22
5A2	30315457				Actual/360	5.615%	72,527.08	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	06/06/22
6	30315410	OF	Greensboro	NC	Actual/360	5.771%	149,644.07	34,601.82	0.00	N/A	12/06/28	--	30,112,669.50	30,078,067.68	09/06/20
7	30315411	IN	Groveport	OH	Actual/360	5.220%	130,733.23	30,243.28	0.00	N/A	12/06/28	--	29,084,144.68	29,053,901.40	06/06/22
8	30315412	OF	Troy	MI	Actual/360	5.160%	125,908.53	29,884.58	0.00	N/A	12/06/28	--	28,336,502.89	28,306,618.31	06/06/22
9	30315413	LO	Various	Various	Actual/360	5.271%	98,949.06	22,397.14	0.00	12/01/23	06/02/23	12/01/23	21,800,149.02	21,777,751.88	06/01/22
9A	30508489				Actual/360	5.271%	20,205.60	4,573.55	0.00	12/01/23	06/02/23	--	4,451,635.64	4,447,062.09	06/01/22
10	30315414	Various Various		TX	Actual/360	5.045%	113,386.38	0.00	0.00	N/A	12/06/28	--	26,100,000.00	26,100,000.00	06/06/22
11	30315415	RT	Alexandria	VA	Actual/360	5.004%	103,330.96	32,385.65	0.00	N/A	12/01/28	--	23,980,265.34	23,947,879.69	06/01/22
12	30315416	RT	Various	TX	Actual/360	5.010%	91,858.80	29,063.61	0.00	N/A	10/06/28	--	21,292,361.23	21,263,297.62	06/06/22
13	30315417	MF	LasVegas	NV	Actual/360	5.240%	96,110.33	0.00	0.00	N/A	12/01/28	--	21,300,000.00	21,300,000.00	06/01/22
14	30315418	RT	Washington	DC	Actual/360	4.957%	85,379.16	0.00	0.00	N/A	11/06/28	--	19,999,999.00	19,999,999.00	05/06/22
15	30315419	RT	Alcoa	TN	Actual/360	5.200%	86,819.63	20,256.99	0.00	N/A	12/06/28	--	19,388,998.98	19,368,741.99	06/06/22
16	30315420	Various Chicago		IL	Actual/360	4.990%	81,405.61	0.00	0.00	N/A	11/06/28	--	18,945,000.00	18,945,000.00	06/06/22
17	30315421	LO	Various	GA	Actual/360	5.500%	74,874.78	29,213.05	0.00	N/A	12/06/28	--	15,809,338.11	15,780,125.06	06/06/22
18	30315422	MF	Indianapolis	IN	Actual/360	5.980%	82,391.11	0.00	0.00	N/A	11/06/28	--	16,000,000.00	16,000,000.00	05/06/22
19	30315424	OF	Bridgewater	NJ	Actual/360	5.523%	70,863.16	0.00	0.00	N/A	12/06/28	--	14,900,000.00	14,900,000.00	06/06/22
20	30315425	OF	Greenwich	CT	Actual/360	5.140%	62,037.23	18,410.79	0.00	N/A	12/01/28	--	14,016,193.69	13,997,782.90	06/01/22
21	30315426	RT	Stockton	CA	Actual/360	5.170%	58,778.63	14,920.07	0.00	N/A	12/01/28	--	13,202,912.72	13,187,992.65	06/01/22
22	30315427	LO	LosAngeles	CA	Actual/360	4.893%	56,038.44	0.00	0.00	N/A	01/01/29	--	13,300,000.00	13,300,000.00	06/01/22
23	30315428	LO	Atlanta	GA	Actual/360	5.343%	57,606.12	15,767.98	0.00	N/A	12/06/28	--	12,520,574.37	12,504,806.39	06/06/22
24	30315429	MF	KansasCity	MO	Actual/360	5.020%	54,034.72	0.00	0.00	N/A	12/01/28	--	12,500,000.00	12,500,000.00	06/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 13 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
25	30315430	RT	Houston	TX	Actual/360	4.847%	47,894.42	0.00	0.00	N/A	12/06/28	--	11,475,000.00	11,475,000.00	06/06/22
26	30315431	LO	Atlanta	GA	Actual/360	5.343%	49,063.77	13,429.76	0.00	N/A	12/06/28	--	10,663,911.30	10,650,481.54	06/06/22
27	30315432	LO	Houston	TX	Actual/360	5.180%	43,732.97	11,054.63	0.00	N/A	12/01/28	--	9,804,376.59	9,793,321.96	06/01/22
28	30315433	MU	Chicago	IL	Actual/360	5.240%	41,963.67	0.00	0.00	N/A	12/01/28	--	9,300,000.00	9,300,000.00	06/01/22
30	30315435	MF	KansasCity	MO	Actual/360	4.980%	35,162.82	10,363.18	0.00	N/A	12/01/28	--	8,199,646.65	8,189,283.47	06/01/22
31	30315436	RT	Centerville	UT	Actual/360	4.920%	24,433.15	8,015.37	0.00	N/A	10/01/28	--	5,767,069.13	5,759,053.76	06/01/22
32	30315437	Various Various		Various	Actual/360	5.030%	8,222.79	2,550.34	0.00	N/A	12/01/28	--	1,898,419.72	1,895,869.38	06/01/22
33	30315438	OF	LosAngeles	CA	Actual/360	4.850%	31,322.92	0.00	0.00	N/A	12/01/28	--	7,500,000.00	7,500,000.00	06/01/22
34	30315439	RT	SantaAna	CA	Actual/360	5.200%	29,570.51	19,879.46	0.00	N/A	12/01/28	--	6,603,837.04	6,583,957.58	06/01/22
35	30315440	LO	Lubbock	TX	Actual/360	5.578%	35,063.93	0.00	0.00	N/A	12/01/28	--	7,300,000.00	7,300,000.00	05/01/22
36	30315441	MU	Chicago	IL	Actual/360	5.615%	31,186.65	0.00	0.00	N/A	11/01/28	--	6,450,000.00	6,450,000.00	06/01/22
37	30315442	SS	Various	IN	Actual/360	5.347%	28,368.11	6,688.54	0.00	N/A	12/06/28	--	6,161,138.78	6,154,450.24	06/06/22
38	30315443	SS	SantaRosa	CA	Actual/360	4.975%	25,918.37	0.00	0.00	N/A	12/01/28	--	6,050,000.00	6,050,000.00	06/01/22
39	30315444	LO	Alpharetta	GA	Actual/360	5.343%	26,284.16	7,194.52	0.00	N/A	12/06/28	--	5,712,809.45	5,705,614.93	06/06/22
40	30315445	MF	Smyrna	GA	Actual/360	4.980%	19,325.28	6,115.72	0.00	N/A	12/01/28	--	4,506,478.08	4,500,362.36	06/01/22
41	30315446	SS	CollegeStation	TX	Actual/360	5.130%	19,437.00	0.00	0.00	N/A	12/06/28	--	4,400,000.00	4,400,000.00	06/06/22
42	30315447	OF	WinstonSalem	NC	Actual/360	5.525%	20,325.77	4,156.65	0.00	N/A	11/06/28	--	4,272,238.61	4,268,081.96	06/06/22
43	30315448	MU	Phoenix	AZ	Actual/360	5.418%	19,720.21	4,192.62	0.00	N/A	12/06/28	--	4,226,816.33	4,222,623.71	06/06/22
44	30315449	RT	Paragould	AR	Actual/360	5.285%	18,292.57	5,157.43	0.00	N/A	11/01/28	--	4,019,486.83	4,014,329.40	06/01/22
45	30315450	IN	Harrison	AR	Actual/360	5.840%	20,618.44	0.00	0.00	N/A	12/06/23	--	4,100,000.00	4,100,000.00	06/06/22
46	30315451	OF	Norwalk	CT	Actual/360	4.985%	14,555.97	4,281.10	0.00	N/A	12/01/28	--	3,390,914.41	3,386,633.31	06/01/22
47	30315452	SS	GrandJunction	CO	Actual/360	6.565%	18,152.68	2,369.57	0.00	N/A	12/06/23	--	3,211,048.36	3,208,678.79	06/06/22
48	30315453	OF	Phoenix	AZ	Actual/360	5.588%	15,398.04	0.00	0.00	N/A	12/06/28	--	3,200,000.00	3,200,000.00	06/06/22
49	30315454	MF	NewOrleans	LA	Actual/360	5.295%	12,150.11	3,389.73	0.00	N/A	12/01/28	--	2,664,741.77	2,661,352.04	06/01/22
50	30315455	RT	Puyallup	WA	Actual/360	5.450%	12,436.60	0.00	0.00	N/A	12/01/28	--	2,650,000.00	2,650,000.00	06/01/22
51	30315456	RT	Manassas	VA	Actual/360	5.015%	9,284.72	0.00	0.00	N/A	12/01/28	--	2,150,000.00	2,150,000.00	06/01/22
Totals							3,412,305.76	390,557.13	0.00				777,718,678.22	777,328,121.09
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined



© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI