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

FORM 10-D

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

For the monthly distribution period from:   April 16, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-206705-12

Central Index Key Number of issuing entity:  0001722194

Benchmark 2018-B1 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

Central Index Key Number of depositor:  0001013454

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

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

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

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

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

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

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

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4052616
38-4052617
38-7196231
(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-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2018-B1 Mortgage Trust.

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

The following table presents the loss information for the trust assets for the Benchmark 2018-B1 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

3

4.83%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2018-B1 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 16, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.

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

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

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206705-12 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206705-12 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Benchmark 2018-B1 Mortgage Trust, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206705-12 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206705-12 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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 27, 2022

 

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

Date: May 27, 2022

 

 


dma18b01_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

Benchmark 2018-B1 Mortgage Trust

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-B1

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

5-6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Exchangeable Certificate Factor Detail

7

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Additional Information

8

Special Servicer

LNR Partners,LLC

 

 

Bond / Collateral Reconciliation - Cash Flows

9

 

Job Warshaw

 

jwarshaw@lnrpartners.com

Bond / Collateral Reconciliation - Balances

10

 

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

 

Current Mortgage Loan and Property Stratification

11-15

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 1)

16-17

 

 

 

 

 

 

 

David Rodgers

(212) 230-9090

 

Mortgage Loan Detail (Part 2)

18-19

 

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

 

 

Principal Prepayment Detail

20

Certificate Administrator

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

 

 

Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Delinquency Loan Detail

22

 

 

 

trustadministrationgroup@wellsfargo.com

Collateral Stratification and Historical Detail

23

 

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

 

 

Specially Serviced Loan Detail - Part 1

24

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

25

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Modified Loan Detail

26

 

 

 

 

 

 

Rating Agency

Standard & Poor's Ratings Services

 

 

Historical Liquidated Loan Detail

27

 

 

 

 

 

 

 

 

(416) 202-6001

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

 

 

 

130 King Street West, Suite 2750 | Toronto, ON M5X 1E5 | Canada

 

 

Interest Shortfall Detail - Collateral Level

29

Rating Agency

Kroll Bond Rating Agency, Inc.

 

 

Supplemental Notes

30

 

general

(212) 702-0707

 

 

 

 

805 Third Avenue | New York, NY 10022 | United States

 

 

 

 

Rating Agency

Fitch Ratings, Inc.

 

 

 

 

 

 

(212) 908-0500

 

 

 

 

33 Whitehall Street | New York, NY 10004 | United States

 

 

 

 

Controlling Class

Eightfold Real Estate Capital, L.P.

 

 

 

 

Representative

 

 

 

 

 

 

-

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 30

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

      Original Balance                            Beginning Balance

Distribution

Distribution

Penalties

    Realized Losses              Total Distribution          Ending Balance

Support¹        Support¹

 

A-1

08162PAS0

2.560000%

18,703,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

08162PAT8

3.571000%

157,629,000.00

140,591,958.06

510,749.51

418,378.24

0.00

0.00

929,127.75

140,081,208.55

31.00%

30.00%

A-3

08162PAU5

3.355000%

49,272,000.00

49,272,000.00

0.00

137,756.30

0.00

0.00

137,756.30

49,272,000.00

31.00%

30.00%

A-SB

08162PAV3

3.602000%

40,449,000.00

40,449,000.00

0.00

121,414.41

0.00

0.00

121,414.41

40,449,000.00

31.00%

30.00%

A-4

08162PAW1

3.402000%

135,000,000.00

135,000,000.00

0.00

382,725.00

0.00

0.00

382,725.00

135,000,000.00

31.00%

30.00%

A-5

08162PAX9

3.666000%

387,112,000.00

387,112,000.00

0.00

1,182,627.16

0.00

0.00

1,182,627.16

387,112,000.00

31.00%

30.00%

A-M

08162PAZ4

3.878000%

97,114,000.00

97,114,000.00

0.00

313,840.08

0.00

0.00

313,840.08

97,114,000.00

22.09%

21.38%

B

08162PBA8

4.059000%

47,853,000.00

47,853,000.00

0.00

161,862.77

0.00

0.00

161,862.77

47,853,000.00

17.69%

17.13%

C

08162PBB6

4.104714%

52,075,000.00

52,075,000.00

0.00

178,127.47

0.00

0.00

178,127.47

52,075,000.00

12.92%

12.50%

D

08162PAG6

2.750000%

60,520,000.00

60,520,000.00

0.00

138,691.67

0.00

0.00

138,691.67

60,520,000.00

7.36%

7.13%

E

08162PAJ0

3.000000%

25,334,000.00

25,334,000.00

0.00

63,335.00

0.00

0.00

63,335.00

25,334,000.00

5.04%

4.88%

F-RR

08162PAM3

4.104714%

14,074,000.00

14,074,000.00

0.00

48,141.45

0.00

0.00

48,141.45

14,074,000.00

3.75%

3.63%

G-RR*

08162PAP6

4.104714%

40,816,346.00

40,816,346.00

0.00

127,965.15

0.00

0.00

127,965.15

40,816,346.00

0.00%

0.00%

S

08162PBC4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08162PAR2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR Interest

N/A

4.104714%

40,426,661.73

39,143,435.25

18,338.18

133,475.50

0.00

0.00

151,813.68

39,125,097.07

0.00%

0.00%

Regular SubTotal

 

1,166,378,007.73

1,129,354,739.31

529,087.69

3,408,340.20

0.00

0.00

3,937,427.89

1,128,825,651.62

 

 

 

 

X-A

08162PAY7

0.493238%

885,279,000.00

849,538,958.06

0.00

349,187.24

0.00

0.00

349,187.24

849,028,208.55

 

 

X-B

08162PAA9

0.045714%

47,853,000.00

47,853,000.00

0.00

1,822.94

0.00

0.00

1,822.94

47,853,000.00

 

 

X-D

08162PAC5

1.354714%

60,520,000.00

60,520,000.00

0.00

68,322.72

0.00

0.00

68,322.72

60,520,000.00

 

 

X-E

08162PAE1

1.104714%

25,334,000.00

25,334,000.00

0.00

23,322.35

0.00

0.00

23,322.35

25,334,000.00

 

 

Notional SubTotal

 

1,018,986,000.00

983,245,958.06

0.00

442,655.25

0.00

0.00

442,655.25

982,735,208.55

 

 

 

Deal Distribution Total

 

 

 

529,087.69

3,850,995.45

0.00

0.00

4,380,083.14

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 30

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

08162PAS0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

08162PAT8

891.91683041

3.24020015

2.65419586

0.00000000

0.00000000

0.00000000

0.00000000

5.89439602

888.67663025

A-3

08162PAU5

1,000.00000000

0.00000000

2.79583333

0.00000000

0.00000000

0.00000000

0.00000000

2.79583333

1,000.00000000

A-SB

08162PAV3

1,000.00000000

0.00000000

3.00166654

0.00000000

0.00000000

0.00000000

0.00000000

3.00166654

1,000.00000000

A-4

08162PAW1

1,000.00000000

0.00000000

2.83500000

0.00000000

0.00000000

0.00000000

0.00000000

2.83500000

1,000.00000000

A-5

08162PAX9

1,000.00000000

0.00000000

3.05500000

0.00000000

0.00000000

0.00000000

0.00000000

3.05500000

1,000.00000000

A-M

08162PAZ4

1,000.00000000

0.00000000

3.23166670

0.00000000

0.00000000

0.00000000

0.00000000

3.23166670

1,000.00000000

B

08162PBA8

1,000.00000000

0.00000000

3.38249995

0.00000000

0.00000000

0.00000000

0.00000000

3.38249995

1,000.00000000

C

08162PBB6

1,000.00000000

0.00000000

3.42059472

0.00000000

0.00000000

0.00000000

0.00000000

3.42059472

1,000.00000000

D

08162PAG6

1,000.00000000

0.00000000

2.29166672

0.00000000

0.00000000

0.00000000

0.00000000

2.29166672

1,000.00000000

E

08162PAJ0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F-RR

08162PAM3

1,000.00000000

0.00000000

3.42059471

0.00000000

0.00000000

0.00000000

0.00000000

3.42059471

1,000.00000000

G-RR

08162PAP6

1,000.00000000

0.00000000

3.13514468

0.28544985

11.82168659

0.00000000

0.00000000

3.13514468

1,000.00000000

S

08162PBC4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08162PAR2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR Interest

N/A

968.25791631

0.45361599

3.30167009

0.01034763

0.42854293

0.00000000

0.00000000

3.75528608

967.80430032

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162PAY7

959.62849911

0.00000000

0.39443751

0.00000000

0.00000000

0.00000000

0.00000000

0.39443751

959.05156290

X-B

08162PAA9

1,000.00000000

0.00000000

0.03809458

0.00000000

0.00000000

0.00000000

0.00000000

0.03809458

1,000.00000000

X-D

08162PAC5

1,000.00000000

0.00000000

1.12892796

0.00000000

0.00000000

0.00000000

0.00000000

1.12892796

1,000.00000000

X-E

08162PAE1

1,000.00000000

0.00000000

0.92059485

0.00000000

0.00000000

0.00000000

0.00000000

0.92059485

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 30

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

418,378.24

0.00

418,378.24

0.00

0.00

0.00

418,378.24

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

137,756.30

0.00

137,756.30

0.00

0.00

0.00

137,756.30

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

121,414.41

0.00

121,414.41

0.00

0.00

0.00

121,414.41

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

382,725.00

0.00

382,725.00

0.00

0.00

0.00

382,725.00

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

1,182,627.16

0.00

1,182,627.16

0.00

0.00

0.00

1,182,627.16

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

349,187.24

0.00

349,187.24

0.00

0.00

0.00

349,187.24

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

1,822.94

0.00

1,822.94

0.00

0.00

0.00

1,822.94

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

68,322.72

0.00

68,322.72

0.00

0.00

0.00

68,322.72

0.00

 

X-E

04/01/22 - 04/30/22

30

0.00

23,322.35

0.00

23,322.35

0.00

0.00

0.00

23,322.35

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

313,840.08

0.00

313,840.08

0.00

0.00

0.00

313,840.08

0.00

 

B

04/01/22 - 04/30/22

30

0.00

161,862.77

0.00

161,862.77

0.00

0.00

0.00

161,862.77

0.00

 

C

04/01/22 - 04/30/22

30

0.00

178,127.47

0.00

178,127.47

0.00

0.00

0.00

178,127.47

0.00

 

D

04/01/22 - 04/30/22

30

0.00

138,691.67

0.00

138,691.67

0.00

0.00

0.00

138,691.67

0.00

 

E

04/01/22 - 04/30/22

30

0.00

63,335.00

0.00

63,335.00

0.00

0.00

0.00

63,335.00

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

48,141.45

0.00

48,141.45

0.00

0.00

0.00

48,141.45

0.00

 

G-RR

04/01/22 - 04/30/22

30

470,867.03

139,616.18

0.00

139,616.18

11,651.02

0.00

0.00

127,965.15

482,518.05

 

VRR Interest

04/01/22 - 04/30/22

30

16,906.24

133,893.83

0.00

133,893.83

418.32

0.00

0.00

133,475.50

17,324.56

 

Totals

 

 

487,773.27

3,863,064.81

0.00

3,863,064.81

12,069.34

0.00

0.00

3,850,995.45

499,842.61

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 30

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Balance

   Beginning Balance                      Principal Distribution              Interest Distribution

Penalties

 

Losses

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

V1-A1 (Cert)

08162PBE0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A1 (EC)

N/A

N/A

671,520.89

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A2 (Cert)

08162PBF7

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A2 (EC)

N/A

4.104714%

5,659,582.26

5,047,876.67

18,338.18

17,266.74

0.00

 

0.00

35,604.92

5,029,538.49

V1-A3 (Cert)

08162PBG5

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A3 (EC)

N/A

4.104714%

1,769,083.97

1,769,083.97

0.00

6,051.32

0.00

 

0.00

6,051.32

1,769,083.97

V1-ASB (Cert)

08162PBH3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-ASB (EC)

N/A

4.104714%

1,452,299.02

1,452,299.02

0.00

4,967.73

0.00

 

0.00

4,967.73

1,452,299.02

V1-A4 (Cert)

08162PBJ9

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A4 (EC)

N/A

4.104714%

4,847,100.50

4,847,100.50

0.00

16,579.97

0.00

 

0.00

16,579.97

4,847,100.50

V1-A5 (Cert)

08162PBK6

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A5 (EC)

N/A

4.104714%

13,899,042.74

13,899,042.74

0.00

47,542.99

0.00

 

0.00

47,542.99

13,899,042.74

V1-AM (Cert)

08162PBL4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-AM (EC)

N/A

4.104714%

3,486,824.58

3,486,824.58

0.00

11,927.01

0.00

 

0.00

11,927.01

3,486,824.58

V1-B (Cert)

08162PBM2

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-B (EC)

N/A

4.104714%

1,718,135.56

1,718,135.56

0.00

5,877.05

0.00

 

0.00

5,877.05

1,718,135.56

V1-C (Cert)

08162PBN0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-C (EC)

N/A

4.104714%

1,869,724.14

1,869,724.14

0.00

6,395.57

0.00

 

0.00

6,395.57

1,869,724.14

V1-D (Cert)

08162PBP5

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-D (EC)

N/A

4.104714%

2,172,937.20

2,172,937.20

0.00

7,432.74

0.00

 

0.00

7,432.74

2,172,937.20

V1-E (Cert)

08162PBQ3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-E (EC)

N/A

4.104714%

909,603.29

909,603.29

0.00

3,111.38

0.00

 

0.00

3,111.38

909,603.29

V1-F (Cert)

08162PBR1

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-F (EC)

N/A

4.104714%

505,319.20

505,319.20

0.00

1,728.49

0.00

 

0.00

1,728.49

505,319.20

V1-G (Cert)

08162PBS9

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-G (EC)

N/A

4.104714%

1,465,488.38

1,465,488.38

0.00

4,594.52

0.00

 

0.00

4,594.52

1,465,488.38

Regular Interest Total

 

 

40,426,661.73

39,143,435.25

18,338.18

133,475.51

0.00

 

0.00

151,813.69

39,125,097.07

 

 

 

 

 

 

 

 

 

Exchangeable Certificate Detail continued to next page

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

V1-A1

08162PBE0

N/A

671,520.89

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A2

08162PBF7

N/A

5,659,582.26

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A3

08162PBG5

N/A

1,769,083.97

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-ASB

08162PBH3

N/A

1,452,299.02

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V1-A4

08162PBJ9

N/A

4,847,100.50

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance                      Principal Distribution                  Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V1-A5

08162PBK6

N/A

13,899,042.74

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-AM

08162PBL4

N/A

3,486,824.58

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-B

08162PBM2

N/A

1,718,135.56

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-C

08162PBN0

N/A

1,869,724.14

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-D

08162PBP5

N/A

2,172,937.20

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-E

08162PBQ3

N/A

909,603.29

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-F

08162PBR1

N/A

505,319.20

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-G

08162PBS9

N/A

1,465,488.38

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V2

08162PBD2

4.104714%

40,426,661.73

39,143,435.25

18,338.18

133,475.50

0.00

 

0.00

 

151,813.68

39,125,097.07

Exchangeable Certificates Total

 

80,853,323.46

39,143,435.25

18,338.18

133,475.50

0.00

 

0.00

 

151,813.68

39,125,097.07

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 6 of 30

 


 

 

                     

 

 

 

Exchangeable Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

        Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

V1-A1

08162PBE0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A2

08162PBF7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A3

08162PBG5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-ASB

08162PBH3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A4

08162PBJ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A5

08162PBK6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-AM

08162PBL4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-B

08162PBM2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-C

08162PBN0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-D

08162PBP5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-E

08162PBQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-F

08162PBR1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-G

08162PBS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V2

08162PBD2

968.25791631

0.45361599

3.30167009

0.01034763

0.42854293

0.00000000

0.00000000

3.75528608

967.80430032

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 7 of 30

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,380,083.14

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 8 of 30

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,876,140.84

Master Servicing Fee

8,285.25

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,356.77

Interest Adjustments

3,075.61

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

470.56

ARD Interest

0.00

Operating Advisor Fee

1,749.08

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,879,216.45

Total Fees

16,151.67

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

580,571.36

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

45,162.28

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(32,927.93)

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)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

(51,483.67)

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

(165.00)

Total Principal Collected

529,087.69

Total Expenses/Reimbursements

12,069.35

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,850,995.45

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

529,087.69

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,380,083.14

Total Funds Collected

4,408,304.14

Total Funds Distributed

4,408,304.16

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 30

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,129,354,740.09

1,129,354,740.09

Beginning Certificate Balance

1,129,354,739.31

(-) Scheduled Principal Collections

580,571.36

580,571.36

(-) Principal Distributions

529,087.69

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

(51,483.67)

(51,483.67)

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,128,825,652.40

1,128,825,652.40

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,129,901,181.64

1,129,901,181.64

Ending Certificate Balance

1,128,825,651.62

Ending Actual Collateral Balance

1,129,184,371.85

1,129,184,371.85

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.78)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.78)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.10%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 10 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

7,499,999 or less

10

48,007,991.02

4.25%

65

4.7588

2.093442

1.44 or less

11

221,034,756.90

19.58%

54

4.5074

0.827366

7,500,000 to 14,999,999

18

204,871,514.14

18.15%

60

4.5769

1.722405

1.45 to 1.49

4

70,441,814.33

6.24%

67

4.1936

1.489929

15,000,000 to 24,999,999

6

118,026,103.93

10.46%

67

4.2805

2.449812

1.50 to 1.74

7

111,053,377.10

9.84%

66

4.5767

1.627621

25,000,000 to 49,999,999

14

524,798,223.70

46.49%

54

3.9842

1.838248

1.75 to 1.99

7

110,621,566.97

9.80%

66

4.3447

1.853803

 

50,000,000 or greater

4

233,121,819.61

20.65%

52

3.8036

3.385422

2.00 to 2.49

13

342,764,301.78

30.36%

57

4.0116

2.250889

 

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

2.50 to 3.49

5

99,004,440.33

8.77%

66

3.9170

2.863181

 

 

 

 

 

 

 

 

3.50 and greater

5

173,905,394.99

15.41%

37

3.4820

4.415015

 

 

 

 

 

 

 

 

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 30

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

2

1,237,240.91

0.11%

25

3.5628

3.801000

Pennsylvania

9

74,362,038.77

6.59%

65

4.2090

1.892509

Arizona

3

8,065,938.46

0.71%

55

3.7389

2.920790

South Carolina

2

478,957.94

0.04%

25

3.5628

3.801000

Arkansas

1

51,738.04

0.00%

61

4.4860

1.383600

Texas

32

73,003,462.11

6.47%

51

4.1379

1.769371

California

19

220,069,168.62

19.50%

51

3.8729

2.618526

Virginia

4

2,509,528.50

0.22%

32

3.7466

3.319823

Colorado

1

7,729,453.73

0.68%

67

5.1050

1.520800

Washington

3

2,842,333.05

0.25%

64

3.9649

2.317987

Connecticut

3

18,265,512.85

1.62%

59

4.0980

2.150732

Washington, DC

2

95,000,000.00

8.42%

39

3.4304

2.645542

Florida

8

32,491,053.47

2.88%

63

4.7678

2.185517

Wisconsin

5

10,172,326.74

0.90%

57

4.4007

1.970575

Georgia

1

10,187,613.33

0.90%

65

3.7700

2.667400

Wyoming

1

152,449.42

0.01%

61

4.4860

1.383600

Illinois

8

64,676,453.69

5.73%

66

4.6058

0.276444

Totals

171

1,128,825,652.40

100.00%

57

4.1184

2.211538

Indiana

7

6,874,587.08

0.61%

30

3.6983

3.446276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Iowa

3

2,894,187.38

0.26%

57

4.4840

2.032857

 

 

 

 

 

 

 

Kentucky

1

267,597.39

0.02%

61

4.4860

1.383600

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Louisiana

2

5,384,728.31

0.48%

65

5.3154

2.674346

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Maryland

5

29,750,552.15

2.64%

62

4.5901

2.194482

Industrial

27

40,534,883.37

3.59%

36

3.6213

3.481069

Massachusetts

1

50,000,000.00

4.43%

68

3.9000

5.216000

Lodging

80

171,982,854.83

15.24%

54

4.7135

1.140202

Michigan

7

48,335,568.98

4.28%

63

4.2475

1.769137

Mixed Use

6

201,950,165.63

17.89%

66

4.0611

2.686285

Minnesota

8

41,052,569.74

3.64%

64

4.6813

1.846666

Mobile Home Park

1

4,305,394.99

0.38%

67

4.5000

4.211000

Missouri

3

1,707,344.16

0.15%

25

3.5628

3.801000

Multi-Family

4

156,182,284.12

13.84%

45

3.7939

2.588011

Nevada

1

396,850.86

0.04%

25

3.5628

3.801000

Office

38

371,561,582.22

32.92%

58

3.8913

2.432309

New Jersey

5

84,541,383.94

7.49%

62

4.1825

2.193565

Retail

11

170,124,808.03

15.07%

60

4.4456

1.479894

New York

3

119,000,000.00

10.54%

65

3.8763

1.934515

Self Storage

4

12,183,679.36

1.08%

68

4.7067

1.931262

North Carolina

8

84,220,959.67

7.46%

43

4.5829

1.474116

Totals

171

1,128,825,652.40

100.00%

57

4.1184

2.211538

Ohio

9

32,335,443.70

2.86%

65

4.2897

2.163403

 

 

 

 

 

 

 

Oklahoma

3

441,005.48

0.04%

41

3.9822

2.702938

 

 

 

 

 

 

 

Oregon

1

327,604.08

0.03%

61

4.4860

1.383600

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.9999% or less

13

463,600,000.00

41.07%

49

3.6183

3.018352

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.2499%

5

212,938,845.23

18.86%

66

4.1517

1.915229

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.4999%

10

166,997,240.39

14.79%

64

4.3689

1.903744

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

11

168,079,178.53

14.89%

54

4.6113

1.126870

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

8

73,130,608.10

6.48%

67

4.8442

1.392024

49 months or greater

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

 

5.0000% or greater

5

44,079,780.15

3.90%

48

5.1844

1.819040

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

 

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

6

197,739,466.12

17.52%

11

3.5977

2.877626

Interest Only

20

685,317,500.00

60.71%

52

3.8566

2.463422

 

61 to 84 months

46

931,086,186.28

82.48%

66

4.2290

2.070077

299 months or less

6

66,178,933.79

5.86%

66

4.9325

1.893623

 

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months to 350 months

26

377,329,218.61

33.43%

63

4.4511

1.809815

 

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

7

128,433,169.69

11.38%

66

3.8647

2.622685

 

 

 

None

 

 

12 months or less

42

940,614,031.77

83.33%

55

4.1114

2.191105

 

 

 

 

 

 

13 months to 24 months

2

30,728,941.50

2.72%

68

4.8040

1.556093

 

 

 

 

 

 

25 months or greater

1

29,049,509.44

2.57%

66

4.7410

1.748700

 

 

 

 

 

 

Totals

52

1,128,825,652.40

100.00%

57

4.1184

2.211538

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 15 of 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                   Accrual Type         Gross Rate

Interest

Principal

Adjustments             Repay Date     Date

Date

Balance

Balance

Date

 

1

309630001

OF

Jersey City

NJ

Actual/360

4.140%

241,500.00

0.00

0.00

N/A

11/01/27

--

70,000,000.00

70,000,000.00

05/01/22

 

2

309630002

MU

Santa Clarita

CA

Actual/360

4.186%

194,337.28

88,818.95

0.00

N/A

12/06/27

--

55,710,638.56

55,621,819.61

05/06/22

 

3

309630003

MF

San Jose

CA

Actual/360

2.941%

140,898.96

0.00

0.00

N/A

12/06/22

--

57,500,000.00

57,500,000.00

05/06/22

 

4

309101001

Various       Various

Various

Actual/360

3.770%

109,958.33

0.00

0.00

N/A

10/01/27

--

35,000,000.00

35,000,000.00

05/01/22

 

4A

309101002

 

 

 

Actual/360

3.770%

62,833.33

0.00

0.00

N/A

10/01/27

--

20,000,000.00

20,000,000.00

05/01/22

 

5

309071003

OF

New York

NY

Actual/360

3.605%

90,113.56

0.00

0.00

N/A

11/06/27

--

30,000,000.00

30,000,000.00

05/06/22

 

5A

309071005

 

 

 

Actual/360

3.605%

60,075.71

0.00

0.00

N/A

11/06/27

--

20,000,000.00

20,000,000.00

05/06/22

 

6

309630006

OF

Washington

DC

Actual/360

3.600%

120,000.00

0.00

0.00

N/A

11/01/27

--

40,000,000.00

40,000,000.00

05/01/22

 

6A

309630106

 

 

 

Actual/360

3.600%

30,000.00

0.00

0.00

N/A

11/01/27

--

10,000,000.00

10,000,000.00

05/01/22

 

7

309630007

MU

Chestnut Hill

MA

Actual/360

3.900%

162,500.00

0.00

0.00

N/A

01/01/28

--

50,000,000.00

50,000,000.00

05/01/22

 

8

656120771

OF

Washington

DC

Actual/360

3.242%

121,575.00

0.00

0.00

N/A

01/06/23

--

45,000,000.00

45,000,000.00

05/06/22

 

9

304101945

MF

Ann Arbor

MI

Actual/360

4.315%

155,142.85

63,484.06

0.00

N/A

12/06/27

--

43,145,172.70

43,081,688.64

05/06/22

 

10

309630010

LO

Chicago

IL

Actual/360

4.597%

168,556.67

0.00

0.00

N/A

11/01/27

--

44,000,000.00

44,000,000.00

05/01/22

 

11

656120744

MU

West Hollywood

CA

Actual/360

3.900%

139,750.00

0.00

0.00

N/A

12/06/27

--

43,000,000.00

43,000,000.00

05/06/22

 

12

309630012

Various       Various

Various

Actual/360

3.563%

124,995.95

0.00

0.00

N/A

06/05/24

--

42,100,000.00

42,100,000.00

05/05/22

 

13

309630013

RT

Whitehall

PA

Actual/360

4.056%

130,597.46

71,275.29

0.00

N/A

11/01/27

--

38,638,300.91

38,567,025.62

05/01/22

 

14

656120741

LO

Rochester

MN

Actual/360

4.741%

114,990.58

55,889.37

0.00

N/A

11/06/27

--

29,105,398.81

29,049,509.44

05/06/22

 

14A

656120743

 

 

 

Actual/360

4.741%

38,330.19

18,629.80

0.00

N/A

11/06/27

--

9,701,799.49

9,683,169.69

05/06/22

 

15

309630015

MF

Midland

TX

Actual/360

3.999%

119,970.00

0.00

0.00

N/A

01/06/28

--

36,000,000.00

36,000,000.00

05/06/22

 

16

309630016

MU

New York

NY

Actual/360

3.950%

115,208.33

0.00

0.00

N/A

08/01/27

--

35,000,000.00

35,000,000.00

05/01/22

 

17

309630017

RT

New York

NY

Actual/360

4.200%

119,000.00

0.00

0.00

12/06/27

12/06/29

--

34,000,000.00

34,000,000.00

09/06/21

 

18

309630018

LO

Charlotte

NC

Actual/360

4.530%

113,250.00

0.00

0.00

N/A

06/01/22

--

30,000,000.00

30,000,000.00

05/01/22

 

19

309630019

RT

Monroeville

PA

Actual/360

4.340%

50,633.33

0.00

0.00

N/A

10/06/27

--

14,000,000.00

14,000,000.00

05/06/22

 

19A

309630119

 

 

 

Actual/360

4.340%

50,633.33

0.00

0.00

N/A

10/06/27

--

14,000,000.00

14,000,000.00

05/06/22

 

20

304101958

OF

Ventura

CA

Actual/360

4.425%

81,862.50

0.00

0.00

N/A

01/06/28

--

22,200,000.00

22,200,000.00

05/06/22

 

21

656120750

OF

Raleigh

NC

Actual/360

4.330%

76,408.26

0.00

0.00

N/A

12/06/27

--

21,175,500.00

21,175,500.00

05/06/22

 

22

309630022

MF

Hyattsville

MD

Actual/360

4.775%

78,099.61

26,531.45

0.00

N/A

01/01/28

--

19,627,126.93

19,600,595.48

05/01/22

 

23

304101956

RT

Raleigh

NC

Actual/360

4.930%

61,922.83

22,486.61

0.00

N/A

01/06/28

--

15,072,495.06

15,050,008.45

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original             Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity           Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State           Accrual Type       Gross Rate

Interest

Principal

Adjustments              Repay Date    Date

Date

Balance

Balance

Date

 

24

304101974

OF

Stamford

CT

Actual/360

4.217%

51,832.73

0.00

0.00

N/A

12/06/27

--

14,750,000.00

14,750,000.00

05/06/22

 

25

309630025

RT

Weslaco

TX

Actual/360

5.096%

58,470.50

21,458.95

0.00

N/A

12/01/22

--

13,768,563.57

13,747,104.62

05/01/22

 

26

309630026

LO

Various

Various

Actual/360

4.530%

55,115.00

0.00

0.00

N/A

07/06/27

--

14,600,000.00

14,600,000.00

05/06/22

 

27

309630027

LO

Various

Various

Actual/360

4.486%

53,523.59

0.00

0.00

N/A

06/01/27

--

14,317,500.00

14,317,500.00

05/01/22

 

28

309630028

OF

Palm Beach Gardens

FL

Actual/360

4.510%

48,710.06

19,772.69

0.00

N/A

10/06/27

--

12,960,548.05

12,940,775.36

05/06/22

 

30

309630030

OF

Dublin

OH

Actual/360

4.430%

47,622.50

0.00

0.00

N/A

01/06/28

--

12,900,000.00

12,900,000.00

05/06/22

 

31

304101959

RT

Oak Park

IL

Actual/360

4.820%

47,961.69

19,350.30

0.00

N/A

01/06/28

--

11,940,669.63

11,921,319.33

02/06/21

 

32

309630032

MU

San Diego

CA

Actual/360

4.855%

47,982.79

(28,734.77)

(51,483.67)

N/A

12/06/27

--

11,099,611.25

11,128,346.02

04/06/22

 

33

309630033

RT

Montague

NJ

Actual/360

4.310%

33,787.27

14,767.69

0.00

N/A

11/01/24

--

9,407,129.19

9,392,361.50

05/01/22

 

34

309630034

LO

Panama City Beach

FL

Actual/360

5.416%

40,309.92

19,380.04

0.00

N/A

12/01/27

--

8,931,296.65

8,911,916.61

05/01/22

 

35

309630035

LO

Shelby

NC

Actual/360

5.020%

36,053.78

19,651.60

0.00

N/A

12/01/27

--

8,618,433.07

8,598,781.47

02/01/22

 

36

309630036

OF

Grandview Heights

OH

Actual/360

4.360%

31,766.53

12,890.19

0.00

N/A

10/06/27

--

8,743,080.44

8,730,190.25

05/06/22

 

37

309630037

LO

Glenwood Springs

CO

Actual/360

5.105%

32,933.64

12,048.04

0.00

N/A

12/01/27

--

7,741,501.77

7,729,453.73

05/01/22

 

38

304101951

RT

Appleton

WI

Actual/360

4.680%

29,379.00

12,481.60

0.00

N/A

01/06/28

--

7,533,077.16

7,520,595.56

05/06/22

 

39

656120772

OF

Various

Various

Actual/360

4.612%

28,059.38

0.00

0.00

N/A

07/06/27

--

7,300,000.00

7,300,000.00

05/06/22

 

40

656120773

MU

Oakland

CA

Actual/360

4.490%

26,940.00

0.00

0.00

N/A

09/06/27

--

7,200,000.00

7,200,000.00

05/06/22

 

42

309630042

LO

Chalmette

LA

Actual/360

5.416%

23,034.24

11,074.31

0.00

N/A

12/01/27

--

5,103,598.03

5,092,523.72

05/01/22

 

43

656120753

RT

Concord

NC

Actual/360

4.910%

19,861.99

11,220.59

0.00

N/A

12/06/27

--

4,854,253.45

4,843,032.86

05/06/22

 

44

304101946

SS

Miami

FL

Actual/360

4.700%

18,969.60

7,999.57

0.00

N/A

01/06/28

--

4,843,302.64

4,835,303.07

05/06/22

 

45

656120756

MH

Sun City

CA

Actual/360

4.500%

16,172.94

7,387.93

0.00

N/A

12/06/27

--

4,312,782.92

4,305,394.99

05/06/22

 

46

407004702

RT

Callahan

FL

Actual/360

4.870%

15,177.03

6,243.61

0.00

N/A

06/06/27

--

3,739,720.78

3,733,477.17

05/06/22

 

47

304101953

SS

Various

PA

Actual/360

4.630%

14,853.69

5,338.03

0.00

N/A

01/06/28

--

3,849,768.45

3,844,430.42

05/06/22

 

48

304101947

SS

Frankfort

IL

Actual/360

4.800%

14,034.67

4,722.12

0.00

N/A

01/06/28

--

3,508,667.99

3,503,945.87

05/06/22

 

49

407004713

RT

Ontario

CA

Actual/360

4.836%

13,519.85

4,919.67

0.00

N/A

07/06/27

--

3,354,802.59

3,349,882.92

05/06/22

 

Totals

 

 

 

 

 

 

3,879,216.45

529,087.69

(51,483.67)

 

 

 

1,129,354,740.09

1,128,825,652.40

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 17 of 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

12,752,232.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

7,960,283.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

26,742,187.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

40,892,457.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

86,034,020.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

10,473,717.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

7,845,044.85

5,756,628.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

4,239,329.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

(163,500.04)

114,705.92

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

656,523.43

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

53,160,807.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

21,930,820.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

16,647,645.00

14,577,992.00

07/01/18

06/30/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

482,383.92

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

7,071,354.00

5,298,695.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,590,375.00

0.00

--

--

05/11/22

10,190,355.79

173,092.42

83,005.05

791,964.18

687,359.34

0.00

 

 

18

3,668,379.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

5,354,220.56

3,797,994.78

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,664,527.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,498,172.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

4,381,821.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,378,215.48

1,112,243.86

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent            Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,300,775.87

292,720.94

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

8,237,357.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

42,653,989.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,519,003.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,409,999.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

546,640.00

0.00

--

--

05/11/22

2,377,196.06

92,633.01

57,643.14

916,285.83

417,390.46

0.00

 

 

32

708,000.00

354,457.00

01/01/20

06/30/20

04/11/22

0.00

14,532.42

147,687.81

147,687.81

0.00

0.00

 

 

33

1,351,556.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

2,335,079.30

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

986,386.00

0.00

--

--

--

0.00

0.00

55,611.30

167,009.37

19,283.26

0.00

 

 

36

1,226,360.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

439,644.95

938,035.67

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

723,600.60

361,800.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

722,255.00

480,177.98

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

739,115.44

173,981.10

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

832,199.76

1,156,169.88

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

593,121.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

404,206.17

140,180.80

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

1,234,438.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

499,066.63

0.00

--

--

--

0.00

0.00

0.00

0.00

11,855.43

0.00

 

 

47

550,574.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

424,660.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

307,210.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

384,532,272.32

38,029,769.88

 

 

 

12,567,551.85

280,257.85

343,947.30

2,022,947.19

1,135,888.49

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 30

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 20 of 30

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

1

8,598,781.47

2

45,921,319.33

0

0.00

1

8,598,781.47

1

11,128,346.02

0

0.00

0

0.00

4.118404%

4.086703%

57

04/15/22

0

0.00

0

0.00

4

65,658,713.95

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.118608%

4.086911%

58

03/17/22

0

0.00

0

0.00

4

65,709,018.29

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.118821%

4.087120%

59

02/17/22

0

0.00

0

0.00

4

65,771,995.44

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.119088%

4.087382%

60

01/18/22

0

0.00

1

8,676,898.51

3

57,144,925.17

0

0.00

0

0.00

0

0.00

0

0.00

1

12,422,993.12

4.119298%

4.087589%

61

12/17/21

1

8,695,017.26

0

0.00

3

57,176,425.17

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.125321%

4.093374%

61

11/18/21

0

0.00

0

0.00

4

65,925,168.11

0

0.00

0

0.00

0

0.00

0

0.00

1

5,960,614.93

4.125552%

4.093601%

62

10/18/21

0

0.00

0

0.00

4

65,974,352.43

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.130703%

4.098639%

63

09/17/21

0

0.00

1

8,751,321.54

3

57,276,337.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.130939%

4.098870%

64

08/17/21

1

8,769,119.96

1

11,219,364.44

2

46,087,928.48

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.131154%

4.099081%

65

07/16/21

1

11,233,121.61

0

0.00

3

54,891,839.78

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.131368%

4.099291%

66

06/17/21

0

0.00

0

0.00

3

54,929,323.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.131601%

4.099518%

67

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

17

309630017

09/06/21

7

6

 

83,005.05

791,964.18

798,136.87

34,000,000.00

11/12/20

7

 

 

 

 

31

304101959

02/06/21

14

6

 

57,643.14

916,285.83

581,888.23

12,197,369.93

06/19/20

6

 

 

 

 

32

309630032

04/06/22

0

B

 

147,687.81

147,687.81

3,000.25

11,151,094.92

10/14/20

9

 

 

 

 

35

309630035

02/01/22

2

2

 

55,611.30

167,009.37

163,145.14

8,658,701.43

11/04/20

7

 

 

 

04/13/22

Totals

 

 

 

 

 

343,947.30

2,022,947.19

1,546,170.49

66,007,166.28

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 22 of 30

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

                  REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

30,000,000

30,000,000

 

0

 

0

 

7 - 12 Months

 

116,247,105

116,247,105

 

0

 

0

 

13 - 24 Months

0

0

 

0

 

0

 

25 - 36 Months

51,492,362

51,492,362

 

0

 

0

 

37 - 48 Months

0

0

 

0

 

0

 

49 - 60 Months

0

0

 

0

 

0

 

> 60 Months

 

931,086,186

876,566,085

45,921,319

8,598,781

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

1,128,825,652

1,074,305,552

0

0

45,921,319

8,598,781

 

Apr-22

1,129,354,740

1,063,696,026

0

0

65,658,714

0

 

Mar-22

1,129,882,518

1,064,173,500

0

0

65,709,018

0

 

Feb-22

1,130,539,491

1,064,767,495

0

0

65,771,995

0

 

Jan-22

1,131,062,618

1,065,240,794

0

8,676,899

57,144,925

0

 

Dec-21

1,144,025,436

1,078,153,993

8,695,017

0

57,176,425

0

 

Nov-21

1,144,608,705

1,078,683,536

0

0

65,925,168

0

 

Oct-21

1,151,116,912

1,085,142,559

0

0

65,974,352

0

 

Sep-21

1,151,708,894

1,085,681,234

0

8,751,322

57,276,338

0

 

Aug-21

1,152,252,001

1,086,175,588

8,769,120

11,219,364

46,087,928

0

 

Jul-21

1,152,792,971

1,086,668,010

11,233,122

0

54,891,840

0

 

Jun-21

1,153,378,570

1,098,449,246

0

0

54,929,323

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 30

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

17

309630017

34,000,000.00

34,000,000.00

28,300,000.00

01/10/22

1,590,375.00

1.07770

09/30/21

12/06/29

I/O

31

304101959

11,921,319.33

12,197,369.93

11,750,000.00

08/25/20

546,640.00

0.67670

03/31/22

01/06/28

307

32

309630032

11,128,346.02

11,151,094.92

14,600,000.00

10/13/21

712,809.13

0.97290

06/30/20

12/06/27

307

35

309630035

8,598,781.47

8,658,701.43

11,000,000.00

11/10/21

986,386.00

1.47550

06/30/20

12/01/27

246

Totals

 

65,648,446.82

66,007,166.28

65,650,000.00

 

3,836,210.13

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 30

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

17

309630017

RT

NY

11/12/20

7

 

 

 

Loan originally transferred to Midland, as Special Servicer, on 11/12/20 due to Delinquent Payments as Borrower failed to make the payment due for 9/6/20. Notice of Default was sent on 12/7/20. Loan was accelerated on 7/23/21. Collateral

consists of a ground floor retail condominium unit within the property known as the Atrium Condominium located in the Greenwich Village neighborhood of New York City. The Atrium Condominium is an 11-story building containing 196

residential units built in 1910 with the retail portion containing 27,541 NRSF. Local counsel was retained to file for foreclosure and/or receivership, if necessary. Foreclosure was filed on 11/5/21. Lender is still waiting for the court to assign a

judge to the foreclosure case. Lender will dual track the foreclosure process while discussing workout alternatives with Borrower.

 

 

 

31

304101959

RT

IL

06/19/20

6

 

 

 

Collateral is a 63,317 SF urban retail-condo located Oak Park, IL (Chicago MSA). Subject occupies the first three floors of retail space in a 7-story residential condominium building that was constructed in 2006. The tenant is a Fitness Center

occupying 47,074 SF or 74% of the property. As of year-end 2021, property cash flow did not cover debt service (0.85x DSCR). The Borrower has requested to prepay the loan, subject to a waiver of default interest, yield maintenance and late

fees. Lender's legal counsel is working with borrower parties on payoff with waivers of default interest, yield maintenance and late fees while dual tracking foreclosure.

 

 

32

309630032

MU

CA

10/14/20

9

 

 

 

Property is a 5-story (with basement) mixed-use building originally constructed in 1913. The Property contains 20 residential apartments and 10,650 SF of ground level retail within 3 suites. Borrower stated that COVID mandates in California led

To disruption of business and is seeking a modification. Borrower and Lender have finalized relief and Loan has entered into rehab period.

 

 

 

 

35

309630035

LO

NC

11/04/20

7

 

 

 

REO Title Date: 4/14/2022. Description of Collateral: Property is flagged as a Hampton Inn and Suites located in Shelby NC. Current Franchise Agreement expiring 2/28/2033. The subject is the fee simple interest in a 2.42-acre parcel improved

with a select-service lodging facility known as the Hampton Inn & Suites Shelby. The property, which opened in 2015, features 4-Story 86 rooms,648 sf of meeting space, fitness center, outdoor pool and business center. Companion Loan -

None. Deferred Maintenance / Repair Issues: Property is in overall good condition. Dec 2021 operating results: Occup 66%, ADR $109, Revpar $73. ADR and Revpar >100% penetration from comp set. Marketing Summary: Property is not

marketed for sale. However, given strength of hotel sales environment, investigating potential of listing asset in July Gen 2 Auction.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 25 of 30

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

32

309630032

11,391,106.65

4.85500%

11,391,106.65

4.85500%

10

06/16/20

04/06/20

08/11/20

32

309630032

0.00

4.85500%

0.00

4.85500%

10

03/06/22

12/06/21

05/01/22

34

309630034

9,290,575.95

5.41600%

9,290,575.95

5.41600%

10

07/28/20

06/01/20

09/11/20

35

309630035

8,985,244.69

5.02000%

8,985,244.69

5.02000%

10

06/18/20

06/01/20

08/11/20

37

309630037

7,963,447.81

5.10500%

7,963,447.81

5.10500%

10

06/09/20

04/01/20

08/11/20

42

309630042

5,308,900.51

5.41600%

5,308,900.51

5.41600%

10

07/28/20

06/01/20

09/11/20

Totals

 

42,939,275.61

 

42,939,275.61

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 30

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

      Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹       Number           Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 30

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

    Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID     Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 28 of 30

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

17

0.00

0.00

7,083.33

0.00

0.00

35,623.78

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

2,487.64

0.00

0.00

9,538.50

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

(44,294.41)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(165.00)

0.00

35

0.00

0.00

1,795.51

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(32,927.93)

0.00

0.00

45,162.28

0.00

0.00

0.00

0.00

(165.00)

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

12,069.35

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 29 of 30

 


 

 

   

Supplemental Notes

 

Disclosable Special Servicing Fees

 

May 2022Prospectus ID 17 Disclosable SS Fee = 7,083.33;Prospectus ID 31 Disclosable SS Fee = 2,487.64;Prospectus ID 32 Disclosable SS Fee = 2,312.42 ; Prospectus ID 35 Disclosable SS Fee = 1,795.51;

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30

 


(null)


  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-17-2017
    70000000.00
    120
    11-01-2027
    0.0414
    0.0414
    3
    1
    120
    12-01-2017
    true
    1
    PP
    3
    249550.00
    70000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-31-2019
    08-31-2027
    08-31-2027
    
      90 HUDSON
      90 HUDSON STREET
      Jersey City
      NJ
      07302
      Hudson
      OF
      431658
      431658
      1999
      216000000.00
      MAI
      08-25-2017
      0.9750
      0.98
      6
      02-01-2020
      N
      Lord Abbett & Co.
      261350
      12-31-2024
      Charles Komar & Sons  Inc
      159341
      12-31-2031
      Sweetgreen New York  LLC
      3088
      12-31-2030
      08-31-2017
      12-31-2020
      12-31-2021
      19557986.00
      18852848.00
      7670668.00
      6100615.21
      11887318.00
      12752232.79
      11153500.00
      12018413.79
      UW
      CREFC
      5456750.00
      2.18
      2.3369
      2.04
      2.2024
      F
      F
      12-31-2021
    
    false
    false
    70000000.00
    241500.00
    0.0414
    0.000145
    241500.00
    0.00
    0.00
    70000000.00
    70000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-09-2017
    58000000.00
    120
    12-06-2027
    360
    0.04186
    0.04186
    3
    1
    24
    01-06-2018
    true
    1
    WL
    5
    209067.44
    58000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      VALENCIA TOWN CENTER
      24300, 24303 AND 24305 TOWN CENTER DRIVE, 24200 AND 24204 MAGIC MOUNTAIN PARKWAY, 26950 THEATER DRIVE AND 26735 CIRCLE DRIVE
      Santa Clarita
      CA
      91355
      Los Angeles
      MU
      395219
      395219
      1995
      82100000.00
      MAI
      08-11-2017
      0.9650
      0.94
      6
      02-06-2020
      N
      PRINCESS CRUISE LINES  LTD
      310821
      03-31-2026
      Morgan Stanley and Company
      9163
      04-30-2024
      EMC
      8565
      07-28-2027
      07-31-2017
      12-31-2020
      12-31-2021
      17131520.00
      15714007.00
      8817344.00
      7753723.42
      8314176.00
      7960283.58
      7733966.00
      7380073.58
      UW
      CREFC
      3397874.76
      2.45
      2.3427
      2.28
      2.1719
      F
      F
      03-31-2022
    
    false
    false
    55710638.56
    283156.23
    0.04186
    0.000131
    194337.28
    88818.95
    0.00
    55621819.61
    55621819.61
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-01-2017
    57500000.00
    60
    12-06-2022
    0.029405
    0.029405
    3
    1
    60
    01-06-2018
    true
    1
    PP
    3
    145595.59
    57500000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-05-2020
    06-05-2022
    06-05-2022
    
      THE WOODS
      4300 THE WOODS DRIVE
      San Jose
      CA
      95136
      Santa Clara
      MF
      1841
      1841
      1981
      2017
      675500000.00
      MAI
      10-10-2017
      0.9470
      0.95
      6
      02-06-2020
      N
      09-30-2017
      12-31-2020
      12-31-2021
      45252611.00
      45421943.00
      14939344.00
      18679756.00
      30313267.00
      26742187.00
      29853017.00
      26281937.00
      UW
      CREFC
      5962681.00
      5.08
      4.4849
      5.01
      4.4077
      F
      F
    
    false
    false
    57500000.00
    140898.96
    0.029405
    0.000306
    140898.96
    0.00
    0.00
    57500000.00
    57500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    Bank of America, N.A.
    09-29-2017
    35000000.00
    120
    10-01-2027
    0.0377
    0.0377
    3
    1
    120
    11-01-2017
    true
    1
    PP
    3
    178551.39
    35000000.00
    1
    10
    10
    0
    true
    true
    true
    false
    false
    10-31-2019
    04-30-2027
    04-30-2027
    
      Griffin Portfolio
      3708698
      610000000.00
      MAI
      09-21-2017
      0.9840
      0.97
      X
      06-30-2017
      12-31-2020
      12-31-2021
      54906442.00
      58793664.00
      16595713.00
      17901206.75
      38310729.00
      40892457.25
      35653002.00
      38234729.25
      UW
      14333854.00
      2.67
      2.8528
      2.49
      2.6674
      F
      F
    
    false
    false
    35000000.00
    109958.33
    0.0377
    0.000131
    109958.33
    0.00
    0.00
    35000000.00
    35000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    04-12-2022
    05-11-2022
    
      RESTORATION HARDWARE DISTRIBUTION
      825 ROGERS ROAD
      Patterson
      CA
      95363
      Stanislaus
      IN
      1501387
      1501387
      2015
      120000000.00
      MAI
      09-01-2017
      1
      1
      6
      Restoration Hardware
      1501387
      08-31-2030
      06-30-2017
      12-31-2020
      12-31-2021
      7923304.00
      9049897.00
      1806767.00
      1969531.91
      6116537.00
      7080365.09
      5666121.00
      6629948.09
      UW
      CREFC
      2981442.00
      2.3748
      2.2237
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-002
    04-12-2022
    05-11-2022
    
      STATE FARM REGIONAL HQ
      64 & 66 PERIMETER CENTER EAST
      Atlanta
      GA
      30346
      DeKalb
      OF
      584785
      584785
      1971
      2012
      122000000.00
      MAI
      09-06-2017
      0.8960
      0.90
      6
      State Farm
      503201
      12-31-2023
      BCD TRAVEL
      7081
      11-30-2023
      Hitachi Energy USA  Inc.
      5575
      01-31-2022
      06-30-2017
      12-31-2020
      12-31-2021
      12485699.00
      13133121.00
      4833549.00
      5075455.46
      7652150.00
      8057665.54
      7067365.00
      7472880.54
      UW
      CREFC
      2655050.00
      3.0348
      2.8145
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-003
    04-12-2022
    05-11-2022
    
      NORTH POINTE I
      6380 & 6440 AVIATION WAY
      West Chester
      OH
      45069
      Butler
      OF
      409798
      409798
      2010
      61000000.00
      MAI
      09-06-2017
      1
      1
      6
      General Electric Company
      204889
      07-31-2025
      General Electric Company
      204889
      07-31-2027
      06-30-2017
      12-31-2020
      12-31-2021
      6609735.00
      7187387.00
      1798899.00
      2541826.21
      4810836.00
      4645560.79
      4401038.00
      4235762.79
      UW
      CREFC
      1515566.00
      3.0652
      2.7948
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-004
    04-12-2022
    05-11-2022
    
      CORPORATE CAMPUS AT NORTERRA
      25500 & 25600 NORTH NORTERRA DRIVE
      Phoenix
      AZ
      85085
      Maricopa
      OF
      232648
      232648
      2000
      60000000.00
      MAI
      09-06-2017
      1
      1
      6
      CIGNA
      232648
      07-31-2023
      06-30-2017
      12-31-2020
      12-31-2021
      6336045.00
      6277281.00
      2530233.00
      2135096.81
      3805812.00
      4142184.19
      3573164.00
      3909536.19
      UW
      CREFC
      1490721.00
      2.7786
      2.6225
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-005
    04-12-2022
    05-11-2022
    
      CHRISTUS HEALTH HQ
      919 HIDDEN RIDGE
      Irving
      TX
      75038
      Dallas
      OF
      253340
      253340
      1997
      55690000.00
      MAI
      09-08-2017
      1
      1
      6
      CHRISTUS HEALTH
      247721
      11-30-2024
      FITNESS CENTER
      2386
      12-31-2050
      NTX food management LLC
      2117
      01-31-2023
      06-30-2017
      12-31-2020
      12-31-2021
      6395756.00
      6981625.00
      2651837.00
      2528681.24
      3743919.00
      4452943.76
      3490579.00
      4199603.76
      UW
      CREFC
      1383637.00
      3.2182
      3.0351
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-006
    04-12-2022
    05-11-2022
    
      DUKE BRIDGES I
      7668 WARREN PARKWAY
      Frisco
      TX
      75034
      Collin
      OF
      158135
      158135
      2005
      42270000.00
      MAI
      09-08-2017
      1
      1
      6
      T-Mobile
      158135
      04-30-2027
      06-30-2017
      12-31-2020
      12-31-2021
      4202308.00
      4663710.00
      1106492.00
      1197979.94
      3095816.00
      3465730.06
      2937681.00
      3307595.06
      UW
      CREFC
      1050213.00
      3.30
      3.1494
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-007
    04-12-2022
    05-11-2022
    
      WELLS FARGO OPERATIONS CENTER
      8740 RESEARCH DRIVE
      Charlotte
      NC
      28262
      Mecklenburg
      OF
      155579
      155579
      1984
      2014
      41500000.00
      MAI
      09-06-2017
      1
      1
      6
      Wells Fargo Bank
      155579
      01-31-2025
      06-30-2017
      12-31-2020
      12-31-2021
      3002029.00
      3199465.00
      367890.00
      622180.70
      2634139.00
      2577284.30
      2478560.00
      2421704.30
      UW
      CREFC
      1031082.00
      2.4995
      2.3487
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-008
    04-12-2022
    05-11-2022
    
      ACE HARDWARE HQ
      2200-2222 KENSINGTON COURT
      Oak Brook
      IL
      60523
      DuPage
      OF
      206030
      206030
      1974
      2012
      35000000.00
      MAI
      09-05-2017
      1
      1
      6
      ACE Hardware
      206030
      11-30-2024
      06-30-2017
      12-31-2020
      12-31-2021
      2998140.00
      2917385.00
      328603.00
      522275.87
      2669537.00
      2395109.13
      2463507.00
      2189079.13
      UW
      CREFC
      869587.00
      2.7543
      2.5173
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4-009
    04-12-2022
    05-11-2022
    
      ROYAL RIDGE V
      3929 WEST JOHN CARPENTER FREEWAY
      Irving
      TX
      75063
      Dallas
      OF
      119611
      119611
      2004
      32900000.00
      MAI
      09-08-2017
      1
      1
      6
      NEC Corporation of America
      119611
      03-31-2026
      06-30-2017
      12-31-2020
      12-31-2021
      3034446.00
      3428375.00
      915275.00
      928578.88
      2119171.00
      2499796.12
      1999560.00
      2380186.12
      UW
      CREFC
      817412.00
      3.0581
      2.9118
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    4A
    04-12-2022
    05-11-2022
    Bank of America, N.A.
    09-29-2017
    20000000.00
    120
    10-01-2027
    0.0377
    0.0377
    3
    1
    120
    11-01-2017
    1
    PP
    3
    20000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      X
      F
    
    false
    false
    20000000.00
    62833.33
    0.0377
    0.000131
    62833.33
    0.00
    0.00
    20000000.00
    20000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-010
    04-12-2022
    05-11-2022
    
      COMCAST REGIONAL HQ
      15815 25TH AVENUE WEST
      Lynnwood
      WA
      98087
      Snohomish
      OF
      87385
      87385
      2007
      21700000.00
      MAI
      09-05-2017
      1
      1
      6
      COMCAST
      87385
      07-31-2027
      06-30-2017
      12-31-2020
      12-31-2021
      1918980.00
      1955418.00
      256168.00
      379599.73
      1662812.00
      1575818.27
      1575427.00
      1488433.27
      UW
      CREFC
      539144.00
      2.9228
      2.7607
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    Goldman Sachs Mortgage Company
    10-18-2017
    30000000.00
    120
    11-06-2027
    0.03604543
    0.03604543
    3
    1
    120
    12-06-2017
    true
    1
    A1
    3
    155195.58
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      WORLDWIDE PLAZA
      825 EIGHTH AVENUE
      New York
      NY
      10019
      New York
      OF
      2049553
      2049553
      1987
      1996
      1740000000.00
      MAI
      10-01-2017
      0.9840
      0.95
      6
      02-06-2020
      N
      NOMURA HOLDING AMERICA INC
      778328
      09-30-2033
      Cravath Swaine & Moore
      617135
      08-31-2024
      Mercury Parking  LLC
      131971
      11-30-2027
      06-30-2017
      12-31-2020
      12-31-2021
      141343932.00
      151062000.00
      54051285.00
      65027979.19
      87292647.00
      86034020.81
      85021775.00
      83763147.81
      UW
      CREFC
      34353293.00
      3.88
      2.5043
      3.77
      2.4382
      F
      F
      12-31-2021
    
    false
    false
    30000000.00
    90113.56
    0.03604543
    0.0001185
    90113.56
    0.00
    0.00
    30000000.00
    30000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5A
    04-12-2022
    05-11-2022
    Goldman Sachs Mortgage Company
    10-18-2017
    20000000.00
    120
    11-06-2027
    0.03604543
    0.03604543
    3
    1
    120
    12-06-2017
    1
    A1
    3
    20000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    20000000.00
    60075.71
    0.03604543
    0.0001185
    60075.71
    0.00
    0.00
    20000000.00
    20000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association/Citi Real Estate Funding Inc.
    10-03-2017
    40000000.00
    120
    11-01-2027
    0.036
    0.036
    3
    1
    120
    12-01-2017
    true
    1
    PP
    3
    155000.00
    40000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    11-30-2019
    07-31-2027
    07-31-2027
    
      STATION PLACE III
      700 2ND STREET NORTHEAST
      Washington
      DC
      20002
      District of Columbia
      OF
      517653
      517653
      2009
      399000000.00
      MAI
      08-22-2017
      0.9860
      6
      02-01-2020
      N
      U.S. SECURITIES AND EXCHANGE COMMISSION
      209530
      02-28-2021
      KAISER FOUNDATION HEALTH PLAN, INC.
      206875
      06-30-2024
      AMERICAN CHEMISTRY COUNCIL
      93168
      12-31-2025
      07-31-2017
      35992988.00
      13463618.00
      22529370.00
      20806621.00
      UW
      CREFC
      3.25
      3.00
      F
    
    false
    false
    40000000.00
    120000.00
    0.036
    0.000131
    120000.00
    0.00
    0.00
    40000000.00
    40000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    6A
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association/Citi Real Estate Funding Inc.
    10-03-2017
    10000000.00
    120
    11-01-2027
    0.036
    0.036
    3
    1
    120
    12-01-2017
    1
    PP
    3
    10000000.00
    1
    5
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    10000000.00
    30000.00
    0.036
    0.000131
    30000.00
    0.00
    0.00
    10000000.00
    10000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    12-15-2017
    50000000.00
    120
    01-01-2028
    0.039
    0.039
    3
    1
    120
    02-01-2018
    true
    1
    PP
    3
    0.00
    50000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-28-2019
    09-30-2027
    09-30-2027
    
      ATRIUM CENTER
      300 BOYLSTON STREET
      Chestnut Hill
      MA
      02467
      Middlesex
      MU
      293120
      293120
      1986
      2017
      215000000.00
      MAI
      09-08-2017
      1
      1
      6
      X
      Dana Faber Cancer Institute  LLC
      145502
      04-30-2033
      LTF Lease Company
      116213
      11-30-2037
      CCRM Boston LLC
      17936
      05-31-2032
      12-31-2020
      12-31-2021
      13100668.00
      15681115.00
      3634080.00
      5207397.73
      9466588.00
      10473717.27
      9305372.00
      10312501.27
      UW
      CREFC
      1977083.00
      2.08
      5.2975
      2.05
      5.216
      F
      F
      12-31-2021
    
    false
    false
    50000000.00
    162500.00
    0.039
    0.000231
    162500.00
    0.00
    0.00
    50000000.00
    50000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    12-29-2017
    45000000.00
    60
    01-06-2023
    0.03242
    0.03242
    3
    1
    60
    02-06-2018
    true
    1
    PP
    3
    0.00
    45000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2022
    
      SENTINEL SQUARE II
      1050 FIRST STREET NORTHEAST
      Washington
      DC
      20002
      District of Columbia
      OF
      280363
      280363
      2017
      172000000.00
      MAI
      04-01-2019
      0.9410
      0.95
      6
      02-06-2020
      N
      Government of the District of Columbia
      164110
      02-28-2029
      GSA
      99677
      11-30-2032
      LA LUXE DENTAL PLLC
      1575
      06-30-2031
      01-01-2021
      09-30-2021
      13947826.00
      9839240.00
      4756435.00
      4082612.00
      9191391.00
      5756628.00
      9121300.00
      5704060.00
      UW
      CREFC
      2533158.00
      2.72
      2.2725
      2.70
      2.2517
      N
      F
      12-31-2020
    
    false
    false
    45000000.00
    121575.00
    0.03242
    0.000131
    121575.00
    0.00
    0.00
    45000000.00
    45000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-06-2017
    44100000.00
    120
    12-06-2027
    360
    0.04315
    0.04315
    3
    1
    36
    01-06-2018
    true
    1
    WL
    5
    163862.13
    44100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      SPICETREE APARTMENTS
      4854 WASHTENAW AVENUE
      Ann Arbor
      MI
      48108
      Washtenaw
      MF
      551
      551
      1968
      2017
      63700000.00
      MAI
      10-18-2017
      0.9550
      0.95
      6
      02-06-2020
      N
      10-31-2017
      12-31-2020
      12-31-2021
      7043941.00
      7925817.00
      3011359.00
      3686487.90
      4032582.00
      4239329.10
      3894832.00
      4101579.10
      UW
      CREFC
      2623522.92
      1.54
      1.6158
      1.48
      1.5633
      F
      F
    
    false
    false
    43145172.70
    218626.91
    0.04315
    0.000131
    155142.85
    63484.06
    0.00
    43081688.65
    43081688.64
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    10-20-2017
    44000000.00
    120
    11-01-2027
    0.04597
    0.04597
    3
    1
    120
    12-01-2017
    true
    1
    PP
    3
    174175.22
    44000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-31-2019
    08-31-2027
    08-31-2027
    
      RADISSON BLU AQUA HOTEL
      221 NORTH COLUMBUS DRIVE
      Chicago
      IL
      60601
      Cook
      LO
      334
      334
      2011
      2016
      117500000.00
      MAI
      09-01-2017
      0.7560
      0.43
      6
      X
      12-31-2017
      04-01-2021
      03-31-2022
      37020701.00
      18013282.00
      30347294.00
      17898576.08
      6673407.00
      114705.92
      6673407.00
      -605657.08
      UW
      CREFC
      2982942.32
      2.24
      0.0384
      2.24
      -0.203
      F
      F
    
    false
    false
    44000000.00
    168556.67
    0.04597
    0.000254
    168556.67
    0.00
    0.00
    44000000.00
    44000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-07-2017
    43000000.00
    120
    12-06-2027
    0.039
    0.039
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    144408.33
    43000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2027
    
      8900 BEVERLY
      8900 BEVERLY BOULEVARD
      West Hollywood
      CA
      90048
      Los Angeles
      MU
      54790
      54790
      2012
      87800000.00
      MAI
      10-13-2017
      0.8960
      1
      6
      02-06-2020
      N
      Cedars-Sinai Medical Center
      34866
      11-30-2024
      Provena- Office
      7190
      04-30-2027
      Gloster Furniture  Inc.
      4524
      11-09-2031
      09-30-2017
      01-01-2022
      03-31-2022
      4432868.00
      1025434.00
      732471.00
      368910.57
      3700397.00
      656523.43
      3578534.00
      626057.68
      UW
      CREFC
      419250.00
      2.18
      1.5659
      2.10
      1.4932
      F
      F
      03-31-2022
    
    false
    false
    43000000.00
    139750.00
    0.039
    0.000131
    139750.00
    0.00
    0.00
    43000000.00
    43000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association/Bank of America, N.A.
    05-19-2017
    42100000.00
    84
    06-05-2024
    0.0356283
    0.0356283
    3
    1
    84
    07-05-2017
    true
    1
    A1
    3
    129162.48
    42100000.00
    1
    41
    41
    0
    true
    true
    true
    false
    false
    07-04-2019
    03-04-2024
    03-04-2024
    
      Gateway Net Lease Portfolio
      5296943
      785215000.00
      MAI
      1
      1
      02-05-2020
      N
      12-31-2020
      12-31-2021
      79004104.00
      59790971.00
      29231519.00
      6630164.00
      49772586.00
      53160807.00
      45081162.00
      48469377.00
      UW
      12751470.00
      3.90
      4.1689
      3.54
      3.801
      F
      F
    
    false
    false
    42100000.00
    124995.95
    0.0356283
    0.000131
    124995.95
    0.00
    0.00
    42100000.00
    42100000.00
    05-05-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    12-001
    04-12-2022
    05-11-2022
    
      BAE FACILITY
      4300 AIRPORT EXPRESSWAY
      Fort Wayne
      IN
      46809
      Allen
      IN
      333750
      333750
      2015
      65400000.00
      MAI
      02-22-2017
      1
      1
      6
      BAE Systems  Inc.
      333750
      08-31-2025
      12-31-2020
      12-31-2021
      6796684.00
      4968958.00
      2514773.00
      115167.00
      4281911.00
      4853791.00
      3981536.00
      4553415.00
      UW
      CREFC
      1033645.00
      4.6958
      4.4052
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-002
    04-12-2022
    05-11-2022
    
      FEDEX GROUND (STRATFORD)
      825 LORDSHIP BOULEVARD
      Stratford
      CT
      06615
      Fairfield
      IN
      225198
      225198
      2016
      63000000.00
      MAI
      02-24-2017
      1
      1
      6
      FEDEX GROUP PACKAGE SYSTEM
      225198
      06-30-2026
      12-31-2020
      12-31-2021
      5379160.00
      4168336.00
      1990289.00
      243224.00
      3388871.00
      3925112.00
      3186193.00
      3722433.00
      UW
      CREFC
      995679.00
      3.9421
      3.7385
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-003
    04-12-2022
    05-11-2022
    
      FEDEX (BALTIMORE)
      6021 BETHLEHEM BOULEVARD
      Edgemere
      MD
      21219
      Baltimore
      IN
      306016
      306016
      2016
      58000000.00
      MAI
      02-27-2017
      1
      1
      6
      Federal Express
      306016
      01-31-2032
      12-31-2020
      12-31-2021
      5375273.00
      5277706.00
      1988851.00
      1689779.00
      3386422.00
      3587927.00
      3111008.00
      3312513.00
      UW
      CREFC
      916661.00
      3.9141
      3.6136
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-004
    04-12-2022
    05-11-2022
    
      HARMAN BECKER
      30001 CABOT DRIVE
      Novi
      MI
      48377
      Oakland
      OF
      188042
      188042
      2015
      46200000.00
      MAI
      03-02-2017
      1
      1
      6
      Harman Becker Automotive
      188000
      10-31-2030
      12-31-2020
      12-31-2021
      5387147.00
      4395620.00
      1993244.00
      886704.00
      3393902.00
      3508916.00
      3224665.00
      3339678.00
      UW
      CREFC
      730149.00
      4.8057
      4.5739
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-005
    04-12-2022
    05-11-2022
    
      GE AVIATION (LAFAYETTE)
      3720 US HIGHWAY 52 SOUTH
      Lafayette
      IN
      47905
      Tippecanoe
      IN
      306406
      306406
      2015
      44000000.00
      MAI
      02-22-2017
      1
      1
      6
      GE Aviation Services
      306406
      09-13-2030
      12-31-2020
      12-31-2021
      4259069.00
      2907372.00
      1575856.00
      22649.00
      2683213.00
      2884723.00
      2407448.00
      2608957.00
      UW
      CREFC
      695505.00
      4.1476
      3.7511
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-006
    04-12-2022
    05-11-2022
    
      GODADDY
      2155 EAST GODADDY WAY
      Tempe
      AZ
      85284
      Maricopa
      OF
      150000
      150000
      2014
      39000000.00
      MAI
      02-24-2017
      1
      1
      6
      GO DADDY.COM  INC.
      150000
      05-31-2025
      12-31-2020
      12-31-2021
      3876583.00
      3937278.00
      1434336.00
      900085.00
      2442247.00
      3037193.00
      2307247.00
      2902193.00
      UW
      CREFC
      616486.00
      4.9266
      4.7076
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-007
    04-12-2022
    05-11-2022
    
      CARRIER
      16011 APPLEWHITE ROAD
      San Antonio
      TX
      78264
      Bexar
      IN
      517000
      517000
      2014
      38500000.00
      MAI
      02-23-2017
      1
      1
      6
      Carrier
      517000
      09-30-2026
      12-31-2020
      12-31-2021
      3465588.00
      2400878.00
      1282268.00
      115481.00
      2183320.00
      2285397.00
      1722043.00
      1824119.00
      UW
      CREFC
      608418.00
      3.7562
      2.9981
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-008
    04-12-2022
    05-11-2022
    
      EMERUS
      8686 NEW TRAILS DRIVE
      The Woodlands
      TX
      77381
      Montgomery
      OF
      95640
      95640
      2000
      31300000.00
      MAI
      02-24-2017
      1
      1
      6
      Emerus Holdings
      95640
      12-31-2026
      12-31-2020
      12-31-2021
      3397543.00
      2343180.00
      1257091.00
      7177.00
      2140452.00
      2336003.00
      2054376.00
      2249927.00
      UW
      CREFC
      494754.00
      4.7215
      4.5475
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-009
    04-12-2022
    05-11-2022
    
      CARDINAL HEALTH
      6000 ROSA PARKS BOULEVARD
      Detroit
      MI
      48208
      Wayne
      IN
      275951
      275951
      2015
      30450000.00
      MAI
      02-21-2017
      1
      1
      6
      CARDINAL HEALTH
      275951
      04-30-2030
      12-31-2020
      12-31-2021
      2790425.00
      2194996.00
      1032457.00
      114443.00
      1757968.00
      2080553.00
      1509612.00
      1832197.00
      UW
      CREFC
      481229.00
      4.3234
      3.8073
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-010
    04-12-2022
    05-11-2022
    
      TYCO ELECTRONICS
      501 SHENANDOAH DRIVE
      Shakopee
      MN
      55379
      Scott
      IN
      176648
      176648
      2014
      30150000.00
      MAI
      02-27-2017
      1
      1
      6
      Tyco International
      176648
      04-30-2024
      12-31-2020
      12-31-2021
      2932121.00
      2055335.00
      1084885.00
      9418.00
      1847237.00
      2045917.00
      1688253.00
      1886934.00
      UW
      CREFC
      476483.00
      4.2937
      3.9601
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-011
    04-12-2022
    05-11-2022
    
      FCA/CATERPILLAR
      2348 FM 464
      Seguin
      TX
      78155
      Guadalupe
      IN
      300000
      300000
      2012
      28400000.00
      MAI
      02-22-2017
      1
      1
      6
      Caterpillar  Inc.
      300000
      08-31-2022
      12-31-2020
      12-31-2021
      2747456.00
      1935490.00
      1016559.00
      11386.00
      1730897.00
      1924104.00
      1460897.00
      1654104.00
      UW
      CREFC
      680666.00
      2.8267
      2.4301
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-012
    04-12-2022
    05-11-2022
    
      FEDEX GROUND (STAUNTON)
      7 INDUSTRY WAY
      Staunton
      VA
      24401
      Staunton City
      IN
      225198
      225198
      2016
      23900000.00
      MAI
      03-02-2017
      1
      1
      6
      Federal Express
      225198
      06-30-2026
      12-31-2020
      12-31-2021
      2190820.00
      1597474.00
      810603.00
      114979.00
      1380217.00
      1482495.00
      1177538.00
      1279816.00
      UW
      CREFC
      377770.00
      3.9243
      3.3878
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-013
    04-12-2022
    05-11-2022
    
      QUAD PACKAGING (PROTEUS) - FRANKLIN BUSINESS PARK
      1 & 3 WORLD PACKAGING CIRCLE
      Franklin
      WI
      53132
      Milwaukee
      IN
      205000
      205000
      2006
      20000000.00
      MAI
      02-24-2017
      1
      1
      6
      QUAD
      205000
      12-31-2028
      12-31-2020
      12-31-2021
      1815035.00
      1247759.00
      671563.00
      24775.00
      1143472.00
      1222984.00
      954472.00
      1033984.00
      UW
      CREFC
      316073.00
      3.8693
      3.2713
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-014
    04-12-2022
    05-11-2022
    
      QUAD PACKAGING (TRANSPAK) - FRANKLIN BUSINESS PARK
      2 & 4 WORLD PACKAGING CIRCLE
      Franklin
      WI
      53132
      Milwaukee
      IN
      218000
      218000
      2006
      19800000.00
      MAI
      02-24-2017
      1
      1
      6
      QUAD
      218000
      12-16-2021
      12-31-2020
      12-31-2021
      1797749.00
      1181015.00
      665167.00
      25918.00
      1132582.00
      1155097.00
      945382.00
      967897.00
      UW
      CREFC
      312989.00
      3.6905
      3.0924
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-015
    04-12-2022
    05-11-2022
    
      T-MOBILE CALL CENTER
      820 TOM MARTIN DRIVE
      Birmingham
      AL
      35211
      Jefferson
      OF
      66500
      66500
      1996
      2014
      18475000.00
      MAI
      02-23-2017
      1
      1
      6
      T-Mobile
      66500
      02-28-2025
      12-31-2020
      12-31-2021
      1801998.00
      1630694.00
      666739.00
      109217.00
      1135259.00
      1521477.00
      1075409.00
      1461627.00
      UW
      CREFC
      292107.00
      5.2086
      5.0037
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-016
    04-12-2022
    05-11-2022
    
      SIKORSKY AIRCRAFT R&D FACILITY
      1727 SOUTH MAIN STREET
      Dallas
      TX
      75261
      Dallas
      IN
      150975
      150975
      2008
      17900000.00
      MAI
      02-17-2017
      1
      1
      6
      Sikorsky Aircraft Corporation
      150975
      01-31-2026
      12-31-2020
      12-31-2021
      1858180.00
      1778470.00
      687527.00
      355139.00
      1170653.00
      1423331.00
      1034776.00
      1287454.00
      UW
      CREFC
      282853.00
      5.032
      4.5516
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-017
    04-12-2022
    05-11-2022
    
      VATTEROTT COLLEGE
      8580 EVANS AVENUE
      Berkeley
      MO
      63134
      Saint Louis
      OF
      90000
      90000
      2007
      16600000.00
      MAI
      02-15-2017
      1
      1
      6
      Vetterott
      90000
      12-31-2024
      12-31-2020
      12-31-2021
      2127329.00
      3000.00
      787112.00
      353744.00
      1340217.00
      -350744.00
      1259217.00
      -431744.00
      UW
      CREFC
      262446.00
      -1.3364
      -1.645
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-018
    04-12-2022
    05-11-2022
    
      COMCAST
      12645 CORPORATE LAKES DRIVE
      Fort Myers
      FL
      33913
      Lee
      OF
      57260
      57260
      2008
      14900000.00
      MAI
      02-24-2017
      1
      1
      6
      COMCAST
      57260
      06-30-2024
      12-31-2020
      12-31-2021
      1666826.00
      1448626.00
      616725.00
      320608.00
      1050100.00
      1128018.00
      998566.00
      1076484.00
      UW
      CREFC
      235395.00
      4.792
      4.573
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-019
    04-12-2022
    05-11-2022
    
      ALFA LAVAL PLANT
      5400 INTERNATIONAL TRADE DRIVE
      Richmond
      VA
      23231
      Henrico
      IN
      180252
      180252
      1990
      2005
      13600000.00
      MAI
      02-24-2017
      1
      1
      6
      Alfa Laval Inc
      180252
      12-31-2030
      12-31-2020
      12-31-2021
      1711602.00
      1371463.00
      633293.00
      163349.00
      1078309.00
      1208114.00
      916082.00
      1045887.00
      UW
      CREFC
      214750.00
      5.6256
      4.8702
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-020
    04-12-2022
    05-11-2022
    
      LKQ (NEW BRAUNFELS)
      5545 GOODWIN LANE
      New Braunfels
      TX
      78130
      Guadalupe
      IN
      98771
      98771
      2016
      13400000.00
      MAI
      02-22-2017
      1
      1
      6
      LKQ CORPORATION
      98771
      08-31-2033
      12-31-2020
      12-31-2021
      1447775.00
      1013917.00
      535677.00
      9702.00
      912098.00
      1004215.00
      821777.00
      913893.00
      UW
      CREFC
      321266.00
      3.1258
      2.8446
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-021
    04-12-2022
    05-11-2022
    
      HITACHI
      1375 NORTH 28TH AVENUE
      Irving
      TX
      75063
      Dallas
      OF
      72056
      72056
      2000
      2012
      12800000.00
      MAI
      02-22-2017
      1
      1
      6
      Hitachi High Technologies
      72056
      04-30-2025
      12-31-2020
      12-31-2021
      1371194.00
      1161448.00
      507342.00
      227491.00
      863852.00
      933957.00
      799002.00
      869107.00
      UW
      CREFC
      202410.00
      4.6141
      4.2937
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-022
    04-12-2022
    05-11-2022
    
      CAMERON INTERNATIONAL
      2503 SOUTH MAIN STREET
      Mansfield
      PA
      16933
      Tioga
      IN
      75000
      75000
      2013
      12175000.00
      MAI
      02-21-2017
      1
      1
      6
      Cameron
      75000
      12-14-2023
      12-31-2020
      12-31-2021
      1619001.00
      1298941.00
      599030.00
      180783.00
      1019971.00
      1118158.00
      952606.00
      1050792.00
      UW
      CREFC
      192444.00
      5.8103
      5.4602
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-023
    04-12-2022
    05-11-2022
    
      ALLIANCE DATA SYSTEMS OFFICE
      220 WEST SCHROCK ROAD
      Westerville
      OH
      43081
      Franklin
      OF
      100800
      100800
      1990
      2005
      11550000.00
      MAI
      02-17-2017
      1
      1
      6
      ALLIANCE DATA
      100800
      07-31-2024
      12-31-2020
      12-31-2021
      1395792.00
      971712.00
      516443.00
      14105.00
      879349.00
      957607.00
      788629.00
      866887.00
      UW
      CREFC
      182477.00
      5.2478
      4.7506
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-024
    04-12-2022
    05-11-2022
    
      SYNCHRONY FINANCIAL
      140 WEKIVA SPRINGS ROAD
      Longwood
      FL
      32779
      Seminole
      IN
      67775
      67775
      1983
      10750000.00
      MAI
      02-22-2017
      1
      1
      6
      Synchrony Financial
      67775
      05-31-2025
      12-31-2020
      12-31-2021
      1093022.00
      761563.00
      404418.00
      8595.00
      688604.00
      752968.00
      627606.00
      691971.00
      UW
      CREFC
      169902.00
      4.4317
      4.0727
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-025
    04-12-2022
    05-11-2022
    
      BAXALTA (BARRY POINTE)
      9500 NORTHEAST 82ND TERRACE
      Kansas City
      MO
      64158
      Clay
      OF
      16686
      16686
      2017
      8250000.00
      MAI
      08-08-2017
      1
      1
      6
      Baxalta
      16686
      10-31-2032
      12-31-2020
      12-31-2021
      725110.00
      493153.00
      268291.00
      199108.00
      456819.00
      294045.00
      441807.00
      279033.00
      UW
      CREFC
      130274.00
      2.2571
      2.1418
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-026
    04-12-2022
    05-11-2022
    
      BAXALTA (CASSELBERRY)
      1385 STATE ROAD 436
      Casselberry
      FL
      32707
      Seminole
      OF
      16694
      16694
      2017
      7850000.00
      MAI
      10-09-2017
      1
      1
      6
      Baxalta US  inc.
      16686
      10-31-2032
      12-31-2020
      12-31-2021
      730164.00
      483645.00
      270161.00
      17145.00
      460003.00
      466500.00
      444979.00
      451475.00
      UW
      CREFC
      124104.00
      3.7589
      3.6378
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-027
    04-12-2022
    05-11-2022
    
      BAXALTA (MOUNDS VIEW)
      2325 COUNTY ROAD 10
      Mounds View
      MN
      55112
      Ramsey
      OF
      16694
      16694
      2015
      7420000.00
      MAI
      02-27-2017
      1
      1
      6
      Baxalta US  Inc
      16694
      11-30-2030
      12-31-2020
      12-31-2021
      705097.00
      498794.00
      260886.00
      17450.00
      444211.00
      481344.00
      429199.00
      466332.00
      UW
      CREFC
      117223.00
      4.1062
      3.9781
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-028
    04-12-2022
    05-11-2022
    
      BAXALTA (GRAND RAPIDS)
      2670 EAST PARIS AVENUE SOUTHEAST
      Grand Rapids
      MI
      49546
      Kent
      OF
      16694
      16694
      2014
      7400000.00
      MAI
      02-20-2017
      1
      1
      6
      Baxalta US  Inc.
      16694
      11-30-2030
      12-31-2020
      12-31-2021
      706976.00
      498846.00
      261581.00
      42474.00
      445395.00
      456372.00
      430372.00
      441349.00
      UW
      CREFC
      116986.00
      3.901
      3.7726
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-029
    04-12-2022
    05-11-2022
    
      GERDAU
      4265 WEST TOMPKINS AVENUE
      Las Vegas
      NV
      89103
      Clark
      IN
      46976
      46976
      1986
      2015
      7400000.00
      MAI
      03-01-2017
      1
      1
      6
      Gerdau Ameristeel US
      46976
      03-31-2025
      12-31-2020
      12-31-2021
      915967.00
      638275.00
      338908.00
      18260.00
      577059.00
      620015.00
      534781.00
      577737.00
      UW
      CREFC
      116986.00
      5.2999
      4.9385
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-030
    04-12-2022
    05-11-2022
    
      BAXALTA (WAUSAU)
      3201 RIB MOUNTAIN DRIVE
      Wausau
      WI
      54401
      Marathon
      OF
      16694
      16694
      2015
      7200000.00
      MAI
      02-17-2017
      1
      1
      6
      Baxalta US  Inc
      16694
      10-31-2030
      12-31-2020
      12-31-2021
      655724.00
      463055.00
      242618.00
      13330.00
      413106.00
      449725.00
      398093.00
      434711.00
      UW
      CREFC
      113900.00
      3.9484
      3.8166
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-031
    04-12-2022
    05-11-2022
    
      BAXALTA (SPRINGFIELD)
      1815 MCCURRY ROAD
      Springfield
      MO
      65807
      Greene
      OF
      16694
      16694
      2015
      7000000.00
      MAI
      02-27-2017
      1
      1
      6
      BAXALTA US  Inc.
      16694
      11-30-2030
      12-31-2020
      12-31-2021
      660942.00
      468857.00
      244548.00
      10648.00
      416393.00
      458209.00
      401369.00
      443184.00
      UW
      CREFC
      110578.00
      4.1437
      4.0078
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-032
    04-12-2022
    05-11-2022
    
      LKQ (SALISBURY)
      1001 CARRIER DRIVE
      Charlotte
      NC
      28216
      Mecklenburg
      IN
      205100
      205100
      1960
      2005
      7000000.00
      MAI
      02-23-2017
      1
      1
      6
      LKQ CORPORATION
      205100
      08-06-2030
      12-31-2020
      12-31-2021
      700201.00
      510617.00
      259074.00
      12086.00
      441127.00
      498531.00
      285018.00
      342422.00
      UW
      CREFC
      110578.00
      4.5084
      3.0966
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-033
    04-12-2022
    05-11-2022
    
      BAXALTA (ANKENY)
      725 SOUTHEAST ORALABOR ROAD
      Ankeny
      IA
      50021
      Polk
      OF
      16694
      16694
      2015
      6600000.00
      MAI
      03-01-2017
      1
      1
      6
      Baxalta US  Inc.
      16694
      11-30-2030
      12-31-2020
      12-31-2021
      621471.00
      441483.00
      229944.00
      16814.00
      391527.00
      424669.00
      376432.00
      409574.00
      UW
      CREFC
      104409.00
      4.0673
      3.9227
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-034
    04-12-2022
    05-11-2022
    
      H&E EQUIPMENT SERVICES (SAN ANTONIO)
      5327 & 5423 TEX-CON ROAD
      San Antonio
      TX
      78220
      Bexar
      IN
      26535
      26535
      2015
      5800000.00
      MAI
      02-23-2017
      1
      1
      6
      H & E EQUIPMENT SERVICES INC
      26535
      11-30-2030
      12-31-2020
      12-31-2021
      614375.00
      448188.00
      227319.00
      10728.00
      387056.00
      437460.00
      363174.00
      413579.00
      UW
      CREFC
      91595.00
      4.776
      4.5153
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-035
    04-12-2022
    05-11-2022
    
      H&E EQUIPMENT SERVICES (NEW ORLEANS)
      4202 ALMONASTER AVENUE
      New Orleans
      LA
      70126
      Orleans
      IN
      18808
      18808
      2015
      5450000.00
      MAI
      02-27-2017
      1
      1
      6
      H & E EQUIPMENT SERVICES INC
      18808
      12-31-2030
      12-31-2020
      12-31-2021
      617481.00
      447325.00
      228468.00
      13367.00
      389013.00
      433958.00
      372086.00
      417031.00
      UW
      CREFC
      86137.00
      5.0379
      4.8414
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-036
    04-12-2022
    05-11-2022
    
      GE AVIATION (POMPANO)
      2705 GATEWAY DRIVE
      Pompano Beach
      FL
      33069
      Broward
      IN
      30892
      30892
      1985
      2012
      5100000.00
      MAI
      02-22-2017
      1
      1
      6
      GE Aviation Services
      30892
      08-14-2022
      12-31-2020
      12-31-2021
      559537.00
      523209.00
      207029.00
      135649.00
      352508.00
      387560.00
      324706.00
      359757.00
      UW
      CREFC
      80680.00
      4.8036
      4.459
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-037
    04-12-2022
    05-11-2022
    
      SAINT-GOBAIN WAREHOUSE
      30 SIBLEY DRIVE
      Russellville
      AL
      35654
      Franklin
      IN
      102950
      102950
      2009
      4600000.00
      MAI
      02-17-2017
      1
      1
      6
      Saint-Gobain Cermanics and Platics  Inc
      99750
      09-01-2024
      12-31-2020
      12-31-2021
      562737.00
      411101.00
      208213.00
      20013.00
      354525.00
      391088.00
      261870.00
      298432.00
      UW
      CREFC
      72612.00
      5.3859
      4.1099
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-038
    04-12-2022
    05-11-2022
    
      H&E EQUIPMENT SERVICES (COLUMBIA)
      1031 BUCKNER PARK DRIVE
      Columbia
      SC
      29203
      Richland
      IN
      19380
      19380
      2015
      4550000.00
      MAI
      02-20-2017
      1
      1
      6
      H & E EQUIPMENT SERVICES INC
      19380
      10-31-2030
      12-31-2020
      12-31-2021
      485579.00
      353296.00
      179664.00
      15700.00
      305915.00
      337596.00
      288473.00
      320154.00
      UW
      CREFC
      71899.00
      4.6954
      4.4528
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-039
    04-12-2022
    05-11-2022
    
      H&E EQUIPMENT SERVICES (YUKON)
      10700 NORTHWEST 4TH STREET
      Yukon
      OK
      73099
      Canadian
      IN
      19608
      19608
      2015
      4490000.00
      MAI
      02-20-2017
      1
      1
      6
      H & E EQUIPMENT SERVICES INC
      19608
      06-30-2030
      12-31-2020
      12-31-2021
      474788.00
      347311.00
      175672.00
      13200.00
      299117.00
      334111.00
      281469.00
      316464.00
      UW
      CREFC
      70950.00
      4.7091
      4.4603
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-040
    04-12-2022
    05-11-2022
    
      LKQ (TOLEDO)
      6180 HAGMAN ROAD
      Toledo
      OH
      43612
      Lucas
      IN
      207998
      207998
      1975
      2013
      4475000.00
      MAI
      02-22-2017
      1
      1
      6
      LKQ CORPORATION
      207998
      06-17-2027
      12-31-2020
      12-31-2021
      474634.00
      356095.00
      175614.00
      43714.00
      299019.00
      312381.00
      151974.00
      165335.00
      UW
      CREFC
      70713.00
      4.4175
      2.3381
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12-041
    04-12-2022
    05-11-2022
    
      H&E EQUIPMENT SERVICES (GREER)
      585 BROOKSHIRE ROAD
      Greer
      SC
      29651
      Spartanburg
      IN
      19608
      19608
      2015
      4380000.00
      MAI
      02-17-2017
      1
      1
      6
      H & E EQUIPMENT SERVICES INC
      19608
      11-30-2030
      12-31-2020
      12-31-2021
      489950.00
      356490.00
      181281.00
      6560.00
      308668.00
      349930.00
      291021.00
      332283.00
      UW
      CREFC
      69289.00
      5.0502
      4.7956
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association/Column Financial, Inc./Cantor Commercial Real Estate Lending, L.P.
    10-13-2017
    42000000.00
    120
    11-01-2027
    360
    0.04056
    0.04056
    3
    1
    0
    12-01-2017
    true
    1
    PP
    2
    201872.75
    41884697.24
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-30-2027
    
      LEHIGH VALLEY MALL
      250 LEHIGH VALLEY MALL
      Whitehall
      PA
      18052
      Lehigh
      RT
      545233
      545233
      1976
      2006
      445000000.00
      MAI
      09-04-2017
      0.8390
      0.89
      6
      02-01-2020
      N
      Bob's Dicount Furniture
      30204
      02-29-2028
      Barnes & Noble
      29875
      01-31-2023
      Michael's Stores Inc.
      25009
      03-31-2030
      08-31-2017
      12-31-2020
      12-31-2021
      33855087.00
      30485252.00
      8922902.00
      8554431.93
      24932185.00
      21930820.07
      23926829.00
      20925464.07
      UW
      CREFC
      11535586.00
      2.16
      1.9011
      2.07
      1.8139
      F
      F
      12-31-2021
    
    false
    false
    38638300.91
    201872.75
    0.04056
    0.000155
    130597.46
    71275.29
    0.00
    38567025.62
    38567025.62
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-06-2017
    30000000.00
    120
    11-06-2027
    300
    0.04741
    0.04741
    3
    1
    36
    12-06-2017
    true
    1
    PP
    5
    163301.11
    30000000.00
    1
    4
    4
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      Rochester Hotel Portfolio
      MN
      LO
      1222
      1222
      210000000.00
      MAI
      11-01-2017
      0.5840
      0.66
      02-06-2020
      N
      10-31-2017
      07-01-2018
      06-30-2019
      53040505.00
      54254420.00
      36019617.00
      39676428.00
      17020888.00
      14577992.00
      14368863.00
      11768392.00
      UW
      6729582.00
      1.78
      2.1662
      1.50
      1.7487
      F
      F
    
    false
    false
    29105398.81
    170879.95
    0.04741
    0.000131
    114990.58
    55889.37
    0.00
    29049509.44
    29049509.44
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    04-12-2022
    05-11-2022
    
      ROCHESTER MARRIOTT
      101 1ST AVENUE SOUTHWEST
      Rochester
      MN
      55902
      Olmsted
      LO
      202
      202
      1989
      2016
      71000000.00
      MAI
      11-01-2017
      0.71
      0.74
      6
      10-31-2017
      07-01-2018
      06-30-2019
      15961504.00
      15741322.00
      9794712.00
      10692454.00
      6166792.00
      5048868.00
      5368717.00
      4252040.00
      UW
      CREFC
      2559645.00
      1.9724
      1.6611
      F
      10-31-2017
    
    false
  
  
    Prospectus Loan ID
    14-002
    04-12-2022
    05-11-2022
    
      KAHLER GRAND
      20 2ND AVENUE SOUTHWEST
      Rochester
      MN
      55902
      Olmsted
      LO
      660
      660
      1926
      2010
      83000000.00
      MAI
      11-01-2017
      0.4940
      0.42
      6
      10-31-2017
      07-01-2018
      06-30-2019
      23335384.00
      24221344.00
      17188687.00
      19283166.00
      6146697.00
      4938178.00
      4979928.00
      3636516.00
      UW
      CREFC
      2427456.00
      2.0343
      1.498
      F
      10-31-2017
    
    false
  
  
    Prospectus Loan ID
    14-003
    04-12-2022
    05-11-2022
    
      KAHLER INN & SUITES
      9 3RD AVENUE NORTHWEST
      Rochester
      MN
      55901
      Olmsted
      LO
      271
      271
      1971
      2010
      35000000.00
      MAI
      11-01-2017
      0.6590
      0.69
      6
      10-31-2017
      07-01-2018
      06-30-2019
      9563555.00
      9908556.00
      6519673.00
      7094291.00
      3043882.00
      2814265.00
      2565704.00
      2325490.00
      UW
      CREFC
      1021454.00
      2.7551
      2.2766
      F
      10-31-2017
    
    false
  
  
    Prospectus Loan ID
    14-004
    04-12-2022
    05-11-2022
    
      RESIDENCE INN ROCHESTER
      441 WEST CENTER STREET
      Rochester
      MN
      55902
      Olmsted
      LO
      89
      89
      2004
      2013
      21000000.00
      MAI
      11-01-2017
      0.7360
      0.80
      6
      10-31-2017
      07-01-2018
      06-30-2019
      4180061.00
      4383198.00
      2516545.00
      2606517.00
      1663516.00
      1776681.00
      1454513.00
      1554346.00
      UW
      CREFC
      721027.00
      2.464
      2.1557
      F
      10-31-2017
    
    false
  
  
    Prospectus Loan ID
    14A
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-06-2017
    10000000.00
    120
    11-06-2027
    300
    0.04741
    0.04741
    3
    1
    36
    12-06-2017
    1
    PP
    5
    10000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    9701799.49
    56959.99
    0.04741
    0.000131
    38330.19
    18629.80
    0.00
    9683169.69
    9683169.69
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    12-20-2017
    36000000.00
    120
    01-06-2028
    0.03999
    0.03999
    3
    1
    120
    02-06-2018
    true
    1
    WL
    3
    0.00
    36000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      OASIS AT PAVILION PARK
      110 PAVILION PARKWAY
      Midland
      TX
      79705
      Midland
      MF
      336
      336
      2016
      60030000.00
      MAI
      11-14-2017
      0.92
      0.89
      6
      02-06-2020
      N
      09-30-2017
      01-01-2022
      03-31-2022
      6452368.00
      1109225.00
      2386886.00
      626841.08
      4065482.00
      482383.92
      3981482.00
      461383.92
      UW
      CREFC
      359910.00
      2.79
      1.3402
      2.73
      1.2819
      F
      F
    
    false
    false
    36000000.00
    119970.00
    0.03999
    0.000131
    119970.00
    0.00
    0.00
    36000000.00
    36000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    07-06-2017
    35000000.00
    120
    08-01-2027
    0.0395
    0.0395
    3
    1
    120
    09-01-2017
    true
    1
    PP
    3
    119048.61
    35000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-28-2027
    
      521-523 EAST 72ND STREET
      521-523 EAST 72ND STREET
      New York
      NY
      10021
      New York
      MU
      99316
      99316
      1920
      1991
      144100000.00
      MAI
      05-11-2017
      0.9880
      0.99
      6
      02-01-2020
      N
      HSS PROPERTIES CORPORATION
      78999
      05-31-2031
      East River Medical Imaging
      11610
      05-31-2031
      Darren Bulhak
      2581
      12-31-2023
      03-31-2017
      01-01-2021
      09-30-2021
      10210206.00
      8010358.00
      3538075.00
      2711663.00
      6672131.00
      5298695.00
      6576517.00
      5226984.50
      UW
      CREFC
      2553099.00
      1.96
      2.0753
      1.93
      2.0473
      F
      F
      09-30-2021
    
    false
    false
    35000000.00
    115208.33
    0.0395
    0.000131
    115208.33
    0.00
    0.00
    35000000.00
    35000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-10-2017
    34000000.00
    120
    12-06-2029
    0.042
    0.042
    3
    1
    120
    01-06-2018
    true
    1
    WL
    3
    122966.67
    34000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2027
    
      156-168 BLEECKER
      156-168 BLEECKER STREET
      New York
      NY
      10012
      New York
      RT
      29415
      29415
      1910
      1986
      58000000.00
      MAI
      10-01-2017
      28300000.00
      01-10-2022
      MAI
      1
      0
      6
      02-06-2020
      N
      Le Poisson Rouge
      13242
      09-30-2027
      CVS
      8370
      02-12-2026
      Li-Lac Chocolate
      627
      02-28-2025
      08-31-2017
      12-31-2020
      12-31-2021
      3402188.00
      2481707.00
      891930.00
      891332.00
      2510257.00
      1590375.00
      2475842.00
      1590375.00
      UW
      CREFC
      1475600.00
      1.73
      1.0777
      1.71
      1.0777
      F
      F
      12-01-2021
    
    false
    false
    34000000.00
    119000.00
    0.042
    0.000131
    119000.00
    0.00
    0.00
    34000000.00
    34000000.00
    09-06-2021
    12-06-2027
    1
    false
    791964.18
    687359.34
    110777.53
    3
    0
    Wells Fargo Bank, NA
    11-12-2020
    false
    0.00
    7
    0
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    06-01-2017
    30000000.00
    60
    06-01-2022
    0.0453
    0.0453
    3
    1
    60
    07-01-2017
    true
    1
    PP
    3
    117025.00
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-30-2021
    
      MARRIOTT CHARLOTTE CITY CENTER
      100 WEST TRADE STREET
      Charlotte
      NC
      28202
      Mecklenburg
      LO
      446
      446
      1984
      2016
      170000000.00
      MAI
      05-01-2017
      0.73
      0.43
      6
      02-01-2020
      N
      11-30-2017
      12-31-2020
      12-31-2021
      38398103.00
      16683386.00
      25326107.00
      13015007.00
      13071996.00
      3668379.00
      13071996.00
      3001044.00
      UW
      CREFC
      4730704.00
      2.76
      0.7754
      2.76
      0.6343
      F
      F
    
    false
    false
    30000000.00
    113250.00
    0.0453
    0.000131
    113250.00
    0.00
    0.00
    30000000.00
    30000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    BSPRT Finance, LLC
    09-07-2017
    14000000.00
    120
    10-06-2027
    360
    0.0434
    0.0434
    3
    1
    60
    11-06-2017
    true
    1
    PP
    5
    104642.22
    14000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      MIRACLE MILE SHOPPING CENTER
      4100 WILLIAM PENN HIGHWAY
      Monroeville
      PA
      15146
      Allegheny
      RT
      298694
      298694
      1954
      2008
      80600000.00
      MAI
      08-03-2017
      0.9770
      0.95
      6
      02-06-2020
      N
      Fitness International  LLC
      45000
      02-29-2024
      Marshalls
      31753
      01-31-2030
      OfficeMax
      21832
      01-31-2027
      05-31-2017
      01-01-2021
      09-30-2021
      7457681.00
      5989223.86
      2038713.00
      2191229.08
      5418968.00
      3797994.78
      4966606.00
      3458723.78
      UW
      CREFC
      1849798.00
      1.62
      2.0531
      1.49
      1.8697
      F
      F
      09-30-2021
    
    false
    false
    14000000.00
    50633.33
    0.0434
    0.000231
    50633.33
    0.00
    0.00
    14000000.00
    14000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    19A
    04-12-2022
    05-11-2022
    BSPRT Finance, LLC
    09-07-2017
    14000000.00
    120
    10-06-2027
    360
    0.0434
    0.0434
    3
    1
    60
    11-06-2017
    1
    PP
    5
    14000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    14000000.00
    50633.33
    0.0434
    0.000231
    50633.33
    0.00
    0.00
    14000000.00
    14000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-22-2017
    22200000.00
    120
    01-06-2028
    0.04425
    0.04425
    3
    1
    120
    02-06-2018
    true
    1
    WL
    3
    0.00
    22200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      CENTER PROMENADE
      6401, 6477, 6555 & 6633 TELEPHONE ROAD, 1000 & 1050-1070 SOUTH HILL ROAD AND 1001 PARTRIDGE DRIVE
      Ventura
      CA
      93003
      Ventura
      OF
      186722
      186722
      1983
      36000000.00
      MAI
      10-11-2017
      0.8740
      0.90
      6
      02-06-2020
      N
      County of Ventura
      30559
      04-30-2025
      Kaiser Foundation Health
      21554
      07-31-2026
      Social Security Admin
      10584
      09-18-2027
      10-31-2017
      12-31-2020
      12-31-2021
      4182528.00
      4463515.00
      1458868.00
      1798988.00
      2723660.00
      2664527.00
      2469757.00
      2410623.00
      UW
      CREFC
      995993.75
      2.73
      2.6752
      2.48
      2.4203
      F
      F
      12-31-2021
    
    false
    false
    22200000.00
    81862.50
    0.04425
    0.000131
    81862.50
    0.00
    0.00
    22200000.00
    22200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-16-2017
    21175500.00
    120
    12-06-2027
    360
    0.0433
    0.0433
    3
    1
    60
    01-06-2018
    true
    1
    WL
    5
    78955.20
    21175500.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-05-2020
    09-05-2027
    09-05-2027
    
      THE ARBORS
      3120 & 3128 HIGHWOODS BOULEVARD AND 3200 ATLANTIC AVENUE
      Raleigh
      NC
      27604
      Wake
      OF
      211504
      211504
      1988
      30500000.00
      MAI
      09-28-2017
      0.9870
      0.96
      6
      X
      State of North Carolina
      95008
      04-16-2025
      Comprehensive Health Management
      23093
      09-30-2027
      Makhteshim Agan of North America
      18488
      03-31-2025
      07-31-2017
      12-31-2020
      12-31-2021
      3696889.00
      3888082.00
      1243089.00
      1389909.50
      2453800.00
      2498172.50
      2226499.00
      2270871.50
      UW
      CREFC
      929633.82
      1.94
      2.6872
      1.76
      2.4427
      F
      F
      12-31-2021
    
    false
    false
    21175500.00
    76408.26
    0.0433
    0.000131
    76408.26
    0.00
    0.00
    21175500.00
    21175500.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    12-18-2017
    20000000.00
    120
    01-01-2028
    360
    0.04775
    0.04775
    3
    1
    36
    02-01-2018
    true
    1
    PP
    5
    0.00
    20000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-29-2020
    10-31-2027
    10-31-2027
    
      TOWERS AT UNIVERSITY TOWN CENTER
      6515 BELCREST ROAD
      Hyattsville
      MD
      20782
      Prince Georges
      MF
      910
      910
      2006
      72500000.00
      MAI
      11-13-2017
      0.9920
      0.83
      6
      X
      09-30-2017
      12-31-2019
      12-31-2020
      10141347.00
      10049050.00
      5620222.00
      5667229.00
      4521125.00
      4381821.00
      4384625.00
      4245321.00
      UW
      CREFC
      2233108.00
      1.57
      1.9622
      1.52
      1.901
      F
      F
    
    false
    false
    19627126.93
    104631.06
    0.04775
    0.000131
    78099.61
    26531.45
    0.00
    19600595.48
    19600595.48
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-18-2017
    15850000.00
    120
    01-06-2028
    360
    0.0493
    0.0493
    3
    1
    12
    02-06-2018
    true
    1
    WL
    5
    0.00
    15850000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      OLIVE PARK SHOPPING CENTER
      9402, 9414 AND 9424 FALLS OF NEUSE ROAD
      Raleigh
      NC
      27615
      Wake
      RT
      63332
      63332
      2017
      21800000.00
      MAI
      09-30-2017
      1
      1
      6
      02-06-2020
      N
      Sprouts Farmers Market
      30000
      02-29-2032
      Hallmark
      5600
      02-29-2028
      Salon Lofts DBA Salon Lofts Group  LLC
      4550
      07-31-2027
      01-01-2021
      09-30-2021
      1610429.00
      1383021.00
      301961.00
      270777.14
      1308468.00
      1112243.86
      1253997.00
      1071389.86
      UW
      CREFC
      759684.96
      1.29
      1.464
      1.24
      1.4103
      N
      F
      01-27-2022
    
    false
    false
    15072495.06
    84409.44
    0.0493
    0.000131
    61922.83
    22486.61
    0.00
    15050008.45
    15050008.45
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    11-17-2017
    14750000.00
    120
    12-06-2027
    360
    0.042169
    0.042169
    3
    1
    60
    01-06-2018
    true
    1
    PP
    5
    53560.49
    14750000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-06-2018
    07-05-2027
    07-05-2027
    
      TWO HARBOR POINT SQUARE
      100 WASHINGTON BOULEVARD
      Stamford
      CT
      06902
      Fairfield
      OF
      140082
      140082
      2010
      80000000.00
      MAI
      10-06-2017
      0.9430
      6
      02-06-2020
      N
      X.L. GLOBAL SERVICES, INC.
      47838
      09-30-2022
      STRUCTURED PORTFOLIO MANAGEMENT, L.L.C.
      23919
      11-30-2022
      MCKINSEY & COMPANY, INC.
      23919
      07-31-2021
      08-31-2017
      8505541.00
      2900766.00
      5604774.00
      5194446.00
      UW
      CREFC
      1.93
      1.78
      F
    
    false
    false
    14750000.00
    51832.73
    0.042169
    0.000131
    51832.73
    0.00
    0.00
    14750000.00
    14750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-21-2017
    14728000.00
    60
    12-01-2022
    360
    0.05096
    0.05096
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    79929.45
    14712700.29
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-30-2022
    
      VALLEY CROSSING
      715 EAST EXPRESSWAY 83
      Weslaco
      TX
      78599
      Hidalgo
      RT
      75228
      75228
      2010
      21800000.00
      MAI
      10-18-2017
      0.8960
      0.95
      6
      02-01-2020
      N
      T J Maxx
      25000
      07-31-2025
      Petco
      12625
      01-31-2027
      Olive Garden
      8013
      05-31-2026
      10-31-2017
      01-01-2022
      03-31-2022
      2087841.00
      483377.00
      673417.00
      190656.06
      1414424.00
      292720.94
      1334218.00
      272669.44
      UW
      CREFC
      239788.35
      1.47
      1.2207
      1.39
      1.1371
      F
      F
      03-31-2022
    
    false
    false
    13768563.57
    79929.45
    0.05096
    0.000531
    58470.50
    21458.95
    0.00
    13747104.62
    13747104.62
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    06-22-2017
    14600000.00
    120
    07-06-2027
    360
    0.0453
    0.0453
    3
    1
    60
    08-06-2017
    false
    1
    PP
    5
    56952.17
    14600000.00
    1
    5
    5
    0
    true
    true
    false
    false
    false
    04-05-2027
    
      AHIP Northeast Portfolio I
      LO
      612
      612
      124000000.00
      MAI
      0.84
      0.71
      02-06-2020
      N
      03-31-2017
      12-31-2020
      12-31-2021
      25731586.00
      20339837.00
      15974234.00
      12102479.02
      9757352.00
      8237357.98
      8728088.00
      7423764.50
      UW
      3196670.00
      2.30
      2.5768
      2.06
      2.3223
      F
      F
    
    false
    false
    14600000.00
    55115.00
    0.0453
    0.000131
    55115.00
    0.00
    0.00
    14600000.00
    14600000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    26-001
    04-12-2022
    05-11-2022
    
      HILTON GARDEN INN - BALTIMORE WHITE MARSH
      5015 CAMPBELL BOULEVARD
      Baltimore
      MD
      21236
      Baltimore
      LO
      155
      155
      1999
      2014
      35500000.00
      MAI
      06-01-2018
      0.8220
      0.65
      6
      03-31-2017
      12-31-2020
      12-31-2021
      7460708.00
      5185602.00
      4706709.00
      3050685.40
      2753999.00
      2134916.60
      2455571.00
      1927492.48
      UW
      CREFC
      915176.00
      2.3327
      2.1061
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    26-002
    04-12-2022
    05-11-2022
    
      HOMEWOOD SUITES - ALLENTOWN WEST FOGELSVILLE
      7686 INDUSTRIAL BOULEVARD
      Allentown
      PA
      18106
      Lehigh
      LO
      108
      108
      2010
      24000000.00
      MAI
      06-01-2019
      0.8910
      0.91
      6
      03-31-2017
      12-31-2020
      12-31-2021
      4618063.00
      4796631.00
      2722893.00
      2583798.00
      1895170.00
      2212833.00
      1710447.00
      2020967.76
      UW
      CREFC
      618710.00
      3.5765
      3.2664
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    26-003
    04-12-2022
    05-11-2022
    
      COURTYARD BY MARRIOTT - WALL AT MONMOUTH SHORES
      1302 CAMPUS PARKWAY
      Wall Township
      NJ
      07753
      Monmouth
      LO
      113
      113
      2007
      2014
      23500000.00
      MAI
      06-01-2020
      0.7870
      0.73
      6
      03-31-2017
      12-31-2020
      12-31-2021
      4652185.00
      4411993.00
      2944685.00
      2413280.02
      1707500.00
      1998712.98
      1521413.00
      1822233.28
      UW
      CREFC
      605820.00
      3.2991
      3.0078
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    26-004
    04-12-2022
    05-11-2022
    
      SPRINGHILL SUITES - ARUNDEL MILLS BWI AIRPORT
      7544 TEAGUE ROAD
      Hanover
      MD
      21076
      Anne Arundel
      LO
      128
      128
      2006
      2014
      23000000.00
      MAI
      06-01-2018
      0.8590
      0.48
      6
      03-31-2017
      12-31-2020
      12-31-2021
      4872320.00
      2119610.00
      2924609.00
      1723538.64
      1947710.00
      396071.36
      1752817.00
      311286.97
      UW
      CREFC
      592931.00
      0.6679
      0.5249
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    26-005
    04-12-2022
    05-11-2022
    
      HOMEWOOD SUITES - DOVER ROCKAWAY
      2 COMMERCE CENTER DRIVE
      Dover
      NJ
      07801
      Morris
      LO
      108
      108
      2009
      2016
      18000000.00
      MAI
      06-01-2019
      0.8450
      0.79
      6
      03-31-2017
      12-31-2020
      12-31-2021
      4128310.00
      3826001.00
      2675338.00
      2331176.96
      1452972.00
      1494824.04
      1287840.00
      1341784.01
      UW
      CREFC
      464033.00
      3.2213
      2.8915
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association/Barclays Bank PLC/Bank of America, N.A./Deutsche Bank AG, acting through its New York Branch
    05-24-2017
    14317500.00
    120
    06-01-2027
    0.04486
    0.04486
    3
    1
    120
    07-01-2017
    true
    1
    PP
    3
    55307.71
    14317500.00
    1
    65
    65
    0
    true
    true
    true
    false
    false
    06-30-2018
    03-31-2027
    03-31-2027
    
      Starwood Capital Group Hotel Portfolio
      LO
      6366
      6366
      956000000.00
      MAI
      04-23-2017
      0.7460
      0.66
      X
      03-31-2017
      12-31-2020
      12-31-2021
      213600210.00
      158093985.00
      142270818.00
      115439996.00
      71329392.00
      42653989.00
      71329392.00
      36330228.00
      UW
      26256187.00
      2.72
      1.6245
      2.72
      1.3836
      C
      F
    
    false
    false
    14317500.00
    53523.59
    0.04486
    0.000131
    53523.59
    0.00
    0.00
    14317500.00
    14317500.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    27-001
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING SUNNYVALE
      748 NORTH MATHILDA AVENUE
      Sunnyvale
      CA
      94085
      Santa Clara
      LO
      126
      126
      2000
      52100000.00
      MAI
      04-23-2017
      0.8380
      0.56
      6
      03-31-2017
      01-01-2021
      09-30-2021
      7774225.00
      1623383.00
      3602265.00
      1546497.00
      4171961.00
      76886.00
      4171961.00
      11951.00
      UW
      CREFC
      1163157.00
      0.0661
      0.0102
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-002
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING MILPITAS
      40 RANCH DRIVE
      Milpitas
      CA
      95035
      Santa Clara
      LO
      124
      124
      1998
      43900000.00
      MAI
      04-23-2017
      0.8570
      0.53
      6
      03-31-2017
      01-01-2021
      09-30-2021
      6764028.00
      1403580.00
      3201871.00
      1480060.00
      3562157.00
      -76480.00
      3562157.00
      -132623.00
      UW
      CREFC
      980089.00
      -0.078
      -0.1353
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-003
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING CAMPBELL
      550 WEST HAMILTON AVENUE
      Campbell
      CA
      95008
      Santa Clara
      LO
      117
      117
      2000
      38600000.00
      MAI
      04-23-2017
      0.8430
      0.63
      6
      03-31-2017
      01-01-2021
      09-30-2021
      6059570.00
      2127165.00
      2860144.00
      1580627.00
      3199426.00
      546538.00
      3199426.00
      461451.00
      UW
      CREFC
      861763.00
      0.6342
      0.5354
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-004
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING SAN FRANCISCO
      690 GATEWAY BOULEVARD
      South San Francisco
      CA
      94080
      San Mateo
      LO
      111
      111
      1999
      31800000.00
      MAI
      04-23-2017
      0.8490
      0.67
      6
      03-31-2017
      01-01-2021
      09-30-2021
      5697514.00
      2086965.00
      3270929.00
      1762767.00
      2426585.00
      324198.00
      2426585.00
      240719.00
      UW
      CREFC
      709950.00
      0.4566
      0.339
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-005
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING PLEASANTON
      5535 JOHNSON DRIVE
      Pleasanton
      CA
      94588
      Alameda
      LO
      124
      124
      1997
      31100000.00
      MAI
      04-23-2017
      0.8290
      0.60
      6
      03-31-2017
      01-01-2021
      09-30-2021
      5193352.00
      1820251.00
      2754991.00
      1552487.00
      2438362.00
      267764.00
      2438362.00
      194954.00
      UW
      CREFC
      694322.00
      0.3856
      0.2807
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-006
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING BELLEVUE
      15805 SOUTHEAST 37TH STREET
      Bellevue
      WA
      98006
      King
      LO
      126
      126
      1998
      27700000.00
      MAI
      04-23-2017
      0.7880
      0.53
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4692425.00
      1503687.00
      2518899.00
      1266333.00
      2173526.00
      237354.00
      2173526.00
      177207.00
      UW
      CREFC
      618416.00
      0.3838
      0.2865
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-007
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING SACRAMENTO
      555 HOWE AVENUE
      Sacramento
      CA
      95825
      Sacramento
      LO
      124
      124
      1998
      20700000.00
      MAI
      04-23-2017
      0.83
      0.70
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4214257.00
      2374417.00
      2397345.00
      1484814.00
      1816912.00
      889603.00
      1816912.00
      794626.00
      UW
      CREFC
      462138.00
      1.9249
      1.7194
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-008
    04-12-2022
    05-11-2022
    
      HAMPTON INN ANN ARBOR NORTH
      2300 GREEN ROAD
      Ann Arbor
      MI
      48105
      Washtenaw
      LO
      129
      129
      1988
      2015
      20200000.00
      MAI
      04-23-2017
      0.7390
      0.38
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4826301.00
      1412095.00
      2990175.00
      1387544.00
      1836126.00
      24551.00
      1836126.00
      -31933.00
      UW
      CREFC
      441974.00
      0.0555
      -0.0722
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-009
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING HILLSBORO
      3133 NORTHEAST SHUTE ROAD
      Hillsboro
      OR
      97124
      Washington
      LO
      124
      124
      1997
      20200000.00
      MAI
      04-23-2017
      0.7410
      0.66
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3941272.00
      1990502.00
      2232510.00
      1267455.01
      1708763.00
      723046.99
      1708763.00
      643426.99
      UW
      CREFC
      450974.00
      1.6033
      1.4267
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-010
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING RENTON
      1701 EAST VALLEY ROAD
      Renton
      WA
      98057
      King
      LO
      127
      127
      1998
      20000000.00
      MAI
      04-23-2017
      0.8030
      0.66
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4423020.00
      2125749.00
      2728888.00
      1464614.00
      1694132.00
      661135.00
      1694132.00
      576105.00
      UW
      CREFC
      444577.00
      1.4871
      1.2958
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-011
    04-12-2022
    05-11-2022
    
      HOLIDAY INN ARLINGTON NORTHEAST RANGERS BALLPARK
      1311 WET N WILD WAY
      Arlington
      TX
      76011
      Tarrant
      LO
      147
      147
      2008
      2013
      19200000.00
      MAI
      04-23-2017
      0.7830
      0.73
      6
      03-31-2017
      01-01-2021
      09-30-2021
      5568856.00
      2920456.00
      4031609.00
      2164486.00
      1537247.00
      755970.00
      1537247.00
      639152.00
      UW
      CREFC
      428650.00
      1.7636
      1.491
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-012
    04-12-2022
    05-11-2022
    
      RESIDENCE INN TOLEDO MAUMEE
      1370 ARROWHEAD DRIVE
      Maumee
      OH
      43537
      Lucas
      LO
      108
      108
      2008
      2016
      19000000.00
      MAI
      04-23-2017
      0.8170
      0.70
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4066425.00
      2138313.00
      2597554.00
      1419075.00
      1468871.00
      719238.00
      1468871.00
      633705.00
      UW
      CREFC
      424183.00
      1.6955
      1.4939
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-013
    04-12-2022
    05-11-2022
    
      RESIDENCE INN WILLIAMSBURG
      1648 RICHMOND ROAD
      Williamsburg
      VA
      23185
      Williamsburg City
      LO
      108
      108
      1999
      2012
      18200000.00
      MAI
      04-23-2017
      0.73
      0.65
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3955706.00
      2675005.00
      2596962.00
      1585428.00
      1358744.00
      1089577.00
      1358744.00
      982577.00
      UW
      CREFC
      406323.00
      2.6815
      2.4182
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-014
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES WACO SOUTH
      2501 MARKETPLACE DRIVE
      Waco
      TX
      76711
      McLennan
      LO
      123
      123
      2008
      2013
      16800000.00
      MAI
      04-23-2017
      0.7770
      0.73
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4293844.00
      2549381.00
      2879053.00
      1716073.00
      1414791.00
      833308.00
      1414791.00
      731333.00
      UW
      CREFC
      375068.00
      2.2217
      1.9498
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-015
    04-12-2022
    05-11-2022
    
      HOLIDAY INN LOUISVILLE AIRPORT FAIR EXPO
      447 FARMINGTON AVENUE
      Louisville
      KY
      40209
      Jefferson
      LO
      106
      106
      2008
      16500000.00
      MAI
      04-23-2017
      0.7290
      0.52
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4185314.00
      1677610.00
      2796547.00
      1419120.00
      1388767.00
      258490.00
      1388767.00
      191386.00
      UW
      CREFC
      368370.00
      0.7017
      0.5195
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-016
    04-12-2022
    05-11-2022
    
      COURTYARD TYLER
      7424 SOUTH BROADWAY AVENUE
      Tyler
      TX
      75703
      Smith
      LO
      121
      121
      2010
      2016
      16200000.00
      MAI
      04-23-2017
      0.5880
      0.74
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3341364.00
      2499407.00
      2088004.00
      1387380.00
      1253360.00
      1112027.00
      1253360.00
      1012051.00
      UW
      CREFC
      361673.00
      3.0746
      2.7982
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-017
    04-12-2022
    05-11-2022
    
      HILTON GARDEN INN EDISON RARITAN CENTER
      50 RARITAN CENTER PARKWAY
      Edison
      NJ
      08837
      Middlesex
      LO
      132
      132
      2002
      2014
      16200000.00
      MAI
      04-23-2017
      0.7810
      0.64
      6
      03-31-2017
      01-01-2021
      09-30-2021
      5848958.00
      3039615.00
      4531561.00
      2483384.00
      1317397.00
      556231.00
      1317397.00
      434646.00
      UW
      CREFC
      361673.00
      1.5379
      1.2017
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-018
    04-12-2022
    05-11-2022
    
      HILTON GARDEN INN ST PAUL OAKDALE
      420 INWOOD AVENUE NORTH
      Oakdale
      MN
      55128
      Washington
      LO
      116
      116
      2005
      2013
      16000000.00
      MAI
      04-23-2017
      0.80
      0.35
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4891094.00
      1062388.00
      3201247.00
      1143330.00
      1689847.00
      -80942.00
      1689847.00
      -123438.00
      UW
      CREFC
      357207.00
      -0.2265
      -0.3455
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-019
    04-12-2022
    05-11-2022
    
      RESIDENCE INN GRAND RAPIDS WEST
      3451 RIVERTOWN POINT COURT SOUTHWEST
      Grandville
      MI
      49418
      Kent
      LO
      90
      90
      2000
      2017
      15800000.00
      MAI
      04-23-2017
      0.7260
      0.51
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3115120.00
      1517143.00
      2008993.00
      1075570.00
      1106127.00
      441573.00
      1106127.00
      380887.00
      UW
      CREFC
      352743.00
      1.2518
      1.0797
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-020
    04-12-2022
    05-11-2022
    
      PEORIA, AZ RESIDENCE INN
      8435 WEST PARADISE LANE
      Peoria
      AZ
      85382
      Maricopa
      LO
      90
      90
      1998
      2013
      15700000.00
      MAI
      04-23-2017
      0.8080
      0.84
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3248248.00
      2472233.00
      2090221.00
      1308803.00
      1158027.00
      1163430.00
      1158027.00
      1064541.00
      UW
      CREFC
      350510.00
      3.3192
      3.0371
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-021
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES BLOOMINGTON NORMAL
      320 SOUTH TOWANDA AVENUE
      Normal
      IL
      61761
      McLean
      LO
      128
      128
      2007
      2015
      15600000.00
      MAI
      04-23-2017
      0.7080
      0.63
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3738690.00
      2282652.00
      2341747.00
      1384123.00
      1396943.00
      898529.00
      1396943.00
      807223.00
      UW
      CREFC
      348277.00
      2.5799
      2.3177
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-022
    04-12-2022
    05-11-2022
    
      COURTYARD CHICO
      2481 CARMICHAEL DRIVE
      Chico
      CA
      95928
      Butte
      LO
      90
      90
      2005
      2015
      15300000.00
      MAI
      04-23-2017
      0.8460
      0.81
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3850184.00
      3110214.00
      2410998.00
      1732892.00
      1439185.00
      1377322.00
      1439185.00
      1252913.00
      UW
      CREFC
      341579.00
      4.0322
      3.668
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-023
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES KOKOMO
      2920 SOUTH REED ROAD
      Kokomo
      IN
      46902
      Howard
      LO
      105
      105
      1997
      2013
      14800000.00
      MAI
      04-23-2017
      0.7790
      0.70
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3680915.00
      2334404.00
      2425349.00
      1488540.00
      1255566.00
      845864.00
      1255566.00
      752488.00
      UW
      CREFC
      330418.00
      2.5599
      2.2773
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-024
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES SOUTH BEND
      52709 STATE ROAD 933
      South Bend
      IN
      46637
      Saint Joseph
      LO
      117
      117
      1997
      2014
      14800000.00
      MAI
      04-23-2017
      0.6990
      0.74
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3810167.00
      1691692.00
      2577957.00
      965347.00
      1232210.00
      726345.00
      1232210.00
      658677.00
      UW
      CREFC
      330418.00
      2.1982
      1.9934
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-025
    04-12-2022
    05-11-2022
    
      COURTYARD WICHITA FALLS
      3800 TARRY STREET
      Wichita Falls
      TX
      76308
      Wichita
      LO
      93
      93
      2009
      2017
      14100000.00
      MAI
      04-23-2017
      0.7740
      0.89
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3121444.00
      2661475.00
      2025834.00
      1521831.00
      1095610.00
      1139644.00
      1095610.00
      1033185.00
      UW
      CREFC
      314788.00
      3.6203
      3.2821
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-026
    04-12-2022
    05-11-2022
    
      HAMPTON INN MOREHEAD
      4035 ARENDELL STREET
      Morehead City
      NC
      28557
      Carteret
      LO
      118
      118
      1991
      2017
      13700000.00
      MAI
      04-23-2017
      0.6660
      0.73
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3154358.00
      3329677.00
      2060293.00
      1847928.00
      1094065.00
      1481749.00
      1094065.00
      1348562.00
      UW
      CREFC
      305860.00
      4.8445
      4.409
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-027
    04-12-2022
    05-11-2022
    
      RESIDENCE INN CHICO
      2485 CARMICHAEL DRIVE
      Chico
      CA
      95928
      Butte
      LO
      78
      78
      2005
      2014
      13300000.00
      MAI
      04-23-2017
      0.88
      0.82
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3273835.00
      2851246.00
      2065656.00
      1496057.00
      1208180.00
      1355189.00
      1208180.00
      1241139.16
      UW
      CREFC
      296930.00
      4.564
      4.1799
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-028
    04-12-2022
    05-11-2022
    
      COURTYARD LUFKIN
      2130 SOUTH FIRST STREET
      Lufkin
      TX
      75901
      Angelina
      LO
      101
      101
      2009
      2017
      12700000.00
      MAI
      04-23-2017
      0.6490
      0.81
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2752597.00
      2464061.00
      2014311.00
      1384047.00
      738285.00
      1080014.00
      738285.00
      981452.00
      UW
      CREFC
      283533.00
      3.8091
      3.4615
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-029
    04-12-2022
    05-11-2022
    
      HAMPTON INN CARLISLE
      1164 HARRISBURG PIKE
      Carlisle
      PA
      17013
      Cumberland
      LO
      97
      97
      1997
      2014
      12600000.00
      MAI
      04-23-2017
      0.7610
      0.62
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3439196.00
      2013593.00
      2322290.00
      1324992.00
      1116905.00
      688601.00
      1116905.00
      608057.00
      UW
      CREFC
      281300.00
      2.4479
      2.1615
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-030
    04-12-2022
    05-11-2022
    
      SPRINGHILL SUITES WILLIAMSBURG
      1644 RICHMOND ROAD
      Williamsburg
      VA
      23185
      Williamsburg City
      LO
      120
      120
      2002
      2012
      12600000.00
      MAI
      04-23-2017
      0.7170
      0.43
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3361902.00
      1814585.00
      2485794.00
      1302895.00
      876108.00
      511690.00
      876108.00
      439106.00
      UW
      CREFC
      281300.00
      1.819
      1.5609
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-031
    04-12-2022
    05-11-2022
    
      FAIRFIELD INN BLOOMINGTON
      120 SOUTH FAIRFIELD DRIVE
      Bloomington
      IN
      47404
      Monroe
      LO
      105
      105
      1995
      2015
      12500000.00
      MAI
      04-23-2017
      0.8710
      0.36
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3018966.00
      950421.00
      1747736.00
      838781.00
      1271230.00
      111640.00
      1271230.00
      73623.00
      UW
      CREFC
      279069.00
      0.40
      0.2638
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-032
    04-12-2022
    05-11-2022
    
      WACO RESIDENCE INN
      501 SOUTH UNIVERSITY
      Waco
      TX
      76706
      McLennan
      LO
      78
      78
      1997
      2012
      12200000.00
      MAI
      04-23-2017
      0.82
      0.65
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3136682.00
      1605297.00
      2224447.00
      1089257.00
      912234.00
      516040.00
      912234.00
      451828.00
      UW
      CREFC
      272370.00
      1.8946
      1.6588
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-033
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS FISHERS
      9791 NORTH BY NORTHEAST BOULEVARD
      Fishers
      IN
      46037
      Hamilton
      LO
      115
      115
      2000
      2012
      11400000.00
      MAI
      04-23-2017
      0.6710
      0.48
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3176451.00
      1621185.00
      2225023.00
      1478090.00
      951428.00
      143095.00
      951428.00
      78248.00
      UW
      CREFC
      254511.00
      0.5622
      0.3074
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-034
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING FOLSOM
      121 IRON POINT ROAD
      Folsom
      CA
      95630
      Sacramento
      LO
      84
      84
      2000
      11100000.00
      MAI
      04-23-2017
      0.8640
      0.77
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2902483.00
      1949220.00
      2043619.00
      1386414.00
      858864.00
      562806.00
      858864.00
      484837.00
      UW
      CREFC
      247812.00
      2.2711
      1.9564
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-035
    04-12-2022
    05-11-2022
    
      SPRINGHILL SUITES CHICAGO NAPERVILLE WARRENVILLE
      4305 WEAVER PARKWAY
      Warrenville
      IL
      60555
      DuPage
      LO
      128
      128
      1997
      2013
      10500000.00
      MAI
      04-23-2017
      0.6710
      0.43
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3321573.00
      1364429.00
      2653751.00
      1130152.00
      667822.00
      234277.00
      667822.00
      179700.00
      UW
      CREFC
      234418.00
      0.9993
      0.7665
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-036
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES PARIS
      3025 NORTHEAST LOOP 286
      Paris
      TX
      75460
      Lamar
      LO
      84
      84
      2009
      10400000.00
      MAI
      04-23-2017
      0.7260
      0.89
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2343673.00
      2097807.00
      1545193.00
      1164919.00
      798480.00
      932888.00
      798480.00
      848976.00
      UW
      CREFC
      232184.00
      4.0178
      3.6564
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-037
    04-12-2022
    05-11-2022
    
      TOLEDO HOMEWOOD SUITES
      1410 ARROWHEAD DRIVE
      Maumee
      OH
      43537
      Lucas
      LO
      78
      78
      1997
      2014
      10400000.00
      MAI
      04-23-2017
      0.8220
      0.62
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2929714.00
      1216241.00
      1985509.00
      1064527.00
      944205.00
      151714.00
      944205.00
      103064.00
      UW
      CREFC
      232184.00
      0.6534
      0.4438
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-038
    04-12-2022
    05-11-2022
    
      GRAND RAPIDS HOMEWOOD SUITES
      3920 STAHL DRIVE
      Grand Rapids
      MI
      49546
      Kent
      LO
      78
      78
      1997
      2013
      10100000.00
      MAI
      04-23-2017
      0.8410
      0.69
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3009146.00
      1511108.00
      2269574.00
      1172214.00
      739572.00
      338894.00
      739572.00
      278450.00
      UW
      CREFC
      225487.00
      1.5029
      1.2348
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-039
    04-12-2022
    05-11-2022
    
      CHEYENNE FAIRFIELD INN AND SUITES
      1415 STILLWATER AVENUE
      Cheyenne
      WY
      82009
      Laramie
      LO
      60
      60
      1994
      2013
      9400000.00
      MAI
      04-23-2017
      0.7460
      0.70
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1961942.00
      1527863.00
      1208351.00
      839937.00
      753591.00
      687926.00
      753591.00
      626811.00
      UW
      CREFC
      209860.00
      3.278
      2.9868
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-040
    04-12-2022
    05-11-2022
    
      FAIRFIELD INN LAUREL
      13700 BALTIMORE AVENUE
      Laurel
      MD
      20707
      Prince Georges
      LO
      109
      109
      1988
      2013
      9400000.00
      MAI
      04-23-2017
      0.7990
      0.64
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3127939.00
      1657060.00
      2470469.00
      1341967.00
      657471.00
      315093.00
      657471.00
      248811.00
      UW
      CREFC
      209860.00
      1.5014
      1.1856
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-041
    04-12-2022
    05-11-2022
    
      COURTYARD AKRON STOW
      4047 BRIDGEWATER PARKWAY
      Stow
      OH
      44224
      Summit
      LO
      101
      101
      2005
      2014
      9200000.00
      MAI
      04-23-2017
      0.6590
      0.54
      6
      03-31-2017
      01-01-2021
      09-30-2021
      3168035.00
      1570067.00
      2281919.00
      1132027.00
      886115.00
      438040.00
      886115.00
      375237.00
      UW
      CREFC
      205395.00
      2.1326
      1.8269
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-042
    04-12-2022
    05-11-2022
    
      LARKSPUR LANDING ROSEVILLE
      1931 TAYLOR ROAD
      Roseville
      CA
      95661
      Placer
      LO
      90
      90
      1999
      8700000.00
      MAI
      04-23-2017
      0.7950
      0.81
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2851065.00
      2370437.00
      2064916.00
      1408018.00
      786149.00
      962419.00
      786149.00
      867602.00
      UW
      CREFC
      194232.00
      4.9549
      4.4668
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-043
    04-12-2022
    05-11-2022
    
      TOWNEPLACE SUITES BLOOMINGTON
      105 SOUTH FRANKLIN ROAD
      Bloomington
      IN
      47404
      Monroe
      LO
      83
      83
      2000
      2013
      8700000.00
      MAI
      04-23-2017
      0.8910
      0.51
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2441633.00
      938995.00
      1591528.00
      807423.00
      850105.00
      131572.00
      850105.00
      94012.00
      UW
      CREFC
      194232.00
      0.6773
      0.484
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-044
    04-12-2022
    05-11-2022
    
      HAMPTON INN DANVILLE
      97 OLD VALLEY SCHOOL ROAD
      Danville
      PA
      17821
      Montour
      LO
      71
      71
      1998
      2013
      8600000.00
      MAI
      04-23-2017
      0.80
      0.66
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2591371.00
      1622822.00
      1862762.00
      1057147.00
      728609.00
      565675.00
      728609.00
      500762.00
      UW
      CREFC
      191999.00
      2.9462
      2.6081
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-045
    04-12-2022
    05-11-2022
    
      HOLIDAY INN NORWICH
      10 LAURA BOULEVARD
      Norwich
      CT
      06360
      New London
      LO
      135
      135
      1975
      2013
      8500000.00
      MAI
      04-23-2017
      0.5670
      0.51
      6
      03-31-2017
      01-01-2021
      09-30-2021
      4801904.00
      2223254.00
      4049772.00
      2009645.00
      752132.00
      213609.00
      752132.00
      124679.00
      UW
      CREFC
      172522.00
      1.2381
      0.7226
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-046
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES LONGVIEW NORTH
      3044 NORTH EASTMAN ROAD
      Longview
      TX
      75605
      Gregg
      LO
      91
      91
      2008
      2013
      8400000.00
      MAI
      04-23-2017
      0.6380
      0.79
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2322688.00
      1697921.00
      1672245.00
      1141457.00
      650443.00
      556464.00
      650443.00
      488547.00
      UW
      CREFC
      187535.00
      2.9672
      2.605
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-047
    04-12-2022
    05-11-2022
    
      SPRINGHILL SUITES PEORIA WESTLAKE
      2701 WEST LAKE AVENUE
      Peoria
      IL
      61615
      Peoria
      LO
      124
      124
      2000
      2013
      8400000.00
      MAI
      04-23-2017
      0.6330
      0.27
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2918586.00
      827835.00
      2448540.00
      1075307.00
      470046.00
      -247472.00
      470046.00
      -280585.00
      UW
      CREFC
      187535.00
      -1.3196
      -1.4961
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-048
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES BUDA
      1201 CABELAS DRIVE
      Buda
      TX
      78610
      Hays
      LO
      74
      74
      2008
      8300000.00
      MAI
      04-23-2017
      0.7450
      0.74
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2627746.00
      1513032.00
      1774143.00
      1035715.00
      853603.00
      477317.00
      853603.00
      416796.00
      UW
      CREFC
      185302.00
      2.5758
      2.2492
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-049
    04-12-2022
    05-11-2022
    
      SHAWNEE HAMPTON INN
      4851 NORTH KICKAPOO
      Shawnee
      OK
      74804
      Pottawatomie
      LO
      63
      63
      1996
      2013
      8300000.00
      MAI
      04-23-2017
      0.7760
      0.86
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1892474.00
      1563142.00
      1273699.00
      856674.00
      618775.00
      706468.00
      618775.00
      643942.00
      UW
      CREFC
      185302.00
      3.8125
      3.475
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-050
    04-12-2022
    05-11-2022
    
      RACINE FAIRFIELD INN
      6421 WASHINGTON AVENUE
      Racine
      WI
      53406
      Racine
      LO
      62
      62
      1991
      2016
      8100000.00
      MAI
      04-23-2017
      0.6860
      0.48
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1812261.00
      715187.00
      1208438.00
      630968.00
      603823.00
      84219.00
      603823.00
      55612.00
      UW
      CREFC
      180836.00
      0.4657
      0.3075
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-051
    04-12-2022
    05-11-2022
    
      HAMPTON INN SELINSGROVE SHAMOKIN DAM
      3 STETLER AVENUE
      Shamokin Dam
      PA
      17876
      Snyder
      LO
      75
      75
      1996
      2013
      7900000.00
      MAI
      04-23-2017
      0.7560
      0.68
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2433055.00
      1683930.00
      1745776.00
      998381.00
      687279.00
      685549.00
      687279.00
      618192.00
      UW
      CREFC
      176372.00
      3.8869
      3.505
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-052
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES TERRELL
      300 TANGER DRIVE
      Terrell
      TX
      75160
      Kaufman
      LO
      68
      68
      2007
      2013
      7500000.00
      MAI
      04-23-2017
      0.84
      0.73
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2149392.00
      1412217.00
      1543906.00
      1000853.00
      605485.00
      411364.00
      605485.00
      354875.00
      UW
      CREFC
      167441.00
      2.4567
      2.1194
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-053
    04-12-2022
    05-11-2022
    
      WESTCHASE HOMEWOOD SUITES
      2424 ROGERDALE ROAD
      Houston
      TX
      77042
      Harris
      LO
      96
      96
      1998
      2016
      9800000.00
      MAI
      04-23-2017
      0.6340
      0.64
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2958058.00
      1602989.00
      2578316.00
      1208066.00
      379742.00
      394923.00
      379742.00
      330803.00
      UW
      CREFC
      162065.00
      2.4368
      2.0411
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-054
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES TYLER SOUTH
      2421 EAST SOUTHEAST LOOP 323
      Tyler
      TX
      75701
      Smith
      LO
      88
      88
      2000
      2015
      7200000.00
      MAI
      04-23-2017
      0.6590
      0.86
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2128673.00
      2044319.00
      1528792.00
      1260643.00
      599880.00
      783676.00
      599880.00
      701903.00
      UW
      CREFC
      160744.00
      4.8753
      4.3665
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-055
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES HUNTSVILLE
      148 INTERSTATE 45 SOUTH
      Huntsville
      TX
      77340
      Walker
      LO
      87
      87
      2008
      2013
      6900000.00
      MAI
      04-23-2017
      0.6550
      0.79
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2360887.00
      1789405.00
      1671501.00
      1148055.00
      689387.00
      641350.00
      689387.00
      569774.00
      UW
      CREFC
      154047.00
      4.1633
      3.6987
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-056
    04-12-2022
    05-11-2022
    
      HAMPTON INN SWEETWATER
      302 SOUTHEAST GEORGIA AVENUE
      Sweetwater
      TX
      79556
      Nolan
      LO
      72
      72
      2009
      6300000.00
      MAI
      04-23-2017
      0.6290
      0.62
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1585686.00
      939873.00
      1185317.00
      746417.00
      400369.00
      193456.00
      400369.00
      155861.00
      UW
      CREFC
      140650.00
      1.3754
      1.1081
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-057
    04-12-2022
    05-11-2022
    
      COMFORT SUITES BUDA AUSTIN SOUTH
      15295 SOUTH INTERSTATE 35 BUILDING 800
      Buda
      TX
      78610
      Hays
      LO
      72
      72
      2009
      5300000.00
      MAI
      04-23-2017
      0.7680
      0.80
      6
      03-31-2017
      01-01-2021
      09-30-2021
      2082208.00
      1318027.00
      1540640.00
      1043320.00
      541569.00
      274707.00
      541569.00
      221986.00
      UW
      CREFC
      118325.00
      2.3216
      1.876
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-058
    04-12-2022
    05-11-2022
    
      FAIRFIELD INN & SUITES WEATHERFORD
      175 ALFORD DRIVE
      Weatherford
      TX
      76087
      Parker
      LO
      86
      86
      2009
      2016
      5000000.00
      MAI
      04-23-2017
      0.6340
      0.81
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1659116.00
      1813923.00
      1347398.00
      1170912.00
      311718.00
      643011.00
      311718.00
      570454.00
      UW
      CREFC
      111628.00
      5.7603
      5.1103
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-059
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES ALTUS
      2812 EAST BROADWAY
      Altus
      OK
      73521
      Jackson
      LO
      68
      68
      2008
      2013
      4600000.00
      MAI
      04-23-2017
      0.6740
      0.84
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1417147.00
      1471396.00
      1205199.00
      904193.00
      211948.00
      567203.00
      211948.00
      508347.00
      UW
      CREFC
      90455.00
      6.2705
      5.6198
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-060
    04-12-2022
    05-11-2022
    
      COMFORT INN & SUITES PARIS
      3035 NORTHEAST LOOP 286
      Paris
      TX
      75460
      Lamar
      LO
      56
      56
      2009
      3600000.00
      MAI
      04-23-2017
      0.6740
      0.85
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1157262.00
      1106239.00
      906202.00
      781571.00
      251060.00
      324668.00
      251060.00
      280418.00
      UW
      CREFC
      80371.00
      4.0396
      3.489
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-061
    04-12-2022
    05-11-2022
    
      HAMPTON INN SUITES DECATUR
      110 SOUTH HIGHWAY 81/287
      Decatur
      TX
      76234
      Wise
      LO
      74
      74
      2008
      2013
      3600000.00
      MAI
      04-23-2017
      0.6460
      0.78
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1550317.00
      1322304.00
      1370105.00
      915123.00
      180212.00
      407181.00
      180212.00
      354289.00
      UW
      CREFC
      76911.00
      5.2941
      4.6064
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-062
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES TEXARKANA EAST
      5210 CROSSROADS PARKWAY
      Texarkana
      AR
      71854
      Miller
      LO
      88
      88
      2009
      4100000.00
      MAI
      04-23-2017
      0.6650
      0.78
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1638961.00
      1467155.00
      1472078.00
      1142254.00
      166883.00
      324901.00
      166883.00
      266215.00
      UW
      CREFC
      71222.00
      4.5618
      3.7378
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-063
    04-12-2022
    05-11-2022
    
      MANKATO FAIRFIELD INN
      141 APACHE PLACE
      Mankato
      MN
      56001
      Blue Earth
      LO
      61
      61
      1997
      2016
      3600000.00
      MAI
      04-23-2017
      0.58
      0.48
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1236472.00
      797577.00
      1086924.00
      694878.00
      149548.00
      102699.00
      149548.00
      70796.00
      UW
      CREFC
      63824.00
      1.609
      1.1092
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-064
    04-12-2022
    05-11-2022
    
      CANDLEWOOD SUITES TEXARKANA
      2901 SOUTH COWHORN CREEK LOOP
      Texarkana
      TX
      75503
      Bowie
      LO
      80
      80
      2009
      2014
      2600000.00
      MAI
      04-23-2017
      0.75
      0.91
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1239140.00
      1315200.00
      1123516.00
      881500.00
      115624.00
      433700.00
      115624.00
      381092.00
      UW
      CREFC
      49346.00
      8.7889
      7.7228
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    27-065
    04-12-2022
    05-11-2022
    
      COUNTRY INN & SUITES HOUSTON INTERCONTINENTAL AIRPORT EAST
      20611 HIGHWAY 59
      Humble
      TX
      77338
      Harris
      LO
      62
      62
      2001
      2017
      3200000.00
      MAI
      04-23-2017
      0.5410
      0.59
      6
      03-31-2017
      01-01-2021
      09-30-2021
      1363324.00
      713279.00
      1253517.00
      795991.00
      109807.00
      -82712.00
      109807.00
      -111243.00
      UW
      CREFC
      46863.00
      -1.7649
      -2.3737
      F
      03-31-2017
    
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    10-04-2017
    13500000.00
    120
    10-06-2027
    360
    0.0451
    0.0451
    3
    1
    24
    11-06-2017
    true
    1
    WL
    5
    52428.75
    13500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      4400 PGA BOULEVARD
      4400 PGA BOULEVARD
      Palm Beach Gardens
      FL
      33410
      Palm Beach
      OF
      80839
      80839
      1989
      2015
      19150000.00
      MAI
      07-26-2017
      1
      0.86
      6
      02-06-2020
      N
      Marsh & McLennan Companies  Inc
      24702
      03-31-2024
      PULTE HOME CORPORATION
      8234
      01-31-2022
      US Army
      8193
      07-31-2022
      06-30-2017
      12-31-2020
      12-31-2021
      2389161.00
      2409841.00
      882514.00
      890837.23
      1506647.00
      1519003.77
      1368479.00
      1380835.77
      UW
      CREFC
      821793.00
      1.83
      1.8484
      1.67
      1.6802
      F
      F
      12-31-2021
    
    false
    false
    12960548.05
    68482.75
    0.0451
    0.000131
    48710.06
    19772.69
    0.00
    12940775.36
    12940775.36
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-21-2017
    13300000.00
    60
    360
    0.04654
    0.04654
    3
    1
    0
    01-01-2018
    1
    WL
    2
    68611.58
    13284689.65
    1
    1
    0
    false
    true
    true
    false
    01-31-2020
    09-30-2022
    09-30-2022
    
      HONEY CREEK MARKETPLACE
      2016
      20700000.00
      10-27-2017
      6
      ACADEMY SPORTS + OUTDOORS
      63137
      02-28-2031
      FRESH THYME
      28585
      03-31-2031
      MASSAGE ENVY
      4000
      01-31-2027
      10-31-2017
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    12-17-2021
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    12-13-2017
    12900000.00
    120
    01-06-2028
    360
    0.0443
    0.0443
    3
    1
    60
    02-06-2018
    true
    1
    WL
    5
    0.00
    12900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      METRO CENTER V
      655 METRO PLACE SOUTH
      Dublin
      OH
      43017
      Franklin
      OF
      215571
      215571
      1985
      1999
      19200000.00
      MAI
      11-07-2017
      0.9150
      0.75
      6
      02-06-2020
      N
      SJR Fitness
      23191
      05-31-2029
      Kasai North America Inc.
      14620
      04-30-2023
      Comprehensive Pharmacy Services
      13909
      12-31-2025
      09-30-2017
      12-31-2020
      12-31-2021
      3310606.00
      3011346.00
      1570095.00
      1601346.38
      1740511.00
      1409999.62
      1486316.00
      1155804.62
      UW
      CREFC
      579407.11
      2.24
      2.4335
      1.91
      1.9948
      F
      F
      12-31-2021
    
    false
    false
    12900000.00
    47622.50
    0.0443
    0.000131
    47622.50
    0.00
    0.00
    12900000.00
    12900000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-22-2017
    12800000.00
    120
    01-06-2028
    360
    0.0482
    0.0482
    3
    1
    0
    02-06-2018
    true
    1
    WL
    2
    0.00
    12800000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2027
    
      1114-1126 LAKE STREET
      1114-1126 LAKE STREET
      Oak Park
      IL
      60301
      Cook
      RT
      63317
      63317
      2006
      19900000.00
      MAI
      10-20-2017
      11750000.00
      08-25-2020
      MAI
      0.9170
      0.74
      6
      02-06-2020
      N
      FITNESS FORMULA
      47074
      05-17-2027
      BAR LOUIE
      5987
      11-30-2026
      SLEEPYS
      5020
      11-30-2024
      09-30-2017
      12-31-2020
      12-31-2021
      1541124.00
      1076934.00
      448963.00
      530294.00
      1092161.00
      546640.00
      1029448.00
      546640.00
      UW
      CREFC
      807744.00
      1.35
      0.6767
      1.27
      0.6767
      F
      F
      03-31-2020
    
    false
    false
    11940669.63
    67311.99
    0.0482
    0.000131
    47961.69
    19350.30
    0.00
    12197369.93
    11921319.33
    02-06-2021
    1
    false
    916285.83
    417390.46
    164497.77
    3
    0
    Wells Fargo Bank, NA
    06-19-2020
    false
    0.00
    6
    0
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    11-30-2017
    11500000.00
    120
    12-06-2027
    360
    0.04855
    0.04855
    3
    1
    24
    01-06-2018
    true
    1
    WL
    5
    48077.99
    11500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    09-05-2027
    
      WILLIAM PENN BUILDING
      501-515 F STREET & 777-779 5TH AVENUE
      San Diego
      CA
      92101
      San Diego
      MU
      27200
      27200
      1913
      2016
      20060000.00
      MAI
      11-01-2017
      14600000.00
      10-13-2021
      MAI
      1
      0.65
      6
      02-06-2020
      N
      QUEENSBOROUGH
      7500
      07-31-2027
      TACOS EL GORDO
      3100
      04-30-2026
      06-30-2017
      01-01-2020
      06-30-2020
      1367363.00
      500659.00
      285462.00
      146202.00
      1081901.00
      354457.00
      1064181.00
      345597.00
      UW
      CREFC
      364317.00
      1.48
      0.9729
      1.46
      0.9486
      F
      F
    
    false
    true
    11099611.25
    67656.08
    0.04855
    0.000131
    44907.18
    3075.61
    22748.90
    0.00
    -51483.67
    11151094.92
    11128346.02
    04-06-2022
    1
    false
    147687.81
    0
    3000.25
    B
    0
    Wells Fargo Bank, NA
    10-14-2020
    false
    0.00
    9
    12-06-2021
    98
    67864.37
    12-06-2027
    0
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-01-2017
    9800000.00
    84
    11-01-2024
    360
    0.0431
    0.0431
    3
    1
    24
    12-01-2017
    true
    1
    WL
    5
    36371.61
    9800000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-31-2019
    08-31-2024
    08-31-2024
    
      TRI STATE NEIGHBORHOOD CENTER
      10A STATE ROUTE 23
      Montague
      NJ
      07827
      Sussex
      RT
      114679
      114679
      1969
      2002
      21700000.00
      MAI
      10-12-2017
      0.9480
      0.86
      6
      X
      Shop Rite
      58893
      08-31-2022
      The TJX Companies
      28000
      11-30-2023
      Boris Mishiyev
      5052
      12-31-2050
      08-31-2017
      12-31-2020
      12-31-2021
      1984265.00
      2209323.00
      689269.00
      857766.23
      1294996.00
      1351556.77
      1157381.00
      1213940.77
      UW
      CREFC
      582660.00
      2.22
      2.3196
      1.99
      2.0834
      F
      F
      12-31-2021
    
    false
    false
    9407129.19
    48554.96
    0.0431
    0.000531
    33787.27
    14767.69
    0.00
    9392361.50
    9392361.50
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-21-2017
    9800000.00
    120
    12-01-2027
    300
    0.05416
    0.05416
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    59689.96
    9786015.06
    1
    1
    1
    0
    false
    true
    true
    false
    true
    01-31-2020
    09-30-2027
    09-30-2027
    
      FAIRFIELD INN & SUITES - PANAMA CITY BEACH
      7718 FRONT BEACH ROAD
      Panama City Beach
      FL
      32407
      Bay
      LO
      109
      109
      2016
      14000000.00
      MAI
      09-01-2017
      0.6850
      0.68
      6
      X
      09-30-2017
      04-01-2021
      03-31-2022
      3652085.00
      4488264.00
      2142883.00
      2153184.70
      1509202.00
      2335079.30
      1509202.00
      2155548.74
      UW
      CREFC
      716280.00
      2.11
      3.26
      2.11
      3.0093
      F
      F
    
    false
    true
    8931296.65
    59689.96
    0.05416
    0.000131
    40309.92
    19380.04
    0.00
    8911916.61
    8911916.61
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-01-2020
    98
    12-01-2027
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-14-2017
    9510000.00
    120
    12-01-2027
    300
    0.0502
    0.0502
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    55705.38
    9495404.24
    1
    1
    1
    0
    false
    true
    false
    false
    true
    09-30-2027
    
      HAMPTON INN & SUITES SHELBY
      2001-B EAST DIXON BOULEVARD
      Shelby
      NC
      28152
      Cleveland
      LO
      86
      86
      2015
      14200000.00
      MAI
      10-02-2017
      11000000.00
      11-10-2021
      MAI
      0.7310
      0.68
      6
      02-01-2020
      N
      09-30-2017
      12-31-2020
      12-31-2021
      2768036.00
      2305236.00
      1528380.00
      1318850.00
      1239656.00
      986386.00
      1239656.00
      986386.00
      UW
      CREFC
      668465.00
      1.85
      1.4755
      1.85
      1.4755
      F
      F
    
    false
    true
    8618433.07
    55705.38
    0.0502
    0.000131
    36053.78
    19651.60
    0.00
    8658701.43
    8598781.47
    02-01-2022
    1
    false
    167009.37
    19283.26
    143861.88
    2
    0
    Wells Fargo Bank, NA
    11-04-2020
    false
    0.00
    7
    06-01-2020
    98
    12-01-2027
    0
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    09-29-2017
    8960000.00
    120
    10-06-2027
    360
    0.0436
    0.0436
    3
    1
    36
    11-06-2017
    true
    1
    WL
    5
    33639.82
    8960000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      GOODALE OFFICE
      1400 & 1404 GOODALE BOULEVARD
      Grandview Heights
      OH
      43212
      Franklin
      OF
      79763
      79763
      1955
      2016
      12720000.00
      MAI
      08-30-2017
      1
      1
      6
      02-06-2020
      N
      Zaner & Company
      27242
      04-30-2027
      King Business Interiors
      15944
      04-30-2027
      Navigators Management Co. Inc.
      10057
      11-30-2023
      10-31-2017
      12-31-2020
      12-31-2021
      1854208.00
      1790076.00
      860118.00
      563715.28
      994090.00
      1226360.72
      903137.00
      1135407.72
      UW
      CREFC
      535880.64
      1.86
      2.2884
      1.69
      2.1187
      F
      F
      12-31-2021
    
    false
    false
    8743080.44
    44656.72
    0.0436
    0.000131
    31766.53
    12890.19
    0.00
    8730190.25
    8730190.25
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    12-01-2017
    8280000.00
    120
    12-01-2027
    360
    0.05105
    0.05105
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    44981.68
    8271416.97
    1
    1
    1
    0
    false
    true
    false
    false
    true
    09-30-2027
    
      HAMPTON INN GLENWOOD SPRINGS
      401 WEST 1ST STREET
      Glenwood Springs
      CO
      81601
      Garfield
      LO
      70
      70
      1998
      2010
      12000000.00
      MAI
      10-01-2018
      0.7780
      0.78
      6
      02-01-2020
      N
      10-31-2017
      10-01-2020
      09-30-2021
      2736958.00
      2927263.00
      1704470.00
      1989227.33
      1032488.00
      938035.67
      1032488.00
      820945.15
      UW
      CREFC
      539780.00
      1.91
      1.7378
      1.91
      1.5208
      F
      F
    
    false
    true
    7741501.77
    44981.68
    0.05105
    0.000131
    32933.64
    12048.04
    0.00
    7729453.73
    7729453.73
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    04-01-2020
    98
    12-01-2027
  
  
    Prospectus Loan ID
    38
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-14-2017
    8090000.00
    120
    01-06-2028
    360
    0.0468
    0.0468
    3
    1
    0
    02-06-2018
    true
    1
    WL
    2
    0.00
    8090000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2027
    
      PICK N SAVE APPLETON WI
      2700 NORTH BALLARD ROAD
      Appleton
      WI
      54911
      Outagamie
      RT
      65313
      65313
      2004
      11500000.00
      MAI
      10-27-2017
      1
      1
      6
      02-06-2020
      N
      Pick 'N Save
      65000
      12-31-2023
      09-30-2017
      01-01-2021
      06-30-2021
      719871.00
      372990.00
      21596.00
      11189.70
      698275.00
      361800.30
      661577.00
      343451.80
      UW
      CREFC
      251163.60
      1.39
      1.4404
      1.32
      1.3674
      F
      F
      07-01-2021
    
    false
    false
    7533077.16
    41860.60
    0.0468
    0.000431
    29379.00
    12481.60
    0.00
    7520595.56
    7520595.56
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    Cantor Commercial Real Estate Lending, L.P.
    06-29-2017
    7300000.00
    120
    07-06-2027
    360
    0.046125
    0.046125
    3
    1
    60
    08-06-2017
    true
    1
    WL
    5
    28994.69
    7300000.00
    1
    4
    4
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      Fresenius Portfolio V
      OF
      26126
      11280000.00
      MAI
      1
      1
      02-06-2020
      N
      01-01-2021
      09-30-2021
      924320.00
      602476.00
      223580.00
      122298.02
      700739.00
      480177.98
      672001.00
      458622.23
      UW
      256743.31
      1.56
      1.8702
      1.49
      1.7863
      F
      F
    
    false
    false
    7300000.00
    28059.38
    0.046125
    0.000806
    28059.38
    0.00
    0.00
    7300000.00
    7300000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39-001
    04-12-2022
    05-11-2022
    
      FRESENIUS DAYTON
      821 EDWIN C MOSES BOULEVARD
      Dayton
      OH
      45417
      Montgomery
      OF
      8419
      8419
      2017
      5230000.00
      MAI
      05-04-2017
      1
      1
      6
      Fresenius Medical Care
      8419
      05-31-2031
      01-01-2021
      09-30-2021
      419997.00
      602476.00
      96450.00
      122298.02
      323547.00
      480177.98
      314286.00
      458622.23
      UW
      CREFC
      256743.31
      1.8702
      1.7863
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    39-002
    04-12-2022
    05-11-2022
    
      FRESENIUS DAVENPORT
      120 LOCUST STREET
      Davenport
      IA
      52803
      Scott
      OF
      7048
      7048
      1995
      2470000.00
      MAI
      05-02-2017
      1
      1
      6
      Fresenius Medical Care
      7048
      04-30-2031
      01-01-2021
      09-30-2021
      199689.00
      0.00
      45424.00
      0.00
      154265.00
      0.00
      146512.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    39-003
    04-12-2022
    05-11-2022
    
      FRESENIUS ROCK ISLAND
      2623 17TH STREET
      Rock Island
      IL
      61201
      Rock Island
      OF
      6050
      6050
      2009
      2120000.00
      MAI
      05-02-2017
      1
      1
      6
      Fresenius Medical Care
      6050
      05-01-2031
      01-01-2021
      09-30-2021
      185140.00
      0.00
      53418.00
      0.00
      131722.00
      0.00
      125067.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    39-004
    04-12-2022
    05-11-2022
    
      FRESENIUS MUSCATINE
      311 PARHAM STREET
      Muscatine
      IA
      52761
      Muscatine
      OF
      4609
      4609
      2010
      1460000.00
      MAI
      05-02-2017
      1
      1
      6
      Fresenius Medical Care
      4609
      04-30-2031
      01-01-2021
      09-30-2021
      119494.00
      0.00
      28289.00
      0.00
      91205.00
      0.00
      86135.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    Cantor Commercial Real Estate Lending, L.P.
    08-07-2017
    7200000.00
    120
    09-06-2027
    0.0449
    0.0449
    3
    1
    120
    10-06-2017
    false
    1
    WL
    3
    27838.00
    7200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      VILLAGE SQUARE
      2220 MOUNTAIN BOULEVARD
      Oakland
      CA
      94611
      Alameda
      MU
      36047
      36047
      1967
      1988
      15000000.00
      MAI
      06-09-2017
      0.8960
      0.94
      6
      02-06-2020
      N
      Pet Food Express
      5600
      08-31-2025
      Wells Fargo Bank
      4234
      08-31-2026
      Alan Carlson
      3811
      02-28-2030
      04-30-2017
      01-01-2022
      03-31-2022
      1453207.00
      317760.00
      671993.00
      143778.90
      781214.00
      173981.10
      735073.00
      162445.85
      UW
      CREFC
      80820.00
      2.38
      2.1526
      2.24
      2.0099
      F
      F
      03-31-2022
    
    false
    false
    7200000.00
    26940.00
    0.0449
    0.000806
    26940.00
    0.00
    0.00
    7200000.00
    7200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-30-2017
    6500000.00
    120
    300
    0.05078
    0.05078
    3
    1
    0
    01-01-2018
    1
    WL
    2
    38294.33
    6490128.36
    1
    1
    0
    false
    true
    true
    false
    01-31-2020
    10-31-2027
    10-31-2027
    
      Q-2 SELF STORAGE
      2001
      10700000.00
      08-09-2017
      6
      10-31-2017
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    11-02-2021
  
  
    Prospectus Loan ID
    42
    04-12-2022
    05-11-2022
    JPMorgan Chase Bank, National Association
    11-21-2017
    5600000.00
    120
    12-01-2027
    300
    0.05416
    0.05416
    3
    1
    0
    01-01-2018
    true
    1
    WL
    2
    34108.55
    5592008.61
    1
    1
    1
    0
    false
    true
    true
    false
    true
    01-31-2020
    09-30-2027
    09-30-2027
    
      BEST WESTERN PLUS - CHALMETTE
      3400 PARIS ROAD
      Chalmette
      LA
      70043
      Saint Bernard
      LO
      65
      65
      2011
      2017
      8000000.00
      MAI
      09-19-2017
      0.7970
      0.72
      6
      X
      09-30-2017
      04-01-2021
      03-31-2022
      2075938.00
      2200120.00
      1158760.00
      1043950.12
      917178.00
      1156169.88
      917178.00
      1068165.08
      UW
      CREFC
      409303.00
      2.24
      2.8247
      2.24
      2.6097
      F
      F
    
    false
    true
    5103598.03
    34108.55
    0.05416
    0.000131
    23034.24
    11074.31
    0.00
    5092523.70
    5092523.72
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-01-2020
    98
    12-01-2027
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    12-04-2017
    5365000.00
    120
    12-06-2027
    300
    0.0491
    0.0491
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    31082.58
    5356600.94
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2027
    
      AFTON VILLAGE
      360 EXCHANGE STREET NORTHWEST
      Concord
      NC
      28027
      Cabarrus
      RT
      29764
      29764
      2002
      7250000.00
      MAI
      10-03-2017
      1
      1
      6
      02-06-2020
      N
      NOVANT HEALTH  INC
      5000
      03-31-2022
      Afton Tavern
      4995
      12-01-2025
      Afton Pub & Pizza
      3550
      09-30-2023
      08-31-2017
      12-31-2020
      12-31-2021
      808830.00
      906694.00
      252184.00
      313572.58
      556646.00
      593121.42
      517929.00
      554404.42
      UW
      CREFC
      372990.96
      1.49
      1.5901
      1.39
      1.4863
      F
      F
      12-31-2021
    
    false
    false
    4854253.45
    31082.58
    0.0491
    0.000131
    19861.99
    11220.59
    0.00
    4843032.86
    4843032.86
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-08-2017
    5200000.00
    120
    01-06-2028
    360
    0.047
    0.047
    3
    1
    0
    02-06-2018
    true
    1
    WL
    2
    0.00
    5200000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2027
    
      21ST CENTURY STORAGE - MIAMI, FL
      200 NORTHWEST 79TH STREET AND 7750 NORTHWEST 2ND AVENUE
      Miami
      FL
      33150
      Miami-Dade
      SS
      649
      649
      1955
      2003
      7675000.00
      MAI
      10-19-2017
      0.9110
      0.79
      6
      02-06-2020
      N
      10-31-2017
      01-01-2022
      03-31-2022
      789694.00
      234129.00
      336815.00
      93948.20
      452879.00
      140180.80
      437982.00
      136456.55
      UW
      CREFC
      80907.51
      1.40
      1.7326
      1.35
      1.6865
      F
      F
    
    false
    false
    4843302.64
    26969.17
    0.047
    0.000131
    18969.60
    7999.57
    0.00
    4835303.07
    4835303.07
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    04-12-2022
    05-11-2022
    Deutsche Bank AG, acting through its New York Branch
    12-06-2017
    4650000.00
    120
    12-06-2027
    360
    0.045
    0.045
    3
    1
    0
    01-06-2018
    true
    1
    WL
    2
    23560.87
    4644457.88
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2027
    
      HILLSIDE MOBILE ESTATES
      27701 MURRIETA ROAD
      Sun City
      CA
      92586
      Riverside
      MH
      276
      276
      1983
      20540000.00
      MAI
      10-10-2017
      0.9710
      1
      6
      02-06-2020
      N
      12-31-2016
      12-31-2020
      12-31-2021
      1968733.00
      2271360.00
      888869.00
      1036921.59
      1079864.00
      1234438.41
      1036017.00
      1190591.41
      UW
      CREFC
      282730.44
      3.82
      4.3661
      3.66
      4.211
      F
      F
    
    false
    false
    4312782.92
    23560.87
    0.045
    0.000131
    16172.94
    7387.93
    0.00
    4305394.99
    4305394.99
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    04-12-2022
    05-11-2022
    Cantor Commercial Real Estate Lending, L.P.
    05-18-2017
    4050000.00
    120
    06-06-2027
    360
    0.0487
    0.0487
    3
    1
    0
    07-06-2017
    true
    1
    WL
    2
    21420.64
    4016889.27
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      CALLAHAN PLAZA
      450076 STATE ROAD 200
      Callahan
      FL
      32011
      Nassau
      RT
      91685
      91685
      1973
      2016
      5700000.00
      MAI
      04-03-2017
      0.94
      1
      6
      02-06-2020
      N
      Winn-Dixie
      39211
      05-31-2027
      Gibson Mcdonald Furniture
      11310
      03-31-2027
      O'Reilly Auto Parts
      8640
      06-30-2027
      12-31-2016
      12-31-2020
      12-31-2021
      582773.00
      732194.00
      153842.00
      233127.37
      428930.00
      499066.63
      372349.00
      442485.63
      UW
      CREFC
      257047.68
      1.67
      1.9415
      1.45
      1.7214
      F
      F
      12-31-2021
    
    false
    false
    3739720.78
    21420.64
    0.0487
    0.000131
    15177.03
    6243.61
    0.00
    3733477.17
    3733477.17
    05-06-2022
    1
    false
    0
    11855.43
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-14-2017
    3925000.00
    120
    01-06-2028
    360
    0.0463
    0.0463
    3
    1
    36
    02-06-2018
    true
    1
    WL
    5
    0.00
    3925000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      CityLine PA Portfolio
      PA
      SS
      618
      618
      5990000.00
      MAI
      11-03-2017
      0.8160
      0.93
      02-06-2020
      N
      10-31-2017
      12-31-2020
      12-31-2021
      604177.00
      869325.00
      223403.00
      318750.87
      380773.00
      550574.13
      369854.00
      539655.13
      UW
      237757.68
      1.57
      2.3156
      1.53
      2.2697
      F
      F
    
    false
    false
    3849768.45
    20191.72
    0.0463
    0.000131
    14853.69
    5338.03
    0.00
    3844430.42
    3844430.42
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47-001
    04-12-2022
    05-11-2022
    
      CARLISLE SELF STORAGE
      906 NEWVILLE ROAD
      Carlisle
      PA
      17013
      Cumberland
      SS
      420
      420
      1982
      2016
      3640000.00
      MAI
      11-03-2017
      0.7860
      0.92
      6
      10-31-2017
      12-31-2020
      12-31-2021
      362753.00
      539087.00
      136834.00
      208593.40
      225919.00
      330493.60
      219231.00
      323806.60
      UW
      CREFC
      142654.61
      2.3167
      2.2698
      F
      11-20-2017
    
    false
  
  
    Prospectus Loan ID
    47-002
    04-12-2022
    05-11-2022
    
      WEST CHOCOLATE SELF STORAGE
      1052 OLD WEST CHOCOLATE AVENUE
      Hershey
      PA
      17033
      Dauphin
      SS
      198
      198
      1992
      2350000.00
      MAI
      11-03-2017
      0.8790
      0.93
      6
      10-31-2017
      12-31-2020
      12-31-2021
      241424.00
      330238.00
      86569.00
      110157.47
      154855.00
      220080.53
      150623.00
      215848.53
      UW
      CREFC
      95103.07
      2.3141
      2.2696
      F
      11-20-2017
    
    false
  
  
    Prospectus Loan ID
    48
    04-12-2022
    05-11-2022
    Citi Real Estate Funding Inc.
    12-12-2017
    3575000.00
    120
    01-06-2028
    360
    0.048
    0.048
    3
    1
    36
    02-06-2018
    false
    1
    WL
    5
    0.00
    3575000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      CITYLINE BECUBED
      22001 SOUTH 104TH AVENUE
      Frankfort
      IL
      60423
      Will
      SS
      293
      293
      2004
      5140000.00
      MAI
      11-03-2017
      0.9560
      0.93
      6
      02-06-2020
      N
      10-31-2017
      12-31-2020
      12-31-2021
      486321.00
      673339.00
      180334.00
      248678.56
      305987.00
      424660.44
      300924.00
      419597.44
      UW
      CREFC
      221101.36
      1.36
      1.9206
      1.34
      1.8977
      F
      F
    
    false
    false
    3508667.99
    18756.79
    0.048
    0.000131
    14034.67
    4722.12
    0.00
    3503945.87
    3503945.87
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    04-12-2022
    05-11-2022
    Cantor Commercial Real Estate Lending, L.P.
    06-30-2017
    3500000.00
    120
    07-06-2027
    360
    0.04836
    0.04836
    3
    1
    24
    08-06-2017
    true
    1
    WL
    5
    14575.17
    3500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2027
    
      MARKETPLACE ON GROVE
      1150 EAST PHILADELPHIA STREET
      Ontario
      CA
      91761
      San Bernardino
      RT
      14225
      14225
      2007
      6600000.00
      MAI
      06-02-2017
      1
      1
      6
      02-06-2020
      N
      Jersey Mikes
      2200
      08-14-2027
      Hawaiian BBQ
      2020
      01-31-2023
      Taco Hut Marisol & Jessie Medina
      1800
      02-14-2025
      05-31-2017
      12-31-2020
      12-31-2021
      500088.00
      532072.00
      160863.00
      224861.58
      339225.00
      307210.42
      323720.00
      291705.42
      UW
      CREFC
      221274.00
      1.53
      1.3883
      1.46
      1.3182
      F
      F
      04-13-2022
    
    false
    false
    3354802.59
    18439.52
    0.04836
    0.000131
    13519.85
    4919.67
    0.00
    3349882.92
    3349882.92
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 4, original file reflected one loan with Original Loan Amount of 55000000 however this is now split into Asset Number 4 and 4A reflecting Pari Passu Notes with Original Loan Amounts of 35000000 and 20000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 4.   Similar splits are reported for assets 5 (adding loan 5A), 6 (adding 6A), 14 (adding 14A), and 19 (adding 19A) each a pari passu loan structure.
	
	
		Item 2(c)(4)
		Original Term Loan Number
		For anticipated repayment date mortgage loans: the original term loan 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 Code
		For each of the mortgage loans identified as Asset Numbers 5 and 12, the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(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)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet Number
		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.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet Securitization Number
		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.
	
	
		Item 2(d)(10)
		Units Beds Rooms Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number 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)
		Units Beds Rooms Securitization Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units beds rooms securitization number 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 Securitization Amount
		For mortgage loans that are part of a loan combination, the valuation securitization amount 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)(21)
		Most Recent Physical Occupancy Percentage
		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 Securitization Amount
		For mortgage loans that are part of a loan combination, the revenue securitization amount 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 Securitization Amount
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount 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 Securitization Amount
		For mortgage loans that are part of a loan combination, the net operating income securitization amount 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 Securitization Amount
		For mortgage loans that are part of a loan combination, the net cash flow securitization amount 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)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage 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 Net Cash Flow Securitization Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage 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 Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC(R) intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for 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.