0001888524-24-009405.txt : 20240627 0001888524-24-009405.hdr.sgml : 20240627 20240627142922 ACCESSION NUMBER: 0001888524-24-009405 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20240617 0001013611 0000835271 FILED AS OF DATE: 20240627 DATE AS OF CHANGE: 20240627 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Benchmark 2018-B5 Mortgage Trust CENTRAL INDEX KEY: 0001745529 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-206361-15 FILM NUMBER: 241078112 BUSINESS ADDRESS: STREET 1: C/O STATE STREET BANK & TRUST CO STREET 2: TWO INTERNATIONAL PLACE 5TH FLOOR CITY: BOSTON STATE: MA ZIP: 02110 BUSINESS PHONE: 2126483063 MAIL ADDRESS: STREET 1: 60 WALL STREET CITY: NEW YORK STATE: NY ZIP: 10260-0066 10-D 1 jpc18bm5_10d-202406.htm jpc18bm5_10d-202406.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

For the monthly distribution period from:   May 18, 2024 to June 17, 2024

Commission File Number of issuing entity:  333-206361-15

Central Index Key Number of issuing entity:  0001745529

Benchmark 2018-B5 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206361

Central Index Key Number of depositor:  0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor 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)

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

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

John Miller (212) 272-8363
(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)

38-4088307
38-4088308
38-7206206
(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)

(667) 786-1992
(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-4

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2024 a distribution was made to holders of the certificates issued by Benchmark 2018-B5 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.

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by Benchmark 2018-B5 Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2024 to June 17, 2024.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on May 3, 2024. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 9, 2024. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

Citi Real Estate Funding Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 9, 2024. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 12, 2024. The CIK number for German American Capital Corporation is 0001541294.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 27, 2024 under Commission File No. 333-206361-15 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 27, 2024 under Commission File No. 333-206361-15 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Benchmark 2018-B5 Mortgage Trust, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

 

*REO Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Benchmark 2018-B5 Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2024

$5,150.93

  Current Distribution Date

06/17/2024

$5,328.58

 

Interest Reserve Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Benchmark 2018-B5 Mortgage Trust, relating to the June 17, 2024 distribution.

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

 

SIGNATURES

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

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ John Miller
John Miller, Executive Director

Date: June 27, 2024

 

 

EX-99.1 2 jpc18bm5_ex991-202406.htm jpc18bm5_ex991-202406.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/24

Benchmark 2018-B5 Mortgage Trust

Determination Date:

06/11/24

 

Next Distribution Date:

07/17/24

 

Record Date:

05/31/24

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-B5

 

           

Table of Contents

 

 

Contacts

 

 

 

Section

Pages

Role

Party and Contact Information

 

 

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

 

 

Certificate Factor Detail

3

 

Kunal Singh

(212) 834-5467

 

 

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

LNR Partners, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Heather Bennett and Job Warshaw

 

lnr.cmbs.notices@lnrproperty.com

Mortgage Loan Detail (Part 1)

13-14

 

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

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Attention: Transaction Manager

 

notices@pentalphasurveillance.com

Historical Detail

18

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

21

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

22

 

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

 

 

 

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

 

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

 

 

Directing Certificateholder

LD II Sub II, LLC

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

 

 

 

-

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

       Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

     Original Balance                                Beginning Balance

Distribution

Distribution

      Penalties

        Realized Losses             Total Distribution           Ending Balance

Support¹         Support¹

 

A-1

08160BAA2

3.257800%

22,312,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

08160BAB0

4.076500%

195,734,000.00

143,999,999.80

0.03

489,180.00

0.00

0.00

489,180.03

143,999,999.77

32.52%

30.00%

A-3

08160BAC8

3.943600%

195,000,000.00

195,000,000.00

0.00

640,835.00

0.00

0.00

640,835.00

195,000,000.00

32.52%

30.00%

A-4

08160BAD6

4.207600%

280,117,000.00

280,117,000.00

0.00

982,183.57

0.00

0.00

982,183.57

280,117,000.00

32.52%

30.00%

A-SB

08160BAE4

4.158300%

34,230,000.00

28,228,855.60

589,986.11

97,820.04

0.00

0.00

687,806.15

27,638,869.49

32.52%

30.00%

A-S

08160BAH7

4.418900%

106,511,000.00

106,511,000.00

0.00

392,217.88

0.00

0.00

392,217.88

106,511,000.00

21.41%

19.75%

B

08160BAJ3

4.569700%

44,163,000.00

44,163,000.00

0.00

168,176.38

0.00

0.00

168,176.38

44,163,000.00

16.80%

15.50%

C

08160BAK0

4.754685%

42,864,000.00

42,864,000.00

0.00

169,837.34

0.00

0.00

169,837.34

42,864,000.00

12.33%

11.37%

D

08160BAL8

3.254685%

18,964,000.00

18,964,000.00

0.00

51,434.87

0.00

0.00

51,434.87

18,964,000.00

10.35%

9.55%

E-RR

08160BAR5

4.754685%

31,694,000.00

31,694,000.00

0.00

125,579.15

0.00

0.00

125,579.15

31,694,000.00

7.05%

6.50%

F-RR

08160BAT1

4.754685%

19,483,000.00

19,483,000.00

0.00

77,196.27

0.00

0.00

77,196.27

19,483,000.00

5.01%

4.63%

G-RR

08160BAV6

4.754685%

10,392,000.00

10,392,000.00

0.00

41,175.57

0.00

0.00

41,175.57

10,392,000.00

3.93%

3.62%

NR-RR*

08160BAX2

4.754685%

37,668,160.00

37,668,160.00

0.00

151,190.82

0.00

0.00

151,190.82

37,668,160.00

0.00%

0.00%

R

08160BBA1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

08160BAZ7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,039,132,160.00

959,085,015.40

589,986.14

3,386,826.89

0.00

0.00

3,976,813.03

958,495,029.26

 

 

 

 

X-A

08160BAF1

0.612408%

833,904,000.00

753,856,855.40

0.00

384,723.30

0.00

0.00

384,723.30

753,266,869.26

 

 

X-B

08160BAG9

0.184985%

44,163,000.00

44,163,000.00

0.00

6,807.90

0.00

0.00

6,807.90

44,163,000.00

 

 

X-D

08160BAN4

1.500000%

18,964,000.00

18,964,000.00

0.00

23,705.00

0.00

0.00

23,705.00

18,964,000.00

 

 

Notional SubTotal

 

897,031,000.00

816,983,855.40

0.00

415,236.20

0.00

0.00

415,236.20

816,393,869.26

 

 

 

Deal Distribution Total

 

 

 

589,986.14

3,802,063.09

0.00

0.00

4,392,049.23

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

     Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

08160BAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

08160BAB0

735.69231610

0.00000015

2.49920811

0.00000000

0.00000000

0.00000000

0.00000000

2.49920826

735.69231595

A-3

08160BAC8

1,000.00000000

0.00000000

3.28633333

0.00000000

0.00000000

0.00000000

0.00000000

3.28633333

1,000.00000000

A-4

08160BAD6

1,000.00000000

0.00000000

3.50633332

0.00000000

0.00000000

0.00000000

0.00000000

3.50633332

1,000.00000000

A-SB

08160BAE4

824.68172948

17.23593661

2.85772831

0.00000000

0.00000000

0.00000000

0.00000000

20.09366491

807.44579287

A-S

08160BAH7

1,000.00000000

0.00000000

3.68241665

0.00000000

0.00000000

0.00000000

0.00000000

3.68241665

1,000.00000000

B

08160BAJ3

1,000.00000000

0.00000000

3.80808324

0.00000000

0.00000000

0.00000000

0.00000000

3.80808324

1,000.00000000

C

08160BAK0

1,000.00000000

0.00000000

3.96223731

0.00000000

0.00000000

0.00000000

0.00000000

3.96223731

1,000.00000000

D

08160BAL8

1,000.00000000

0.00000000

2.71223740

0.00000000

0.00000000

0.00000000

0.00000000

2.71223740

1,000.00000000

E-RR

08160BAR5

1,000.00000000

0.00000000

3.96223733

0.00000000

0.00000000

0.00000000

0.00000000

3.96223733

1,000.00000000

F-RR

08160BAT1

1,000.00000000

0.00000000

3.96223734

0.00000000

0.00000000

0.00000000

0.00000000

3.96223734

1,000.00000000

G-RR

08160BAV6

1,000.00000000

0.00000000

3.96223730

0.00000000

0.00000000

0.00000000

0.00000000

3.96223730

1,000.00000000

NR-RR

08160BAX2

1,000.00000000

0.00000000

4.01375645

(0.05151911)

1.88174203

0.00000000

0.00000000

4.01375645

1,000.00000000

R

08160BBA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

08160BAZ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08160BAF1

904.00916101

0.00000000

0.46135203

0.00000000

0.00000000

0.00000000

0.00000000

0.46135203

903.30166213

X-B

08160BAG9

1,000.00000000

0.00000000

0.15415393

0.00000000

0.00000000

0.00000000

0.00000000

0.15415393

1,000.00000000

X-D

08160BAN4

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

   Interest

 

    Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

    Shortfalls /

Payback of Prior

    Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

    (Paybacks)

Realized Losses

     Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

05/01/24 - 05/30/24

30

0.00

489,180.00

0.00

489,180.00

0.00

0.00

0.00

489,180.00

0.00

 

A-3

05/01/24 - 05/30/24

30

0.00

640,835.00

0.00

640,835.00

0.00

0.00

0.00

640,835.00

0.00

 

A-4

05/01/24 - 05/30/24

30

0.00

982,183.57

0.00

982,183.57

0.00

0.00

0.00

982,183.57

0.00

 

A-SB

05/01/24 - 05/30/24

30

0.00

97,820.04

0.00

97,820.04

0.00

0.00

0.00

97,820.04

0.00

 

X-A

05/01/24 - 05/30/24

30

0.00

384,723.30

0.00

384,723.30

0.00

0.00

0.00

384,723.30

0.00

 

X-B

05/01/24 - 05/30/24

30

0.00

6,807.90

0.00

6,807.90

0.00

0.00

0.00

6,807.90

0.00

 

X-D

05/01/24 - 05/30/24

30

0.00

23,705.00

0.00

23,705.00

0.00

0.00

0.00

23,705.00

0.00

 

A-S

05/01/24 - 05/30/24

30

0.00

392,217.88

0.00

392,217.88

0.00

0.00

0.00

392,217.88

0.00

 

B

05/01/24 - 05/30/24

30

0.00

168,176.38

0.00

168,176.38

0.00

0.00

0.00

168,176.38

0.00

 

C

05/01/24 - 05/30/24

30

0.00

169,837.34

0.00

169,837.34

0.00

0.00

0.00

169,837.34

0.00

 

D

05/01/24 - 05/30/24

30

0.00

51,434.87

0.00

51,434.87

0.00

0.00

0.00

51,434.87

0.00

 

E-RR

05/01/24 - 05/30/24

30

0.00

125,579.15

0.00

125,579.15

0.00

0.00

0.00

125,579.15

0.00

 

F-RR

05/01/24 - 05/30/24

30

0.00

77,196.27

0.00

77,196.27

0.00

0.00

0.00

77,196.27

0.00

 

G-RR

05/01/24 - 05/30/24

30

0.00

41,175.57

0.00

41,175.57

0.00

0.00

0.00

41,175.57

0.00

 

NR-RR

05/01/24 - 05/30/24

30

72,534.99

149,250.19

0.00

149,250.19

(1,940.63)

0.00

0.00

151,190.82

70,881.76

 

Totals

 

 

72,534.99

3,800,122.46

0.00

3,800,122.46

(1,940.63)

0.00

0.00

3,802,063.09

70,881.76

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,392,049.23

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,814,754.15

Master Servicing Fee

6,903.72

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,325.98

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

412.94

ARD Interest

0.00

Operating Advisor Fee

1,451.27

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

247.76

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,814,754.15

Total Fees

14,631.67

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

589,986.14

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

(1,940.63)

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

589,986.14

Total Expenses/Reimbursements

(1,940.63)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,802,063.09

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

589,986.14

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,392,049.23

Total Funds Collected

4,404,740.29

Total Funds Distributed

4,404,740.27

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

   Total

 

     Total

Beginning Scheduled Collateral Balance

959,085,016.16

959,085,016.16

Beginning Certificate Balance

959,085,015.40

(-) Scheduled Principal Collections

589,986.14

589,986.14

(-) Principal Distributions

589,986.14

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

958,495,030.02

958,495,030.02

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

959,085,016.16

959,085,016.16

Ending Certificate Balance

958,495,029.26

Ending Actual Collateral Balance

958,495,030.02

958,495,030.02

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.76)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.76)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.75%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

 

9,999,999 or less

20

138,998,321.71

14.50%

49

4.9728

1.635145

1.49 or less

17

355,012,470.85

37.04%

41

4.8980

1.119184

10,000,000 to 19,999,999

12

160,030,701.68

16.70%

49

4.8968

1.938131

1.50 to 1.74

8

94,593,748.77

9.87%

49

5.0303

1.625201

20,000,000 to 24,999,999

4

86,900,283.26

9.07%

46

4.7780

1.802826

1.75 to 1.99

8

81,633,794.02

8.52%

47

4.9729

1.892640

25,000,000 to 49,999,999

10

336,210,835.69

35.08%

41

4.5037

1.910631

2.00 to 2.24

6

111,488,092.93

11.63%

49

4.4433

2.073737

 

50,000,000 or greater

4

223,375,000.00

23.30%

22

4.2831

2.622065

2.25 or greater

11

302,787,035.77

31.59%

30

4.1117

3.254528

 

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

Alabama

2

9,471,607.23

0.99%

49

4.9498

1.953910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

2

12,093,717.43

1.26%

49

4.7950

2.343500

Arizona

14

6,473,828.13

0.68%

(11)

5.3720

1.317000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

9

115,308,613.50

12.03%

48

4.9451

1.204970

Arkansas

1

6,645,080.32

0.69%

50

5.1500

1.627200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

10

125,935,149.19

13.14%

48

4.8733

1.732453

California

5

127,046,048.30

13.25%

23

3.5900

3.880631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

96

286,733,838.15

29.92%

21

4.2718

2.579301

Colorado

1

8,922,081.00

0.93%

49

4.9760

0.025800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

59

13,623,437.50

1.42%

(11)

5.3720

1.317000

Connecticut

2

22,400,000.00

2.34%

49

4.9500

1.921271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

27

345,230,865.15

36.02%

49

4.5828

1.942773

Florida

48

142,245,995.54

14.84%

42

4.3907

2.090270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

10

46,589,521.42

4.86%

49

5.1275

1.881760

Georgia

11

89,211,332.72

9.31%

49

5.1218

1.296046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

217

958,495,030.02

100.00%

40

4.6188

2.026001

Illinois

4

89,997,237.88

9.39%

18

4.7156

2.002773

 

 

 

 

 

 

 

 

Kansas

1

25,000,000.00

2.61%

49

4.7000

2.338100

 

 

 

 

 

 

 

 

Maryland

1

10,610,000.00

1.11%

49

4.5570

2.376500

 

 

 

 

 

 

 

 

Michigan

5

61,302,242.06

6.40%

49

4.8249

2.011879

 

 

 

 

 

 

 

 

Minnesota

19

6,489,843.75

0.68%

(11)

5.3720

1.317000

 

 

 

 

 

 

 

 

Montana

1

6,896,909.27

0.72%

49

5.0900

1.709400

 

 

 

 

 

 

 

 

New Jersey

1

4,050,000.00

0.42%

50

5.1040

1.694400

 

 

 

 

 

 

 

 

New York

16

198,475,000.00

20.71%

50

4.6565

1.536667

 

 

 

 

 

 

 

 

North Carolina

1

12,472,471.50

1.30%

49

4.9960

1.471200

 

 

 

 

 

 

 

 

Oklahoma

1

25,914,400.88

2.70%

49

4.8500

0.934300

 

 

 

 

 

 

 

 

Pennsylvania

69

20,126,562.50

2.10%

(11)

5.3720

1.317000

 

 

 

 

 

 

 

 

Tennessee

3

15,695,916.34

1.64%

49

4.8030

2.142757

 

 

 

 

 

 

 

 

Texas

3

14,736,724.15

1.54%

49

4.9696

1.935538

 

 

 

 

 

 

 

 

Virginia

2

9,260,655.91

0.97%

49

5.3664

1.873607

 

 

 

 

 

 

 

 

Washington

2

32,071,204.86

3.35%

46

4.8942

1.442371

 

 

 

 

 

 

 

 

Totals

217

958,495,030.02

100.00%

40

4.6188

2.026001

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

 

3.99999% or less

2

91,000,000.00

9.49%

13

3.1084

4.813379

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.00000% to 4.49999%

5

180,994,831.47

18.88%

49

4.2210

1.963088

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.50000% to 4.99999%

31

509,579,333.69

53.16%

44

4.8087

1.705198

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.00000% or greater

12

163,940,977.18

17.10%

31

5.2686

1.585495

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

49 months or greater

50

945,515,142.34

98.65%

40

4.6123

2.032952

 

 

 

 

 

 

 

 

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

 

84 months or less

50

945,515,142.34

98.65%

40

4.6123

2.032952

Interest Only

23

606,561,000.00

63.28%

34

4.4208

2.313774

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

27

338,954,142.34

35.36%

49

4.9549

1.530421

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

                   Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                 WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                     DSCR¹

 

Defeased

4

12,979,887.68

1.35%

49

5.0952

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

1

38,000,000.00

3.96%

49

4.1212

2.580000

 

 

 

 

 

 

12 months or less

49

907,515,142.34

94.68%

39

4.6329

2.010046

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

54

958,495,030.02

100.00%

40

4.6188

2.026001

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

   Scheduled

      Principal           Anticipated     Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

   City

State

Type

Rate

Interest

  Principal

    Adjustments         Repay Date

Date

Date

Balance

Balance

Date

1

310731002

RT

Aventura

FL

Actual/360

4.121%

230,675.52

0.00

0.00

N/A

07/01/28

--

65,000,000.00

65,000,000.00

06/01/24

1A

310731007

 

 

 

Actual/360

4.121%

134,856.46

0.00

0.00

N/A

07/01/28

--

38,000,000.00

38,000,000.00

06/01/24

2

304102073

RT

Various

Various

Actual/360

4.980%

246,043.12

0.00

0.00

N/A

08/06/28

--

57,375,000.00

57,375,000.00

06/06/24

3

320261003

OF

San Jose

CA

Actual/360

2.638%

115,838.28

0.00

0.00

N/A

06/06/23

03/31/26

51,000,000.00

51,000,000.00

06/06/24

4

320261004

Various     Various

Various

Actual/360

5.372%

231,294.44

0.00

0.00

N/A

07/01/23

07/01/25

50,000,000.00

50,000,000.00

06/01/24

6

320261006

RT

New York

NY

Actual/360

4.640%

173,806.67

0.00

0.00

N/A

08/01/28

--

43,500,000.00

43,500,000.00

06/01/24

7

320261007

OF

Chicago

IL

Actual/360

4.627%

171,342.34

0.00

0.00

N/A

07/01/23

07/01/26

43,000,000.00

43,000,000.00

06/01/24

8

656120813

OF

San Francisco

CA

Actual/360

3.709%

127,740.67

0.00

0.00

04/06/28

04/06/31

--

40,000,000.00

40,000,000.00

06/06/24

9

304102065

RT

Levittown

NY

Actual/360

4.355%

150,005.56

0.00

0.00

N/A

07/06/28

--

40,000,000.00

40,000,000.00

06/06/24

10

320261010

LO

Kennesaw

GA

Actual/360

5.330%

134,043.55

44,250.56

0.00

N/A

07/01/28

--

29,205,156.04

29,160,905.48

06/01/24

11

304102064

LO

Various

GA

Actual/360

4.830%

107,043.14

101,149.12

0.00

N/A

07/06/28

--

25,736,678.45

25,635,529.33

06/06/24

12

656120840

OF

Tulsa

OK

Actual/360

4.850%

108,497.02

64,268.20

0.00

N/A

07/06/28

--

25,978,669.08

25,914,400.88

06/06/24

13

304102072

OF

New York

NY

Actual/360

4.300%

96,272.22

0.00

0.00

N/A

07/06/28

--

26,000,000.00

26,000,000.00

06/06/24

14

320261014

OF

Overland Park

KS

Actual/360

4.700%

101,180.56

0.00

0.00

N/A

07/01/28

--

25,000,000.00

25,000,000.00

06/01/24

15

304102068

MF

Royal Oak

MI

Actual/360

4.800%

97,477.37

27,760.25

0.00

N/A

07/06/28

--

23,583,235.82

23,555,475.57

06/06/24

16

320261016

MF

Tumwater

WA

Actual/360

4.896%

94,318.54

26,366.48

0.00

N/A

03/06/28

--

22,371,571.34

22,345,204.86

06/06/24

17

304102067

MF

Sterling Heights

MI

Actual/360

4.800%

86,900.65

24,748.14

0.00

N/A

07/06/28

--

21,024,350.97

20,999,602.83

06/06/24

18

309640010

LO

Chicago

IL

Actual/360

4.597%

79,170.56

0.00

0.00

N/A

11/01/27

--

20,000,000.00

20,000,000.00

06/01/24

19

304102265

OF

Westchester

IL

Actual/360

4.860%

71,838.48

28,538.16

0.00

N/A

06/06/28

--

17,165,706.68

17,137,168.52

06/06/24

20

320261020

SS

Various

Various

Actual/360

5.270%

71,486.25

19,278.42

0.00

N/A

07/06/28

--

15,752,617.69

15,733,339.27

06/06/24

21

320261021

RT

Tampa

FL

Actual/360

4.750%

66,671.53

0.00

0.00

N/A

07/01/28

--

16,300,000.00

16,300,000.00

06/01/24

22

656120830

OF

Greenwich

CT

Actual/360

4.938%

68,034.67

0.00

0.00

N/A

07/06/28

--

16,000,000.00

16,000,000.00

06/06/24

23

304102078

MF

New York

NY

Actual/360

4.780%

33,916.76

0.00

0.00

N/A

08/06/28

--

8,240,000.00

8,240,000.00

06/06/24

24

304102076

MF

New York

NY

Actual/360

4.780%

25,108.28

0.00

0.00

N/A

08/06/28

--

6,100,000.00

6,100,000.00

06/06/24

25

656120824

RT

Sacramento

CA

Actual/360

4.977%

56,200.51

19,828.68

0.00

N/A

06/06/28

--

13,113,343.70

13,093,515.02

06/06/24

26

304102077

MF

New York

NY

Actual/360

4.780%

31,776.38

0.00

0.00

N/A

08/06/28

--

7,720,000.00

7,720,000.00

06/06/24

27

304102075

MF

New York

NY

Actual/360

4.780%

26,507.76

0.00

0.00

N/A

08/06/28

--

6,440,000.00

6,440,000.00

06/06/24

28

304102080

LO

Sacramento

CA

Actual/360

4.460%

46,187.07

31,311.96

0.00

N/A

07/06/28

--

12,026,143.43

11,994,831.47

06/06/24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

     Principal            Anticipated      Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

  City

State

Type

Rate

Interest

Principal

    Adjustments         Repay Date

Date

Date

Balance

Balance

Date

29

320261029

LO

Charlotte

NC

Actual/360

4.996%

53,738.41

18,699.51

0.00

N/A

07/01/28

--

12,491,171.01

12,472,471.50

06/01/24

30

320261030

IN

Nashville

TN

Actual/360

4.795%

50,018.89

20,245.77

0.00

N/A

07/06/28

--

12,113,963.20

12,093,717.43

06/06/24

31

320261031

MF

College Park

GA

Actual/360

5.235%

58,602.92

0.00

0.00

N/A

06/06/28

--

13,000,000.00

13,000,000.00

06/06/24

32

320261032

RT

Sacramento

CA

Actual/360

4.980%

47,051.49

14,274.71

0.00

N/A

07/06/28

--

10,971,976.52

10,957,701.81

06/06/24

33

304102066

MF

Livonia

MI

Actual/360

4.800%

44,022.04

12,536.89

0.00

N/A

07/06/28

--

10,650,493.55

10,637,956.66

06/06/24

34

320261034

RT

Windsor Mill

MD

Actual/360

4.557%

41,634.52

0.00

0.00

N/A

07/01/28

--

10,610,000.00

10,610,000.00

06/01/24

35

656120826

RT

Aurora

IL

Actual/360

5.090%

43,264.93

10,881.84

0.00

N/A

07/06/28

--

9,870,951.20

9,860,069.36

06/06/24

36

304102049

SS

Federal Way

WA

Actual/360

4.890%

40,954.56

0.00

0.00

N/A

06/06/28

--

9,726,000.00

9,726,000.00

06/06/24

37

320261037

LO

Wheat Ridge

CO

Actual/360

4.976%

38,287.66

13,427.71

0.00

N/A

07/01/28

--

8,935,508.71

8,922,081.00

06/01/24

38

304102081

RT

Bronx

NY

Actual/360

4.870%

39,839.31

0.00

0.00

N/A

08/06/28

--

9,500,000.00

9,500,000.00

06/06/24

39

304102050

SS

Various

Various

Actual/360

5.050%

37,887.83

11,241.39

0.00

N/A

06/06/28

--

8,712,627.71

8,701,386.32

06/06/24

40

320261040

RT

Webster

TX

Actual/360

4.990%

32,226.65

10,402.10

0.00

N/A

08/01/28

--

7,499,898.88

7,489,496.78

06/01/24

41

320261041

LO

Chesapeake

VA

Actual/360

5.450%

33,477.26

10,565.90

0.00

N/A

07/06/28

--

7,133,360.62

7,122,794.72

06/06/24

42

320261042

RT

Various

Various

Actual/360

5.088%

30,659.99

11,090.38

0.00

N/A

07/06/28

--

6,997,867.31

6,986,776.93

06/06/24

44

320261044

MF

Whitefish

MT

Actual/360

5.090%

30,268.02

8,780.13

0.00

N/A

07/06/28

--

6,905,689.40

6,896,909.27

06/06/24

45

320261045

OF

Huntsville

AL

Actual/360

4.810%

26,218.21

10,550.69

0.00

N/A

07/06/28

--

6,329,928.82

6,319,378.13

06/06/24

46

304102074

SS

Little Rock

AR

Actual/360

5.150%

29,505.92

8,306.40

0.00

N/A

08/06/28

--

6,653,386.72

6,645,080.32

06/06/24

47

304102045

SS

Various

Various

Actual/360

5.230%

26,080.01

7,194.18

0.00

N/A

06/06/28

--

5,790,909.69

5,783,715.51

06/06/24

48

320261048

MF

Macon

GA

Actual/360

5.220%

21,803.77

7,502.21

0.00

N/A

07/06/28

04/06/28

4,850,671.57

4,843,169.36

06/06/24

49

320261049

RT

Irving

TX

Actual/360

4.892%

19,638.60

6,873.43

0.00

N/A

07/01/28

--

4,661,921.48

4,655,048.05

06/01/24

50

320261050

RT

Atlanta

GA

Actual/360

4.739%

17,321.19

7,165.08

0.00

N/A

07/06/28

--

4,244,551.49

4,237,386.41

06/06/24

51

304102084

RT

Hoboken

NJ

Actual/360

5.104%

17,800.20

0.00

0.00

N/A

08/06/28

--

4,050,000.00

4,050,000.00

06/06/24

52

320261052

RT

Knoxville

TN

Actual/360

4.830%

14,999.68

4,216.85

0.00

N/A

07/01/28

--

3,606,415.76

3,602,198.91

06/01/24

53

304102057

OF

Crestwood

IL

Actual/360

5.120%

13,530.80

4,835.25

0.00

N/A

07/01/28

--

3,068,982.69

3,064,147.44

06/01/24

54

320261054

IN

Oakland

CA

Actual/360

4.760%

11,067.00

0.00

0.00

N/A

08/01/28

06/01/28

2,700,000.00

2,700,000.00

06/01/24

55

304102054

OF

Woodridge

IL

Actual/360

5.190%

10,619.93

3,695.75

0.00

N/A

07/01/28

--

2,376,266.63

2,372,570.88

06/01/24

Totals

 

 

 

 

 

 

3,814,754.15

589,986.14

0.00

 

 

 

959,085,016.16

958,495,030.02

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

     Most Recent           Most Recent         Appraisal

 

 

 

 

    Cumulative

Current

 

 

 

Most Recent

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

151,859,218.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

4,232,048.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

8,241,229.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

112,111,759.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,886,572.33

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

42,752,221.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

30,814,519.80

7,788,745.74

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

5,343,568.44

1,343,313.87

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,914,867.00

3,735,277.32

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,165,357.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,650,975.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

909,387.00

32,026.50

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

9,395,997.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,267,415.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,079,286.42

513,927.71

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,829,988.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

8,554,656.00

6,928,777.42

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

10,443,656.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,451,723.25

544,478.31

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,150,071.03

683,412.70

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,629,586.45

426,301.41

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

687,185.00

162,533.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

174.35

0.00

 

 

24

614,877.81

148,215.42

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,258,802.96

321,501.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

595,603.00

131,474.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

711,002.73

114,868.89

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,511,250.41

1,481,022.45

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

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

 

29

1,398,445.74

1,441,365.99

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,863,509.13

523,540.68

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,204,683.92

243,772.23

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,228,412.50

377,164.55

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,503,381.73

384,626.77

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,451,722.92

311,094.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,048,723.39

214,299.51

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

238.69

0.00

 

 

36

756,364.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

363,581.14

139,101.60

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

938,928.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

1,184,402.00

281,205.35

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

992,819.84

240,677.33

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

1,218,270.59

1,146,013.17

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

911,753.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

848,442.94

204,002.61

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

831,164.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

782,743.95

186,288.83

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

1,059,563.56

252,012.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

49

729,511.74

180,125.07

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

698,935.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

365,671.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

295,446.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

Totals

435,739,305.40

30,481,165.67

 

 

 

0.00

0.00

0.00

0.00

413.04

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

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 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.618832%

4.601011%

40

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.619024%

4.601202%

41

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.619233%

4.601408%

42

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.619423%

4.601596%

43

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.619647%

4.601817%

44

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.619835%

4.602003%

45

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.620022%

4.602188%

46

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.620225%

4.589405%

47

10/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.620409%

4.576360%

48

09/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.620611%

4.576576%

49

08/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.620793%

4.576772%

50

07/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

2

101,000,000.00

0

0.00

0

0.00

 

4.620974%

4.576966%

51

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

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 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

      Total

       Performing

Non-Performing

                    REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

101,000,000

101,000,000

0

 

 

0

 

25 - 36 Months

 

43,000,000

43,000,000

0

 

 

0

 

37 - 48 Months

 

117,330,160

117,330,160

0

 

 

0

 

49 - 60 Months

 

657,164,870

657,164,870

0

 

 

0

 

> 60 Months

 

40,000,000

40,000,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

    Total

     Current

      30-59 Days

      60-89 Days

     90+ Days

      REO/Foreclosure

 

 

Jun-24

958,495,030

958,495,030

0

0

 

0

0

 

May-24

959,085,016

959,085,016

0

0

 

0

0

 

Apr-24

959,720,602

959,720,602

0

0

 

0

0

 

Mar-24

960,305,404

960,305,404

0

0

 

0

0

 

Feb-24

960,984,268

960,984,268

0

0

 

0

0

 

Jan-24

961,563,724

961,563,724

0

0

 

0

0

 

Dec-23

962,140,730

962,140,730

0

0

 

0

0

 

Nov-23

962,763,806

962,763,806

0

0

 

0

0

 

Oct-23

963,335,736

963,335,736

0

0

 

0

0

 

Sep-23

963,953,920

963,953,920

0

0

 

0

0

 

Aug-23

964,520,816

921,520,816

0

0

43,000,000

0

 

Jul-23

965,085,316

922,085,316

0

0

43,000,000

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

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

4

320261004

0.00

5.37200%

0.00

5.37200%

1

07/01/23

07/01/23

--

10

320261010

31,140,781.66

5.33000%

31,105,415.09                       5.33000%

10

06/29/20

07/01/20

08/11/20

41

320261041

0.00

5.45000%

0.00

5.45000%

8

07/01/20

04/06/20

--

Totals

 

31,140,781.66

 

31,105,415.09

 

 

 

 

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 23 of 27

 


 

 

                       

 

 

 

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 24 of 27

 


 

 

                     

 

 

 

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 25 of 27

 


 

 

                         

 

 

 

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)

2

0.00

0.00

0.00

0.00

(2,381.06)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(0.01)

41

0.00

0.00

0.00

0.00

440.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

(1,940.63)

0.00

0.00

0.00

0.00

0.00

0.00

(0.01)

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

(1,940.64)

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

         Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association/Wells Fargo Bank, N.A./Deutsche Bank AG, acting through its New York Branch/Morgan Stanley Bank, N.A. 06-07-2018 65000000.00 120 07-01-2028 0.0412125 0.0412125 3 1 120 08-01-2018 true 1 PP 3 365531.98 65000000.00 1 1 1 0 true true false false false 12-31-2027 AVENTURA MALL 19501 BISCAYNE BOULEVARD Aventura FL 33180 Miami-Dade RT 1217508 1217508 1983 2017 3450000000.00 MAI 04-16-2018 0.93 0.98 6 09-01-2020 N JC Penney Company 193759 04-30-2028 AMC Theatres 78738 08-31-2028 ZARA INTERNATIONAL INC. 34454 11-30-2029 03-31-2018 12-31-2022 12-31-2023 185479647.00 199390870.00 30620668.00 47531651.36 154858979.00 151859218.64 151571708.00 148571946.64 UW CREFC 73123568.00 2.63 2.0767 2.58 2.0317 F F 03-31-2024 false false 65000000.00 230675.52 0.0412125 0.0001135 230675.52 0.00 0.00 65000000.00 65000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 1A 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association/Wells Fargo Bank N.A./Deutsche Bank AG, acting through its New York Branch/Morgan Stanley Bank, N.A. 06-07-2018 38000000.00 120 07-01-2028 0.0412125 0.0412125 3 1 120 08-01-2018 1 PP 3 38000000.00 1 0 true true false false false NA NA N F false false 38000000.00 134856.46 0.0412125 0.0001135 134856.46 0.00 0.00 38000000.00 38000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-10-2018 57375000.00 120 08-06-2028 0.0498 0.0498 3 1 120 09-06-2018 true 1 WL 3 0.00 57375000.00 1 9 9 0 true true false false false 04-05-2028 NY & CT NNN Portfolio RT 70333 93700000.00 MAI 90000000.00 05-04-2018 MAI 1 1 09-06-2020 N 12-31-2022 12-31-2023 5430371.00 4701198.00 672311.00 469149.48 4758062.00 4232048.52 4665111.00 4139095.52 UW 2896958.00 1.64 1.4608 1.61 1.4287 C F false false 57375000.00 246043.12 0.0498 0.0001515 246043.12 0.00 0.00 57375000.00 57375000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA 12-23-2019 04-29-2022 false 0.00 8 0 Prospectus Loan ID 2-001 05-14-2024 06-11-2024 BANK OF AMERICA - QUEENS 90-57 SUTPHIN BOULEVARD Jamaica NY 11435 Queens RT 10300 10300 1931 2007 20800000.00 MAI 05-21-2018 1 1 6 FURNITURE STORE 5300 02-06-2024 Bank of America 5300 03-31-2027 12-31-2022 12-31-2023 1071733.00 1176565.00 99413.00 83952.07 972320.00 1092612.93 949906.00 1070197.93 UW CREFC 594539.00 1.8377 1.80 F 01-08-2024 false Prospectus Loan ID 2-002 05-14-2024 06-11-2024 CVS - QUEENS 245-02 MERRICK BOULEVARD Rosedale NY 11422 Queens RT 14966 14966 2007 14500000.00 MAI 05-21-2018 1 1 6 CVS 14966 01-31-2039 12-31-2022 12-31-2023 887099.00 300000.00 193279.00 120572.85 693821.00 179427.15 685951.00 171557.15 UW CREFC 440287.00 0.4075 0.3896 F 01-08-2024 false Prospectus Loan ID 2-003 05-14-2024 06-11-2024 WALGREENS - NEWTOWN 47-49 SOUTH MAIN STREET Newtown CT 06470 Fairfield RT 13667 13667 2011 9900000.00 MAI 05-04-2018 1 1 6 Walgreens 13000 12-31-2050 12-31-2022 12-31-2023 542898.00 542714.00 10858.00 10854.28 532040.00 531859.72 525787.00 525606.72 UW CREFC 323147.00 1.6458 1.6265 F 01-08-2024 false Prospectus Loan ID 2-004 05-14-2024 06-11-2024 CHASE - QUEENS 90-59 SUTPHIN BOULEVARD Jamaica NY 11435 Queens RT 6600 6600 1931 2007 9200000.00 MAI 05-21-2018 1 1 6 JPMorgan Chase Bank N.A. 3600 10-31-2027 Eclipse 3000 05-04-2023 12-31-2022 12-31-2023 528811.00 490000.00 98619.00 67574.30 430192.00 422425.70 413131.00 405364.70 UW CREFC 266091.00 1.5875 1.5234 F 12-31-2022 false Prospectus Loan ID 2-005 05-14-2024 06-11-2024 BANK OF AMERICA - MAMARONECK 1160 WEST BOSTON POST ROAD Mamaroneck NY 10543 Westchester RT 4500 4500 2010 10700000.00 MAI 05-04-2018 1 1 6 Bank of America 4500 04-30-2031 12-31-2022 12-31-2023 582199.00 569531.00 11644.00 11390.62 570555.00 558140.38 563560.00 551144.38 UW CREFC 350917.00 1.5905 1.5705 F 12-31-2023 false Prospectus Loan ID 2-006 05-14-2024 06-11-2024 TD BANK - ST. JAMES 607-611 & 621 LAKE AVENUE Saint James NY 11780 Suffolk RT 7300 7300 2008 7600000.00 MAI 05-10-2018 1 1 6 TD Bank US Holding Company 4100 11-30-2028 MERCEPS BROS 3000 02-28-2026 12-31-2022 12-31-2023 508133.00 524850.00 49052.00 32765.22 459081.00 492084.78 446470.00 479473.78 UW CREFC 247409.00 1.9889 1.9379 F 01-08-2024 false Prospectus Loan ID 2-007 05-14-2024 06-11-2024 CHASE - MIDDLE VILLAGE 74-01 ELIOT AVENUE Middle Village NY 11379 Queens RT 4000 4000 2010 8700000.00 MAI 05-21-2018 1 1 6 JPMorgan Chase Bank N.A. 3850 10-31-2029 12-31-2022 12-31-2023 628284.00 433125.00 195822.00 128751.88 432463.00 304373.12 425570.00 297480.12 UW CREFC 277199.00 1.098 1.0731 F 12-31-2023 false Prospectus Loan ID 2-008 05-14-2024 06-11-2024 TD BANK - HAMPTON BAYS 191 WEST MONTAUK HIGHWAY Hampton Bays NY 11978 Suffolk RT 4100 4100 2009 6000000.00 MAI 05-10-2018 1 1 6 Owner 4000 04-30-2030 12-31-2022 12-31-2023 341907.00 314612.00 6838.00 6292.24 335069.00 308319.76 330005.00 303255.76 UW CREFC 196917.00 1.5657 1.54 F 01-08-2024 false Prospectus Loan ID 2-009 05-14-2024 06-11-2024 TD BANK - WESTHAMPTON 115 MONTAUK HIGHWAY Westhampton Beach NY 11978 Suffolk RT 4900 4900 2005 6300000.00 MAI 05-10-2018 1 1 6 TD Bank US Holding Company 4900 02-28-2026 12-31-2022 12-31-2023 339307.00 349801.00 6786.00 6996.02 332521.00 342804.98 324731.00 335014.98 UW CREFC 200452.00 1.7101 1.6712 F 01-08-2024 false Prospectus Loan ID 3 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-07-2018 51000000.00 60 03-31-2026 0.02637684 0.02637684 3 1 60 07-06-2018 true 1 A1 3 115838.28 51000000.00 1 1 1 0 true true false false true 03-05-2023 EBAY NORTH FIRST COMMONS 2515, 2525, 2535 & 2545 NORTH 1ST STREET San Jose CA 95131 Santa Clara OF 250056 250056 2001 133800000.00 MAI 02-01-2019 1 1 6 09-06-2020 N Ebay Inc. 250056 03-31-2029 12-31-2022 12-31-2023 9351886.00 11570377.00 2294695.00 3329148.00 7057191.00 8241229.00 6994677.00 8178715.00 UW CREFC 1363902.33 5.17 6.0423 5.13 5.9965 N F 12-31-2023 false false 51000000.00 115838.28 0.02637684 0.0001515 115838.28 0.00 0.00 51000000.00 51000000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA 03-31-2023 10-06-2023 false 8 06-15-2023 1 03-31-2026 Prospectus Loan ID 4 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-08-2018 50000000.00 61 07-01-2025 0.05372 0.05372 3 1 61 07-01-2018 true 1 PP 3 231294.44 50000000.00 1 147 147 0 true true true false true 03-31-2023 03-31-2023 Workspace 9884763 1634285000.00 MAI 1630835000.00 04-13-2018 MAI 0.89 0.77 X 03-31-2018 12-31-2022 12-31-2023 192633427.00 186817873.00 67314318.00 74706114.00 125319109.00 112111759.00 112963155.00 99810581.00 UW 75780826.00 3.99 1.4794 3.60 1.317 F F false false 50000000.00 231294.44 0.05372 0.0001135 231294.44 0.00 0.00 50000000.00 50000000.00 06-01-2024 1 false 0 0 0 0 0 KeyBank National Association 05-25-2023 10-01-2023 false 8 07-01-2023 1 07-01-2025 Prospectus Loan ID 4-001 05-14-2024 06-11-2024 6625 78TH STREET WEST 6625 78TH STREET WEST Bloomington MN 55439 Hennepin OF 325000 325000 1997 56950000.00 MAI 04-13-2018 0.95 0.72 6 Express Scripts 202191 09-30-2031 38 Degrees Inc. 10462 12-31-2024 MYON LLC (dba Renaissance) 9598 03-31-2025 03-31-2018 12-31-2022 12-31-2023 7175440.00 6781500.00 3628754.00 3596003.00 3546686.00 3185497.00 3140436.00 2779247.00 UW CREFC 2643448.00 1.205 1.0513 F 12-31-2023 false Prospectus Loan ID 4-002 05-14-2024 06-11-2024 1500 LIBERTY RIDGE DRIVE 1500 LIBERTY RIDGE DRIVE Tredyffrin Township PA 19087 Chester OF 233120 233120 2003 51350000.00 MAI 04-16-2018 0.92 0.6 6 Cornelis Networks Inc 46371 09-30-2031 Crothall Services Group 36380 02-29-2024 Imagine360 (ELAP Services LLC) 21149 04-30-2027 03-31-2018 12-31-2022 12-31-2023 6487925.00 4310293.00 2121356.00 2116068.00 4366568.00 2194225.00 4075168.00 1902825.00 UW CREFC 2379459.00 0.9221 0.7996 F 12-31-2023 false Prospectus Loan ID 4-003 05-14-2024 06-11-2024 3350 SOUTHWEST 148TH AVENUE & LAKESIDE DRIVE 3350 SOUTHWEST 148TH AVENUE & LAKESIDE DRIVE Miramar FL 33027 Broward OF 154768 154768 2000 44000000.00 MAI 04-11-2018 1 0.9 6 Carnival Corporation 30801 11-30-2026 RGN-Miramar I LLC 23667 02-28-2029 MDLive Inc. 23105 05-31-2026 03-31-2018 12-31-2022 12-31-2023 4963009.00 4912743.00 2014717.00 2026158.00 2948292.00 2886585.00 2754832.00 2693125.00 UW CREFC 2035977.00 1.4177 1.3227 F 12-31-2023 false Prospectus Loan ID 4-004 05-14-2024 06-11-2024 1301 INTERNATIONAL PARKWAY 1301 INTERNATIONAL PARKWAY Sunrise FL 33323 Broward OF 140160 140160 2006 38500000.00 MAI 04-11-2018 1 0.47 6 Grant Thornton LLP 20002 07-31-2026 Management Health Solutions Inc. 12780 05-31-2023 Smurfit Kappa Packaging LLC 10191 08-31-2023 03-31-2018 12-31-2022 12-31-2023 4671546.00 2568295.00 1487381.00 1452730.00 3184165.00 1115565.00 3008965.00 940365.00 UW CREFC 1785633.00 0.6247 0.5266 F 12-31-2022 false Prospectus Loan ID 4-005 05-14-2024 06-11-2024 777 WEST YAMATO ROAD 777 WEST YAMATO ROAD Boca Raton FL 33431 Palm Beach OF 155608 155608 1989 38000000.00 MAI 04-19-2018 0.84 0.98 6 Relx Inc 68277 05-31-2024 AVM L.P 27897 02-29-2028 LENDINGONE LLC 15138 08-31-2029 03-31-2018 12-31-2022 12-31-2023 4254026.00 5121583.00 1700801.00 2080530.00 2553225.00 3041053.00 2358715.00 2846543.00 UW CREFC 1762497.00 1.7254 1.615 F 12-31-2023 false Prospectus Loan ID 4-006 05-14-2024 06-11-2024 4425 EAST COTTON CENTER BOULEVARD 4425 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa OF 165000 165000 2001 35500000.00 MAI 04-19-2018 1 1 6 United Healthcare Service Inc. 165000 03-31-2024 03-31-2018 12-31-2022 12-31-2023 3432623.00 3798318.00 605233.00 685884.00 2827390.00 3112434.00 2621140.00 2906184.00 UW CREFC 1646816.00 1.8899 1.7647 F 12-31-2023 false Prospectus Loan ID 4-007 05-14-2024 06-11-2024 4500 EAST COTTON CENTER BOULEVARD 4500 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa OF 139403 139403 2013 32000000.00 MAI 04-19-2018 1 1 6 Aetna Life Insurance Company 139403 12-31-2023 03-31-2018 12-31-2022 12-31-2023 2761033.00 3114747.00 473314.00 645289.00 2287719.00 2469458.00 2113465.00 2295204.00 UW CREFC 1484270.00 1.6637 1.5463 F 12-31-2023 false Prospectus Loan ID 4-008 05-14-2024 06-11-2024 3100 SOUTHWEST 145TH AVENUE 3100 SOUTHWEST 145TH AVENUE Miramar FL 33027 Broward OF 104337 104337 2008 30600000.00 MAI 04-11-2018 1 0.5 6 United Healthcare Service Inc. 27280 12-31-2023 Hemmersbach US LLC 11706 08-31-2025 Zebra Tech 7044 04-30-2026 03-31-2018 12-31-2022 12-31-2023 3482873.00 2117664.00 1157613.00 1270831.00 2325260.00 846833.00 2194839.00 716412.00 UW CREFC 1419014.00 0.5967 0.5048 F 12-31-2023 false Prospectus Loan ID 4-009 05-14-2024 06-11-2024 3400 LAKESIDE DRIVE 3400 LAKESIDE DRIVE Miramar FL 33027 Broward OF 120130 120130 1989 29100000.00 MAI 04-11-2018 0.9 0.85 6 Carnival Corporation 62904 11-30-2026 United States Postal Service 22076 07-08-2027 Accounts Receivable Management Inc. 4055 03-31-2024 03-31-2018 12-31-2022 12-31-2023 2829589.00 3509724.00 1390612.00 1520777.00 1438977.00 1988947.00 1288814.00 1838784.00 UW CREFC 1349606.00 1.4737 1.3624 F 12-31-2023 false Prospectus Loan ID 4-010 05-14-2024 06-11-2024 3450 LAKESIDE DRIVE 3450 LAKESIDE DRIVE Miramar FL 33027 Broward OF 119598 119598 1989 28900000.00 MAI 04-11-2018 0.93 0.71 6 Arise Virtual Solutions Inc. 35057 02-28-2027 COMPUPAY INC 21933 06-30-2024 HP Enterprise Services LLC 10021 07-31-2024 03-31-2018 12-31-2022 12-31-2023 3604934.00 3198412.00 1355444.00 1972062.00 2249490.00 1226350.00 2099992.00 1076852.00 UW CREFC 1340708.00 0.9147 0.8031 F 12-31-2023 false Prospectus Loan ID 4-011 05-14-2024 06-11-2024 40 LIBERTY BOULEVARD 40 LIBERTY BOULEVARD East Whiteland Township PA 19355 Chester OF 126000 126000 1989 2015 28100000.00 MAI 04-16-2018 1 1 6 Siemens Corporation 126000 01-31-2033 03-31-2018 12-31-2022 12-31-2023 3229923.00 3099983.00 678413.00 743574.00 2551510.00 2356409.00 2394010.00 2198909.00 UW CREFC 1303334.00 1.8079 1.6871 F 12-31-2023 false Prospectus Loan ID 4-012 05-14-2024 06-11-2024 4630 WOODLAND CORPORATE BOULEVARD 4630 WOODLAND CORPORATE BOULEVARD Tampa FL 33614 Hillsborough OF 140548 140548 1999 26100000.00 MAI 04-20-2018 0.89 0.45 6 Aetna Life Insurance Company 47000 04-30-2025 Oldcastle Inc. 8317 02-28-2027 Dixie-Defuniak LLC 8130 04-30-2025 03-31-2018 12-31-2022 12-31-2023 3337342.00 2411028.00 1097515.00 1202383.00 2239827.00 1208645.00 2064142.00 1032960.00 UW CREFC 1210789.00 0.9982 0.8531 F 12-31-2023 false Prospectus Loan ID 4-013 05-14-2024 06-11-2024 750 PARK OF COMMERCE ROAD 750 PARK OF COMMERCE ROAD Boca Raton FL 33487 Palm Beach OF 95331 95331 2008 25900000.00 MAI 04-19-2018 0.67 0.74 6 Twin-Star International Inc. 15509 12-31-2028 Schouest Bamdas Soshea & Benmaier PLL 8860 02-28-2030 Goldman Sachs Group Inc. 8748 08-31-2024 03-31-2018 12-31-2022 12-31-2023 2593130.00 2075764.00 1026097.00 1162463.00 1567033.00 913301.00 1447869.00 794137.00 UW CREFC 1201298.00 0.7602 0.661 F 12-31-2023 false Prospectus Loan ID 4-014 05-14-2024 06-11-2024 13621 NORTHWEST 12TH STREET 13621 NORTHWEST 12TH STREET Sunrise FL 33323 Broward OF 106425 106425 2000 25200000.00 MAI 04-11-2018 0.86 0.26 6 Dental Whale LLC (Formerly Tralongo LLC) 9922 04-30-2026 Lennar Homes LLC 7424 07-31-2027 Unified Health LLC (Formerly Carefree Direct Agen 6337 11-30-2025 03-31-2018 12-31-2022 12-31-2023 2844425.00 2004221.00 1121644.00 1036876.00 1722781.00 967345.00 1589750.00 834314.00 UW CREFC 1168670.00 0.8277 0.7139 F 12-31-2023 false Prospectus Loan ID 4-015 05-14-2024 06-11-2024 2 WEST LIBERTY BOULEVARD 2 WEST LIBERTY BOULEVARD East Whiteland Township PA 19355 Chester OF 100676 100676 2004 24350000.00 MAI 04-16-2018 0.96 1 6 The Vanguard Group Inc. 91782 06-30-2026 Drexel University 8894 01-31-2026 DREXEL UNIVERSITY 8894 01-31-2026 03-31-2018 12-31-2022 12-31-2023 2980784.00 3086290.00 903076.00 990631.00 2077708.00 2095659.00 1951863.00 1969814.00 UW CREFC 1129516.00 1.8553 1.7439 F 12-31-2023 false Prospectus Loan ID 4-016 05-14-2024 06-11-2024 10400 VIKING DRIVE 10400 VIKING DRIVE Eden Prairie MN 55344 Hennepin OF 167172 167172 1997 2017 23400000.00 MAI 04-17-2018 0.69 0.77 6 Grain Millers Inc. 28945 09-30-2027 Zinpro Corporation 28711 05-31-2025 Dealer Teamwork LLC 18724 12-31-2023 03-31-2018 12-31-2022 12-31-2023 3685527.00 3778122.00 1894250.00 1912450.00 1791277.00 1865672.00 1582312.00 1656707.00 UW CREFC 1085617.00 1.7185 1.526 F 12-31-2023 false Prospectus Loan ID 4-017 05-14-2024 06-11-2024 100 WITMER ROAD 100 WITMER ROAD Horsham Township PA 19044 Montgomery OF 139128 139128 1996 21800000.00 MAI 04-23-2018 0.84 0.91 6 Kreischer Miller 45148 10-31-2029 Emcare Inc 31432 03-31-2028 NY LIFE INSURANCE COMPANY 25324 08-31-2026 03-31-2018 12-31-2022 12-31-2023 3378343.00 3667783.00 1259574.00 1259927.00 2118769.00 2407856.00 1944859.00 2233946.00 UW CREFC 1045871.00 2.3022 2.1359 F 12-31-2023 false Prospectus Loan ID 4-018 05-14-2024 06-11-2024 7 WALNUT GROVE DRIVE 7 WALNUT GROVE DRIVE Horsham Township PA 19044 Montgomery OF 120000 120000 2007 22200000.00 MAI 04-17-2018 1 1 6 Reed Technology & Information 120000 05-31-2025 03-31-2018 12-31-2022 12-31-2023 2982289.00 2983886.00 676239.00 822012.00 2306050.00 2161874.00 2156050.00 2011874.00 UW CREFC 1029853.00 2.0992 1.9535 F 12-31-2023 false Prospectus Loan ID 4-019 05-14-2024 06-11-2024 4313 EAST COTTON CENTER BOULEVARD 4313 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa IN 108874 108874 2001 23400000.00 MAI 04-19-2018 1 0.72 6 GE Parallel Design Inc. 78335 09-30-2028 PRONET SOLUTIONS, INC. 30539 04-30-2023 03-31-2018 12-31-2022 12-31-2023 2075929.00 1969964.00 405572.00 462859.00 1670356.00 1507105.00 1534264.00 1371012.00 UW CREFC 1025107.00 1.4701 1.3374 F 12-31-2023 false Prospectus Loan ID 4-020 05-14-2024 06-11-2024 1200 LIBERTY RIDGE DRIVE 1200 LIBERTY RIDGE DRIVE Tredyffrin Township PA 19087 Chester OF 86150 86150 2001 18750000.00 MAI 04-16-2018 0.74 0.87 6 Saul Ewing Arnstein & Lehr LLP 16704 05-31-2026 Old Republic National Title 13096 10-31-2026 Fairman Group Family Office LLP 12962 11-30-2027 03-31-2018 12-31-2022 12-31-2023 2200023.00 2584503.00 808025.00 1072393.00 1391997.00 1512110.00 1284310.00 1404422.00 UW CREFC 918325.00 1.6465 1.5293 F 12-31-2023 false Prospectus Loan ID 4-021 05-14-2024 06-11-2024 1400 LIBERTY RIDGE DRIVE 1400 LIBERTY RIDGE DRIVE Tredyffrin Township PA 19087 Chester OF 101136 101136 1979 19800000.00 MAI 04-16-2018 0.6 1 6 Boomi Inc 77235 06-30-2024 Gym 8675 03-26-2024 Qualcomm Inc. (Skyhook Holding Inc.) 6751 02-28-2026 03-31-2018 12-31-2022 12-31-2023 2909715.00 4430790.00 934001.00 1010565.00 1975715.00 3420225.00 1849295.00 3293805.00 UW CREFC 918325.00 3.7244 3.5867 F 12-31-2023 false Prospectus Loan ID 4-022 05-14-2024 06-11-2024 4750 SOUTH 44TH PLACE 4750 SOUTH 44TH PLACE Phoenix AZ 85040 Maricopa OF 79496 79496 2007 19700000.00 MAI 04-19-2018 1 0.87 6 Aetna Life Insurance Company 69094 03-31-2029 CARIS LIFE SCIENCES, INC. 10402 08-31-2020 03-31-2018 12-31-2022 12-31-2023 1842763.00 1759487.00 371645.00 881036.00 1471118.00 878451.00 1371748.00 779081.00 UW CREFC 913580.00 0.9615 0.8527 F 12-31-2023 false Prospectus Loan ID 4-023 05-14-2024 06-11-2024 680 BLAIR MILL ROAD 680 BLAIR MILL ROAD Horsham Township PA 19044 Montgomery OF 115110 115110 2001 19550000.00 MAI 04-17-2018 1 1 6 United Healthcare Service Inc. 115110 03-31-2025 03-31-2018 12-31-2022 12-31-2023 3008973.00 3249677.00 935162.00 977401.00 2073811.00 2272276.00 1929923.00 2128388.00 UW CREFC 907054.00 2.5051 2.3464 F 12-31-2023 false Prospectus Loan ID 4-024 05-14-2024 06-11-2024 3020 US HIGHWAY 301 SOUTH 3020 US HIGHWAY 301 SOUTH Riverview FL 33578 Hillsborough OF 99039 99039 2000 18900000.00 MAI 04-20-2018 1 1 6 Maximus Inc. 99039 06-30-2028 03-31-2018 12-31-2022 12-31-2023 2121411.00 2399361.00 490978.00 609578.00 1630432.00 1789783.00 1506633.00 1665984.00 UW CREFC 876799.00 2.0412 1.90 F 12-31-2023 false Prospectus Loan ID 4-025 05-14-2024 06-11-2024 4 WALNUT GROVE DRIVE 4 WALNUT GROVE DRIVE Horsham Township PA 19044 Montgomery OF 109700 109700 1999 18600000.00 MAI 04-17-2018 1 1 6 Optum Services Inc. 109700 03-31-2025 03-31-2018 12-31-2022 12-31-2023 2812415.00 2841053.00 853258.00 693082.00 1959157.00 2147971.00 1822032.00 2010846.00 UW CREFC 862561.00 2.4902 2.3312 F 12-31-2023 false Prospectus Loan ID 4-026 05-14-2024 06-11-2024 4631 WOODLAND CORPORATE BOULEVARD 4631 WOODLAND CORPORATE BOULEVARD Tampa FL 33614 Hillsborough OF 90472 90472 2008 18350000.00 MAI 04-20-2018 0.94 0.65 6 Leading Edge Administrators LLC 18391 05-31-2030 Healthmap Solutions Inc. 13624 10-31-2027 Fresenius Management Services Inc 7660 02-29-2024 03-31-2018 12-31-2022 12-31-2023 1819392.00 1529526.00 726322.00 831407.00 1093070.00 698119.00 979980.00 585029.00 UW CREFC 851290.00 0.82 0.6872 F 12-31-2023 false Prospectus Loan ID 4-027 05-14-2024 06-11-2024 5 WALNUT GROVE DRIVE 5 WALNUT GROVE DRIVE Horsham Township PA 19044 Montgomery OF 105000 105000 2000 17400000.00 MAI 04-17-2018 0.82 0.77 6 HEALTHCORPS INC. 37074 09-30-2030 LRA Worldwide 16508 10-31-2025 Lincoln Investment Planning 11431 05-31-2028 03-31-2018 12-31-2022 12-31-2023 2303851.00 2608563.00 973513.00 983887.00 1330339.00 1624676.00 1199089.00 1493426.00 UW CREFC 806798.00 2.0137 1.851 F 12-31-2023 false Prospectus Loan ID 4-028 05-14-2024 06-11-2024 700 DRESHER ROAD 700 DRESHER ROAD Horsham Township PA 19044 Montgomery OF 110000 110000 1980 16850000.00 MAI 04-23-2018 1 0.64 6 COMCAST 58115 01-31-2025 WPT 12405 03-26-2024 03-31-2018 12-31-2022 12-31-2023 2488425.00 1495120.00 975521.00 731409.00 1512904.00 763711.00 1375404.00 626211.00 UW CREFC 781288.00 0.9775 0.8015 F 12-31-2023 false Prospectus Loan ID 4-029 05-14-2024 06-11-2024 45-67 GREAT VALLEY PARKWAY 45-67 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 128011 128011 1975 16800000.00 MAI 04-17-2018 1 1 6 MARKEN LLP (NOT LIMITED) 39645 02-28-2026 Janssen Research & Development LLC 32691 05-31-2032 Havpak Inc. 30875 06-30-2026 03-31-2018 12-31-2022 12-31-2023 1786624.00 2019866.00 330005.00 373649.00 1456619.00 1646217.00 1296605.00 1486203.00 UW CREFC 778916.00 2.1134 1.908 F 12-31-2023 false Prospectus Loan ID 4-030 05-14-2024 06-11-2024 4610 SOUTH 44TH PLACE 4610 SOUTH 44TH PLACE Phoenix AZ 85040 Maricopa IN 66012 66012 2008 16350000.00 MAI 04-19-2018 1 1 6 Caris MPI Inc(Formerly CDxHoldings Inc.) 66012 12-31-2030 03-31-2018 12-31-2022 12-31-2023 1948337.00 1747547.00 379589.00 435533.00 1568748.00 1312014.00 1486233.00 1229499.00 UW CREFC 765271.00 1.7144 1.6066 F 12-31-2023 false Prospectus Loan ID 4-031 05-14-2024 06-11-2024 4217 EAST COTTON CENTER BOULEVARD 4217 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa OF 88140 88140 2006 15000000.00 MAI 04-19-2018 1 0.69 6 Applied Microsystems Inc. 37507 07-31-2032 AMS AMERICA INC 23258 04-30-2028 03-31-2018 12-31-2022 12-31-2023 1485601.00 1120611.00 686662.00 422683.00 798939.00 697928.00 688764.00 587753.00 UW CREFC 695863.00 1.0029 0.8446 F 12-31-2023 false Prospectus Loan ID 4-032 05-14-2024 06-11-2024 1 COUNTRY VIEW ROAD 1 COUNTRY VIEW ROAD East Whiteland Township PA 19355 Chester OF 54798 54798 1982 2014 14900000.00 MAI 04-16-2018 0.97 0.58 6 Balfour Beatty Investments Inc. 13904 10-31-2029 SkillSurvey Inc 8511 01-31-2027 Tri-Country Suburban Realtors 7507 06-30-2028 03-31-2018 12-31-2022 12-31-2023 1764586.00 1157911.00 496778.00 541396.00 1267808.00 616515.00 1199310.00 548017.00 UW CREFC 691117.00 0.892 0.7929 F 12-31-2023 false Prospectus Loan ID 4-033 05-14-2024 06-11-2024 4410 EAST COTTON CENTER BOULEVARD 4410 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa IN 101269 101269 2007 14800000.00 MAI 04-19-2018 1 1 6 CRUISE 101269 11-30-2031 03-31-2018 12-31-2022 12-31-2023 1515001.00 1725606.00 475433.00 481059.00 1039568.00 1244547.00 912982.00 1117961.00 UW CREFC 686371.00 1.8132 1.6287 F 12-31-2023 false Prospectus Loan ID 4-034 05-14-2024 06-11-2024 951 NORTHWEST BROKEN SOUND PARKWAY 951 NORTHWEST BROKEN SOUND PARKWAY Boca Raton FL 33487 Palm Beach OF 85610 85610 1986 14500000.00 MAI 04-19-2018 1 0.5 6 TOLL BROS INC 10322 04-30-2024 U.S. INSTALLATION GROUP INC. 10008 06-30-2028 Konica Minolta Business Solutions US 9950 10-31-2023 03-31-2018 12-31-2022 12-31-2023 1641815.00 1380708.00 630496.00 622492.00 1011319.00 758216.00 904306.00 651203.00 UW CREFC 672727.00 1.127 0.968 F 12-31-2023 false Prospectus Loan ID 4-035 05-14-2024 06-11-2024 77-123 GREAT VALLEY PARKWAY 77-123 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 103099 103099 1979 14400000.00 MAI 04-17-2018 0.95 1 6 Puresyn Inc. 34348 03-31-2027 Janssen Research & Development LL 13712 03-31-2028 Brandywine Educational Enterprises Ltd 12445 06-30-2029 03-31-2018 12-31-2022 12-31-2023 1361358.00 1856123.00 370093.00 409879.00 991266.00 1446244.00 862392.00 1317370.00 UW CREFC 667981.00 2.165 1.9721 F 12-31-2023 false Prospectus Loan ID 4-036 05-14-2024 06-11-2024 420-500 LAPP ROAD 420-500 LAPP ROAD East Whiteland Township PA 19355 Chester IN 91312 91312 1990 14200000.00 MAI 04-17-2018 1 1 6 ifm Prover USA Inc 36837 03-31-2025 Baudax Bio 17369 12-31-2027 AKZO NOBEL PAINTS LLC 17295 10-31-2029 03-31-2018 12-31-2022 12-31-2023 1595640.00 1862948.00 350681.00 441824.00 1244960.00 1421124.00 1130820.00 1306984.00 UW CREFC 658489.00 2.1581 1.9848 F 12-31-2023 false Prospectus Loan ID 4-037 05-14-2024 06-11-2024 2 WALNUT GROVE DRIVE 2 WALNUT GROVE DRIVE Horsham Township PA 19044 Montgomery OF 81856 81856 1988 12100000.00 MAI 04-23-2018 0.92 0.94 6 Acurian 50246 12-31-2023 PNC Bank N A. 11532 03-31-2025 Amica Mutual Insurance Company 8321 12-31-2027 03-31-2018 12-31-2022 12-31-2023 1881637.00 1907476.00 665878.00 615448.00 1215759.00 1292028.00 1113439.00 1189708.00 UW CREFC 581962.00 2.2201 2.0443 F 12-31-2023 false Prospectus Loan ID 4-038 05-14-2024 06-11-2024 507 PRUDENTIAL ROAD 507 PRUDENTIAL ROAD Horsham Township PA 19044 Montgomery OF 100710 100710 1973 12850000.00 MAI 04-23-2018 0.72 0.95 6 Bayview Loan Servicing LLC 64115 04-30-2026 Atria Health Opco Inc. 23626 10-31-2026 Lakeview Loan Servicing LLC 8266 04-30-2026 03-31-2018 12-31-2022 12-31-2023 1755859.00 2117069.00 911111.00 916807.00 844748.00 1200262.00 718860.00 1074374.00 UW CREFC 581962.00 2.0624 1.8461 F 12-31-2023 false Prospectus Loan ID 4-039 05-14-2024 06-11-2024 7930, 8010, 8020 WOODLAND CENTER BOULEVARD 7930, 8010, 8020 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 89758 89758 1990 12600000.00 MAI 04-12-2018 0.94 1 6 HiVelocity Ventures Corporation 28680 08-31-2027 Caremark PCS LLC 16506 11-30-2024 BayCare Health Systems Inc. 16506 11-30-2029 03-31-2018 12-31-2022 12-31-2023 1116543.00 1641417.00 284589.00 309188.00 831953.00 1332229.00 719756.00 1220031.00 UW CREFC 574843.00 2.3175 2.1223 F 12-31-2023 false Prospectus Loan ID 4-040 05-14-2024 06-11-2024 9801 SOUTH 51ST STREET 9801 SOUTH 51ST STREET Phoenix AZ 85044 Maricopa OF 71550 71550 1997 12200000.00 MAI 04-19-2018 1 0 6 AETNA LIFE INSURANCE COMPANY 42369 02-28-2019 UNITED PARCEL SERVICE, INC. 29181 02-28-2023 03-31-2018 12-31-2022 12-31-2023 1153855.00 109471.00 326099.00 271438.00 827756.00 -161967.00 738318.00 -251405.00 UW CREFC 565945.00 -0.2861 -0.4442 F 06-01-2018 false Prospectus Loan ID 4-041 05-14-2024 06-11-2024 180 SHEREE BOULEVARD 180 SHEREE BOULEVARD Uwchlan Township PA 19341 Chester OF 107417 107417 1989 12000000.00 MAI 04-16-2018 0.37 0.34 6 GI MSO Inc. dba US Digestive health 9430 05-31-2034 Homeserve USA Inc 6890 12-31-2026 Active Day MD Inc. 6595 12-31-2029 03-31-2018 12-31-2022 12-31-2023 902076.00 752813.00 680011.00 539611.00 222066.00 213202.00 87794.00 78931.00 UW CREFC 556453.00 0.3831 0.1418 F 12-31-2023 false Prospectus Loan ID 4-042 05-14-2024 06-11-2024 7615 SMETANA LANE 7615 SMETANA LANE Eden Prairie MN 55344 Hennepin IN 93444 93444 2000 11900000.00 MAI 04-17-2018 1 0.91 6 Dell Marketing USA LP 85366 08-31-2026 VIKING FOREST PRODUCTS, LLC 8078 10-31-2023 03-31-2018 12-31-2022 12-31-2023 1448166.00 1630206.00 535924.00 613350.00 912242.00 1016856.00 795437.00 900051.00 UW CREFC 551707.00 1.8431 1.6313 F 12-31-2023 false Prospectus Loan ID 4-043 05-14-2024 06-11-2024 4550 SOUTH 44TH PLACE 4550 SOUTH 44TH PLACE Phoenix AZ 85040 Maricopa OF 54489 54489 2008 12000000.00 MAI 04-19-2018 1 1 6 Caris MPI Inc. 54489 12-31-2030 03-31-2018 12-31-2022 12-31-2023 1055226.00 874674.00 260589.00 295434.00 794637.00 579240.00 726525.00 511129.00 UW CREFC 547554.00 1.0578 0.9334 F 12-31-2023 false Prospectus Loan ID 4-044 05-14-2024 06-11-2024 131 KELSEY LANE 131 KELSEY LANE Tampa FL 33619 Hillsborough IN 89290 89290 1998 11630000.00 MAI 04-24-2018 1 1 6 United Healthcare Service Inc. 89290 09-30-2024 03-31-2018 12-31-2022 12-31-2023 1343159.00 1757602.00 252281.00 424175.00 1090878.00 1333427.00 979265.00 1221814.00 UW CREFC 538063.00 2.4781 2.2707 F 12-31-2023 false Prospectus Loan ID 4-045 05-14-2024 06-11-2024 5775 OLD SHAKOPEE ROAD WEST 5775 OLD SHAKOPEE ROAD WEST Bloomington MN 55437 Hennepin IN 103050 103050 2000 11250000.00 MAI 04-12-2018 0.69 0.96 6 Sensata Technologies Inc. 60054 06-30-2027 Sightpath Medical LLC 25750 04-30-2026 Datalogic Automation Inc. 8383 04-30-2025 03-31-2018 12-31-2022 12-31-2023 1201517.00 1741757.00 521128.00 604484.00 680389.00 1137273.00 551576.00 1008460.00 UW CREFC 522045.00 2.1784 1.9317 F 12-31-2023 false Prospectus Loan ID 4-046 05-14-2024 06-11-2024 8401-8406 BENJAMIN ROAD (NORTH) 8401-8406 BENJAMIN ROAD (NORTH) Tampa FL 33634 Hillsborough IN 94766 94766 1986 11050000.00 MAI 04-12-2018 0.72 0.92 6 InSync Healthcare Solutions LLC 13510 07-31-2024 Zippy Shell USA LLC 10929 02-29-2024 GP Strategies orporation 9000 07-31-2028 03-31-2018 12-31-2022 12-31-2023 1017241.00 1484343.00 317804.00 475867.00 699437.00 1008476.00 580980.00 890018.00 UW CREFC 510181.00 1.9767 1.7445 F 12-31-2023 false Prospectus Loan ID 4-047 05-14-2024 06-11-2024 7625 SMETANA LANE 7625 SMETANA LANE Eden Prairie MN 55344 Hennepin OF 55924 55924 2006 10540000.00 MAI 04-17-2018 1 1 6 Dell Marketing USA LP 55924 08-31-2026 03-31-2018 12-31-2022 12-31-2023 1319314.00 1342269.00 482566.00 441830.00 836748.00 900439.00 766843.00 830534.00 UW CREFC 498316.00 1.8069 1.6666 F 12-31-2023 false Prospectus Loan ID 4-048 05-14-2024 06-11-2024 5 GREAT VALLEY PARKWAY 5 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester OF 65044 65044 1983 2014 10600000.00 MAI 04-16-2018 0.95 0.65 6 Great Valley Executive Center L.L.C. 23150 12-31-2029 Rhino Cable Services Inc. 6257 05-31-2027 Biopeptek Pharmaceuticals LLC 4812 10-31-2027 03-31-2018 12-31-2022 12-31-2023 1500159.00 1169144.00 592284.00 522683.00 907875.00 646461.00 826570.00 565156.00 UW CREFC 496536.00 1.3019 1.1381 F 12-31-2023 false Prospectus Loan ID 4-049 05-14-2024 06-11-2024 5705 OLD SHAKOPEE ROAD WEST 5705 OLD SHAKOPEE ROAD WEST Bloomington MN 55437 Hennepin IN 74594 74594 2006 10625000.00 MAI 04-12-2018 1 0.38 6 Minnesota Gastroenterology P.A. 15280 12-31-2027 KWS Seeds LLC(FKA Betaseed Inc.) 13006 03-31-2025 BETASEED, INC. 13006 03-31-2025 03-31-2018 12-31-2022 12-31-2023 1226770.00 572852.00 391009.00 471437.00 835761.00 101415.00 742518.00 8172.00 UW CREFC 492977.00 0.2057 0.0165 F 12-31-2023 false Prospectus Loan ID 4-050 05-14-2024 06-11-2024 7 GREAT VALLEY PARKWAY 7 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester OF 61108 61108 1985 2012 10150000.00 MAI 04-16-2018 0.91 0.92 6 Scala Inc. 21266 02-28-2026 The Sherwin-Williams Company 15529 07-31-2028 WPT Office 3778 03-26-2024 03-31-2018 12-31-2022 12-31-2023 1440951.00 1503045.00 555079.00 573443.00 885872.00 929602.00 809487.00 853217.00 UW CREFC 475180.00 1.9563 1.7955 F 12-31-2023 false Prospectus Loan ID 4-051 05-14-2024 06-11-2024 65 VALLEY STREAM PARKWAY 65 VALLEY STREAM PARKWAY East Whiteland Township PA 19355 Chester OF 61313 61313 1983 2014 10200000.00 MAI 04-16-2018 1 0 6 SIEMENS MEDICAL SOLUTIONS USA, INC. 61313 01-31-2020 03-31-2018 12-31-2022 12-31-2023 1134564.00 -51.00 253315.00 293460.00 881249.00 -293511.00 804608.00 -370152.00 UW CREFC 472807.00 -0.6207 -0.7828 F 06-01-2018 false Prospectus Loan ID 4-052 05-14-2024 06-11-2024 220 GIBRALTAR ROAD 220 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 63587 63587 1990 10100000.00 MAI 04-17-2018 1 1 6 Morningstar Credit Ratings 16491 10-31-2024 Seven Trent Services 14874 09-30-2025 Mass Mutual Insurance 11484 04-30-2026 03-31-2018 12-31-2022 12-31-2023 1589355.00 1641456.00 593047.00 579125.00 996308.00 1062331.00 916824.00 982847.00 UW CREFC 468654.00 2.2667 2.0971 F 12-31-2023 false Prospectus Loan ID 4-053 05-14-2024 06-11-2024 257-275 GREAT VALLEY PARKWAY 257-275 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 71122 71122 1984 10000000.00 MAI 04-17-2018 1 1 6 Ocugen Inc 16401 12-31-2027 Matinicus Pharma East Inc 12080 05-31-2028 Reaction Biology 11160 12-31-2025 03-31-2018 12-31-2022 12-31-2023 1162487.00 1696159.00 289437.00 669444.00 873051.00 1026715.00 784148.00 937812.00 UW CREFC 463909.00 2.2131 2.0215 F 12-31-2023 false Prospectus Loan ID 4-054 05-14-2024 06-11-2024 240 GIBRALTAR ROAD 240 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 63587 63587 1990 9900000.00 MAI 04-17-2018 0.78 0.24 6 Compliance Plus Services Inc 9416 11-30-2026 Paccar 6112 07-31-2028 TOYOTA MOTOR CREDIT 8504 06-30-2021 03-31-2018 12-31-2022 12-31-2023 1346020.00 431552.00 568835.00 498045.00 777185.00 -66493.00 697701.00 -145977.00 UW CREFC 459163.00 -0.1448 -0.3179 F 12-31-2023 false Prospectus Loan ID 4-055 05-14-2024 06-11-2024 200 GIBRALTAR ROAD 200 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 64452 64452 1990 9750000.00 MAI 04-17-2018 0.84 0.77 6 US Bank 33804 09-30-2028 PAVmed Inc. 4381 10-31-2027 TQM Workforce Solutions Inc. 3414 02-28-2026 03-31-2018 12-31-2022 12-31-2023 1306210.00 1337328.00 571578.00 823289.00 734631.00 514039.00 654066.00 433474.00 UW CREFC 452044.00 1.1371 0.9589 F 12-31-2023 false Prospectus Loan ID 4-056 05-14-2024 06-11-2024 9023 COLUMBINE ROAD 9023 COLUMBINE ROAD Eden Prairie MN 55347 Hennepin OF 62200 62200 1999 9380000.00 MAI 04-16-2018 1 1 6 Kroll Inc. 62200 06-30-2026 03-31-2018 12-31-2022 12-31-2023 1248079.00 1354338.00 439380.00 1186333.00 808698.00 168005.00 730948.00 90255.00 UW CREFC 447298.00 0.3755 0.2017 F 12-31-2023 false Prospectus Loan ID 4-057 05-14-2024 06-11-2024 3 COUNTRY VIEW ROAD 3 COUNTRY VIEW ROAD East Whiteland Township PA 19355 Chester OF 70000 70000 1998 9600000.00 MAI 04-16-2018 1 0.59 6 ACE American Insurance Company 37361 11-30-2025 Pyxa Solutions LLC (RN Enterprises LLC) 4117 11-30-2024 03-31-2018 12-31-2022 12-31-2023 1017612.00 1272300.00 276566.00 516437.00 741046.00 755863.00 653546.00 668363.00 UW CREFC 445518.00 1.6965 1.5001 F 12-31-2023 false Prospectus Loan ID 4-058 05-14-2024 06-11-2024 1 GREAT VALLEY PARKWAY 1 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 60880 60880 1983 9250000.00 MAI 04-17-2018 1 1 6 Tela (USA) Inc 40606 05-31-2030 Reaction Biology Corporation 12520 06-30-2031 Environex Inc. 4811 04-30-2024 03-31-2018 12-31-2022 12-31-2023 1099345.00 955289.00 259998.00 369829.00 839347.00 585460.00 763247.00 509360.00 UW CREFC 436027.00 1.3427 1.1681 F 12-31-2023 false Prospectus Loan ID 4-059 05-14-2024 06-11-2024 333 PHOENIXVILLE PIKE 333 PHOENIXVILLE PIKE East Whiteland Township PA 19355 Chester IN 84000 84000 1986 9400000.00 MAI 04-17-2018 1 1 6 Colorcon Inc. 84000 09-14-2024 03-31-2018 12-31-2022 12-31-2023 1100616.00 1212469.00 264570.00 269327.00 836046.00 943142.00 731046.00 838142.00 UW CREFC 436027.00 2.163 1.9222 F 12-31-2023 false Prospectus Loan ID 4-060 05-14-2024 06-11-2024 4405 EAST COTTON CENTER BOULEVARD 4405 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa OF 54551 54551 2001 9300000.00 MAI 04-19-2018 1 0.57 6 Midland Credit Management Inc 31096 05-31-2030 BLOOD SYSTEMS, INC. 23455 06-30-2021 03-31-2018 12-31-2022 12-31-2023 921046.00 445867.00 228934.00 256167.00 692112.00 189700.00 623923.00 121511.00 UW CREFC 431281.00 0.4398 0.2817 F 12-31-2023 false Prospectus Loan ID 4-061 05-14-2024 06-11-2024 7920 WOODLAND CENTER BOULEVARD 7920 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 52627 52627 1995 8840000.00 MAI 04-12-2018 1 1 6 Physician Business Services LLC 31414 03-31-2024 SPRINTCOM INC. 21213 10-31-2024 03-31-2018 12-31-2022 12-31-2023 994430.00 1171681.00 181543.00 261032.00 812887.00 910649.00 747103.00 844865.00 UW CREFC 421789.00 2.159 2.003 F 12-31-2023 false Prospectus Loan ID 4-062 05-14-2024 06-11-2024 20 VALLEY STREAM PARKWAY 20 VALLEY STREAM PARKWAY East Whiteland Township PA 19355 Chester OF 60778 60778 1987 2013 9000000.00 MAI 04-16-2018 0.59 0.81 6 Lifescan Inc. 36156 04-30-2026 North American Benefits Company 9261 03-31-2028 Softchoice Corporation 3730 11-30-2026 03-31-2018 12-31-2022 12-31-2023 940438.00 1358141.00 482436.00 524371.00 458002.00 833770.00 382030.00 757797.00 UW CREFC 417636.00 1.9964 1.8144 F 12-31-2023 false Prospectus Loan ID 4-063 05-14-2024 06-11-2024 5715 OLD SHAKOPEE ROAD WEST 5715 OLD SHAKOPEE ROAD WEST Bloomington MN 55437 Hennepin IN 63463 63463 2001 8750000.00 MAI 04-12-2018 1 1 6 NCS Pearson Inc. 51770 05-31-2027 The Cameron Ehlen Group Inc. 11693 02-28-2024 03-31-2018 12-31-2022 12-31-2023 1038565.00 1173638.00 358856.00 396848.00 679709.00 776790.00 600380.00 697461.00 UW CREFC 405772.00 1.9143 1.7188 F 12-31-2023 false Prospectus Loan ID 4-064 05-14-2024 06-11-2024 150-182 KELSEY LANE 150-182 KELSEY LANE Tampa FL 33619 Hillsborough IN 54400 54400 2006 8500000.00 MAI 04-20-2018 1 0 6 ESURANCE INSURANCE COMPANY 54400 05-31-2021 03-31-2018 12-31-2022 12-31-2023 1071175.00 -2.00 207534.00 236168.00 863641.00 -236170.00 795641.00 -304170.00 UW CREFC 394500.00 -0.5986 -0.771 F 06-01-2018 false Prospectus Loan ID 4-065 05-14-2024 06-11-2024 155 GREAT VALLEY PARKWAY 155 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 71200 71200 1982 8350000.00 MAI 04-17-2018 1 1 6 Janssen Biotech Inc 71200 07-31-2027 03-31-2018 12-31-2022 12-31-2023 669285.00 838806.00 70120.00 204519.00 599165.00 634287.00 510165.00 545287.00 UW CREFC 387381.00 1.6373 1.4076 F 12-31-2023 false Prospectus Loan ID 4-066 05-14-2024 06-11-2024 701-725 US HIGHWAY 301 SOUTH 701-725 US HIGHWAY 301 SOUTH Tampa FL 33619 Hillsborough IN 65380 65380 1999 8200000.00 MAI 04-24-2018 1 1 6 CB&I 15610 07-31-2024 ADT LLC 15054 11-30-2024 Wiginton Corporation 11026 08-31-2034 03-31-2018 12-31-2022 12-31-2023 1013235.00 1218261.00 223329.00 309346.00 789907.00 908915.00 708182.00 827190.00 UW CREFC 380263.00 2.3902 2.1753 F 12-31-2023 false Prospectus Loan ID 4-067 05-14-2024 06-11-2024 901-933 US HIGHWAY 301 SOUTH 901-933 US HIGHWAY 301 SOUTH Tampa FL 33619 Hillsborough IN 65200 65200 2000 8200000.00 MAI 04-24-2018 1 1 6 Capital Machine Technologies 13600 10-31-2026 General Services Administration 12125 12-31-2027 B&B Corporate Holdings Inc 11475 02-28-2027 03-31-2018 12-31-2022 12-31-2023 1048553.00 1166326.00 210917.00 360917.00 837636.00 805409.00 756136.00 723909.00 UW CREFC 380263.00 2.118 1.9037 F 12-31-2023 false Prospectus Loan ID 4-068 05-14-2024 06-11-2024 7725 WOODLAND CENTER BOULEVARD 7725 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough OF 42615 42615 1999 8050000.00 MAI 04-20-2018 1 1 6 Willis Towers Watson Southeast Inc. 42615 07-31-2032 03-31-2018 12-31-2022 12-31-2023 868228.00 1014572.00 262281.00 275289.00 605947.00 739283.00 552678.00 686014.00 UW CREFC 373144.00 1.9812 1.8384 F 12-31-2023 false Prospectus Loan ID 4-069 05-14-2024 06-11-2024 4508 WOODLAND CORPORATE BOULEVARD 4508 WOODLAND CORPORATE BOULEVARD Tampa FL 33614 Hillsborough OF 40140 40140 2000 8000000.00 MAI 04-20-2018 1 1 6 Computer generated solutions Inc 40140 12-31-2024 03-31-2018 12-31-2022 12-31-2023 945712.00 1052594.00 191350.00 218814.00 754362.00 833780.00 704187.00 783605.00 UW CREFC 370771.00 2.2487 2.1134 F 12-31-2023 false Prospectus Loan ID 4-070 05-14-2024 06-11-2024 3102, 3104 AND 3110 CHERRY PALM 3102, 3104 AND 3110 CHERRY PALM Tampa FL 33619 Hillsborough IN 74397 74397 1987 7800000.00 MAI 04-24-2018 0.73 0.93 6 Cotney Construction Law LLP 18891 11-30-2024 Independent Clinical Laboratories Inc. (Formerly 16000 05-31-2026 Bay Area Youth Services 6623 11-30-2028 03-31-2018 12-31-2022 12-31-2023 800793.00 855441.00 265284.00 449482.00 535509.00 405959.00 442513.00 312963.00 UW CREFC 361872.00 1.1218 0.8648 F 12-31-2023 false Prospectus Loan ID 4-071 05-14-2024 06-11-2024 101 GIBRALTAR ROAD 101 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 56845 56845 1977 7750000.00 MAI 04-17-2018 0.94 0.16 6 Vert Markets 9083 05-31-2026 AMERICREDIT FINANCIAL SERVICES 13721 01-31-2019 VERT MARKETS 9083 05-31-2026 03-31-2018 12-31-2022 12-31-2023 1264171.00 222381.00 512186.00 367506.00 751984.00 -145125.00 680928.00 -216181.00 UW CREFC 359499.00 -0.4036 -0.6013 F 12-31-2023 false Prospectus Loan ID 4-072 05-14-2024 06-11-2024 6161 AMERICAN BOULEVARD WEST 6161 AMERICAN BOULEVARD WEST Bloomington MN 55438 Hennepin OF 36827 36827 1999 7700000.00 MAI 04-13-2018 1 0.47 6 United States of America 17270 03-29-2025 UNITED STATES OF AMERICA 17270 09-29-2020 03-31-2018 12-31-2022 12-31-2023 813728.00 547849.00 332984.00 416192.00 480744.00 131657.00 434710.00 85623.00 UW CREFC 357127.00 0.3686 0.2397 F 12-31-2023 false Prospectus Loan ID 4-073 05-14-2024 06-11-2024 4502 WOODLAND CENTER BOULEVARD 4502 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough OF 42680 42680 2000 7500000.00 MAI 04-20-2018 0.83 1 6 U.S. Imaging Network LLC 42680 12-31-2030 PITTSBURGH LOGISTICS SYSTEMS, INC. 11643 12-31-2019 03-31-2018 12-31-2022 12-31-2023 846371.00 1072111.00 243254.00 312132.00 603116.00 759979.00 549766.00 706629.00 UW CREFC 350008.00 2.1713 2.0188 F 12-31-2023 false Prospectus Loan ID 4-074 05-14-2024 06-11-2024 110 GIBRALTAR ROAD 110 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 59429 59429 1979 7500000.00 MAI 04-17-2018 0.52 0.48 6 AmeriCredit 15529 09-30-2027 Capital Bank 5738 08-31-2026 Rice Industries LLC 2950 11-30-2027 03-31-2018 12-31-2022 12-31-2023 845699.00 944339.00 444804.00 438310.00 400895.00 506029.00 326609.00 431743.00 UW CREFC 347635.00 1.4556 1.2419 F 12-31-2023 false Prospectus Loan ID 4-075 05-14-2024 06-11-2024 8855 COLUMBINE ROAD 8855 COLUMBINE ROAD Eden Prairie MN 55347 Hennepin OF 58145 58145 2004 7130000.00 MAI 04-17-2018 0.58 0 6 ARCSERVE (USA) LLC 33496 10-31-2023 03-31-2018 12-31-2022 12-31-2023 888274.00 697596.00 476125.00 476773.00 412149.00 220823.00 339467.00 148142.00 UW CREFC 347635.00 0.6352 0.4261 F 06-01-2018 false Prospectus Loan ID 4-076 05-14-2024 06-11-2024 8939 COLUMBINE ROAD 8939 COLUMBINE ROAD Eden Prairie MN 55347 Hennepin OF 48000 48000 2001 7220000.00 MAI 04-17-2018 1 1 6 Kroll Inc. 48000 12-31-2023 03-31-2018 12-31-2022 12-31-2023 957150.00 1812780.00 333072.00 361165.00 624078.00 1451615.00 564078.00 1391615.00 UW CREFC 345262.00 4.2043 4.0306 F 12-31-2023 false Prospectus Loan ID 4-077 05-14-2024 06-11-2024 7905 FULLER ROAD 7905 FULLER ROAD Eden Prairie MN 55344 Hennepin OF 74224 74224 1998 7350000.00 MAI 04-17-2018 1 1 6 Acist Medical Systems Inc 74224 10-31-2029 03-31-2018 12-31-2022 12-31-2023 1252188.00 1462287.00 370100.00 489871.00 882088.00 972416.00 789308.00 879636.00 UW CREFC 344075.00 2.8261 2.5565 F 12-31-2023 false Prospectus Loan ID 4-078 05-14-2024 06-11-2024 10801 NESBITT AVENUE SOUTH 10801 NESBITT AVENUE SOUTH Bloomington MN 55437 Hennepin IN 56000 56000 1999 7275000.00 MAI 04-12-2018 1 1 6 Stryker (fka Tornier Inc.) 56000 04-30-2028 03-31-2018 12-31-2022 12-31-2023 924282.00 872048.00 301249.00 392952.00 623033.00 479096.00 553033.00 409096.00 UW CREFC 337550.00 1.4193 1.2119 F 12-31-2023 false Prospectus Loan ID 4-079 05-14-2024 06-11-2024 9008 BRITTANY WAY 9008 BRITTANY WAY Tampa FL 33619 Hillsborough IN 59080 59080 2004 7150000.00 MAI 04-24-2018 1 1 6 The School Board of Hillsborough County 44197 11-30-2031 United Security Alliance Inc. 8595 02-28-2025 Weekley Homes LLC 3232 12-31-2026 03-31-2018 12-31-2022 12-31-2023 775125.00 933340.00 134325.00 266576.00 640800.00 666764.00 566950.00 592914.00 UW CREFC 331618.00 2.0106 1.7879 F 12-31-2023 false Prospectus Loan ID 4-080 05-14-2024 06-11-2024 8995 COLUMBINE ROAD 8995 COLUMBINE ROAD Eden Prairie MN 55347 Hennepin OF 46112 46112 2001 6930000.00 MAI 04-17-2018 0.99 1 6 Kroll Inc. 45817 06-30-2026 WPT Engineer Office 295 03-27-2024 03-31-2018 12-31-2022 12-31-2023 926731.00 989426.00 331302.00 325592.00 595429.00 663834.00 537789.00 606194.00 UW CREFC 330431.00 2.0089 1.8345 F 12-31-2023 false Prospectus Loan ID 4-081 05-14-2024 06-11-2024 7852-7898 WOODLAND CENTER BOULEVARD 7852-7898 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 44350 44350 1998 7200000.00 MAI 04-12-2018 1 0.42 6 Front Burner Brands Inc 10239 12-31-2026 Healthbridge / Dr. Menges 4374 11-30-2028 Rand WorldWide Inc 4103 09-30-2024 03-31-2018 12-31-2022 12-31-2023 844424.00 336853.00 211101.00 257174.00 633323.00 79679.00 577885.00 24241.00 UW CREFC 329245.00 0.242 0.0736 F 12-31-2023 false Prospectus Loan ID 4-082 05-14-2024 06-11-2024 455 BUSINESS CENTER DRIVE 455 BUSINESS CENTER DRIVE Horsham Township PA 19044 Montgomery OF 51505 51505 1988 7050000.00 MAI 04-17-2018 0.9 0.69 6 Language Service Associates Exp 33399 04-30-2027 BISCO INDUSTRIES INC 1979 03-31-2025 COMPLIANCE PLUS 6186 08-31-2021 03-31-2018 12-31-2022 12-31-2023 1013762.00 881332.00 408421.00 423037.00 605341.00 458295.00 540960.00 393914.00 UW CREFC 326872.00 1.402 1.2051 F 12-31-2023 false Prospectus Loan ID 4-083 05-14-2024 06-11-2024 231-253 GIBRALTAR ROAD 231-253 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery IN 60000 60000 1980 7000000.00 MAI 04-20-2018 0.85 1 6 ADT 15014 04-30-2029 Central Admixture Pharmacy Services 12468 04-30-2026 Elma Electronic Inc. 12000 05-31-2026 03-31-2018 12-31-2022 12-31-2023 1023009.00 1286985.00 344647.00 378431.00 678362.00 908554.00 603362.00 833554.00 UW CREFC 322126.00 2.8204 2.5876 F 12-31-2023 false Prospectus Loan ID 4-084 05-14-2024 06-11-2024 747 DRESHER ROAD 747 DRESHER ROAD Horsham Township PA 19044 Montgomery OF 53200 53200 1987 6900000.00 MAI 04-23-2018 0.61 0.29 6 Delta Information Systems Inc 15600 06-30-2027 DELTA INFORMATION SYSTEMS, INC. 15600 06-30-2027 03-31-2018 12-31-2022 12-31-2023 607221.00 389567.00 260450.00 284946.00 346770.00 104621.00 280270.00 38121.00 UW CREFC 322126.00 0.3247 0.1183 F 12-31-2023 false Prospectus Loan ID 4-085 05-14-2024 06-11-2024 55 VALLEY STREAM PARKWAY 55 VALLEY STREAM PARKWAY East Whiteland Township PA 19355 Chester OF 41211 41211 1983 6900000.00 MAI 04-16-2018 1 0 6 SIEMENS MEDICAL SOLUTIONS USA, INC. 41211 01-31-2020 03-31-2018 12-31-2022 12-31-2023 770812.00 -34.00 174805.00 212315.00 596006.00 -212349.00 544493.00 -263863.00 UW CREFC 319753.00 -0.6641 -0.8252 F 06-01-2018 false Prospectus Loan ID 4-086 05-14-2024 06-11-2024 8212 WOODLAND CENTER BOULEVARD 8212 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 39155 39155 1996 6900000.00 MAI 04-12-2018 1 1 6 MCImetro Access Transmission Services LLC 39155 05-31-2027 03-31-2018 12-31-2022 12-31-2023 644464.00 745929.00 119205.00 157036.00 525259.00 588893.00 476315.00 539949.00 UW CREFC 319753.00 1.8417 1.6886 F 12-31-2023 false Prospectus Loan ID 4-087 05-14-2024 06-11-2024 4303 EAST COTTON CENTER BOULEVARD 4303 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa IN 64000 64000 2001 6990000.00 MAI 04-19-2018 0 0.98 6 O'Neil Printing Inc 60462 05-31-2030 WPT Office 1998 03-26-2024 03-31-2018 12-31-2022 12-31-2023 152736.00 1160576.00 366229.00 474351.00 686225.00 606225.00 UW CREFC 315600.00 2.1743 1.9208 F 12-31-2023 false Prospectus Loan ID 4-088 05-14-2024 06-11-2024 501 US HIGHWAY 301 SOUTH 501 US HIGHWAY 301 SOUTH Tampa FL 33619 Hillsborough IN 59080 59080 2004 6850000.00 MAI 04-24-2018 1 0.79 6 PAETEC Communications Inc. 9073 11-30-2025 DMG Mori Seiki USA INC 8064 01-31-2027 Miller Bearings Inc 7210 11-30-2024 03-31-2018 12-31-2022 12-31-2023 849750.00 858232.00 190986.00 278720.00 658763.00 579512.00 584913.00 505662.00 UW CREFC 315600.00 1.8362 1.6022 F 12-31-2023 false Prospectus Loan ID 4-089 05-14-2024 06-11-2024 7802-7850 WOODLAND CENTER BOULEVARD 7802-7850 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 44350 44350 1998 6800000.00 MAI 04-12-2018 1 1 6 Webstaurant Store Inc. 34545 10-31-2024 RLS USA Inc. 6845 01-31-2027 Pharmax Specialty Pharmacy Inc. 2960 09-30-2024 03-31-2018 12-31-2022 12-31-2023 763081.00 998723.00 176470.00 257118.00 586611.00 741605.00 531173.00 686167.00 UW CREFC 315600.00 2.3498 2.1741 F 12-31-2023 false Prospectus Loan ID 4-090 05-14-2024 06-11-2024 8102 WOODLAND CENTER BOULEVARD 8102 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 39155 39155 1995 6700000.00 MAI 04-12-2018 1 1 6 Refresco Beverages US Inc. 39155 12-31-2027 03-31-2018 12-31-2022 12-31-2023 665347.00 806302.00 272310.00 330716.00 393037.00 475586.00 344093.00 426642.00 UW CREFC 310854.00 1.5299 1.3724 F 12-31-2023 false Prospectus Loan ID 4-091 05-14-2024 06-11-2024 102 ROCK ROAD 102 ROCK ROAD Horsham Township PA 19044 Montgomery IN 40472 40472 1984 6600000.00 MAI 04-20-2018 1 1 6 Auxilium Pharmaceuticals Inc. 40472 07-31-2028 03-31-2018 12-31-2022 12-31-2023 749607.00 840482.00 155787.00 189400.00 593820.00 651082.00 543230.00 600492.00 UW CREFC 306108.00 2.1269 1.9616 F 12-31-2023 false Prospectus Loan ID 4-092 05-14-2024 06-11-2024 111-159 GIBRALTAR ROAD 111-159 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery IN 63036 63036 1977 6550000.00 MAI 04-20-2018 0.76 0.9 6 Southland (formerly Burns Mechanical) 15400 09-30-2028 symphony Diagnostic 8621 10-31-2026 Thoroughbred Baseball Academy Limited Liability Co 8233 05-31-2025 03-31-2018 12-31-2022 12-31-2023 724576.00 1094435.00 379595.00 328419.00 344981.00 766016.00 266186.00 687221.00 UW CREFC 303736.00 2.5219 2.2625 F 12-31-2023 false Prospectus Loan ID 4-093 05-14-2024 06-11-2024 181-187 GIBRALTAR ROAD 181-187 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery IN 48870 48870 1980 6100000.00 MAI 04-20-2018 1 1 6 Veeco dba Solid State Equip corp 48870 12-31-2024 03-31-2018 12-31-2022 12-31-2023 1048377.00 1085020.00 468594.00 483630.00 579783.00 601390.00 518696.00 540302.00 UW CREFC 296617.00 2.0274 1.8215 F 12-31-2023 false Prospectus Loan ID 4-094 05-14-2024 06-11-2024 200-264 LAKESIDE DRIVE 200-264 LAKESIDE DRIVE Horsham Township PA 19044 Montgomery OF 54623 54623 1990 6400000.00 MAI 04-17-2018 0.85 0.67 6 INTERNAL REVENUE SERVICE 20396 12-31-2031 Multiple Sclerocis Society 3364 01-31-2034 U.S. Metals 2898 12-31-2026 03-31-2018 12-31-2022 12-31-2023 958463.00 836713.00 520298.00 418999.00 438165.00 417714.00 369887.00 349435.00 UW CREFC 296617.00 1.4082 1.178 F 12-31-2023 false Prospectus Loan ID 4-095 05-14-2024 06-11-2024 120 GIBRALTAR ROAD 120 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 49023 49023 1980 6350000.00 MAI 04-17-2018 0.77 0.55 6 Growth Horizons Inc 6374 11-30-2026 POPHEALTHCARE LLC 5141 10-31-2024 Apex Insurance Agency LLC 4244 01-31-2025 03-31-2018 12-31-2022 12-31-2023 906207.00 749447.00 390588.00 377971.00 515620.00 371476.00 454341.00 310197.00 UW CREFC 294244.00 1.2624 1.0542 F 12-31-2023 false Prospectus Loan ID 4-096 05-14-2024 06-11-2024 4207 EAST COTTON CENTER BOULEVARD 4207 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa OF 24900 24900 2006 6300000.00 MAI 04-19-2018 1 1 6 Miraca Life Sciences Inc 24900 11-30-2025 03-31-2018 12-31-2022 12-31-2023 652983.00 643422.00 134665.00 375475.00 518319.00 267947.00 487194.00 236822.00 UW CREFC 292464.00 0.9161 0.8097 F 12-31-2023 false Prospectus Loan ID 4-097 05-14-2024 06-11-2024 161-175 GIBRALTAR ROAD 161-175 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery IN 49732 49732 1977 6225000.00 MAI 04-20-2018 1 1 6 Oppenheimer 49732 08-31-2026 03-31-2018 12-31-2022 12-31-2023 831134.00 892866.00 250140.00 237422.00 580994.00 655444.00 518829.00 593279.00 UW CREFC 288905.00 2.2687 2.0535 F 12-31-2023 false Prospectus Loan ID 4-098 05-14-2024 06-11-2024 8967 COLUMBINE ROAD 8967 COLUMBINE ROAD Eden Prairie MN 55347 Hennepin OF 39862 39862 2000 6020000.00 MAI 04-17-2018 1 1 6 Kroll Inc. 39862 12-31-2023 03-31-2018 12-31-2022 12-31-2023 807818.00 2106950.00 289354.00 345176.00 518465.00 1761774.00 468637.00 1711946.00 UW CREFC 288311.00 6.1106 5.9378 F 12-31-2023 false Prospectus Loan ID 4-099 05-14-2024 06-11-2024 8125-8198 WOODLAND CENTER BOULEVARD 8125-8198 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 45382 45382 1988 6500000.00 MAI 04-12-2018 0.81 0.78 6 Project Brilliance LLC 7645 04-30-2029 Stymco Technologies LLC 7600 08-31-2025 Ambassadore Health Care Inc. 3600 11-30-2026 03-31-2018 12-31-2022 12-31-2023 671634.00 726417.00 184125.00 265133.00 487509.00 461284.00 430782.00 404556.00 UW CREFC 287718.00 1.6032 1.406 F 12-31-2023 false Prospectus Loan ID 4-100 05-14-2024 06-11-2024 111 KELSEY LANE 111 KELSEY LANE Tampa FL 33619 Hillsborough IN 60200 60200 1990 6070000.00 MAI 04-24-2018 1 0.8 6 LifePath Hospice Inc. 18060 02-28-2027 Bettr Homes of Florida LLC 12040 04-30-2026 JL Marine Systems Inc. 12040 04-30-2027 03-31-2018 12-31-2022 12-31-2023 687028.00 890677.00 158405.00 348497.00 528623.00 542180.00 453373.00 466930.00 UW CREFC 281786.00 1.924 1.657 F 12-31-2023 false Prospectus Loan ID 4-101 05-14-2024 06-11-2024 261-283 GIBRALTAR ROAD 261-283 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery IN 60000 60000 1981 6000000.00 MAI 04-20-2018 0.6 1 6 Simplex Grinnel LP 36000 06-30-2027 Tiger Optics LLC 18000 06-30-2028 ACCURATE HEALTH SERVICES CORPO 6000 11-30-2025 03-31-2018 12-31-2022 12-31-2023 616715.00 1081035.00 239726.00 268886.00 376989.00 812149.00 301989.00 737149.00 UW CREFC 278226.00 2.919 2.6494 F 12-31-2023 false Prospectus Loan ID 4-102 05-14-2024 06-11-2024 27-43 GREAT VALLEY PARKWAY 27-43 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 60623 60623 1978 5900000.00 MAI 04-17-2018 1 1 6 Havpak Inc 60623 06-30-2026 03-31-2018 12-31-2022 12-31-2023 661001.00 806695.00 192121.00 210673.00 468880.00 596022.00 393102.00 520243.00 UW CREFC 273481.00 2.1793 1.9023 F 12-31-2023 false Prospectus Loan ID 4-103 05-14-2024 06-11-2024 767 ELECTRONIC DRIVE 767 ELECTRONIC DRIVE Horsham Township PA 19044 Montgomery IN 45000 45000 1981 2018 5100000.00 MAI 04-20-2018 0.75 1 6 Polysciences Inc. 45000 09-30-2035 03-31-2018 12-31-2022 12-31-2023 615943.00 524103.00 433384.00 264558.00 182559.00 259545.00 126309.00 203295.00 UW CREFC 266955.00 0.9722 0.7615 F 12-31-2023 false Prospectus Loan ID 4-104 05-14-2024 06-11-2024 200-234 KELSEY LANE 200-234 KELSEY LANE Tampa FL 33619 Hillsborough IN 45600 45600 2005 5700000.00 MAI 04-20-2018 1 0 6 TELECOMMUNICATIONS SYSTEMS, INC. 45600 04-30-2022 03-31-2018 12-31-2022 12-31-2023 638678.00 14.00 144449.00 163343.00 494229.00 -163329.00 437229.00 -220329.00 UW CREFC 264582.00 -0.6173 -0.8327 F 06-01-2018 false Prospectus Loan ID 4-105 05-14-2024 06-11-2024 4435 EAST COTTON CENTER BOULEVARD 4435 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa OF 25505 25505 2007 5650000.00 MAI 04-19-2018 1 0 6 FREEPORT-MCMORAN CORPORATION 25505 11-30-2018 03-31-2018 12-31-2022 12-31-2023 773690.00 0.00 242861.00 189885.00 530829.00 -189885.00 498948.00 -221766.00 UW CREFC 262209.00 -0.7241 -0.8457 C 06-01-2018 false Prospectus Loan ID 4-106 05-14-2024 06-11-2024 7800 EQUITABLE DRIVE 7800 EQUITABLE DRIVE Eden Prairie MN 55344 Hennepin OF 43426 43426 1997 5400000.00 MAI 04-17-2018 1 0.68 6 Technical Services for Electronics Inc. 15550 02-28-2025 ECA Marketing Inc. 14009 04-30-2031 ACTIVISION PUBLISHING, INC. 7436 12-31-2018 03-31-2018 12-31-2022 12-31-2023 1023994.00 735980.00 448989.00 479094.00 575005.00 256886.00 520723.00 202603.00 UW CREFC 250345.00 1.0261 0.8092 F 12-31-2023 false Prospectus Loan ID 4-107 05-14-2024 06-11-2024 8906 BRITTANY WAY 8906 BRITTANY WAY Tampa FL 33619 Hillsborough IN 48000 48000 2005 5475000.00 MAI 04-24-2018 1 0.83 6 Senior Connnection Center Inc 17491 06-30-2027 Kitchen Resource Direct LLC 16092 10-31-2028 Safe Fire Protection Inc 5632 09-30-2025 03-31-2018 12-31-2022 12-31-2023 684337.00 726666.00 184307.00 227029.00 500030.00 499637.00 440030.00 439637.00 UW CREFC 247972.00 2.0148 1.7729 F 12-31-2023 false Prospectus Loan ID 4-108 05-14-2024 06-11-2024 201-223 WITMER ROAD 201-223 WITMER ROAD Horsham Township PA 19044 Montgomery IN 60000 60000 1972 5350000.00 MAI 04-20-2018 0.81 0.78 6 PHARMERICA DRUG SYSTEMS INC 13258 01-31-2031 Len The Plumber LLC 10000 12-31-2030 Biocoat 8525 06-30-2027 03-31-2018 12-31-2022 12-31-2023 728330.00 677893.00 327307.00 327689.00 401023.00 350204.00 326023.00 275204.00 UW CREFC 245599.00 1.4259 1.1205 F 12-31-2023 false Prospectus Loan ID 4-109 05-14-2024 06-11-2024 4520 SEEDLING CIRCLE 4520 SEEDLING CIRCLE Tampa FL 33614 Hillsborough OF 35000 35000 2004 5300000.00 MAI 04-12-2018 1 1 6 Total Community Options Inc. & Innovage Florida P 35000 01-31-2032 03-31-2018 12-31-2022 12-31-2023 685186.00 742168.00 216821.00 195663.00 468365.00 546505.00 424615.00 502755.00 UW CREFC 245599.00 2.2251 2.047 F 09-30-2023 false Prospectus Loan ID 4-110 05-14-2024 06-11-2024 13630 NORTHWEST 8TH STREET 13630 NORTHWEST 8TH STREET Sunrise FL 33325 Broward OF 29999 29999 1990 5100000.00 MAI 04-11-2018 1 0.49 6 Ableto Inc. 14591 07-31-2025 MDLIVE, INC. 14591 04-30-2019 03-31-2018 12-31-2022 12-31-2023 637210.00 367378.00 237097.00 304980.00 400112.00 62398.00 362614.00 24899.00 UW CREFC 241446.00 0.2584 0.1031 F 12-31-2023 false Prospectus Loan ID 4-111 05-14-2024 06-11-2024 5735 OLD SHAKOPEE ROAD WEST 5735 OLD SHAKOPEE ROAD WEST Bloomington MN 55437 Hennepin IN 63463 63463 2001 5175000.00 MAI 04-12-2018 0.75 0.71 6 TDX Companies LLC 44836 10-31-2029 SICK, INC. 17920 04-30-2020 THE CAMERON-EHLEN GROUP, INC. 3000 02-14-2019 03-31-2018 12-31-2022 12-31-2023 562890.00 496304.00 274286.00 324733.00 288604.00 171571.00 209275.00 92242.00 UW CREFC 240260.00 0.7141 0.3839 F 12-31-2023 false Prospectus Loan ID 4-112 05-14-2024 06-11-2024 50 VALLEY STREAM PARKWAY 50 VALLEY STREAM PARKWAY East Whiteland Township PA 19355 Chester OF 31000 31000 1987 5150000.00 MAI 04-16-2018 1 1 6 Savana Inc. 31000 01-31-2031 03-31-2018 12-31-2022 12-31-2023 577601.00 597112.00 267801.00 262623.00 309800.00 334489.00 271050.00 295739.00 UW CREFC 239073.00 1.3991 1.237 F 12-31-2023 false Prospectus Loan ID 4-113 05-14-2024 06-11-2024 4503 WOODLAND CORPORATE BOULEVARD 4503 WOODLAND CORPORATE BOULEVARD Tampa FL 33614 Hillsborough OF 30000 30000 2001 5050000.00 MAI 04-20-2018 1 0.28 6 Tampa International Forest Products LLC 8500 03-27-2024 TAMPA INTERNATIONAL FOREST PRODUCTS, LLC 8500 12-31-2023 03-31-2018 12-31-2022 12-31-2023 757522.00 266937.00 273583.00 364037.00 483939.00 -97100.00 446439.00 -134600.00 UW CREFC 234327.00 -0.4143 -0.5744 F 12-31-2023 false Prospectus Loan ID 4-114 05-14-2024 06-11-2024 508 LAPP ROAD 508 LAPP ROAD East Whiteland Township PA 19355 Chester IN 50200 50200 1984 4850000.00 MAI 04-17-2018 1 1 6 Oxicool Inc. 50200 03-31-2028 03-31-2018 12-31-2022 12-31-2023 622247.00 710460.00 228531.00 172068.00 393716.00 538392.00 330966.00 475642.00 UW CREFC 234327.00 2.2976 2.0298 F 12-31-2023 false Prospectus Loan ID 4-115 05-14-2024 06-11-2024 125-135 ROCK ROAD 125-135 ROCK ROAD Horsham Township PA 19044 Montgomery IN 37500 37500 1975 4875000.00 MAI 04-20-2018 1 1 6 Materials Sciences Corp 21952 10-31-2024 Schneider Electric Buildings Americas Inc. 15548 01-31-2028 03-31-2018 12-31-2022 12-31-2023 663721.00 762087.00 212831.00 381826.00 450890.00 380261.00 404015.00 333386.00 UW CREFC 226022.00 1.6824 1.475 F 12-31-2023 false Prospectus Loan ID 4-116 05-14-2024 06-11-2024 8911 COLUMBINE ROAD 8911 COLUMBINE ROAD Eden Prairie MN 55347 Hennepin OF 38536 38536 2003 4610000.00 MAI 04-17-2018 0.61 1 6 Fabcon Companies LLC 22826 03-31-2027 DirecTV 15710 04-30-2025 03-31-2018 12-31-2022 12-31-2023 702745.00 1021940.00 433905.00 430267.00 268841.00 591673.00 220671.00 543503.00 UW CREFC 224242.00 2.6385 2.4237 F 12-31-2023 false Prospectus Loan ID 4-117 05-14-2024 06-11-2024 9306-9324 EAST BROADWAY AVENUE 9306-9324 EAST BROADWAY AVENUE Tampa FL 33619 Hillsborough OF 36000 36000 2007 4800000.00 MAI 04-20-2018 1 1 6 ONE TOUCH 36000 08-31-2028 03-31-2018 12-31-2022 12-31-2023 532028.00 535133.00 141461.00 219211.00 390567.00 315922.00 345567.00 270922.00 UW CREFC 222463.00 1.4201 1.2178 F 12-31-2023 false Prospectus Loan ID 4-118 05-14-2024 06-11-2024 101-111 ROCK ROAD 101-111 ROCK ROAD Horsham Township PA 19044 Montgomery IN 37884 37884 1975 4700000.00 MAI 04-20-2018 1 1 6 MOBILEX USA 20260 01-31-2025 Mentholatum Company 17624 04-30-2026 03-31-2018 12-31-2022 12-31-2023 714309.00 724194.00 253158.00 200749.00 461151.00 523445.00 413796.00 476090.00 UW CREFC 217717.00 2.4042 2.1867 F 12-31-2023 false Prospectus Loan ID 4-119 05-14-2024 06-11-2024 201 GIBRALTAR ROAD 201 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery OF 46697 46697 1983 4700000.00 MAI 04-23-2018 0.39 0.31 6 AOR Management Company of Virgina 9450 03-31-2026 Qualderm Partners LLC ( 4855 03-31-2034 03-31-2018 12-31-2022 12-31-2023 531160.00 270188.00 306790.00 292822.00 224370.00 -22634.00 165999.00 -81005.00 UW CREFC 217717.00 -0.1039 -0.372 F 12-31-2023 false Prospectus Loan ID 4-120 05-14-2024 06-11-2024 4505 WOODLAND CORPORATE BOULEVARD 4505 WOODLAND CORPORATE BOULEVARD Tampa FL 33614 Hillsborough OF 25000 25000 2001 4600000.00 MAI 04-20-2018 1 1 6 The Fountain Group LLC 16776 04-30-2024 Ferman Motor Car Company Inc. 8224 01-31-2028 03-31-2018 12-31-2022 12-31-2023 682606.00 759259.00 222518.00 286661.00 460089.00 472598.00 428839.00 441348.00 UW CREFC 213564.00 2.2129 2.0665 F 12-31-2023 false Prospectus Loan ID 4-121 05-14-2024 06-11-2024 4511 WOODLAND CORPORATE BOULEVARD 4511 WOODLAND CORPORATE BOULEVARD Tampa FL 33614 Hillsborough OF 25000 25000 2001 4600000.00 MAI 04-20-2018 1 0 6 OASIS ACQUISITION, INC. 25000 12-31-2018 03-31-2018 12-31-2022 12-31-2023 658418.00 92.00 176656.00 166524.00 481762.00 -166432.00 450512.00 -197682.00 UW CREFC 213564.00 -0.7793 -0.9256 F 06-01-2018 false Prospectus Loan ID 4-122 05-14-2024 06-11-2024 400-445 LAKESIDE DRIVE, UNIT #400 400-445 LAKESIDE DRIVE, UNIT #400 Horsham Township PA 19044 Montgomery OF 62123 62123 1981 4450000.00 MAI 04-17-2018 0 0 6 03-31-2018 12-31-2022 12-31-2023 0.00 0.00 328275.00 262735.00 -262735.00 -340389.00 UW CREFC 206445.00 -1.2726 -1.6488 C 06-01-2018 false Prospectus Loan ID 4-123 05-14-2024 06-11-2024 40 VALLEY STREAM PARKWAY 40 VALLEY STREAM PARKWAY East Whiteland Township PA 19355 Chester OF 31092 31092 1987 2015 4450000.00 MAI 04-16-2018 1 1 6 Fresenius Medical Care 31092 10-31-2024 03-31-2018 12-31-2022 12-31-2023 545328.00 698525.00 158559.00 247913.00 386769.00 450612.00 347904.00 411747.00 UW CREFC 206445.00 2.1827 1.9944 F 12-31-2023 false Prospectus Loan ID 4-124 05-14-2024 06-11-2024 103-109 GIBRALTAR ROAD 103-109 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery IN 42000 42000 1977 4350000.00 MAI 04-20-2018 1 1 6 Pepperidge Farm 18000 05-31-2027 CRF Inc. 18000 09-30-2030 VHMI LLC (ACRE WINDOW) 6000 03-31-2029 03-31-2018 12-31-2022 12-31-2023 473483.00 727061.00 243736.00 418759.00 229747.00 308302.00 177247.00 255802.00 UW CREFC 201699.00 1.5285 1.2682 F 12-31-2023 false Prospectus Loan ID 4-125 05-14-2024 06-11-2024 7702 WOODLAND CENTER BOULEVARD 7702 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough OF 29350 29350 1998 4400000.00 MAI 04-20-2018 1 1 6 Provest LLC 17898 03-31-2026 Webstaurant Store Inc. 11452 10-31-2024 03-31-2018 12-31-2022 12-31-2023 571148.00 704641.00 176038.00 202039.00 395110.00 502602.00 358422.00 465914.00 UW CREFC 201699.00 2.4918 2.3099 F 12-31-2023 false Prospectus Loan ID 4-126 05-14-2024 06-11-2024 113-123 ROCK ROAD 113-123 ROCK ROAD Horsham Township PA 19044 Montgomery IN 37500 37500 1975 2015 4300000.00 MAI 04-20-2018 1 1 6 Biocoat 37500 02-28-2041 03-31-2018 12-31-2022 12-31-2023 462624.00 562504.00 153205.00 163892.00 309419.00 398612.00 262544.00 351737.00 UW CREFC 199326.00 1.9997 1.7646 F 12-31-2023 false Prospectus Loan ID 4-127 05-14-2024 06-11-2024 4415 EAST COTTON CENTER BOULEVARD 4415 EAST COTTON CENTER BOULEVARD Phoenix AZ 85040 Maricopa IN 35463 35463 2001 4170000.00 MAI 04-19-2018 0 1 6 Caris MPI Inc. 35463 07-31-2026 03-31-2018 12-31-2022 12-31-2023 82893.00 738598.00 149050.00 172131.00 566467.00 522138.00 UW CREFC 199326.00 2.8419 2.6195 F 12-31-2023 false Prospectus Loan ID 4-128 05-14-2024 06-11-2024 555 BUSINESS CENTER DRIVE 555 BUSINESS CENTER DRIVE Horsham Township PA 19044 Montgomery OF 30064 30064 1988 4300000.00 MAI 04-23-2018 1 0.48 6 Franklin Retirement Solutions Inc. 7739 04-30-2032 Theraplay 6704 04-30-2026 555 CAFE 1328 03-31-2018 12-31-2022 12-31-2023 678120.00 235110.00 255732.00 242227.00 422388.00 -7117.00 384808.00 -44697.00 UW CREFC 199326.00 -0.0357 -0.2242 F 12-31-2023 false Prospectus Loan ID 4-129 05-14-2024 06-11-2024 8001 WOODLAND CENTER BOULEVARD 8001 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough OF 29999 29999 1999 4300000.00 MAI 04-20-2018 0.59 0.41 6 Credit Control LLC 12230 10-31-2028 03-31-2018 12-31-2022 12-31-2023 596853.00 281064.00 196137.00 221704.00 400717.00 59360.00 363218.00 21861.00 UW CREFC 199326.00 0.2978 0.1096 F 12-31-2023 false Prospectus Loan ID 4-130 05-14-2024 06-11-2024 300 WELSH ROAD BUILDING 4 300 WELSH ROAD BUILDING 4 Horsham Township PA 19044 Montgomery OF 37653 37653 1983 4250000.00 MAI 04-17-2018 0.59 0.04 6 Wintsec Technologies LLC 1372 12-31-2024 DSI MEDICAL SERVICES 4453 06-30-2022 SALISBURY BEHAVIORAL HEALTH 3638 08-31-2018 03-31-2018 12-31-2022 12-31-2023 567501.00 106114.00 359040.00 321670.00 208461.00 -215556.00 161395.00 -262622.00 UW CREFC 196954.00 -1.0944 -1.3334 F 12-31-2023 false Prospectus Loan ID 4-131 05-14-2024 06-11-2024 9001-9015 BRITTANY WAY 9001-9015 BRITTANY WAY Tampa FL 33619 Hillsborough IN 30000 30000 1999 4100000.00 MAI 04-24-2018 1 1 6 Choice Employer Solutions Inc 17246 11-30-2025 Schneider Electric Buildings Americas Inc. 7500 06-30-2026 Grey Birch Manufacturing Company Inc 5254 11-30-2025 03-31-2018 12-31-2022 12-31-2023 483060.00 550459.00 114050.00 142190.00 369010.00 408269.00 331510.00 370769.00 UW CREFC 190428.00 2.1439 1.947 F 12-31-2023 false Prospectus Loan ID 4-132 05-14-2024 06-11-2024 13650 NORTHWEST 8TH STREET 13650 NORTHWEST 8TH STREET Sunrise FL 33325 Broward OF 24732 24732 1990 3500000.00 MAI 04-11-2018 0.28 1 6 Vocational Development Group LLC 17720 01-31-2028 Sunshine Restaurant Merger Sub 7012 11-30-2026 03-31-2018 12-31-2022 12-31-2023 232208.00 577529.00 177876.00 206115.00 54332.00 371414.00 23417.00 340499.00 UW CREFC 176190.00 2.108 1.9325 F 12-31-2023 false Prospectus Loan ID 4-133 05-14-2024 06-11-2024 277-293 GREAT VALLEY PARKWAY 277-293 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 28800 28800 1985 3800000.00 MAI 04-17-2018 1 1 6 Vector Biosystems Inc. 12595 12-31-2029 Reaction Biology Corporation 4500 09-30-2024 CAMBI Inc 4500 09-30-2026 03-31-2018 12-31-2022 12-31-2023 448928.00 552506.00 117442.00 144740.00 331486.00 407766.00 295486.00 371766.00 UW CREFC 176190.00 2.3143 2.11 F 12-31-2023 false Prospectus Loan ID 4-134 05-14-2024 06-11-2024 300 WELSH ROAD (AKA 5 HORSHAM BUSINESS CENTER) 300 WELSH ROAD (AKA 5 HORSHAM BUSINESS CENTER) Horsham Township PA 19044 Montgomery OF 33205 33205 1985 3700000.00 MAI 04-17-2018 1 0 6 FINANCE OF AMERICA MORTGAGE LLC 33205 02-28-2021 03-31-2018 12-31-2022 12-31-2023 643757.00 0.00 284862.00 176812.00 358895.00 -176812.00 317389.00 -218318.00 UW CREFC 171444.00 -1.0313 -1.2734 C 06-01-2018 false Prospectus Loan ID 4-135 05-14-2024 06-11-2024 300-309 LAKESIDE DRIVE 300-309 LAKESIDE DRIVE Horsham Township PA 19044 Montgomery OF 43832 43832 1982 3450000.00 MAI 04-23-2018 0 0 6 THOMAS JEFFERSON UNIVE 43832 03-31-2036 03-31-2018 12-31-2022 12-31-2023 0.00 0.00 234530.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 12-31-2023 false Prospectus Loan ID 4-136 05-14-2024 06-11-2024 101-107 LAKESIDE DRIVE 101-107 LAKESIDE DRIVE Horsham Township PA 19044 Montgomery OF 27465 27465 1996 3200000.00 MAI 04-23-2018 1 0.57 6 Emergent Business Group Inc. 8397 12-31-2025 WPT - Workout Space 4422 03-26-2024 KIKI Vodka Company LLC 2747 11-30-2025 03-31-2018 12-31-2022 12-31-2023 574282.00 201628.00 211569.00 253803.00 362713.00 -52175.00 328382.00 -86506.00 UW CREFC 148308.00 -0.3518 -0.5832 F 12-31-2023 false Prospectus Loan ID 4-137 05-14-2024 06-11-2024 7695-7699 ANAGRAM DRIVE 7695-7699 ANAGRAM DRIVE Eden Prairie MN 55344 Hennepin OF 39390 39390 1997 3130000.00 MAI 04-17-2018 0 1 6 Activision 39390 02-28-2025 03-31-2018 12-31-2022 12-31-2023 206884.00 871872.00 228470.00 303000.00 568872.00 519634.00 UW CREFC 143563.00 3.9625 3.6195 F 12-31-2023 false Prospectus Loan ID 4-138 05-14-2024 06-11-2024 425 TECHNOLOGY DRIVE 425 TECHNOLOGY DRIVE East Whiteland Township PA 19355 Chester IN 22407 22407 1998 2950000.00 MAI 04-17-2018 1 1 6 FCA US LLC 15927 12-31-2025 Devine Care Inc. 6480 02-29-2024 03-31-2018 12-31-2022 12-31-2023 400607.00 456215.00 128443.00 137934.00 272164.00 318281.00 244155.00 290272.00 UW CREFC 137037.00 2.3225 2.1182 F 12-31-2023 false Prospectus Loan ID 4-139 05-14-2024 06-11-2024 300 TECHNOLOGY DRIVE 300 TECHNOLOGY DRIVE East Whiteland Township PA 19355 Chester IN 22500 22500 1986 2800000.00 MAI 04-17-2018 1 1 6 Clinical Supplies Management LLC 22500 09-30-2032 03-31-2018 12-31-2022 12-31-2023 300545.00 347020.00 64234.00 78200.00 236311.00 268820.00 208186.00 240695.00 UW CREFC 129918.00 2.0691 1.8526 F 09-30-2023 false Prospectus Loan ID 4-140 05-14-2024 06-11-2024 510 LAPP ROAD 510 LAPP ROAD East Whiteland Township PA 19355 Chester IN 27167 27167 1984 2600000.00 MAI 04-17-2018 1 1 6 TRUGREEN LIMITED PARTNERSHIP/LARRY STECKEL 27167 01-31-2025 03-31-2018 12-31-2022 12-31-2023 211903.00 255344.00 48783.00 82385.00 163120.00 172959.00 129161.00 139000.00 UW CREFC 120426.00 1.4362 1.1542 F 12-31-2023 false Prospectus Loan ID 4-141 05-14-2024 06-11-2024 7851-61 WOODLAND CENTER BOULEVARD 7851-61 WOODLAND CENTER BOULEVARD Tampa FL 33614 Hillsborough IN 18520 18520 2001 2700000.00 MAI 04-12-2018 0.86 0.68 6 Gator Cases LLC 12640 12-31-2029 KIMCO REALTY CORPORATION 5880 09-30-2018 03-31-2018 12-31-2022 12-31-2023 301930.00 194548.00 84511.00 129019.00 217419.00 65529.00 194269.00 42379.00 UW CREFC 120426.00 0.5441 0.3519 F 12-31-2023 false Prospectus Loan ID 4-142 05-14-2024 06-11-2024 300 WELSH ROAD BUILDING 3 300 WELSH ROAD BUILDING 3 Horsham Township PA 19044 Montgomery OF 23461 23461 1984 2550000.00 MAI 04-23-2018 0.6 0.58 6 Regional Women's Health Management LLC 13544 03-31-2030 03-31-2018 12-31-2022 12-31-2023 314664.00 270902.00 194418.00 145769.00 120246.00 125133.00 90920.00 95807.00 UW CREFC 104409.00 1.1984 0.9176 F 12-31-2023 false Prospectus Loan ID 4-143 05-14-2024 06-11-2024 7624 BALD CYPRESS PLACE 7624 BALD CYPRESS PLACE Tampa FL 33614 Hillsborough IN 15035 15035 2003 1850000.00 MAI 04-12-2018 1 1 6 Spectrio LLC & MSM Acquisitions Inc 15035 09-30-2026 03-31-2018 12-31-2022 12-31-2023 226197.00 312106.00 67817.00 105607.00 158380.00 206499.00 139587.00 187705.00 UW CREFC 86019.00 2.4006 2.1821 F 12-31-2023 false Prospectus Loan ID 4-144 05-14-2024 06-11-2024 75 GREAT VALLEY PARKWAY 75 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 11600 11600 1978 1675000.00 MAI 04-17-2018 1 1 6 MARKEN LIMITED 11600 02-28-2026 03-31-2018 12-31-2022 12-31-2023 131660.00 174364.00 23578.00 48836.00 108082.00 125528.00 93582.00 111028.00 UW CREFC 77714.00 1.6152 1.4286 F 12-31-2023 false Prospectus Loan ID 4-145 05-14-2024 06-11-2024 506 PRUDENTIAL ROAD 506 PRUDENTIAL ROAD Horsham Township PA 19044 Montgomery OF 18200 18200 1973 1450000.00 MAI 04-23-2018 0 0 6 03-31-2018 12-31-2022 12-31-2023 0.00 0.00 90869.00 61391.00 -61391.00 -84141.00 UW CREFC 69408.00 -0.8844 -1.2122 C 06-01-2018 false Prospectus Loan ID 4-146 05-14-2024 06-11-2024 30 GREAT VALLEY PARKWAY 30 GREAT VALLEY PARKWAY East Whiteland Township PA 19355 Chester IN 12000 12000 1986 1150000.00 MAI 04-17-2018 1 1 6 Havpak Inc. 12000 06-30-2026 03-31-2018 12-31-2022 12-31-2023 122631.00 161926.00 44249.00 48113.00 78382.00 113813.00 63382.00 98813.00 UW CREFC 53391.00 2.1316 1.8507 F 12-31-2023 false Prospectus Loan ID 4-147 05-14-2024 06-11-2024 100 GIBRALTAR ROAD 100 GIBRALTAR ROAD Horsham Township PA 19044 Montgomery RT 2800 2800 1982 450000.00 MAI 04-17-2018 1 1 6 The Victory Bank 2800 03-31-2031 03-31-2018 12-31-2022 12-31-2023 64897.00 67125.00 23257.00 132557.00 41640.00 -65432.00 38140.00 -68932.00 UW CREFC 20763.00 -3.1513 -3.3199 F 12-31-2023 false Prospectus Loan ID 5 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-01-2018 44200000.00 60 0.04558 0.04558 3 1 60 07-06-2018 1 WL 3 173482.54 44200000.00 1 1 0 true true true false 06-05-2021 06-05-2021 RENAISSANCE TAMPA INTERNATIONAL PLAZA HOTEL 2004 2016 69200000.00 04-23-2018 6 03-31-2018 F false false 0.00 0.00 0.00 0.00 1 0 5 06-01-2023 Prospectus Loan ID 6 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 07-05-2018 43500000.00 120 08-01-2028 0.0464 0.0464 3 1 120 09-01-2018 true 1 WL 3 0.00 43500000.00 1 1 1 0 true true true false false 09-30-2020 05-31-2028 05-31-2028 660 COLUMBUS AVENUE 660 COLUMBUS AVENUE New York NY 10025 New York RT 65936 65936 1973 2014 69400000.00 MAI 05-31-2018 1 1 6 X Icon Parking 31514 02-29-2032 Trader Joe's Company 19903 05-31-2033 Party City the Discount Superstore 12710 01-31-2026 04-30-2018 12-31-2022 12-31-2023 4002382.00 4377117.00 1107242.00 1490544.67 2895140.00 2886572.33 2784250.00 2775683.33 UW CREFC 2046433.00 1.41 1.4105 1.36 1.3563 F F 12-31-2023 false false 43500000.00 173806.67 0.0464 0.0001515 173806.67 0.00 0.00 43500000.00 43500000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-08-2018 43000000.00 60 07-01-2026 0.046274 0.046274 3 1 60 08-01-2018 true 1 PP 3 171342.34 43000000.00 1 1 1 0 true true false false false 04-30-2023 AON CENTER 200 EAST RANDOLPH STREET Chicago IL 60601 Cook OF 2777240 2777240 1972 2018 824000000.00 MAI 05-01-2018 0.88 0.76 6 09-01-2020 N AON 391345 12-31-2030 KPMG LLP 268716 08-05-2029 Jones Lang La Salle 201398 05-31-2032 04-30-2018 12-31-2022 12-31-2023 97775632.00 95814207.00 46208188.00 53061986.00 51567444.00 42752221.00 49706693.00 40891470.00 UW CREFC 16420843.00 3.14 2.6035 3.03 2.4902 F F 12-31-2023 false false 43000000.00 171342.34 0.046274 0.0001135 171342.34 0.00 0.00 43000000.00 43000000.00 06-01-2024 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 8 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch/Barclays Bank PLC 03-29-2018 40000000.00 120 04-06-2031 0.037086 0.037086 3 1 120 05-06-2018 true 1 PP 3 127740.67 40000000.00 1 1 1 0 true true true false false 04-05-2020 10-05-2027 10-05-2027 181 FREMONT STREET 181 FREMONT STREET San Francisco CA 94105 San Francisco OF 436332 436332 2018 632000000.00 MAI 03-01-2021 1 1 6 09-06-2020 N Meta Platforms Inc. 436332 03-01-2031 01-01-2024 03-31-2024 43664053.00 12525548.00 14094390.00 4736802.26 29569663.00 7788745.74 29482397.00 7766929.24 UW CREFC 2350068.00 3.15 3.3142 3.14 3.3049 N F 03-31-2024 false false 40000000.00 127740.67 0.037086 0.0001515 127740.67 0.00 0.00 40000000.00 40000000.00 06-06-2024 04-06-2028 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-28-2018 40000000.00 120 07-06-2028 0.04355 0.04355 3 1 120 08-06-2018 true 1 WL 3 150005.56 40000000.00 1 1 1 0 true true false false false 02-05-2028 NASSAU SHOPPING CENTER 3601 HEMPSTEAD TURNPIKE Levittown NY 11756 Nassau RT 291146 291146 1993 2000 73000000.00 MAI 05-08-2018 1 0.99 6 09-06-2020 N BJ's Wholesale Club 114491 12-08-2029 Best Buy 46617 03-31-2026 Fitness International LLC 40550 03-31-2027 03-31-2018 01-01-2024 03-31-2024 7762650.00 2364487.00 3418194.00 1021173.13 4344455.00 1343313.87 3952212.00 1245252.87 UW CREFC 440338.90 2.46 3.0506 2.24 2.8279 F F 05-01-2024 false false 40000000.00 150005.56 0.04355 0.0001515 150005.56 0.00 0.00 40000000.00 40000000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-29-2018 32000000.00 120 07-01-2028 360 0.0533 0.0533 3 1 0 08-01-2018 true 1 A1 2 178294.11 31968577.00 1 1 1 0 false true true false true 08-31-2020 04-30-2028 04-30-2028 EMBASSY SUITES KENNESAW 620 CHASTAIN ROAD NORTHWEST Kennesaw GA 30144 Cobb LO 192 192 2009 49500000.00 MAI 05-01-2018 0.82 0.76 6 X 05-31-2018 04-01-2023 03-31-2024 9404615.00 9291907.00 5536536.00 5556629.68 3868078.00 3735277.32 3868078.00 3363601.04 UW CREFC 2139529.00 1.81 1.7458 1.81 1.5721 F F false true 29205156.04 178294.11 0.0533 0.0001515 134043.55 44250.56 0.00 29160905.49 29160905.48 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 07-01-2020 10 07-01-2028 Prospectus Loan ID 11 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-27-2018 32000000.00 120 07-06-2028 240 0.0483 0.0483 3 1 0 08-06-2018 true 1 WL 2 208192.26 31924901.07 1 3 3 0 false true false false false 05-05-2028 Elite Hotel Management Georgia Portfolio GA LO 362 362 51100000.00 MAI 0.77 0.61 09-06-2020 N 04-30-2018 12-31-2022 12-31-2023 11320375.00 9291523.00 7114826.00 8126165.35 4205549.00 1165357.65 3752735.00 793697.65 UW 2498307.00 1.68 0.4664 1.50 0.3176 F F false false 25736678.45 208192.26 0.0483 0.0001515 107043.14 101149.12 0.00 25635529.33 25635529.33 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11-001 05-14-2024 06-11-2024 HYATT PLACE ATLANTA AIRPORT NORTH 3415 NORMAN BERRY DRIVE East Point GA 30344 Fulton LO 150 150 2002 2014 22100000.00 MAI 05-01-2019 0.82 0.54 6 04-30-2018 12-31-2022 12-31-2023 5342679.00 3082028.00 3629015.00 4029699.21 1713664.00 -947671.21 1499957.00 -1070952.21 UW CREFC 956383.00 -0.9908 -1.1197 F 04-30-2018 false Prospectus Loan ID 11-002 05-14-2024 06-11-2024 HAMPTON INN NORCROSS 5655 JIMMY CARTER BOULEVARD Norcross GA 30071 Gwinnett LO 132 132 1997 2015 18000000.00 MAI 05-01-2018 0.73 0.58 6 04-30-2018 12-31-2022 12-31-2023 3696803.00 3444728.00 2299342.00 2413806.05 1397461.00 1030921.95 1249589.00 893132.95 UW CREFC 917347.00 1.1238 0.9736 F 04-30-2018 false Prospectus Loan ID 11-003 05-14-2024 06-11-2024 FAIRFIELD INN AND SUITES COMMERCE 137 FRONTAGE ROAD Commerce GA 30529 Banks LO 80 80 2010 11000000.00 MAI 05-01-2018 0.73 0.72 6 04-30-2018 12-31-2022 12-31-2023 2280894.00 2764767.00 1186469.00 1682660.09 1094424.00 1082106.91 1003189.00 971516.91 UW CREFC 624577.00 1.7325 1.5554 F 04-30-2018 false Prospectus Loan ID 12 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-29-2018 30000000.00 120 07-06-2028 300 0.0485 0.0485 3 1 0 08-06-2018 true 1 WL 2 172765.22 29952526.45 1 1 1 0 false true false false false 04-05-2028 FIRST PLACE TOWER 15 EAST 5TH STREET Tulsa OK 74103 Tulsa OF 594984 594984 1956 1995 42700000.00 MAI 05-18-2018 0.8 0.79 6 09-06-2020 N One Gas Inc. 143136 06-30-2029 Matrix Service Company 51218 12-31-2031 Conner & Winters LLP 34573 04-30-2036 04-30-2018 12-31-2022 12-31-2023 6915617.00 6692172.00 3393061.00 4041196.16 3522556.00 2650975.84 2808576.00 1936994.84 UW CREFC 2073183.00 1.70 1.2786 1.35 0.9343 N F 11-01-2023 false false 25978669.08 172765.22 0.0485 0.0001515 108497.02 64268.20 0.00 25914400.88 25914400.88 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-06-2018 26000000.00 120 07-06-2028 0.043 0.043 3 1 120 08-06-2018 true 1 WL 3 96272.22 26000000.00 1 1 1 0 true true true false false 09-05-2020 04-05-2028 04-05-2028 215 LEXINGTON AVENUE 215 LEXINGTON AVENUE New York NY 10016 New York OF 120677 120677 1962 83000000.00 MAI 05-11-2018 0.78 0.32 6 X GRACE COMM. FOUNDATION INC. 13026 02-28-2030 WALDNER'S BUSINESS ENVIRONMENT 9600 09-06-2028 Manhattan Medical Research Practice PLLC 4863 04-18-2024 05-31-2018 01-01-2024 03-31-2024 5422659.00 443886.00 2177492.00 411859.50 3245167.00 32026.50 2955959.00 -40275.50 UW CREFC 282605.55 2.86 0.1133 2.61 -0.1425 F F 03-31-2024 false false 26000000.00 96272.22 0.043 0.0001515 96272.22 0.00 0.00 26000000.00 26000000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-28-2018 25000000.00 120 07-01-2028 0.047 0.047 3 1 120 08-01-2018 true 1 PP 3 101180.56 25000000.00 1 1 1 0 true true true false false 08-31-2020 04-30-2028 04-30-2028 OVERLAND PARK XCHANGE 6800 WEST 115TH STREET Overland Park KS 66211 Johnson OF 733400 733400 1986 2015 119700000.00 MAI 06-13-2018 0.9 0.72 6 X United Healthcare Service Inc. 327656 12-31-2026 SELECTQUOTE INSURANCE SERVI 173573 07-31-2029 SELECTQUOTE INSURANCE SERVI 27701 07-31-2025 06-30-2018 12-31-2022 12-31-2023 14709331.00 12652537.00 6208312.00 3256540.00 8501019.00 9395997.00 7795593.00 8690571.00 UW CREFC 3716917.00 2.29 2.5279 2.10 2.3381 F F 01-01-2024 false false 25000000.00 101180.56 0.047 0.000126 101180.56 0.00 0.00 25000000.00 25000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-28-2018 23870000.00 120 07-06-2028 360 0.048 0.048 3 1 60 08-06-2018 true 1 WL 5 98662.67 23870000.00 1 1 1 2 true true false false false 04-05-2028 WOODLAND GARDENS APARTMENTS 4805 WOODLAND AVENUE Royal Oak MI 48073 Oakland MF 337 337 1967 2017 34100000.00 MAI 05-24-2018 0.94 0.86 6 09-06-2020 N 05-31-2018 12-31-2022 12-31-2023 3638946.00 4417956.00 1544850.00 2150540.63 2094096.00 2267415.37 2007343.00 2180662.37 UW CREFC 1300913.44 1.39 1.7429 1.34 1.6762 F F false false 23583235.82 125237.62 0.048 0.0001515 97477.37 27760.25 0.00 23555475.57 23555475.57 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 02-28-2018 22750000.00 120 03-06-2028 360 0.04896 0.04896 3 1 60 04-06-2018 true 1 WL 5 95914.00 22750000.00 1 1 1 0 true true false false false 11-05-2027 STONEBROOK APARTMENTS 4820 RURAL ROAD SOUTHWEST Tumwater WA 98512 Thurston MF 126 126 2017 34620000.00 MAI 02-03-2018 0.98 0.97 6 09-06-2020 N 04-30-2018 01-01-2024 03-31-2024 2420195.00 712043.00 643000.00 198115.29 1777195.00 513927.71 1745695.00 506052.71 UW CREFC 362055.00 1.23 1.4194 1.21 1.3977 N F false false 22371571.34 120685.02 0.04896 0.0003515 94318.54 26366.48 0.00 22345204.86 22345204.86 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-28-2018 21280000.00 120 07-06-2028 360 0.048 0.048 3 1 60 08-06-2018 true 1 WL 5 87957.33 21280000.00 1 1 1 2 true true false false false 04-05-2028 KINGSLEY APARTMENTS 34800 MORAVIAN DRIVE Sterling Heights MI 48312 Macomb MF 328 328 1969 2017 30700000.00 MAI 05-24-2018 0.96 0.93 6 09-06-2020 N 05-31-2018 12-31-2022 12-31-2023 3411939.00 4815277.00 1503835.00 1985288.38 1908104.00 2829988.62 1777397.00 2699280.62 UW CREFC 1159758.60 1.42 2.4401 1.33 2.3274 F F false false 21024350.97 111648.79 0.048 0.0001515 86900.65 24748.14 0.00 20999602.83 20999602.83 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 10-20-2017 20000000.00 120 11-01-2027 0.04597 0.04597 3 1 120 12-01-2017 true 1 PP 3 79170.56 20000000.00 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 0.75 0.7 6 X 04-30-2018 04-01-2023 03-31-2024 35783455.00 34591938.00 30063196.00 27663160.58 5720259.00 6928777.42 5720259.00 5545099.90 UW CREFC 2991114.71 1.92 2.3164 1.92 1.8538 F F false false 20000000.00 79170.56 0.04597 0.000226 79170.56 0.00 0.00 20000000.00 20000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 05-10-2018 19000000.00 120 06-06-2028 360 0.0486 0.0486 3 1 0 07-06-2018 true 1 PP 2 100376.64 18955613.68 1 1 1 0 false true false false false 01-05-2028 WESTBROOK CORPORATE CENTER 1-5 WESTBROOK CORPORATE CENTER Westchester IL 60154 Cook OF 1140369 1140369 1986 136000000.00 MAI 04-13-2018 0.84 0.67 6 09-06-2020 N INGREDION INCORPORATED 129699 11-30-2027 Follett Higher Education Group Inc 128131 10-31-2025 Insurance Auto Auctions Inc 82688 08-31-2027 02-28-2018 12-31-2022 12-31-2023 25759727.00 26217509.00 13297831.00 15773852.73 12461895.00 10443656.27 10471853.00 8453614.27 UW CREFC 6276179.00 1.99 1.664 1.67 1.3469 F F 03-31-2024 false false 17165706.68 100376.64 0.0486 0.000126 71838.48 28538.16 0.00 17137168.53 17137168.52 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-21-2018 16400000.00 120 07-06-2028 360 0.0527 0.0527 3 1 36 08-06-2018 true 1 WL 5 74424.11 16400000.00 1 3 3 0 true true false false false 04-05-2028 Amsdell Southeast Portfolio SS 263700 23170000.00 MAI 0.86 0.81 09-06-2020 N 05-31-2018 01-01-2024 03-31-2024 2201415.00 839392.00 761769.00 294913.69 1439647.00 544478.31 1411584.00 537462.56 UW 272294.00 1.32 1.9995 1.30 1.9738 F F false false 15752617.69 90764.67 0.0527 0.0004265 71486.25 19278.42 0.00 15733339.27 15733339.27 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20-001 05-14-2024 06-11-2024 AMSDELL VILLAGES 4477 EAST COUNTY ROAD 466 Oxford FL 34484 Sumter SS 84650 84650 2014 9800000.00 MAI 03-22-2018 0.82 0.81 6 05-31-2018 01-01-2024 03-31-2024 891140.00 325922.00 309892.00 100683.00 581248.00 225239.00 571090.00 222699.50 UW CREFC 104468.00 2.156 2.1317 F 06-10-2018 false Prospectus Loan ID 20-002 05-14-2024 06-11-2024 AMSDELL BUFORD 4365 COMMERCE DRIVE Buford GA 30518 Gwinnett SS 103450 103450 1997 8050000.00 MAI 05-03-2018 0.84 0.78 6 05-31-2018 01-01-2024 03-31-2024 730957.00 284407.00 242549.00 109786.35 488408.00 174620.65 478063.00 172034.40 UW CREFC 97162.00 1.7972 1.7705 F 06-13-2018 false Prospectus Loan ID 20-003 05-14-2024 06-11-2024 AMSDELL LAWRENCEVILLE 282 EAST CROGAN STREET Lawrenceville GA 30046 Gwinnett SS 75600 75600 1996 5320000.00 MAI 05-03-2018 0.93 0.85 6 05-31-2018 01-01-2024 03-31-2024 579318.00 229063.00 209328.00 84444.34 369991.00 144618.66 362431.00 142728.66 UW CREFC 70664.00 2.0465 2.0198 F 06-13-2018 false Prospectus Loan ID 21 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-27-2018 16300000.00 120 07-01-2028 0.0475 0.0475 3 1 120 08-01-2018 true 1 WL 3 66671.53 16300000.00 1 1 1 5 true true true false false 08-31-2020 03-31-2028 03-31-2028 WALK AT HIGHWOODS PRESERVE 18001-18091 HIGHWOODS PRESERVE PARKWAY Tampa FL 33647 Hillsborough RT 140595 140595 2001 25450000.00 MAI 06-11-2018 0.93 1 6 X Sportsman's Warehouse 33000 07-31-2033 TJX Companies Inc. 25025 10-31-2027 Michael's 22869 02-28-2027 03-31-2018 01-01-2024 03-31-2024 2949629.00 886860.85 895038.00 203448.15 2054590.00 683412.70 1908845.00 646976.20 UW CREFC 195713.20 2.62 3.4919 2.43 3.3057 F F 03-31-2024 false false 16300000.00 66671.53 0.0475 0.0001515 66671.53 0.00 0.00 16300000.00 16300000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-22-2018 16000000.00 120 07-06-2028 0.04938 0.04938 3 1 120 08-06-2018 true 1 WL 3 68034.67 16000000.00 1 1 1 0 true true false false false 04-05-2028 330 RAILROAD AVENUE 330 RAILROAD AVENUE Greenwich CT 06830 Fairfield OF 24560 24560 1928 2016 24700000.00 MAI 04-18-2018 1 1 6 09-06-2020 N SUITE 202 BRIGHTON PARK CAPITAL(1) 9638 04-30-2025 GRANOFF ARCHITECTS 7495 04-30-2032 WILLOUGHBY CAPITAL 3423 04-30-2027 04-30-2018 01-01-2024 03-31-2024 1798001.00 534128.00 416808.00 107826.59 1381193.00 426301.41 1368213.00 423056.41 UW CREFC 199715.00 1.72 2.1345 1.71 2.1183 N F 03-01-2024 false false 16000000.00 68034.67 0.04938 0.0001515 68034.67 0.00 0.00 16000000.00 16000000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-11-2018 8240000.00 120 08-06-2028 0.0478 0.0478 3 1 120 09-06-2018 true 1 WL 3 0.00 8240000.00 1 1 1 0 true true false false false 05-05-2028 253 ELIZABETH 253 ELIZABETH STREET New York NY 10012 New York MF 9 9 1910 2006 12000000.00 MAI 05-09-2018 1 1 6 09-06-2020 N THE NATORI RETAIL COMPANY INC. 1075 04-30-2019 04-30-2018 01-01-2024 03-31-2024 721268.00 199975.00 119565.00 37442.00 601704.00 162533.00 594313.00 160685.25 UW CREFC 99835.50 1.51 1.628 1.48 1.6095 F F false false 8240000.00 33916.76 0.0478 0.0001515 33916.76 0.00 0.00 8240000.00 8240000.00 06-06-2024 1 false 0 174.35 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-11-2018 6100000.00 120 08-06-2028 0.0478 0.0478 3 1 120 09-06-2018 true 1 WL 3 0.00 6100000.00 1 1 1 0 true true false false false 05-05-2028 173 LUDLOW 173 LUDLOW STREET New York NY 10002 New York MF 20 20 1900 1985 11900000.00 MAI 05-09-2018 1 1 6 09-06-2020 N JERSEY BOYS LLC, D/B/A TRE RESTAURANT, LLC 1540 11-30-2024 173 RETAIL LLC 1095 09-30-2024 04-30-2018 01-01-2024 03-31-2024 757663.00 236809.00 310600.00 88593.58 447063.00 148215.42 436637.00 145608.92 UW CREFC 73704.95 1.51 2.0109 1.48 1.9755 F F false false 6100000.00 25108.28 0.0478 0.0001515 25108.28 0.00 0.00 6100000.00 6100000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 05-31-2018 14200000.00 120 06-06-2028 360 0.04977 0.04977 3 1 12 07-06-2018 true 1 WL 5 60857.65 14200000.00 1 1 1 0 true true false false false 02-05-2028 VALLEY MACK PLAZA 6100-6300 MACK ROAD Sacramento CA 95823 Sacramento RT 126493 126493 1982 19000000.00 MAI 04-17-2018 11000000.00 11-11-2020 MAI 1 0.94 6 09-06-2020 N Ross 31450 01-31-2025 KY Wholesale Home Pet & Garden 16800 08-31-2028 Kings Wigs Superstore 14843 02-14-2026 01-01-2024 03-31-2024 1878992.00 505268.00 557230.00 183767.00 1327137.00 321501.00 1216391.00 293814.50 UW CREFC 228087.50 1.45 1.4095 1.33 1.2881 N F 03-31-2024 false false 13113343.70 76029.19 0.04977 0.0004515 56200.51 19828.68 0.00 13093515.00 13093515.02 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-18-2020 04-29-2022 false 0.00 8 0 Prospectus Loan ID 26 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-11-2018 7720000.00 120 08-06-2028 0.0478 0.0478 3 1 120 09-06-2018 true 1 WL 3 0.00 7720000.00 1 1 1 0 true true false false false 05-05-2028 236 WEST 16TH 236 WEST 16TH STREET New York NY 10011 New York MF 21 21 1901 14500000.00 MAI 05-09-2018 0.91 0.95 6 09-06-2020 N 04-30-2018 01-01-2024 03-31-2024 746766.00 204542.00 200727.00 73067.76 546040.00 131474.24 541840.00 130424.24 UW CREFC 93279.05 1.62 1.4094 1.60 1.3982 F F false false 7720000.00 31776.38 0.0478 0.0001515 31776.38 0.00 0.00 7720000.00 7720000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-11-2018 6440000.00 120 08-06-2028 0.0478 0.0478 3 1 120 09-06-2018 true 1 WL 3 0.00 6440000.00 1 1 1 0 true true false false false 05-05-2028 161 LUDLOW 161 LUDLOW STREET New York NY 10002 New York MF 10 10 1900 1984 11700000.00 MAI 05-09-2018 1 1 6 09-06-2020 N 161 LUDLOW FOOD, LLC 1375 04-30-2024 04-30-2018 01-01-2024 03-31-2024 687574.00 152408.00 122241.00 37539.11 565333.00 114868.89 557726.00 112967.14 UW CREFC 77813.00 1.62 1.4762 1.60 1.4517 F F false false 6440000.00 26507.76 0.0478 0.0001515 26507.76 0.00 0.00 6440000.00 6440000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-06-2018 14000000.00 120 07-06-2028 300 0.0446 0.0446 3 1 0 08-06-2018 true 1 WL 2 77499.03 13976268.75 1 1 1 0 false true false false false 05-05-2028 FOUR POINTS SACRAMENTO AIRPORT 4900 DUCKHORN DRIVE Sacramento CA 95834 Sacramento LO 100 100 2007 26500000.00 MAI 05-01-2019 0.94 0.8 6 09-06-2020 N 03-31-2018 04-01-2023 03-31-2024 6023948.00 6404969.00 3764533.00 4923946.55 2259415.00 1481022.45 2018457.00 1224823.69 UW CREFC 929988.36 2.43 1.5925 2.17 1.317 F F false false 12026143.43 77499.03 0.0446 0.0001515 46187.07 31311.96 0.00 11994831.47 11994831.47 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-08-2018 13500000.00 120 07-01-2028 360 0.04996 0.04996 3 1 12 08-01-2018 true 1 WL 5 58078.50 13500000.00 1 1 1 0 true true false false false 03-31-2028 HOME2 SUITES BY HILTON CHARLOTTE AIRPORT 4240 SCOTT FUTRELL DRIVE Charlotte NC 28214 Mecklenburg LO 107 107 2016 20000000.00 MAI 05-01-2018 0.8 0.87 6 09-01-2020 N 04-30-2018 04-01-2023 03-31-2024 3765389.00 4062878.00 2125676.00 2621512.01 1639713.00 1441365.99 1639713.00 1278850.99 UW CREFC 869255.04 1.89 1.6581 1.89 1.4712 F F false false 12491171.01 72437.92 0.04996 0.0001515 53738.41 18699.51 0.00 12472471.50 12472471.50 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-08-2018 13400000.00 120 07-06-2028 360 0.04795 0.04795 3 1 0 08-06-2018 true 1 WL 2 70264.66 13385064.31 1 2 2 0 false true false false false 03-05-2028 Pin Oaks Nashville TN Davidson IN 250861 18300000.00 MAI 04-27-2018 1 1 09-06-2020 N 03-30-2018 01-01-2024 03-31-2024 1842652.00 695540.00 501724.00 171999.32 1340929.00 523540.68 1222754.00 493996.68 UW 210793.94 1.59 2.4836 1.45 2.3435 N F false false 12113963.20 70264.66 0.04795 0.0001515 50018.89 20245.77 0.00 12093717.43 12093717.43 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30-001 05-14-2024 06-11-2024 PIN OAKS I 460-470 METROPLEX DRIVE Nashville TN 37211 Davidson IN 101978 101978 1986 10100000.00 MAI 04-27-2018 1 1 6 CenturyLink 21066 07-31-2024 Saint Thomas Network 12100 11-30-2027 Innovative Percussion Inc. 12063 10-31-2028 03-30-2018 01-01-2024 03-31-2024 964994.00 353762.00 279132.00 92770.61 685862.00 260991.39 629145.00 246811.89 UW CREFC 115936.69 2.2511 2.1288 F 03-31-2024 false Prospectus Loan ID 30-002 05-14-2024 06-11-2024 PIN OAKS II 1150 ANTIOCH PIKE Nashville TN 37211 Davidson IN 148883 148883 1987 8200000.00 MAI 04-27-2018 1 1 6 Conklin Metal Industries 81639 12-31-2030 Electronic Renewal LLC 67244 04-30-2028 PC HOLDINGS LLC 30000 11-30-2020 03-30-2018 01-01-2024 03-31-2024 877658.00 341778.00 222592.00 79228.71 655067.00 262549.29 593609.00 247184.79 UW CREFC 94857.25 2.7678 2.6058 F 03-31-2024 false Prospectus Loan ID 31 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 05-10-2018 13000000.00 120 06-06-2028 0.05235 0.05235 3 1 120 07-06-2018 true 1 WL 3 58602.92 13000000.00 1 1 1 0 true true false false false 03-05-2028 THE PAD ON HARVARD 1777 HARVARD AVENUE College Park GA 30337 Fulton MF 109 109 2017 20300000.00 MAI 03-13-2018 0.94 0.84 6 09-06-2020 N 05-31-2018 01-01-2024 03-31-2024 1689528.00 466364.74 624631.00 222592.51 1064897.00 243772.23 1037647.00 236959.73 UW CREFC 172500.53 1.54 1.4131 1.50 1.3736 N F false false 13000000.00 58602.92 0.05235 0.0001515 58602.92 0.00 0.00 13000000.00 13000000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-21-2018 11450000.00 120 07-06-2028 360 0.0498 0.0498 3 1 36 08-06-2018 true 1 WL 5 49101.42 11450000.00 1 1 1 0 true true true false false 07-05-2020 01-05-2028 01-05-2028 SACRAMENTO NATURAL FOODS 2820 R STREET AND 2815 S STREET Sacramento CA 95816 Sacramento RT 41966 41966 2016 19000000.00 MAI 05-11-2018 1 1 6 X Sacramento Natural Food Cooperative Inc. A Calif 41966 10-11-2036 01-01-2024 03-31-2024 1239281.00 460219.00 234031.00 83054.45 1005250.00 377164.55 996857.00 375066.30 UW CREFC 183978.50 1.37 2.05 1.35 2.0386 N F 12-31-2023 false false 10971976.52 61326.20 0.0498 0.0005515 47051.49 14274.71 0.00 10957701.81 10957701.81 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-28-2018 10780000.00 120 07-06-2028 360 0.048 0.048 3 1 60 08-06-2018 true 1 WL 5 44557.33 10780000.00 1 1 1 2 true true false false false 04-05-2028 DEERFIELD WOODS APARTMENTS 19559 FARMINGTON ROAD Livonia MI 48152 Wayne MF 144 144 1977 2017 15400000.00 MAI 05-24-2018 0.94 0.97 6 09-06-2020 N 05-31-2018 01-01-2024 03-31-2024 1763835.00 615410.00 740006.00 230783.23 1023830.00 384626.77 983637.00 374578.52 UW CREFC 169676.79 1.51 2.2668 1.45 2.2076 F F false false 10650493.55 56558.93 0.048 0.0001515 44022.04 12536.89 0.00 10637956.66 10637956.66 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-19-2018 10610000.00 120 07-01-2028 0.04557 0.04557 3 1 120 08-01-2018 true 1 WL 3 41634.52 10610000.00 1 1 1 0 true true false false false 04-30-2028 SECURITY SQUARE 7005 SECURITY BOULEVARD Windsor Mill MD 21244 Baltimore RT 79391 79391 1986 2001 16900000.00 MAI 04-20-2018 0.98 1 6 09-01-2020 N WEIS Market 60291 03-31-2028 Chadwick Liquors 4800 09-01-2026 Celebration Location Inc. 4000 09-30-2024 03-31-2018 01-01-2024 03-31-2024 1685406.00 460208.00 420957.00 149114.00 1264449.00 311094.00 1181882.00 290452.50 UW CREFC 122217.00 2.58 2.5454 2.41 2.3765 F F 03-31-2024 false false 10610000.00 41634.52 0.04557 0.0006515 41634.52 0.00 0.00 10610000.00 10610000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-07-2018 9984000.00 120 07-06-2028 360 0.0509 0.0509 3 1 60 08-06-2018 true 1 WL 5 43760.43 9984000.00 1 1 1 0 true true false false false 03-05-2028 ALBERTSONS AURORA 1157 NORTH EOLA ROAD Aurora IL 60502 DuPage RT 74746 74746 2001 15400000.00 MAI 05-04-2018 1 1 6 09-06-2020 N Albertsons 72641 10-31-2037 01-01-2024 03-31-2024 850306.00 226207.00 39265.00 11907.49 811041.00 214299.51 811041.00 214299.51 UW CREFC 162440.31 1.25 1.3192 1.25 1.3192 N F 03-31-2024 false false 9870951.20 54146.77 0.0509 0.0004515 43264.93 10881.84 0.00 9860069.36 9860069.36 06-06-2024 1 false 0 238.69 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-05-2018 9726000.00 120 06-06-2028 0.0489 0.0489 3 1 120 07-06-2018 true 1 WL 3 40954.57 9726000.00 1 1 1 0 true true false false false 03-05-2028 STORQUEST SEATTLE 35401 PACIFIC HIGHWAY SOUTH Federal Way WA 98003 King SS 80785 80785 2007 16800000.00 MAI 05-03-2018 0.81 0.79 6 09-06-2020 N 04-30-2018 12-31-2022 12-31-2023 1266780.00 1310490.00 462959.00 554125.50 803822.00 756364.50 792512.00 745054.50 UW CREFC 482207.00 1.67 1.5685 1.64 1.545 F F false false 9726000.00 40954.56 0.0489 0.0001515 40954.56 0.00 0.00 9726000.00 9726000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-08-2018 9660000.00 120 07-01-2028 360 0.04976 0.04976 3 1 12 08-01-2018 true 1 WL 5 41392.03 9660000.00 1 1 1 0 true true false false false 01-31-2028 HOLIDAY INN EXPRESS & SUITES WHEAT RIDGE 10101 WEST 48TH AVENUE Wheat Ridge CO 80033 Jefferson LO 103 103 1984 2014 14400000.00 MAI 05-01-2018 0.74 0.67 6 09-01-2020 N 04-30-2018 04-01-2023 03-31-2024 3423936.00 3076400.00 2306854.00 2937298.40 1117082.00 139101.60 1117082.00 16045.60 UW CREFC 620584.00 1.80 0.2241 1.80 0.0258 F F false false 8935508.71 51715.37 0.04976 0.0001515 38287.66 13427.71 0.00 8922081.00 8922081.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-10-2018 9500000.00 120 08-06-2028 0.0487 0.0487 3 1 120 09-06-2018 true 1 WL 3 0.00 9500000.00 1 1 1 0 true true false false false 03-05-2028 932 SOUTHERN BOULEVARD 932 SOUTHERN BOULEVARD Bronx NY 10459 Bronx RT 28036 28036 1927 2016 15000000.00 MAI 10-01-2018 1 1 6 09-06-2020 N Blink Fitness 16000 10-18-2031 EMBLEM NYC 9900 04-12-2028 Advance Care Staffing 2400 10-29-2024 12-31-2022 12-31-2023 1080980.00 1136643.00 318876.00 197714.52 762104.00 938928.48 726600.00 903424.48 UW CREFC 469075.74 1.62 2.0016 1.55 1.9259 N F 12-31-2023 false false 9500000.00 39839.31 0.0487 0.0001515 39839.31 0.00 0.00 9500000.00 9500000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 05-31-2018 9100000.00 120 06-06-2028 360 0.0505 0.0505 3 1 36 07-06-2018 true 1 WL 5 39572.36 9100000.00 1 3 3 0 true true false false false 03-05-2028 CityLine XII Portfolio SS 152413 12980000.00 MAI 05-03-2018 0.84 0.82 09-06-2020 N 04-30-2018 01-01-2024 03-31-2024 1424221.00 527226.00 602190.00 246020.65 822030.00 281205.35 806090.00 277220.35 UW 147387.75 1.39 1.9079 1.37 1.8808 F F false false 8712627.71 49129.22 0.0505 0.0001515 37887.83 11241.39 0.00 8701386.32 8701386.32 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39-001 05-14-2024 06-11-2024 MAXIMUM STORAGE 5600 AURELIUS ROAD Lansing MI 48911 Ingham SS 69930 69930 1977 6130000.00 MAI 05-03-2018 0.78 0.79 6 04-30-2018 01-01-2024 03-31-2024 619281.00 227105.00 223559.00 94191.20 395722.00 132913.80 388030.00 130990.80 UW CREFC 71741.00 1.8526 1.8258 F 05-04-2018 false Prospectus Loan ID 39-002 05-14-2024 06-11-2024 BOULEVARD 26 STORAGE 7410 BOULEVARD 26 Richland Hills TX 76180 Tarrant SS 42483 42483 1950 2006 4000000.00 MAI 05-03-2018 0.87 0.83 6 04-30-2018 01-01-2024 03-31-2024 480870.00 169227.00 250580.00 89993.42 230289.00 79233.58 226041.00 78171.58 UW CREFC 43907.50 1.8045 1.7803 F 04-30-2018 false Prospectus Loan ID 39-003 05-14-2024 06-11-2024 BOX N LOX STORAGE 1350 WEST ROAD Trenton MI 48183 Wayne SS 40000 40000 1999 2850000.00 MAI 05-03-2018 0.91 0.86 6 04-30-2018 01-01-2024 03-31-2024 324070.00 130894.00 128051.00 61836.03 196019.00 69057.97 192019.00 68057.97 UW CREFC 31739.25 2.1757 2.1442 F 04-30-2018 false Prospectus Loan ID 40 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 07-03-2018 7950000.00 120 08-01-2028 360 0.0499 0.0499 3 1 24 09-01-2018 true 1 WL 5 0.00 7950000.00 1 1 1 0 true true true false false 09-30-2020 05-31-2028 05-31-2028 BAY 528 PLAZA 3100-3128 EAST FM 528 ROAD Webster TX 77598 Harris RT 79761 79761 1989 2013 11190000.00 MAI 06-05-2018 0.91 0.98 6 X Spec's Family Partners LTD d/b/a Spec's 20950 05-31-2026 Spec's 18166 05-31-2027 Aldi (Texas) LLC d/b/a Aldi 17195 11-30-2027 01-01-2024 03-31-2024 1253880.00 339563.00 505248.00 98885.67 748632.00 240677.33 713934.00 232003.08 UW CREFC 127886.25 1.46 1.8819 1.40 1.8141 N F 03-31-2024 false false 7499898.88 42628.75 0.0499 0.0005515 32226.65 10402.10 0.00 7489496.78 7489496.78 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-07-2018 7800000.00 120 07-06-2028 360 0.0545 0.0545 3 1 0 08-06-2018 true 1 WL 2 44043.16 7792562.67 1 1 1 0 false true false false true 04-05-2028 HOLIDAY INN EXPRESS CHESAPEAKE 721 CONFERENCE CENTER DRIVE Chesapeake VA 23320 Chesapeake City LO 101 101 1990 2017 11800000.00 MAI 04-01-2018 0.7 0.79 6 09-06-2020 N 06-30-2018 04-01-2023 03-31-2024 2659484.00 3597490.00 1700907.00 2451476.83 958577.00 1146013.17 852198.00 1002113.17 UW CREFC 528518.00 1.81 2.1683 1.61 1.896 N F false false 7133360.62 44043.16 0.0545 0.0001515 33477.26 10565.90 0.00 7122794.72 7122794.72 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA 04-20-2020 09-29-2020 false 0.00 8 04-06-2020 98 07-06-2028 0 Prospectus Loan ID 42 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-15-2018 7700000.00 120 07-06-2028 360 0.05088 0.05088 3 1 0 08-06-2018 true 1 WL 2 41750.37 7691985.90 1 3 3 0 false true false false false 04-05-2028 Net Lease 3-Pack RT 20510 2017 11275000.00 MAI 1 1 09-06-2020 N 12-31-2022 12-31-2023 864344.00 1056481.00 176499.00 144727.54 687845.00 911753.46 677444.00 901353.46 UW 501004.00 1.37 1.8198 1.35 1.799 F F false false 6997867.31 41750.37 0.05088 0.0001515 30659.99 11090.38 0.00 6986776.93 6986776.93 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42-001 05-14-2024 06-11-2024 STATESBORO 715 NORTHSIDE DRIVE EAST Statesboro GA 30458 Bulloch RT 8000 8000 2017 4600000.00 MAI 04-12-2018 1 1 6 AT & T 4500 03-01-2028 Aspen Dental Management Inc 3500 03-31-2028 12-31-2022 12-31-2023 0.00 1056481.00 0.00 144727.54 0.00 911753.46 0.00 901353.46 UW CREFC 501004.00 1.8198 1.799 F 12-31-2023 false Prospectus Loan ID 42-002 05-14-2024 06-11-2024 DANVILLE 450 MALL DRIVE Danville VA 24540 Danville City RT 6532 6532 2017 3450000.00 MAI 04-25-2018 1 1 6 Chipotle Mexican Grill Inc. 2310 10-01-2027 Firehouse Subs 2304 10-01-2027 Starbuck's Coffee 1918 04-16-2024 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 12-31-2023 false Prospectus Loan ID 42-003 05-14-2024 06-11-2024 CALHOUN 613 HIGHWAY 53 Calhoun GA 30701 Gordon RT 5978 5978 2017 3225000.00 MAI 04-13-2018 1 1 6 Aspen Dental Management Inc 3500 12-30-2027 T Mobile USA Inc 2478 05-11-2029 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C 12-31-2023 false Prospectus Loan ID 43 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-03-2018 7300000.00 60 360 0.0539 0.0539 3 1 24 08-06-2018 1 WL 5 33882.14 7300000.00 1 1 0 true true false false 05-05-2023 Defeased 2005 10200000.00 12-01-2018 3 05-31-2018 F false false 0.00 0.00 0.00 0.00 1 0 5 07-06-2023 Prospectus Loan ID 44 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-07-2018 7200000.00 120 07-06-2028 360 0.0509 0.0509 3 1 36 08-06-2018 true 1 WL 5 31558.00 7200000.00 1 1 1 0 true true false false false 03-05-2028 WHITEFISH CROSSING 45 PHEASANT RUN Whitefish MT 59937 Flathead MF 60 60 2017 10030000.00 MAI 04-12-2018 0.98 0.93 6 09-06-2020 N 01-01-2024 03-31-2024 944762.00 305788.00 346035.00 101785.39 598728.00 204002.61 583728.00 200252.61 UW CREFC 117144.25 1.28 1.7414 1.25 1.7094 N F false false 6905689.40 39048.15 0.0509 0.0001515 30268.02 8780.13 0.00 6896909.27 6896909.27 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-27-2018 7000000.00 120 07-06-2028 360 0.0481 0.0481 3 1 0 08-06-2018 true 1 WL 2 36768.90 6992224.71 1 1 1 0 false true false false false 04-05-2028 PARK PLACE 6700 AND 6703 ODYSSEY DRIVE NORTHWEST Huntsville AL 35806 Madison OF 78053 78053 1988 2007 9700000.00 MAI 04-30-2018 1 0.99 6 09-06-2020 N Scientic Inc. 19298 08-31-2028 Dynamic Concepts Inc. 17662 08-31-2025 Bell textron Inc 14441 07-31-2028 05-31-2018 12-31-2022 12-31-2023 1279735.00 1506082.00 481673.00 674918.00 798062.00 831164.00 710678.00 743779.00 UW CREFC 441227.00 1.81 1.8837 1.61 1.6857 N F 12-31-2023 false false 6329928.82 36768.90 0.0481 0.0008265 26218.21 10550.69 0.00 6319378.13 6319378.13 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-11-2018 6925000.00 120 08-06-2028 360 0.0515 0.0515 3 1 36 09-06-2018 true 1 WL 5 0.00 6925000.00 1 1 1 0 true true false false false 05-05-2028 SSCP LITTLE ROCK 5700 WEST 10TH STREET Little Rock AR 72204 Pulaski SS 63205 63205 2005 9760000.00 MAI 05-10-2018 0.85 0.86 6 09-06-2020 N 05-31-2018 01-01-2024 03-31-2024 873952.00 266818.00 268870.00 80529.17 605082.00 186288.83 598274.00 184586.83 UW CREFC 113436.96 1.33 1.6422 1.32 1.6272 F F false false 6653386.72 37812.32 0.0515 0.0001515 29505.92 8306.40 0.00 6645080.32 6645080.32 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 05-23-2018 6039250.00 120 06-06-2028 360 0.0523 0.0523 3 1 36 07-06-2018 true 1 WL 5 27198.43 6039250.00 1 2 2 0 true true false false false 03-05-2028 CityLine Southern Portfolio SS 131765 8500000.00 MAI 0.94 0.83 09-06-2020 N 04-30-2018 01-01-2024 03-31-2024 810955.00 373450.00 271187.00 121438.00 539768.00 252012.00 526591.00 248717.75 UW 99822.50 1.35 2.5246 1.32 2.4916 F F false false 5790909.69 33274.19 0.0523 0.0001515 26080.01 7194.18 0.00 5783715.51 5783715.51 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47-001 05-14-2024 06-11-2024 HIM SELF STORAGE 1800 TEAGUE ROAD NORTHWEST Hartselle AL 35640 Morgan SS 90390 90390 2001 4700000.00 MAI 05-03-2018 0.99 0.84 6 04-30-2018 01-01-2024 03-31-2024 441433.00 237692.00 140123.00 72605.18 301310.00 165086.82 292271.00 162827.07 UW CREFC 54405.00 3.0344 2.9928 F 05-08-2018 false Prospectus Loan ID 47-002 05-14-2024 06-11-2024 TOP NOTCH STORAGE 1030 DAHLONEGA HIGHWAY Cumming GA 30040 Forsyth SS 41375 41375 2008 3800000.00 MAI 05-09-2018 0.82 0.81 6 04-30-2018 01-01-2024 03-31-2024 369522.00 135758.00 131064.00 48832.82 238458.00 86925.18 234320.00 85890.68 UW CREFC 45417.50 1.9139 1.8911 F 05-08-2018 false Prospectus Loan ID 48 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-13-2018 5325000.00 120 04-06-2028 360 0.0522 0.0522 3 1 0 08-06-2018 true 1 WL 2 29305.99 5319629.90 1 1 0 false true false false false 04-05-2028 Defeased 120 120 1970 2008 7300000.00 MAI 01-31-2018 0.96 3 09-06-2020 F 03-31-2018 960695.00 381749.00 578946.00 551946.00 UW N false false 4850671.57 29305.98 0.0522 0.0001515 21803.77 7502.21 0.00 4843169.36 4843169.36 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-08-2018 5000000.00 120 07-01-2028 360 0.04892 0.04892 3 1 18 08-01-2018 true 1 WL 5 21062.78 5000000.00 1 1 1 0 true true true false false 08-31-2020 04-30-2028 04-30-2028 MACARTHUR RETAIL CENTER 8100 WALTON BOULEVARD Irving TX 75063 Dallas RT 42805 42805 1999 8100000.00 MAI 05-08-2018 1 1 6 X Patel Brothers 19949 05-31-2027 Petsmart 18856 01-31-2028 HONEST RESTAURANT 4000 03-31-2027 01-01-2024 03-31-2024 889910.00 288073.00 352716.00 107947.93 537194.00 180125.07 504362.00 171916.82 UW CREFC 79536.09 1.69 2.2646 1.59 2.1614 N F 04-13-2024 false false 4661921.48 26512.03 0.04892 0.0001515 19638.60 6873.43 0.00 4655048.05 4655048.05 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 05-14-2024 06-11-2024 Deutsche Bank AG, acting through its New York Branch 06-18-2018 4700000.00 120 07-06-2028 360 0.04739 0.04739 3 1 0 08-06-2018 true 1 WL 2 24486.27 4694693.52 1 1 1 0 false true false false false 03-05-2028 CASCADES SHOPPING CENTER 3725 CASCADE ROAD SOUTHWEST, 1195 FAIRBURN ROAD SOUTHWEST Atlanta GA 30331 Fulton RT 30719 30719 2004 7300000.00 MAI 04-11-2018 0.89 1 6 09-06-2020 N ADG LLC 5828 04-30-2025 Make It FunFitness LLC 4561 07-31-2024 Burruss Tucker Restaurant Group LLC 3988 12-22-2030 03-31-2018 12-31-2022 12-31-2023 940571.00 1134431.00 281368.00 435495.24 659203.00 698935.76 630314.00 649046.76 UW CREFC 293835.24 2.24 2.3786 2.15 2.2088 N F 12-31-2023 false false 4244551.49 24486.27 0.04739 0.0001515 17321.19 7165.08 0.00 4237386.41 4237386.41 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 07-10-2018 4050000.00 120 08-06-2028 0.05104 0.05104 3 1 120 09-06-2018 true 1 WL 3 0.00 4050000.00 1 1 1 0 true true false false false 04-05-2028 1400 WASHINGTON STREET 1400 WASHINGTON STREET Hoboken NJ 07030 Hudson RT 8049 8049 1900 2017 6000000.00 MAI 05-15-2018 4000000.00 03-31-2021 MAI 1 1 6 09-06-2020 N Soul Cycles 8000 09-30-2032 JuicePress 500 09-30-2027 12-31-2022 12-31-2023 379261.00 466863.00 52457.00 101191.39 326804.00 365671.61 316255.00 355122.61 UW CREFC 209583.00 1.56 1.7447 1.51 1.6944 N F 12-31-2023 false false 4050000.00 17800.20 0.05104 0.0001515 17800.20 0.00 0.00 4050000.00 4050000.00 06-06-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA 12-30-2020 03-08-2022 false 0.00 8 0 Prospectus Loan ID 52 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 06-04-2018 3650000.00 120 07-01-2028 360 0.0483 0.0483 3 1 60 08-01-2018 true 1 WL 5 15180.96 3650000.00 1 1 1 0 true true true false false 08-31-2020 03-31-2028 03-31-2028 CVS KNOXVILLE 4864 NORTH BROADWAY STREET Knoxville TN 37918 Knox RT 10125 10125 1999 5415000.00 MAI 05-21-2018 1 1 6 X CVS 10125 01-31-2039 12-31-2022 12-31-2023 328438.00 295446.00 36311.00 0.00 292127.00 295446.00 290309.00 293628.00 UW CREFC 199900.82 1.27 1.4779 1.26 1.4688 N F 12-29-2023 false false 3606415.76 19216.53 0.0483 0.0001515 14999.68 4216.85 0.00 3602198.91 3602198.91 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 53 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-19-2018 3375000.00 120 07-01-2028 360 0.0512 0.0512 3 1 0 08-01-2018 true 1 WL 2 18366.05 3371513.95 1 1 5 false true false false false 03-31-2028 Defeased 10387 2018 5050000.00 MAI 05-21-2018 1 3 09-01-2020 F 424273.00 125176.00 299097.00 291510.00 UW N false false 3068982.69 18366.05 0.0512 0.0001515 13530.80 4835.25 0.00 3064147.44 3064147.44 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 54 05-14-2024 06-11-2024 JPMorgan Chase Bank, National Association 07-09-2018 2700000.00 120 06-01-2028 0.0476 0.0476 3 1 120 09-01-2018 true 1 WL 3 0.00 2700000.00 1 1 0 true true false false false 05-31-2028 Defeased 15000 1956 2016 4280000.00 MAI 05-14-2018 1 3 09-01-2020 F 326030.00 76347.00 249683.00 239375.00 UW N false false 2700000.00 11067.00 0.0476 0.0001515 11067.00 0.00 0.00 2700000.00 2700000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 55 05-14-2024 06-11-2024 Citi Real Estate Funding Inc. 06-12-2018 2610000.00 120 07-01-2028 360 0.0519 0.0519 3 1 0 08-01-2018 true 1 WL 2 14315.69 2607348.85 1 1 5 false true false false false 03-31-2028 Defeased 7540 2018 3900000.00 MAI 02-13-2018 1 3 09-01-2020 F 298970.00 67454.00 231516.00 225792.00 UW N false false 2376266.63 14315.68 0.0519 0.0001515 10619.93 3695.75 0.00 2372570.88 2372570.88 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false EX-103 4 exh_103.xml Item Number Column/Field Name Notes 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 103000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 65000000 and 38000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. 2(c)(4) Original Term Loan Number With respect to Asset Number 8, the original term loan number, represents the term of the mortgage loan through the anticipated repayment date, rather than the actual maturity date. 2(c)(15) Loan Structure Code With respect to Asset Numbers 1, 3, 4 and 7, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes. 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. 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. 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Hyper-Amortization" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any Interest Only/Balloon mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any Interest Only/Amortizing/Balloon mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. 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. 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. 2(f)(1) Primary Servicer Name In the case of Asset Number 14, the whole loan is serviced under the Benchmark 2018-B5 Pooling and Servicing Agreement until such time that the related controlling pari passu companion loan has been securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement. The initial controlling noteholder with respect to Asset Number 14 is JPMCB, or an affiliate, as holder of the related controlling pari passu companion loan. The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.